We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for streaming realtime charts, analysis tools, and prices.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Dwf Group Plc | LSE:DWF | London | Ordinary Share | GB00BJMD6M39 | 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% | 99.60 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Apr 2021 to Apr 2024
TIDMDWF
RNS Number : 9475F
DWF Group PLC
21 July 2021
DWF Group plc
("DWF" or "the Company" or "Group")
LEI: 213800O9QREOHTOGQ266
The information contained 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.
21 July 2021
Full-year results for the period ended 30 April 2021
A transformational year - revenue and adjusted profit growth, and strong cash generation
DWF, the global legal business, today announces its full-year results for the year ended 30 April 2021. The Board is delighted with the Group's performance in FY2020/21 reflecting a more focussed delivery of the strategy, greater operating discipline, a significant adjusted profit improvement and a robust balance sheet.
GROUP FINANCIAL SUMMARY
Hot Features
Premium
GBPm (unless otherwise stated) FY2020/21 FY2019/20 Change
Revenue 400.9 356.6 12%
---------- ---------- ----------
Net revenue (1) 338.1 297.2 14%
---------- ---------- ----------
Gross profit 171.8 142.2 21%
---------- ---------- ----------
Gross profit margin (2) 50.8% 47.9% 2.9ppts
---------- ---------- ----------
Cost to income ratio (3) 39.2% 41.4% (2.2)ppts
---------- ---------- ----------
Adjusted EBITDA (4) 58.1 36.9 57%
---------- ---------- ----------
Operating (loss) / profit (25.6) 22.2 (47.8)
---------- ---------- ----------
Adjusted profit before tax ('Adjusted
PBT')(5) 34.2 15.2 125%
---------- ---------- ----------
(Loss) / profit before tax ('PBT') (30.6) 18.2 (48.8)
---------- ---------- ----------
Adjusted diluted EPS (pence)(6) 7.4 3.0 4.4
---------- ---------- ----------
Diluted EPS (pence) (11.9) 3.7 (15.6)
---------- ---------- ----------
Gross lock-up days(7) 186 206 20
---------- ---------- ----------
Free cash flow(8) 32.1 (6.6) 38.7
---------- ---------- ----------
Net debt(9) 60.2 64.9 (4.7)
---------- ---------- ----------
FY2020/21 HIGHLIGHTS
-- Group net revenue growth of 14% (8% organic) (10) to GBP338.1m at a gross margin of 50.8%.
o 3% growth in Commercial Services, with 10% year on year growth in H2
o 3% growth in Insurance Services division
o 33% growth in International, including full-year net revenue of GBP33.5m from the RCD acquisition in Spain
o 22% growth in Connected Services, all organic
o Managed Services (Mindcrest) division contributes GBP13m of net revenue.
-- Adjusted PBT up 125% to GBP34.2m, reflecting top line growth, gross margin improvement and operating leverage coming through with an improvement in the cost to income ratio as the Group implemented cost reduction initiatives announced during the year.
-- Reported PBT is a loss of GBP30.6m, which differs to Adjusted PBT due to significant, largely non-cash, acquisition and closure/scale back related expenses treated as non-underlying items.
-- GBP32.1m free cash flow generated in FY2020/21 versus an outflow of GBP6.6m in the prior year.
-- Net debt of GBP60.2m is GBP4.7m lower than FY2019/20, despite deferred consideration and acquisition-related outflows of GBP17m, and assisted by c.GBP11m of COVID-19 related Vat deferrals.
-- A 20-day (10%) reduction in lock-up days versus FY2019/20 position reflecting Group-wide initiatives to improve working capital efficiency.
-- Cost to income ratio improved by 2.2ppts versus FY2019/20 to 39.2%, continuing the downward trend and demonstrating the impact of cost control measures.
-- Net revenue per partner(11) increased by 18% to GBP924k.
STRATEGIC HIGHLIGHTS
-- Decisive action taken in FY2020/21 and new operating structure from FY22 provides a platform for sustainable, profitable growth.
-- New three division operating model, effective 1 May 2021, and the Group's focus on a one-team culture and global mind-set already leading to a greater sharing of clients across practice areas and borders.
-- An increasing number of our clients now receive services from two or more of Legal Advisory, Connected and Mindcrest, representing a significant growth opportunity.
-- Investment in new Pune, India office to increase headcount capacity to c.1,000 from c.500 to support Mindcrest (Managed Services) build.
-- Recent key blue-chip wins include Allianz and LV=
OUTLOOK AND CURRENT TRADING
-- Trading performance throughout FY2020/21 has been resilient, with minimal impact from ongoing COVID-19 restrictions.
-- The first two months of trading for FY22 have been strong, showing continued organic net revenue growth and gross margin development.
-- As restrictions continue to ease, we expect a favourable trading environment for FY22 and for our approach to integrated legal management to continue to expand existing client relationships and secure new client wins.
-- Whilst there is upward cost pressure due to competition for talent in a buoyant legal sector, the removal of material drag factors (i.e. closures and scale-backs in FY21) is expected to support continued growth in net profitability.
-- For FY2020/21, as previously announced, the Board has declared a final dividend of 3.0p per share, taking the total dividend for the year to 4.5p, reflecting a pay-out ratio of 61% of adjusted profit after tax. This pay-out ratio is viewed as a meaningful step towards the target of up to 70%.
-- Guidance has been reinstated with the following targets being set:
o For the medium term:
-- Net revenue growth CAGR of between 6% and 7%
-- Gross margin increase to between 53% and 54%
-- Cost to income ratio (including depreciation) target of 38%
-- Lock-up days of 170
-- Leverage of 0.5 to 1 times pre-IFRS 16 EBITDA
o For FY22 specifically:
-- Capex of up to GBP8m
-- Interest expense of c.GBP5.0m (including c.GBP2.5m of interest on leases under IFRS 16)
-- Depreciation c.GBP20m (including c.GBP12m of depreciation for right-of-use asset under IFRS 16)
Sir Nigel Knowles, Chief Executive Officer, commented:
"FY2020/21 was a transformational year for DWF and I am delighted that the tremendous resilience, dedication and excellence of our colleagues has been rewarded with these strong results. The results reflect a return to pre-COVID-19 activity levels, but they also evidence the importance of the decisive actions we took throughout the year as we focused on driving greater operational efficiency, profitability and strategic alignment.
"I am especially pleased to see revenue and gross profit margin growth in every division of the Group. This demonstrates the strengths we have right across the business, the broad appeal of our offerings in their own right, and how these can be even more powerful when combined through our differentiated Integrated Legal Management approach.
"We have now implemented our new global operating structure to streamline the Group into three global divisions of Legal Advisory, Mindcrest and Connected Services. We believe this is an important step forward in our strategy and will help us to fulfil our vision of becoming the leading global provider of integrated legal and business services. "
The person responsible for making this announcement on behalf of the Company is Chris Stefani, Group Chief Financial Officer.
For further information
DWF Group plc James Igoe - Head of Communications +44 (0)7971 783533 Maitland / AMO Sam Turvey Sam Cartwright +44(0)20 7379 5151
About DWF
DWF is a global provider of integrated legal and business services provided through its three offerings of Legal Advisory, Mindcrest and Connected Services. It has offices and associations located across the globe. The Company became the first Main Market Premium Listed legal business on the London Stock Exchange in March 2019. DWF recorded Net Revenue of GBP338.1 million in the year ended 30 April 2021. For more information visit: dwfgroup.com
Effective from 1 May 2021, the Group transitioned to a new internal operating structure which it believes will support its aim of becoming the leading global provider of integrated legal and business services. DWF has moved from its previous five divisions (Commercial Services, Insurance Services, International, Connected Services and Managed Services) into three more streamlined and efficient global divisions of Legal Advisory, Mindcrest and Connected Services.
Together, the three divisions support DWF's single Integrated Legal Management approach through which the Group can seamlessly combine any number of these services to deliver bespoke solutions to its clients with greater efficiency, price certainty and transparency. This approach enables DWF to offer clients solutions that combine traditional law firm services with new, modern legal and business services relevant to today's companies and the challenges and opportunities they face.
Forward looking statements
This announcement contains certain forward-looking statements with respect to the Company's current targets, expectations and projections about future performance, anticipated events or trends and other matters that are not historical facts. These forward-looking statements, which sometimes use words such as "aim", "anticipate", "believe", "intend", "plan", "estimate", "expect" and words of similar meaning, include all matters that are not historical facts and reflect the directors' beliefs and expectations and involve a number of risks, uncertainties and assumptions that could cause actual results and performance to differ materially from any expected future results or performance expressed or implied by the forward-looking statement.
(1) Net revenue is defined in note 2.
(2) Gross profit margin is calculated based on Net revenue.
(3) Cost to income ratio is defined in note 2.
(4) Adjusted EBITDA is defined in note 2.
(5) Adjusted PBT is defined in note 2.
(6) Adjusted diluted EPS is defined in note 8.
(7) Gross lock-up days is defined in note 23.
(8) Free cash flow is defined in note 23.
(9) Net debt is defined in note 23.
(10) Organic revenue growth removes the impact of acquisitions and rationalised operations.
(11) Net revenue divided by average partner.
CHAIR'S STATEMENT
Dear Shareholder,
This has been an extraordinary year, a period during which we have all continued to adapt and respond to the challenges posed by COVID-19, but where the Group has been able to deliver a strong financial performance.
I would like to start by offering my thanks, and the thanks of all Board members, to all of our colleagues across the business who have shown incredible commitment, dedication and excellence throughout the year.
Group performance
We are delighted with our results for FY2020/21 which show a significant improvement on the prior year. Organic revenue growth has been strong, we have significantly improved our adjusted profitability (12) and we have made progress in improving our operational efficiency, not least with a good reduction in our gross lock-up days.
These positive financial results reflect the success of DWF's differentiated offering which is resonating with clients and is therefore benefitting many of our stakeholders. The results are also testament to the decisive actions taken at the start of this financial year, following the appointment of a new management team led by Sir Nigel Knowles as Chief Executive Officer.
The difficult decisions made at that time, which included closing offices and reducing our presence in certain locations, have been a contributory factor in the improved gross profit this year, but also provide the Group with a platform to deliver further sustainable profitable growth in the future.
(12) The statutory loss before tax is GBP30.6m (2019/20: GBP18.2m profit) - see the Financial Review for more details. Adjusted profit before tax is GBP34.2m (2019/20: GBP15.2m) a 125% improvement on prior year.
Leadership and Board changes
I would like to thank all members of the Board for the leadership displayed through a very important and successful year for DWF. I would also like to welcome Seema Bains and Michele Ciccheti, who joined the Board in October as Partner Directors, introducing a broader set of skills, experience, knowledge and diversity of thought, all of which are key to a resilient board.
Our response to COVID-19
In broad terms, we saw the headwinds from COVID-19 substantially ease through the course of the year, with activity levels returning to those seen prior to the pandemic. There were, of course, differences by location as restrictions were imposed or removed in different parts of the world. Our Executive team worked closely with our office and country Managing Partners to ensure each location was supported - with the emphasis being on prioritising the physical and mental health of our colleagues and clients.
COVID-19 has been one of the key areas of engagement with our colleagues over the past year. This has led to the establishment of a Wellbeing Committee to develop a programme of activities and resources to support colleagues in coping with the mental health challenges created by COVID-19. The DWF Foundation, an independent charity, was also able to donate funds to support organisations most in need - including a number of food banks in the UK and around the world and to the India Red Cross.
In recent months, attention has turned to how we enable colleagues to return to the office in greater numbers. We have conducted a global survey to better understand colleagues' preferences of where and how they will work - and we are now following up with a series of forums to ensure those preferences are reflected in our future plans. We know that almost all of our colleagues want to work in the office some of the time, but relatively few want to be in an office five days a week. Whilst there will be some variation by location, or by team, we anticipate most people having greater flexibility to choose how often they work in the office in the future.
Environment, Social and Governance
ESG has been a growing influence in the legal services sector for a number of years and a number of its central themes are aligned to our Purpose, values and culture. DWF already has a well-established programme of ESG-related activities, especially in areas such as Diversity & Inclusion and Social Mobility, but there has clearly been a marked increase in the focus given to ESG as an issue from all of our stakeholders over the past year.
I am delighted that Kirsty Rogers is DWF's first Group Head of ESG and I can confirm that this autumn we will be sharing more detail with shareholders on our global ESG strategy. We are already well-progressed in a number of areas, including having published Diversity & Inclusion targets for our PLC and Executive Boards and for BAME and female representation in other senior leadership positions. We have also extended our gender pay gap reporting to incorporate ethnicity pay reporting and we have communicated our new five-year Diversity & Inclusion strategy. We have also made a commitment to set climate targets in line with limiting global temperature rise to 1.5degC.
Dividend
The Group's capital allocation policy is to prioritise having sufficient capital to fund ongoing operating requirements, and to invest in the Group's long-term growth. Taking this into account the Board targets a pay-out ratio of up to 70% of adjusted profit after tax (13) . For FY2019/20, a higher pay-out ratio of 90% was applied as a one-off given the exceptional trading conditions due to COVID-19. For FY2020/21, the Board has proposed a final dividend of 3p per share, taking the total dividend for the year to 4.5p, reflecting a pay-out ratio of 61% of adjusted profit after tax. This pay-out ratio reflects our capital allocation policy and is viewed as a meaningful step towards the target of up to 70%.
(13) Adjusted profit after tax is defined in the glossary.
Annual General Meeting 2021
The Annual General Meeting will be held on Tuesday 28 September 2021.
Section 172(1)
The Directors have had regard to matters set out in section 172 (1)(a)-(f) of the Companies Act 2006 when performing their duties under section 172. They consider they have acted in good faith, in the way that would be most likely to promote the success of the Company for the benefit of its members as a whole, while also considering the broad range of stakeholders who interact with, and are affected by, our business.
Jonathan Bloomer
Chairman
21 July 2021
CHIEF EXECUTIVE OFFICER'S Q&A
How did the Group perform through the year?
We are delighted with our performance throughout this financial year. It has been especially pleasing to see revenue and gross profit margin growth across every division of the Group. This reflects strong activity levels and pipeline conversion and is also reflective of operational improvements that we are driving across the Group.
Our litigation practice saw sustained client demand throughout FY2020/21 and was a key driver of revenue growth in our Commercial Services division. We have also seen good growth in our Insurance division with the COVID-19 related business interruption litigation driving activity in our professional indemnity practice - and with our Claims Management, Adjusting and Forensic Accountancy teams in Connected Services. Connected Services had a very strong year with 21.5% of organic growth as we believe awareness of our breadth of services continues to grow with our clients.
It was a year of consolidation for our International division which saw the closure or scaling back of our presence in a small number of locations. We also moved operations in Belfast and Dublin out of our International division to improve efficiencies and integration with our wider UK & Ireland teams. Nevertheless, International grew by 33% in the year and we saw strong performances in Italy, Poland and Spain, where our DWF-RCD team generated revenue of GBP33.5m in its first full year with the Group. The performance of Dubai was pleasing, where following action taken earlier in the financial year, the scaled-back team went on to deliver one of the strongest gross profit performances across the International division.
You made some difficult decisions on office closures at the start of FY2019/20. Why did you do that?
When I was appointed as Chief Executive Officer last May, part of my 100-day plan was to conduct a review of the business to ensure that all constituent parts were making a contribution to the profitable growth of the Group and were aligned with our global strategy. We determined that this wasn't the case in a small number of locations and in order to ensure we have the right platform to drive sustainable, profitable growth, we made the difficult decision to close or scale back our presence in certain locations.
Decisions such as these are always very difficult and inevitably they come with the consequence of some colleagues leaving our business. The decisions were taken in the interests of the long-term success of the business and with consideration to all stakeholders. We discussed these decisions with colleagues and explained our rationale through written communication and 'Town Hall' style presentations and Question and Answer sessions.
The collective effect of these actions is to remove annualised EBITDA losses of c.GBP7m from the Group and ensures that the shape of the business coming into FY22 is strategically aligned, right-sized and provides the platform that we need.
How important is Purpose and Culture in relation to the Group's performance?
It is hugely important - and in my view, more so now than ever before. In a period where all of our colleagues will have been personally challenged in one way or another by COVID-19, finding a collective Purpose and shared Culture at work is essential.
I have emphasised the importance of our 'one team' culture, where we work together, for and with each other, to deliver positive outcomes for all of our stakeholders including our colleagues, clients and communities. In more than 40 years in the legal profession, I have never before worked in a business where people are so committed to operating as one team. This is one of our greatest achievements in the past 12 months - we are breaking down barriers to work more effectively - within and across practice area, division and jurisdiction.
Coupled with our integrated offering and more streamlined operating model, this commitment to work together and share in our collective success is helping us to win with clients for the benefit of the business as a whole.
Why did you decide to introduce a new operating structure from 1 May?
We launched our new operating structure to streamline the Group into three global divisions of Legal Advisory, Mindcrest and Connected Services. We believe this new structure is an important step forward in our strategy and will help us to fulfil our vision of becoming the leading global provider of integrated legal and business services.
Together, the three divisions will support our Integrated Legal Management approach through which we can seamlessly combine any number of these services to deliver bespoke solutions to our clients with greater efficiency, price certainty and transparency. We see it as the next natural step in the development of our modern, global business and it is a cornerstone of the three-year business plan we have developed since my appointment.
How important will Mergers & Acquisitions be in enabling you to fulfil your ambitions?
When I became CEO, I said that we would be putting M&A on hold for the foreseeable future. This was to allow the business time to focus on consolidating investments already made, deal with under-performing or misaligned businesses and also to focus on our response to COVID-19. We drove a lot of improvements to improve the business in FY2020/21 and now, as we see the external market start to stabilise, I'm pleased to say that we have resumed M&A and in May 2021 we announced the acquisition of two businesses to complement our Connected Services offering.
M&A will remain an important element of our growth strategy and I am confident that we will be an active participant, in a market that we believe will continue to consolidate, as we look for opportunities to further build our global presence where it is needed and to strengthen our capabilities.
M&A isn't the only way in which we will grow the business. We already have association relationships with several excellent law firms and in April 2021 we announced two new associations in Singapore and South Africa. We will also continue to strengthen through new partner recruitment and I am delighted that we are currently seeing very strong interest from high quality candidates in joining DWF.
What is the outlook for the year ahead?
The first two months of trading for FY22 have been strong, showing continued organic revenue growth and gross margin development, with our new operating model already leading to a greater sharing of clients across practice areas and borders. As restrictions continue to ease slowly, we expect a favourable trading environment for FY22 and for our approach to integrated legal management to continue to expand existing client relationships and secure new client wins. Whilst there is competitive pressure for talent across what is proving to be a buoyant legal sector, which may lead to upwards cost pressure, the removal of material drag factors (i.e. closures and scale-backs in FY21) is expected to support continued growth in net profitability.
Sir Nigel Knowles
Group Chief Executive Officer
21 July 2021
FINANCIAL REVIEW
A transformational year
Revenue and adjusted profit growth, and cash generation
The FY2020/21 financial performance is much improved compared to the results in FY2019/20, which were particularly impacted by COVID-19. Under new leadership, the Group has underpinned the strategy with a focus on profitable growth, cost control and cash generation. Trading performance throughout FY2020/21 has been resilient with minimal impact from ongoing COVID-19 restrictions, with the Group delivering net revenue growth of 14%, 8% of which was organic (FY2019/20: 11%, 2% of which was organic).
In addition to a strong revenue performance, a number of decisions have been taken to remove loss-making and non-strategically aligned elements of the Group. This led to the closure of Cologne in FY2019/20, closure of Singapore and Brussels operations in FY2020/21 together with the scaling back of Dubai and Australia operations. The associated one-off restructuring costs in the year of GBP15m have been recognised as non-underlying administrative expenses in the income statement. The collective impact of this restructuring removes annualised EBITDA losses of c.GBP7m from the Group and ensures that the shape of the business coming into the current year is strategically aligned, right-sized and represents an improved platform from which to drive future profitable growth.
The Group has produced a statutory loss before tax of GBP31m (FY2019/20: GBP18m profit before tax). This statutory loss before tax is driven by GBP64.8m of adjusting items the majority of which are non-cash with just over 50% of this amount relating to the recognition of an expense that forms part of the purchase price of historical acquisitions. The acquisition expense represents the element of the purchase price not treated as consideration and is driven by the accelerated release of the prepayment related to ongoing service obligations as a result of the RCD deal term modification. This acquisition cost is recognised as an adjusting item along with the costs of office closures and scale backs and a small amount of other costs. (14) The adjusted metrics show a material improvement in profitability despite absorbing the trading losses from the aforementioned closures and scale backs, with the Group achieving record adjusted profit before tax performance of GBP34m (FY2019/20: GBP15m).
The profitable growth performance has been delivered alongside a strengthening of the balance sheet. Net debt has reduced to GBP60m (FY2019/20: GBP65m) despite the fact that the Group has settled GBP17m of acquisition related expenses. This reflects record free-cash-flow generation for the Group of GBP32m inflow (FY2019/20: GBP7m outflow) which was supported by a reduction in gross lock-up days of 20 days, from 206 as at April 20 to 186 as at April 21.
The Board is delighted with an FY2020/21 financial performance that reflects a more focussed delivery of the strategy, greater operating discipline, a significant adjusted profit improvement and a robust balance sheet. These factors, alongside the implementation of a new global operating model, set the Group up well to meet medium term aspirations to further enhance net profit margins whilst deleveraging the balance sheet.
(14) See "Administrative expenses" section of the Financial Review
Revenue
Revenue is GBP401m (FY2019/20: GBP357m) representing growth of 12%. However, the Group focusses revenue measurement on net revenue as revenue is distorted by the level of recoverable expenses incurred on delivery of client matters where such expenses do not necessarily reflect the activity levels of the projects or the business.
Net revenue for the Group was GBP338m (FY2019/20: GBP297m) representing growth of 14% (8% organic). Inorganic growth was driven by the acquisitions of RCD and Mindcrest in FY2019/20, reflecting a full year in FY2020/21.
Divisional performance
The divisional performance is set out to reflect the five divisions reported to the PLC Board throughout FY2020/21. Effective from 1 May 2021 and for the whole of FY22 the divisional performance will be reported to the PLC Board under the new global operating structure that comprises three divisions (Legal Advisory, Connected Services and Mindcrest).
Highlights of the performance by division are set out below:
Commercial Services (33% of Group Net revenue / 38% of Group Gross profit)
GBPm FY2020/21 FY2019/20 Change (%)
Revenue 128.1 124.4 + 2.9%
---------- ---------- -----------
Net revenue 110.7 107.5 + 2.9%
---------- ---------- -----------
Direct costs (46.2) (48.2)
---------- ---------- -----------
Gross profit 64.4 59.3 + 8.7%
---------- ---------- -----------
Gross margin (%)
/ ppts 58.2% 55.1% + 3.1 ppts
---------- ---------- -----------
COVID-19 caused a material adverse impact to the financial performance of Commercial Services in Q4 of FY2019/20. In this context, the division has had a particularly strong year in FY2020/21, delivering net revenue growth of 3% (3% organic) which reflects 10% growth in H2 as activity levels picked up.
Contentious and regulatory work remained buoyant against a dynamic economic backdrop. As such, the Litigation practice group has seen sustained client demand and has been a key driver of the division's positive net revenue results, as well as delivering an improved gross margin.
Likewise, transactional activity in the Corporate Services and Real Estate practice groups also held up well in spite of the macroeconomic uncertainty, with net revenues on an upward trajectory through the year, and H2 net revenues for both markedly higher than those in H1.
As anticipated at the end of H1, actions taken through the course of FY2020/21 to right-size the division's direct costs have reduced excess capacity and improved utilisation. As a result, the profile of divisional teams is now better structured to match the requirements of client delivery. This, coupled with the progress made in relation to connectivity with the Mindcrest division, has led to year-on-year gross margin improvement for Commercial Services of 3.1ppts, to 58.2%.
With its continued focus on integrated legal management, the Commercial Services division, working alongside the Mindcrest and Connected Services divisions, has continued to attract and deliver more complex legal work in FY2020/21. It has been able to develop broader institutional client relationships and has seen increased fees from a greater number of clients spending >GBP1m with the division versus FY2019/20.
Key partner lateral hires that joined at or just prior to the start of this financial year, for example in our newly launched data protection team, have also contributed to the divisional results in FY2020/21. The investment made in the prior year has laid a positive foundation for success; significant client wins and panel appointments secured throughout FY2020/21 have both added to performance and will continue to enhance results in future periods. The pipeline for the division remained strong at the close of FY2020/21, and a number of additional lateral partner hires have since joined across each of the core practice groups, supporting what is a positive outlook for FY22.
Insurance (31% of Group Net revenue / 30% of Group Gross profit)
GBPm FY2020/21 FY2019/20 Change (%)
Revenue 141.7 137.2 + 3.3%
---------- ---------- -----------
Net revenue 103.9 100.6 + 3.3%
---------- ---------- -----------
Direct costs (51.6) (52.3)
---------- ---------- -----------
Gross profit 52.3 48.2 + 8.5%
---------- ---------- -----------
Gross margin (%)
/ ppts 50.4% 48.0% + 2.4 ppts
---------- ---------- -----------
The group's Insurance division delivered net revenue growth of 3% percent (3% organic). The gross margin improved by 2.4 ppts to 50.4% reflective of tight cost control.
The Professional Indemnity practice group has performed particularly well with year-on-year growth of over 30% assisted by the additional work generated by the FCA business interruption litigation, in which we advised some of the group's largest insurance clients. Although the litigation has concluded, the emphasis has now switched to resolving the business interruption claims which are generating additional work not just for Insurance but also for the Connected Services division.
The Catastrophic Injury (Cat PI) and Casualty practice group was impacted by the decline in casualty (workplace) and public liability (predominantly local authority) claims during the height of COVID-19 with that impact being felt more in the second half of the year due to the usual claims cycle where there is a time lag between date of accident and date of instruction. The Cat PI practice area performed particularly strongly to offset the declines elsewhere which helped the practice group to maintain the same level of profitability year-over-year.
As expected, the Motor and Fraud practice group which relies very heavily upon motor claims was the most impacted by the lockdown. The division carefully mitigated the reduction in claims with reduced hours working and a small number of redundancies. Instruction levels have since recovered to a large extent and the division is confident that once remaining lockdown restrictions are released the practice group will enjoy strong growth aided by client wins during the course of the year.
The division has enjoyed a strong pipeline of new work wins during the course of the year with new work streams from existing clients such as Aviva and RSA and panel wins including the appointment to the Allianz and LV= panel following a competitive tender. Those wins combined with some key lateral hires including the new Southampton team are expected to drive a further increase in demand for Insurance services in FY22.
International (25% of Group Net revenue / 21% of Group Gross profit)
GBPm FY2020/21 FY2019/20 Change (%)
Revenue 92.5 69.9 + 32.3%
---------- ---------- -----------
Net revenue 85.3 64.3 + 32.5%
---------- ---------- -----------
Direct costs (49.0) (38.6)
---------- ---------- -----------
Gross profit 36.2 25.7 + 41.1%
---------- ---------- -----------
Gross margin (%)
/ ppts 42.5% 39.9% + 2.6 ppts
---------- ---------- -----------
The International division grew net revenue by 33% and delivered significantly more gross profit in FY2020/21 compared to FY2019/20, supported by inorganic growth from the full year inclusion of RCD in Spain and offset by closures of Cologne (Q4 FY2019/20), Singapore and Brussels (Q1 FY2020/21) and the scale back of Dubai and Australia in Q1 and Q4 respectively.
The scale back of the Australian business was made to better focus our offering on core strengths in insurance, which complements the existing Connected Services businesses in the same territory. This decision led to the closure of the operations in Melbourne, Sydney and Newcastle, whilst retaining the Brisbane office and the Group's Connected services operations in Sydney, Melbourne and Brisbane. Despite some one-off non-underlying closure costs, the changes are anticipated to be earnings enhancing for the group in FY22.
Organic growth (excluding the impact of acquisitions, closures and scale backs in both years) was 13%, reflecting mixed results across different geographies. We are particularly pleased with the progress made on the like-for-like gross margin percentage for the division which increased by 6.2 ppts to 43%. Cost savings implemented in the course of FY2020/21 assisted in protecting the gross margin from the challenges faced by locations which were restructured during the year.
Whilst some operations have been closed or scaled back, the International business remains a key growth focus for the Group. Both Italy and Poland showed strong organic net revenue growth because of investments in new partner hires. RCD in Spain completed its first full financial year as part of the Group and performed strongly achieving revenue of GBP33.5m. The recently rationalised Dubai office is performing well and has delivered one of the strongest gross profit contributions in the division.
Connected Services (7% of Group Net revenue / 6% of Group Gross profit)
GBPm FY2020/21 FY2019/20 Change (%)
Revenue 25.6 21.1 + 21.5%
---------- ---------- ------------
Net revenue 25.3 20.9 + 21.5%
---------- ---------- ------------
Direct costs (14.4) (14.1)
---------- ---------- ------------
Gross profit 10.9 6.7 + 62.2%
---------- ---------- ------------
Gross margin (%)
/ ppts 43.1% 32.3% + 10.8 ppts
---------- ---------- ------------
The Group's Connected Services division has had a strong year delivering net revenue growth of 22% in FY2020/21, all of which was organic. This growth reflects the continued development of Connected Services capabilities and greater synergies and connections with other divisions and with the Group's clients.
There has also been a marked improvement in profitability in FY2020/21 with gross profit margin increasing to 43%, almost 11 percentage points ahead of the prior year.
Our unified approach to COVID-19 related business interruption claims has resulted in our Claims Management and Adjusting colleagues working closely with our Forensic Accountancy team (and legal colleagues) to support the quantification and challenge of business interruption losses in the UK. As a result, the UK Claims Management and Adjusting service, and the Forensic Accounting team, have had particularly strong revenue performances. Despite the reduction in Casualty claims due to geographically specific lockdowns, the Claims Management and Adjusting services (with presence in Australia, Canada, France, Ireland, Italy, UK and USA) have grown slightly ahead of the overall divisional performance.
Although initially instruction levels declined as the UK was in lockdown, one of the most mature services, Costs, has grown by 9% and this area is expected to continue to grow by supporting new insurance client wins. The rebuild of Advocacy (DWF's alternative solution to the external Bar and traditional chambers) following a change in personnel has been successful and, despite the disruption, the team performed well. The upgraded team is expected to grow strongly, with improved profitability due to more effective structuring and management of the team. The demand for services within the 360 software development business has improved (following a number of large projects being put on hold at the start of COVID-19) with new client wins supporting further growth.
The outlook for FY22 remains positive as new services gain traction, existing services grow from the foundations laid this year and global expansion continues through M&A activity, the launch of the new Global Entity Management proposition and the integration of Spain's Connected Service (Ges-start - Accounting, Tax and Labour consultants) as a result of DWF's new global operating structure.
Connected Services also played a significant role in providing integrated solutions for clients and provided fee referrals to Legal Advisory in excess of GBP5m.
Managed Services (4% of Group Net revenue / 5% of Group Gross profit)
GBPm FY2020/21 FY2019/20 Change (%)
Revenue 13.0 4.0 + 228.2%
---------- ---------- -----------
Net revenue 13.0 4.0 + 228.2%
---------- ---------- -----------
Direct costs (5.1) (1.6)
---------- ---------- -----------
Gross profit 7.9 2.3 + 239.5%
---------- ---------- -----------
Gross margin (%)
/ ppts 60.5% 58.5% + 2.0 ppts
---------- ---------- -----------
As a newly formed division, strong momentum on divisional objectives continued, with primary focus on the Operating Model, Pricing Framework and Transformation of Service Delivery. The growth of 228% reflects the full year impact of the acquisition of Mindcrest, transfers of work from other divisions and 163% organic growth. Macro-economic headwinds restricted FY2020/21 external sales as the uncertainty of COVID-19 continued, impacting the pipeline conversion rate on large strategic bids. However, concentration in Analytics and Contracts, through annuity client relationships, has been supported by expansion into Litigation and eDiscovery services to widen the offering and strengthen margin conversion.
Economic recovery and regulatory easing provide cautious optimism for FY22, further buoyed by improved Q4 activity levels, success in institutional panel appointments and returning pipeline traction. Furthermore, the capital investment into a 1,000 seat facility in Pune, India, provides the strategic infrastructure to scale, as well as accelerate synergies through further Group integration, transition of Legal Advisory activity and best-shoring of back-office functions.
Direct costs
Direct costs, which reflect the salary costs of fee-earning partners and staff, have increased by GBP11.4m, or 7%, to GBP166.3m. The acquisitions of RCD and Mindcrest accounted for GBP14.8m of year-on-year cost increases, so the underlying trend on direct costs was a reduction of GBP3.4m. This reflects a combination of headcount reductions from rationalisations and tight control of costs and capacity levels due to the uncertain trading environment particularly in the first half of the year.
Gross profit
The combination of strong net revenue growth and strict control of costs has delivered a gross profit of GBP171.8m, representing a GBP29.5m, or 21%, increase vs. FY2019/20. This reflects a gross margin % of net revenue of 50.8% (FY2019/20: 47.9%). The 2.9 percentage point improvement reflects uplifts across all divisions and is despite the dilutive impact of some of the businesses that were rationalised during the year.
Administrative expenses
Reported administrative expenses has increased compared to the previous year, from GBP120.1m in FY2019/20 to GBP197.4m in FY2020/21. On an underlying basis, excluding adjusting items, administrative expenses for FY2020/21 are GBP132.6m (FY2019/20: GBP123.1m), an increase of GBP9.5m or 8%. Previously acquired Mindcrest and RCD businesses contributed a full year's worth of expense totalling GBP11m compared to GBP3m in FY2019/20, an increase of GBP8m.
Group administrative expenses, excluding the acquisition increases, are therefore broadly flat. This includes a reduction in expenditure in specific areas such as support headcount combined with COVID-19 related savings, offset by an increase in bonus expenditure to reflect the improved performance of the Group during FY2020/21. The COVID-19 related restrictions have led to savings in office consumables, recruitment, travel and business development expenditure. Whilst some of these expenditure lines will increase as restrictions ease, it is expected that continued agile working, having proved the model during FY2020/21, will avoid spend returning to pre-COVID-19 levels.
The cost-to-income ratio has fallen from 41.4% in FY2019/20 to 39.2% in FY2020/21 as a result of good cost control and improved net revenue performance.
Adjusting items have increased to GBP64.8m in FY2020/21 from a GBP3.0m gain in FY2019/20. The table below provides more details with full analysis contained in note 4 to the financial statements:
2021 2020
GBP'000 GBP'000
------------------------------------------------ ---------- -----------
Office closures and scale-backs 14,898 -
------------------------------------------------ ---------- -----------
Acquisition-related expenses 20,743 12,274
------------------------------------------------ ---------- -----------
Acquisition-related gain on bargain purchase - (25,084)
------------------------------------------------ ---------- -----------
DWF RCD modification impact 13,796 -
------------------------------------------------ ---------- -----------
Change of CEO* 1,011 -
------------------------------------------------ ---------- -----------
Impact of Covid-19* 1,011 230
------------------------------------------------ ---------- -----------
Other share-based payment expenses 13,333 9,590
------------------------------------------------ ---------- -----------
Adjusting items 64,792 (2,990)
------------------------------------------------ ---------- -----------
*Costs relating to Covid-19 and the change of CEO were incurred wholly in H1.
Whilst the FY2020/21 figures feature a high value of adjusting items, the overall assessment of administrative expenses can be summarised as:
1. an underlying administrative expenses position that increased by 8% compared to net revenue growth of 14%;
2. The impact of the modification to the RCD acquisition agreement in February 2021 which accelerated the remaining income statement expense which formed a significant proportion of the purchase price on acquisition. This, in part, offsets the gain on bargain purchase recognised, also as an adjusting item, in FY2019/20;
3. Share based payment expenses reflecting grants from the Employee Benefit Trust; and,
4. Non-recurring material costs relating to office rationalisations, and some one-off expenses relating to COVID-19 and the change of CEO.
Net finance expense & interest payable on leases
Net finance expenses relating to bank charges and borrowings were GBP2.7m (FY2019/20 GBP1.9m). The increase is a result of lower interest receivable on cash balances with interest receivable of GBP0.1m compared to GBP0.5m in FY2019/20, due to reduced rates of interest. The balance of the increase is due to a higher average net debt figure in FY2020/21 compared to FY2019/20.
Interest payable on leases of GBP2.3m (FY2019/20: GBP2.0m) reflects the notional interest cost relating to lease borrowings.
(Loss)/profit before tax
The Group reported a loss before tax of GBP31m (FY2019/20: GBP18m profit before tax). The reported loss before tax is a result of adjusting items totalling GBP65m (FY2019/20: GBP3m gain) referenced under the administrative expenses section above. Only GBP13m of these items represent cash outflows in FY2020/21 (FY2019/20: GBP11m).
Adjusted PBT is GBP34.2m (FY2019/20: GBP15.2m) which represents a 125% increase on the prior year. This improvement in profitability is a result of strong revenue growth, cost control and actions taken in loss-making locations, and delivery efficiency leading to an improvement in gross profit margins. In addition, good control of administrative expenses delivering an improved cost to income ratio. These factors together have generated an adjusted PBT margin (using net revenue) for FY2020/21 of 10.1% (FY2019/20: 5.1%).
Tax
The reported tax charge for the year is GBP4.6m despite a reported loss before tax of GBP35m. The reported loss before tax includes significant non-underlying expenses and share-based payments expense. Non-underlying expenses consist of costs relating to the acquisition of RCD in Spain, as well as the Mindcrest business, and the cost of office closures and scale-backs. Furthermore, GBP18.8m of the share-based payments expense relates to share-based consideration for the acquisition of RCD. Tax relief is not available for these expenses due to either non-deductibility under local tax laws or the lack of taxable profits against which deductions can be utilised. Total non-deductible expenses increase the tax charge by GBP7.6m, whilst total tax losses not recognised as assets increase the tax charge by a further GBP2.6m.
Deferred tax liabilities of GBP7.6m have been recognised as at 30 April 2021 in respect of intangible assets recognised on consolidation. Deferred tax assets of GBP4.6m have been recognised in respect of tax depreciation timing differences (GBP1.2m), expected tax deductions for share-based payments (GBP2.4m), tax losses in the UK, USA, Spain and Poland (GBP0.8m) and other temporary differences (GBP0.8m).
The Group's current tax expense of GBP7.0m (FY2019/20: GBP6.2m) mainly relates to its entities in the UK (GBP5.6m), Spain (GBP1.4m) and India (GBP0.2m).
With the exception of an open transfer pricing enquiry in India relating to a pre-acquisition period of the Mindcrest business, for which the Group has adequate indemnification from the sellers, there are no open tax audits or investigations across the group. In line with group's tax strategy, it is not considered that any aggressive or materially uncertain tax positions have been adopted by any of the group entities. As such, the level of tax risk faced by the group is considered to be low.
EPS
Diluted EPS from continuing operations has decreased from 5.3p in FY2019/20 to (11.9p) in FY2020/21 predominantly reflective of the statutory profit after tax change, driven by mostly one-off adjusting items, between the two years. Adjusted Diluted EPS has increased in line with the increase in adjusted PBT from 3.0p in FY2019/20 to 7.4p in FY2020/21, a 147% improvement.
Dividend
The Group's capital allocation policy is to prioritise having sufficient capital to fund ongoing operating requirements, and to invest in the Group's long-term growth. Taking this into account the Board targets a pay-out ratio of up to 70% of adjusted profit after tax. For FY2019/20, a higher pay-out ratio of 90% was applied as a one-off given the exceptional trading conditions due to COVID-19. For FY2020/21, the Board has declared a final dividend of 3.0p per share, taking the total dividend for the year to 4.5p, reflecting a pay-out ratio of 61% of adjusted profit after tax. This pay-out ratio reflects our capital allocation policy and is viewed as a meaningful step towards the target of up to 70%. This final dividend is subject to approval at the AGM on 28 September 2021 and, if approved, will be paid on 8 October 2021 to all Shareholders on the register of members at the close of business on 10 September 2021.
Working capital, cash flow & net debt
The group measures working capital efficiency using "Gross lock-up days". Gross lock-up days are comprised of 2 elements: Work-in-progress ('WIP days'), representing the amount of time between performing work and invoicing clients; and Debtor days, representing the length of time between invoicing and cash collection.
Driving working capital efficiency has continued to be a key focus for the Group in FY2020/21 with a number of initiatives deployed in order to achieve a permanent reduction in the lock-up day cycle. Closing lock-up days at the end of April were 186 (FY2019/20: 206) which is a 20 day, or 10%, reduction. The 20 day reduction reflects an increase in WIP days of 1 combined with a reduction in Debtor days of 21. The WIP day increase is simply a reflection of growth in the business, whilst the Debtor day reduction reflects an increase in cash collection efficiency.
The lock-up improvements have supported a strong performance on free cash flow, with FY2020/21 delivering GBP32.1m free cash inflow whilst FY2019/20 had an outflow of GBP6.6m (re-presented from an outflow of GBP4.4m to include a reclassification of outflows associated with the supplier payment facility). The Group has also benefitted from some COVID-19 related deferrals, with the VAT deferral of GBP10.7m from March 20 being paid in monthly instalments in FY22. The Group expects the vast majority of the deferred liabilities, including deferred consideration for acquisitions, to be settled in FY22.
The gross lock-up and cash flow performance, and deferrals, have helped to reduce net debt to GBP60.2m (FY2019/20: GBP64.9m). This reduction is despite FY2020/21 deferred consideration and acquisition related outflows of GBP17m. These are non-recurring outflows with only GBP7m of acquisition related expense from these past acquisitions remaining to be paid in FY22. The Group's strategy continues to be to manage borrowings such that the leverage ratio (borrowings as a multiple of adjusted EBITDA) reduces. This is expected to be achieved through a combination of profitable growth and net debt gradually reducing over time through working capital efficiencies.
The Group has an GBP80m RCF, a GBP15m contingency facility and various other ancillary working capital facilities. The Group expects to continue to operate well within its available facilities and for all covenants to be compliant for the remaining tenure. A refinancing exercise for our main RCF of GBP80m that is due to mature in January 2023 is expected to start shortly after the finalisation of the FY2020/21 results with a target completion date of December 2021.
Balance sheet & capex
Balance sheet
Key balance sheet movements during the year are set out below:
- A decrease in trade and other receivables of GBP3.7m (excluding a decrease of GBP20.5m due to the impact of the RCD modification) reflective of a decrease in lock up days from 206 in FY2019/20 to 186 in FY2020/21;
- an increase in net tax liabilities of GBP1.5m largely reflective of the increase in taxable profits of the business;
- an increase in trade and other payables, lease liabilities and provisions of GBP6.2m (excluding an increase of GBP3.2m due to the impact of the RCD modification) due to tighter working capital management;
- a decrease in deferred consideration of GBP7.3m primarily reflects the settlement of the purchase price due to the Sellers of RCD, Mindcrest and Poland;
- a decrease in net debt of GBP4.7m as a function of the improved profitability and cash generation; and,
- a decrease in trade and other receivables and an increase in liabilities amounting to GBP23.7m in connection with the modification of the RCD-DWF acquisition agreement finalised in January 2021 and an impairment of intangible assets of GBP1.4m in connection with the decision taken in Q4 to scale-back the Australian business.
Capital expenditure (Capex)
Whilst the Group's operating structure is not capital intensive, we continue to invest in the Mindcrest business (including the build of this division's platform and the fit out of new offices in Pune). Overall capex (excluding right-of-use asset additions under IFRS 16) in FY2020/21 was GBP10.6m compared to GBP6.0m in FY2019/20.
Conclusion
The Group has delivered on its business plan targets for FY2020/21 to drive adjusted profitable growth, control costs and improve cash generation. As well as effecting cost reduction programmes after the first COVID-19 lockdown, decisions have been made to rationalise various sub-scale and/or underperforming businesses and whilst some of these actions have benefitted the FY2020/21 income statement, the full impact of these actions is expected to be reflected in FY22 performance and beyond. The decision taken in January 2021 (effective from 1 May 2021) to change the operating model to a 3-division structure, focussing on delivering the integrated legal management offering more efficiently, is also expected to deliver further progress on the aforementioned business plan objectives. The FY2020/21 performance has allowed the Group to return to M&A, with the acquisition of Zing365 and Barnescraig & Associates announced in May 21. The Group enters FY22 with a strong balance sheet and an improving level of profitability, allowing the Board to propose the largest dividend that the Group has delivered since listing in 2019.
Chris Stefani
Group Chief Financial Officer
21 July 2021
FINANCIAL STATEMENTS
Consolidated Income Statement
Year ended 30 April 2021
2021 2020
Notes GBP'000 GBP'000
------------------------------------------- ------ ------------ ------------
Revenue 3 400,948 356,612
------------------------------------------- ------------ ------------
Recoverable expenses 3 (62,818) (59,381)
------------------------------------------- ------ ------------ ------------
Net revenue 3 338,130 297,231
------------------------------------------- ------------ ------------
Direct costs (166,349) (154,997)
------------------------------------------- ------ ------------ ------------
Gross profit 171,781 142,234
------------------------------------------- ------------ ------------
Administrative expenses (187,471) (116,407)
------------------------------------------- ------------ ------------
Trade receivables impairment (5,349) (3,295)
------------------------------------------- ------------ ------------
Other impairment (4,595) (382)
------------------------------------------- ------ ------------ ------------
Operating (loss) / profit 4 (25,634) 22,150
------------------------------------------- ------ ------------ ------------
Net finance expense 5 (2,682) (1,905)
------------------------------------------- ------------ ------------
Interest payable on leases 5 (2,284) (2,047)
------------------------------------------- ------ ------------ ------------
(Loss) / profit before tax (30,600) 18,198
------------------------------------------- ------ ------------ ------------
Adjusted profit before tax 34,192 15,208
------------------------------------------- ------ ------------ ------------
Non-underlying items, share-based
payment expense, gain on bargain
purchase, amortisation of acquired
intangibles, impairment and fair
value gains on investments and
disposal of leases 4 (64,792) 2,990
------------------------------------------- ------ ------------ ------------
Taxation 6 (4,567) (3,629)
------------------------------------------- ------ ------------ ------------
(Loss) / profit from continuing
operations (35,167) 14,569
------------------------------------------- ------ ------------ ------------
Loss from discontinued operations 10 - (4,301)
------------------------------------------- ------ ------------ ------------
(Loss) / profit for the year (35,167) 10,268
------------------------------------------- ------ ------------ ------------
(Losses) / earnings from continuing
operations per share attributable
to the owners of the parent:
------------------------------------------- ------ ------------ ------------
Basic (p) 8 (11.9) 5.4p
------------------------------------------- ------ ------------ ------------
Diluted (p) 8 (11.9) 5.3p
------------------------------------------- ------ ------------ ------------
(Losses) / earnings from all operations
per share attributable to the owners
of the parent:
------------------------------------------- ------ ------------ ------------
Basic (p) 8 (11.9) 3.8p
------------------------------------------- ------ ------------ ------------
Diluted (p) 8 (11.9) 3.7p
------------------------------------------- ------ ------------ ------------
Consolidated Statement of Comprehensive Income
Year ended 30 April 2021
2021 2020
GBP'000 GBP'000
------------------------------------------------------ ----------- ----------
(Loss) / profit for the year (35,167) 10,268
------------------------------------------------------ ----------- ----------
Items that are or may be reclassified subsequently
to the income statement:
------------------------------------------------------ ----------- ----------
Foreign currency translation differences - foreign
operations (2,855) (1,435)
------------------------------------------------------ ----------- ----------
Total other comprehensive expense for the year,
net of income tax (2,855) (1,435)
------------------------------------------------------ ----------- ----------
Total comprehensive (expense) / income for the
year (38,022) 8,833
------------------------------------------------------ ----------- ----------
Consolidated Statement of Financial Position
As at 30 April 2021
Re-presented
(Note 1.4)
2021 2020
Notes GBP'000 GBP'000
----------------------------------------------- ------ ----------- ---------------
Non-current assets
----------------------------------------------- ------ ----------- ---------------
Intangible assets and goodwill 11 49,173 50,654
----------------------------------------------- ------ ----------- ---------------
Property, plant and equipment 12 81,781 83,775
----------------------------------------------- ------ ----------- ---------------
Investments 227 254
----------------------------------------------- ------ ----------- ---------------
Trade and other receivables 13 - 11,329
----------------------------------------------- ------ ----------- ---------------
Deferred tax asset 19 4,649 3,522
----------------------------------------------- ------ ----------- ---------------
Total non-current assets 135,830 149,306
----------------------------------------------- ------ ----------- ---------------
Current assets
----------------------------------------------- ------ ----------- ---------------
Trade and other receivables 13 183,506 207,707
----------------------------------------------- ------ ----------- ---------------
Cash at bank and in hand 14 34,711 31,212
----------------------------------------------- ------ ----------- ---------------
Total current assets 218,217 239,147
----------------------------------------------- ------ ----------- ---------------
Total assets 354,047 388,453
----------------------------------------------- ------ ----------- ---------------
Current liabilities
----------------------------------------------- ------ ----------- ---------------
Trade and other payables 15 85,381 76,750
----------------------------------------------- ------ ----------- ---------------
Current tax liabilities 6,030 2,139
----------------------------------------------- ------ ----------- ---------------
Deferred consideration 1,699 8,982
----------------------------------------------- ------ ----------- ---------------
Lease liabilities 16 13,104 12,981
----------------------------------------------- ------ ----------- ---------------
Other interest-bearing loans and borrowings 17 19,434 7,259
----------------------------------------------- ------ ----------- ---------------
Provisions 18 3,764 4,335
----------------------------------------------- ------ ----------- ---------------
Amounts due to members of partnerships
in the Group 31,492 35,852
----------------------------------------------- ------ ----------- ---------------
Total current liabilities 160,904 148,298
----------------------------------------------- ------ ----------- ---------------
Non-current liabilities
----------------------------------------------- ------ ----------- ---------------
Deferred tax liability 19 7,584 8,884
----------------------------------------------- ------ ----------- ---------------
Lease liabilities 16 70,898 71,697
----------------------------------------------- ------ ----------- ---------------
Other interest-bearing loans and borrowings 17 75,444 88,815
----------------------------------------------- ------ ----------- ---------------
Provisions 18 1,837 1,562
----------------------------------------------- ------ ----------- ---------------
Total non-current liabilities 155,763 170,958
----------------------------------------------- ------ ----------- ---------------
Total liabilities 316,667 319,256
----------------------------------------------- ------ ----------- ---------------
Net assets 37,380 69,197
----------------------------------------------- ------ ----------- ---------------
Equity
----------------------------------------------- ------ ----------- ---------------
Share capital 20 3,246 3,246
----------------------------------------------- ------ ----------- ---------------
Share premium 20 88,610 88,610
----------------------------------------------- ------ ----------- ---------------
Treasury shares 20 (129) (20)
----------------------------------------------- ------ ----------- ---------------
Other reserves 6,219 5,861
----------------------------------------------- ------ ----------- ---------------
Accumulated losses (60,566) (28,500)
----------------------------------------------- ------ ----------- ---------------
Total equity 37,380 69,197
----------------------------------------------- ------ ----------- ---------------
Consolidated Statement of Changes in Equity
Year ended 30 April 2021
Treasury
Share capital Share premium shares
Share-based
Merger payments Translation Accumulated Total
(Note 20) (Note 20) (Note 20) reserve reserve reserve losses equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
At 1 May 2020 3,246 88,610 (20) (2,385) 9,672 (1,426) (28,500) 69,197
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Loss for the
year - - - - - - (35,167) (35,167)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Exchange rate
difference - - - - - (2,855) - (2,855)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Total
comprehensive
expense - - - - - (2,855) (35,167) (38,022)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Treasury
shares - - (109) - - - - (109)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Dividends paid - - - - - - (6,521) (6,521)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Share-based
payments
(Note 21) - - - - 3,213 - 9,429 12,642
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Tax on
share-based
payments - - - - - - 193 193
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
At 30 April
2021 3,246 88,610 (129) (2,385) 12,885 (4,281) (60,566) 37,380
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ------------- ----------
Treasury
Share capital Share premium shares
Share-based
Merger payments Translation Accumulated Total
(Note 20) (Note 20) reserve reserve reserve losses equity (Note 20)
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
At 1 May 2019 3,000 63,167 - (2,385) 1,053 9 (23,046) 41,798
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Adjustment
from the
adoption
of IFRS 16 - - - - - - (5,715) (5,715)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Profit for the
year - - - - - - 10,268 10,268
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Exchange rate
difference - - - - - (1,435) - (1,435)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Total
comprehensive
income - - - - - (1,435) 10,268 8,833
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Treasury
shares - - (20) - - - - (20)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Issue of share
capital 246 25,443 - - - - - 25,689
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Dividends paid - - - - - - (9,811) (9,811)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Share-based
payments
(Note 21) - - - - 8,619 - - 8,619
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Tax on
share-based
payments - - - - - - (196) (196)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
At 30 April
2020 3,246 88,610 (20) (2,385) 9,672 (1,426) (28,500) 69,197
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------- -----------
Consolidated Statement of Cash Flows
Year ended 30 April 2021
Re-presented
(Note 1.4)
2021 2020
Note GBP'000 GBP'000
------------------------------------------------ ----- ----------- ---------------
Cash flows from operating activities
------------------------------------------------ ----------- ---------------
Cash generated from operations before
adjusting items 23 65,161 22,185
------------------------------------------------ ----------- ---------------
Cash used to settle non-underlying items (13,167) (10,501)
------------------------------------------------ ----- ----------- ---------------
Cash generated from operations 51,994 11,684
------------------------------------------------ ----------- ---------------
Interest paid (5,064) (4,192)
------------------------------------------------ ----------- ---------------
Tax paid (3,155) (4,309)
------------------------------------------------ ----- ----------- ---------------
Net cash generated from operating activities 43,775 3,183
------------------------------------------------ ----- ----------- ---------------
Cash flows from investing activities
------------------------------------------------ ----------- ---------------
Acquisition of subsidiary, net of cash
acquired - (3,853)
------------------------------------------------ ----------- ---------------
Acquisition of subsidiary, deferred
consideration (7,412) (2,859)
------------------------------------------------ ----------- ---------------
Purchase of property, plant and equipment (4,001) (3,520)
------------------------------------------------ ----------- ---------------
Purchase of other intangible assets (6,635) (4,116)
------------------------------------------------ ----- ----------- ---------------
Net cash flows used in investing activities (18,048) (14,348)
------------------------------------------------ ----- ----------- ---------------
Cash flows from financing activities
------------------------------------------------ ----------- ---------------
Issue of ordinary shares, net of issue
costs - (57)
------------------------------------------------ ----------- ---------------
Purchase of treasury shares (109) -
------------------------------------------------ ----------- ---------------
Dividends paid (6,521) (9,811)
------------------------------------------------ ----------- ---------------
Loan arrangement fee (551) -
------------------------------------------------ ----------- ---------------
Proceeds from borrowings 19,173 73,535
------------------------------------------------ ----------- ---------------
Repayment of borrowings (17,553) (24,913)
------------------------------------------------ ----------- ---------------
Repayment of principal of lease liabilities (14,191) (12,654)
------------------------------------------------ ----------- ---------------
Interest received 98 456
------------------------------------------------ ----------- ---------------
Capital contributions by Members 4,276 5,938
------------------------------------------------ ----------- ---------------
Repayments to former Members (4,113) (3,386)
------------------------------------------------ ----- ----------- ---------------
Net cash flows from financing activities (19,491) 29,108
------------------------------------------------ ----- ----------- ---------------
Net increase in cash and cash equivalents 6,236 17,943
------------------------------------------------ ----- ----------- ---------------
Cash and cash equivalents at the beginning
of year 28,727 10,822
------------------------------------------------ ----- ----------- ---------------
Effects of foreign exchange rate changes
on cash and cash equivalents (383) (38)
------------------------------------------------ ----- ----------- ---------------
Cash and cash equivalents at the end
of year 14 34,580 28,727
------------------------------------------------ ----- ----------- ---------------
1 Accounting policies
1.1 Nature of these financial statements
The following financial information does not amount to full financial statements within the meaning of Section 434 of Companies Act 2006. The financial information has been extracted from the Group's Annual Report and Financial Statements for the year ended 30 April 2021 on which an unqualified report has been made by the Company's auditors. The 2021 statutory accounts will be delivered to Companies House in due course.
Copies of the Annual Report and Financial Statements will be posted to shareholders shortly and will be available from the Company's registered office at 20 Fenchurch Street, London, EC2M 3AG.
1.2 Statement of accounting policies
The preliminary announcement for the year ended 30 April 2021 has been produced based on the Group's annual financial statements which are prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The accounting policies applied in this preliminary announcement are consistent with those reported in the Group's annual financial statements for the year ended 30 April 2021 along with new standards and interpretations which became mandatory for the financial year.
1.3 Going concern
The Directors have assessed the going concern basis adopted by the Group in the preparation of the consolidated financial statements, taking into account the current financial position of the Group including its financing arrangements, the business model at the time of approving this report and the continuing, albeit reducing, macroeconomic uncertainty due to the impact of the global pandemic. The Directors' assessment was over the period to 31 July 2022 taking account of the potential impact of the principal risks documented in the Strategic report.
Banking facilities, which in addition to a contingency facility of GBP15m and various ancillary facilities, include a revolving credit facility of GBP80m that matures in January 2023 (following the trigger of a 1 year optional extension) are considered to be sufficient for the Group's purposes based on current projections, both under a base case and sensitised case. The sensitised case was determined by worsening levels of activity (revenue), cash collection and negligence expense offset by mitigation that includes discretionary cost reduction measures such as bonus, travel and marketing expense. As a prudent response to the extended impact of the pandemic the Board sought a further relaxation of the leverage covenant (net debt excluding lease liabilities vs. EBITDA pre-IFRS 16 lease accounting) with its banking syndicate as follows:
Apr-21 Jul-21 Oct-21 Jan-22 Apr-22
onwards
Old leverage covenant 1.50 1.50 1.50 1.50 1.50
------- --------- --------- -------- ----------
New leverage covenant 1.75 1.75 1.75 1.75 1.50
------- --------- --------- -------- ----------
Actual / Forecast 1.38 Forecast to remain in compliance
with progressively increasing
headroom compared to each previous
year
------- ------------------------------------------
The other covenants, being maximum net debt of 1 times equity, minimum 4 times interest cover, WIP and debtors being a minimum of 2 times net debt and the number of members in the group remaining above 180 were not amended and are all projected to be fully compliant with significant headroom throughout the period to 31 July 2022.
Compared with the last going concern review conducted in September 2020 the risk of the impact of pandemic, and the risk of future disruption, is considered by the Directors to be less significant. It is recognised that the macroeconomic environment continues to be volatile. In assessing the use of the going concern basis of accounting the Directors consider the following characteristics of the legal sector and the Group in forming their conclusions:
-- The ongoing profitability of the business in FY21, generating GBP34m of Adjusted PBT;
-- The reduction in Group lockup days from 206 to 186 in FY21, reflecting improved working capital efficiency and cash generation;
-- The annuity and counter-cyclical nature of certain divisions and services such as Insurance and Litigation and the return to strong activity across the majority of the rest of the business;
-- The restructuring of certain overseas territories which has removed some loss-making elements from the Group;
-- Low exposure to sectors more severely impacted by Covid-19; -- The ability to flex the acquisition strategy; -- The availability of mitigating actions to control costs and cash outflows;
-- A strong relationship with the Group's banking syndicate who continue to provide facilities which ensure ongoing liquidity with material headroom;
-- Ongoing review of the Group's use of its real estate portfolio; and
-- Continued operational initiatives to improve working capital performance, with the aim of further reducing lock-up and therefore leverage.
The Directors therefore consider that the business model is appropriately robust, and that there are sufficient mitigating actions available to the Board, that the Group is suitably resilient to deal with the crystallisation of key risks and/or adverse economic conditions. On this basis, the Directors have a reasonable expectation that the Group will continue as a going concern and meet all its liabilities as they fall due. As such, these accounts have been prepared on a going concern basis.
1.4 Re-presentation of comparative period
The cash flows relating to the Group's supplier payment facility are re-presented from borrowings to working capital following the IFRS Interpretations Committee's conclusions around supply chain financing arrangements published in December 2020. The re-presentation has no impact on basic or diluted EPS.
The liability for professional indemnity reflects the expected outflow for legal claims against the Group. This has been re-presented to better reflect the position of claims within the claims lifecycle. Where both timing and amount of outflows are well understood the Group recognises an accrual. Where there is less certainty over the timing and/or amount the estimated liability is classified as a provision. The re-presentation has no impact on basic or diluted EPS.
The following summarises the amount of the adjustment for each financial statement line item affected:
Supplier
As previously payment Professional
2020 presented facility indemnity Re-presented
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------- ---------------- ------------ --------------- ---------------
Consolidated Statement
of Cash Flows
--------------------------------- ---------------- --------------- ---------------
Increase in trade and other
payables 15,125 (1,973) 3,106 16,258
--------------------------------- ---------------- --------------- ---------------
Movement in supplier payments
facility (1,973) 1,973 - -
--------------------------------- ---------------- ------------ --------------- ---------------
Net Debt - Supplier Payment
Facility
--------------------------------- ---------------- --------------- ---------------
Cash flow 1,973 15,544 - 17,517
--------------------------------- ---------------- --------------- ---------------
Non-cash movement - (15,544) - (15,544)
--------------------------------- ---------------- --------------- ---------------
Consolidated Statement
of Financial Position
--------------------------------- ---------------- ------------ --------------- ---------------
Other payables 15,133 - (3,689) 11,444
--------------------------------- ---------------- ------------ --------------- ---------------
Accruals 11,697 - 606 12,303
--------------------------------- ---------------- ------------ --------------- ---------------
Provisions 2,814 - 3,083 5,897
--------------------------------- ---------------- ------------ --------------- ---------------
2 Alternative performance measures
Alternative performance measures are not intended to supplant IFRS measures but are included in response to investor feedback or to provide readers of the financial statements with additional understanding of the trading performance of the Group.
Within these financial statements, the following alternative performance measures are provided either in this note or cross-referenced to other areas of the report:
-- Net revenue;
-- Adjusted earnings before interest, tax, depreciation and amortisation ('adjusted EBITDA');
-- Adjusted profit before tax ('adjusted PBT');
-- Cost to income ratio;
-- Net debt (note 23);
-- Lock-up days (note 23); and
-- Adjusted EPS & adjusted DEPS (note 8).
Adjusted profit before tax and adjusted EBITDA reconcile to loss / profit before tax as follows:
2021 2020
GBP'000 GBP'000
------------------------------------------------ ----------- -----------
(Loss) / profit before tax ('PBT') (30,600) 18,198
------------------------------------------------ ----------- -----------
Amortisation of intangible assets - acquired 4,609 1,510
------------------------------------------------ ----------- -----------
Impairment 4,595 382
------------------------------------------------ ----------- -----------
Gain on bargain purchase - (25,084)
------------------------------------------------ ----------- -----------
Non-underlying items 27,101 7,632
------------------------------------------------ ----------- -----------
Share-based payments expense 28,510 12,570
------------------------------------------------ ----------- -----------
Gain on investment (23) -
------------------------------------------------ ----------- -----------
Adjusted PBT 34,192 15,208
------------------------------------------------ ----------- -----------
Depreciation of right-of-use asset 11,977 11,580
------------------------------------------------ ----------- -----------
Other depreciation and amortisation 6,989 6,175
------------------------------------------------ ----------- -----------
Interest payable on leases 2,284 2,047
------------------------------------------------ ----------- -----------
Net finance expense 2,682 1,905
------------------------------------------------ ----------- -----------
Adjusted EBITDA 58,124 36,915
------------------------------------------------ ----------- -----------
Adjusted PBT reconciles to loss / profit before tax with reconciling items by nature as follows:
2021 2020
GBP'000 GBP'000
------------------------------------------------ ----------- -----------
(Loss) / profit before tax ('PBT') (30,600) 18,198
------------------------------------------------ ----------- -----------
Office closures and scale-backs 14,898 -
------------------------------------------------ ----------- -----------
Acquisition-related expenses 20,743 12,274
------------------------------------------------ ----------- -----------
Acquisition-related gain on bargain purchase - (25,084)
------------------------------------------------ ----------- -----------
DWF RCD modification impact 13,796 -
------------------------------------------------ ----------- -----------
Change of CEO 1,011 -
------------------------------------------------ ----------- -----------
Impact of Covid-19 1,011 230
------------------------------------------------ ----------- -----------
Other share-based payment expenses 13,333 9,590
------------------------------------------------ ----------- -----------
Adjusted PBT 34,192 15,208
------------------------------------------------ ----------- -----------
The cost to income ratio is used to assess the levels of operational gearing in the Group.
The cost to income ratio is calculated as follows:
2021 2020
GBP'000 GBP'000
------------------------------------------------ ----------- -----------
Net revenue 338,130 297,231
------------------------------------------------ ----------- -----------
Administrative expenses 197,415 120,084
------------------------------------------------ ----------- -----------
Amortisation of intangible assets - acquired (4,609) (1,510)
------------------------------------------------ ----------- -----------
Impairment (4,595) (382)
------------------------------------------------ ----------- -----------
Gain on bargain purchase - 25,084
------------------------------------------------ ----------- -----------
Non-underlying items (27,101) (7,632)
------------------------------------------------ ----------- -----------
Share-based payment expenses (28,510) (12,570)
------------------------------------------------ ----------- -----------
Gain on investments 23 -
------------------------------------------------ ----------- -----------
Adjusted administrative expenses 132,623 123,074
------------------------------------------------ ----------- -----------
Cost to income ratio 39.2% 41.4%
------------------------------------------------ ----------- -----------
Impact of transition to IFRS 16 3,492
------------------------------------------------ ----------- -----------
Previously reported adjusted administrative
expenses 126,566
------------------------------------------------ ----------- -----------
Previously reported cost to income ratio 42.6%
------------------------------------------------ ----------- -----------
The prior year cost to income ratio has been re-presented for comparability to current year.
3 Operating segments
Reporting segments
In accordance with IFRS 8: Operating Segments ('IFRS 8'), the Group's operating segments are based on the operating results reviewed by the Board, who represent the chief operating decision maker ('CODM'). For the year ended 30 April 2021, the Group has the following five strategic divisions, which are its reportable segments. These divisions offer different services and are reported separately because of different specialisms from the teams in the business Group.
As announced on 14 January 2021, the Group is launching its global operating structure from 1 May 2021. This structure was not that which was reported to the CODM in the year ended 30 April 2021.
The following summary describes the operations of each reportable segment as reported throughout the year ended 30 April 2021:
Reportable segment Operations
Commercial Services Provides commercial legal services, encompassing
the Corporate Services, Litigation and
Real Estate practice groups.
Insurance Services Provides insurance legal services, encompassing
the Professional Indemnity & Commercial,
Catastrophic Personal Injury & Occupational
Health, and Motor, Fraud & Claimant practice
groups.
International* A division focused on supporting clients
on a global scale, with a sector-focused
approach to grow a client-orientated
practice.
Connected Services Encompasses various independent businesses
that work alongside, support and deliver
products and services to our legal teams
and clients.
Managed Services** Delivers outsourcing and process led
transformation of legal portfolios providing
a fully integrated, end-to-end outsourced
solution.
* During May 2020, the Northern Ireland and Republic of Ireland practice groups were transferred from International to Commercial Services and Insurance Services. The prior-period comparators have been represented to reflect this.
** The term 'Managed Services' was, in past reports, used interchangeably to describe both a practice group ('Managed Services practice group') within the Commercial division that comprised of (i) the UK based Managed Services team and (ii) the Group's February 2020 acquisition of Mindcrest Inc. and, more generically, to cover an approach to delivering volume legal work.
From 1 May 2020 the Group reports the Managed Services practice group as a separate division to the CODM. Furthermore, and following the operational restructure announced on 14 January 2021, the Managed Services division has been renamed to Mindcrest from 1 May 2021.
The revenue, net revenue and gross profit are attributable to the principal activities of the Group. Only net revenue is reported to the CODM. Information relating to each reportable segment is set out below:
For year ended 30 April 2021
Commercial Insurance Connected Managed
Services Services International Services Services Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
----------------------- ------------ ----------- --------------- ----------- ----------- -----------
Segment revenue 128,105 141,698 92,502 25,628 13,015 400,948
----------------------- ------------ ----------- --------------- ----------- -----------
Recoverable expenses (17,438) (37,814) (7,247) (290) (29) (62,818)
----------------------- ------------ ----------- --------------- ----------- -----------
Segment net revenue 110,667 103,884 85,255 25,338 12,986 338,130
----------------------- ------------ ----------- --------------- ----------- -----------
Direct costs (46,245) (51,560) (49,012) (14,406) (5,126) (166,349)
----------------------- ------------ ----------- --------------- ----------- ----------- -----------
Reported gross
profit 64,422 52,324 36,243 10,932 7,860 171,781
----------------------- ------------ ----------- --------------- ----------- ----------- -----------
Administrative expenses (197,415)
--------------------------------------------------------------------------------------------- -----------
Operating loss (25,634)
--------------------------------------------------------------------------------------------- -----------
Net finance expense (2,682)
--------------------------------------------------------------------------------------------- -----------
Interest payable on leases (2,284)
--------------------------------------------------------------------------------------------- -----------
Loss before tax (30,600)
--------------------------------------------------------------------------------------------- -----------
Taxation (4,567)
--------------------------------------------------------------------------------------------- -----------
Loss from continuing operations (35,167)
--------------------------------------------------------------------------------------------- -----------
For year ended 30 April 2020 - Re-presented
Commercial Insurance Connected Managed
Services Services International Services Services Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
----------------------- ------------ ----------- --------------- ----------- ----------- -----------
Segment revenue 124,455 137,185 69,906 21,100 3,966 356,612
----------------------- ------------ ----------- --------------- ----------- -----------
Recoverable expenses (16,940) (36,610) (5,583) (239) (9) (59,381)
----------------------- ------------ ----------- --------------- ----------- -----------
Segment net revenue 107,515 100,575 64,323 20,861 3,957 297,231
----------------------- ------------ ----------- --------------- ----------- -----------
Direct costs (48,246) (52,345) (38,641) (14,123) (1,642) (154,997)
----------------------- ------------ ----------- --------------- ----------- ----------- -----------
Reported gross
profit 59,269 48,230 25,682 6,738 2,315 142,234
----------------------- ------------ ----------- --------------- ----------- ----------- -----------
Administrative expenses (120,084)
--------------------------------------------------------------------------------------------- -----------
Operating profit 22,150
--------------------------------------------------------------------------------------------- -----------
Net finance expense (1,905)
--------------------------------------------------------------------------------------------- -----------
Interest payable on leases (2,047)
--------------------------------------------------------------------------------------------- -----------
Profit before tax 18,198
--------------------------------------------------------------------------------------------- -----------
Taxation (3,629)
--------------------------------------------------------------------------------------------- -----------
Profit from continuing operations 14,569
--------------------------------------------------------------------------------------------- -----------
There are no intra-segmental revenues which are material for disclosure. Administrative expenses represent indirect costs that are not specifically allocated to segments.
Non-current assets, net revenue and revenue by region
The UK is the Group's country of domicile and the Group generates the majority of its revenue from external clients in the UK. The geographical analysis of net revenue is on the basis of the country of origin in which the client is invoiced.
The Group's non-current assets, net revenue and revenue by geographical region are as follows:
Non-Current Assets Net Revenue Revenue
2021 2020 2021 2020 2021 2020
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
--------------------- ---------- --------- --------- --------- --------- ---------
UK 71,758 55,883 242,455 225,022 298,598 278,562
--------------------- ---------- --------- --------- --------- --------- ---------
Spain 26,087 49,244 33,530 14,602 33,530 14,602
--------------------- ---------- --------- --------- --------- --------- ---------
Asia 15,701 3,209 6 4,824 6 4,824
--------------------- ---------- --------- --------- --------- --------- ---------
Rest of World 17,408 37,422 62,139 52,783 68,814 58,624
--------------------- ---------- --------- --------- --------- --------- ---------
Total allocated
to geographical
regions 130,954 145,758 338,130 297,231 400,948 356,612
--------------------- ---------- --------- --------- --------- --------- ---------
Deferred tax assets 4,649 3,294
--------------------- ---------- ---------
Investments 227 254
--------------------- ---------- ---------
Total 135,830 149,306
--------------------- ---------- ---------
Total assets and liabilities for each reportable segment are not presented; as such, information is not provided to the CODM.
4 Operating profit and auditor's remuneration
2021 2020
GBP'000 GBP'000
--------------------------------------------------- ---------- -----------
Recognised in the income statement
--------------------------------------------------- ---------- -----------
Members' remuneration charged as an expense 41,361 38,808
--------------------------------------------------- ---------- -----------
Net foreign exchange (gain) / loss (55) 517
--------------------------------------------------- ---------- -----------
Impairment of intangible assets - continuing
operations 1,411 382
--------------------------------------------------- ---------- -----------
Impairment of intangible assets - discontinued
operations - 654
--------------------------------------------------- ---------- -----------
Amortisation of intangible assets - acquired 4,609 1,510
--------------------------------------------------- ---------- -----------
Amortisation of intangible assets - software
and capitalised development costs 2,244 1,504
--------------------------------------------------- ---------- -----------
Impairment of tangible assets 3,134 -
--------------------------------------------------- ---------- -----------
Depreciation of tangible assets 4,745 4,671
--------------------------------------------------- ---------- -----------
Depreciation of right-of-use asset 11,977 11,580
--------------------------------------------------- ---------- -----------
Impairment of investment 50 -
--------------------------------------------------- ---------- -----------
Gain on disposal of leases and investments (798) -
--------------------------------------------------- ---------- -----------
Gain on bargain purchase - (25,084)
--------------------------------------------------- ---------- -----------
Non-underlying items 27,101 7,632
--------------------------------------------------- ---------- -----------
Share-based payments expense (Note 21) 28,510 12,570
--------------------------------------------------- ---------- -----------
Auditor's remuneration
--------------------------------------------------- ---------- -----------
Audit of the Group financial statements 369 340
--------------------------------------------------- ---------- -----------
Audit fees in respect of prior periods 99 -
--------------------------------------------------- ---------- -----------
Total audit fees 468 340
--------------------------------------------------- ---------- -----------
Amounts payable to the Company's auditor
and its associates in respect of:
--------------------------------------------------- ---------- -----------
Audit of financial information of subsidiaries,
subsidiary undertakings and partnerships
of the DWF Group plc 158 144
--------------------------------------------------- ---------- -----------
Other assurance services 44 43
--------------------------------------------------- ---------- -----------
Other services pursuant to legislation or
regulation 107 161
--------------------------------------------------- ---------- -----------
Total fees 777 688
--------------------------------------------------- ---------- -----------
Non-underlying items are set out in the table below:
2021 2020
GBP'000 GBP'000
-------------------------------------------------- ---------- ----------
Acquisition-related advisory fees - successful 31 2,639
-------------------------------------------------- ---------- ----------
Acquisition-related advisory fees - aborted (544) 1,542
-------------------------------------------------- ---------- ----------
Acquisition-related expense 15,222 2,876
-------------------------------------------------- ---------- ----------
Covid-19-related costs 1,011 230
-------------------------------------------------- ---------- ----------
Closure and scale-back of operations 10,370 -
-------------------------------------------------- ---------- ----------
Costs associated with the change of CEO 1,011 -
-------------------------------------------------- ---------- ----------
IPO-related advisory fees - 345
-------------------------------------------------- ---------- ----------
Non-underlying items 27,101 7,632
-------------------------------------------------- ---------- ----------
Covid-19 related costs were incurred between March 2020 and October 2020 and relate to one-off additional expenses for IT support and sanitisation of offices that covers the period of the first UK national lockdown. As the Group was not making use of its UK offices during this period and was already supporting agile working across its workforce, these costs are one-off and specifically as a result of Covid-19.
Closure and scale-back of operations relate to the Board decision in July 2020 to close the Singapore and Brussels offices and to scale-back the operations in Dubai and to the Board decision in March 2021 to scale-back the operations in Australia. These costs comprise people and supplier exit expenses and the impairment of assets that are deemed irrecoverable as a result of the decision taken.
Included within the acquisition-related expense are costs relating to the modification of the acquisition agreement for Spain (Note 9).
Legal advisory fees of GBP0.3m (2020: nil) are included in costs associated with the change of CEO.
Aborted acquisition-related advisory fees are releases of accruals for work done in the prior year that are no longer due following the decision to abort the transaction.
5 Net finance expense
2021 2020
GBP'000 GBP'000
--------------------------------------- ---------- ----------
Finance income
--------------------------------------- ---------- ----------
Interest receivable 98 456
--------------------------------------- ---------- ----------
98 456
--------------------------------------- ---------- ----------
Finance expense
--------------------------------------- ---------- ----------
Interest payable on bank borrowings 1,767 1,655
--------------------------------------- ---------- ----------
Other interest payable 47 165
--------------------------------------- ---------- ----------
Bank and other charges 966 541
--------------------------------------- ---------- ----------
2,780 2,361
--------------------------------------- ---------- ----------
Net finance expense 2,682 1,905
--------------------------------------- ---------- ----------
Finance expense - leases
--------------------------------------- ---------- ----------
Interest payable on leases 2,284 2,047
--------------------------------------- ---------- ----------
2,284 2,047
--------------------------------------- ---------- ----------
6 Taxation
2021 2020
GBP'000 GBP'000
------------------------------------------- ---------- ----------
UK corporation tax on profit 5,582 4,746
Foreign tax on profit 1,576 1,347
-------------------------------------------
Adjustments in respect of prior periods (129) 97
------------------------------------------- ---------- ----------
Current tax expense 7,029 6,190
------------------------------------------- ---------- ----------
Deferred tax credit (2,468) (2,587)
------------------------------------------- ---------- ----------
Adjustments in respect of prior periods 6 26
------------------------------------------- ---------- ----------
Deferred tax credit (2,462) (2,561)
------------------------------------------- ---------- ----------
Taxation 4,567 3,629
------------------------------------------- ---------- ----------
Factors affecting the tax charge for the year:
The effective tax rate is higher (2020: higher) than the average rate of corporate tax in the UK of 19% (2020: 19%). The difference is explained below:
2021 2020
GBP'000 GBP'000
--------------------------------------------------- ----------- ----------
(Loss) / profit before taxation (30,600) 18,198
--------------------------------------------------- ----------- ----------
Tax on Group profit at standard UK corporation
tax rate of 19% (2020: 19%) (5,814) 3,458
--------------------------------------------------- ----------- ----------
Foreign tax rate differences (128) 917
--------------------------------------------------- ----------- ----------
Non-taxable income - (4,766)
--------------------------------------------------- ----------- ----------
Non-deductible expenses 7,621 3,326
--------------------------------------------------- ----------- ----------
Adjustments in respect of prior periods (123) 123
--------------------------------------------------- ----------- ----------
Brought forward tax losses utilised (84) (28)
--------------------------------------------------- ----------- ----------
Tax losses not recognised as assets 2,622 706
--------------------------------------------------- ----------- ----------
Impact of share price on expected tax deduction 474 -
--------------------------------------------------- ----------- ----------
Effect on deferred tax of change in corporation
tax rate - (107)
--------------------------------------------------- ----------- ----------
Group total tax charge for the year 4,567 3,629
--------------------------------------------------- ----------- ----------
On 18 November 2019, the UK Government cancelled plans to reduce the corporation tax rate from 19% to 17% from 1 April 2020. Deferred tax assets and liabilities are measured at the rates that are expected to apply in the periods of the reversal so UK deferred tax assets and liabilities previously measured at 17% are now measured at 19%. In the Spring Budget 2021, the Government announced that from 1 April 2023 the corporation tax rate will increase to 25%. The proposal to increase the rate to 25% was substantively enacted on 24 May 2021. As this was after the balance sheet date its effects are not included in these financial statements.
7 Dividends
Distributions to owners of the parent in the year:
2021 2020
pence per pence per
share share
------------------------------------------------- ------------ ------------
Final dividends recognised as distributions
in the year 0.75 1.00
------------------------------------------------- ------------ ------------
Interim dividends recognised as distributions
in the year 1.50 1.25
------------------------------------------------- ------------ ------------
Interim dividends recognised as distributions
in the year - 1.25
------------------------------------------------- ------------ ------------
Total dividends paid in the year 2.25 3.50
------------------------------------------------- ------------ ------------
Final dividend proposed 3.00 0.75
------------------------------------------------- ------------ ------------
2021 2020
GBP'000 GBP'000
------------------------------------------------- ---------- ----------
Final dividends recognised as distributions
in the year 2,162 2,746
------------------------------------------------- ---------- ----------
Interim dividends recognised as distributions
in the year 4,359 3,428
------------------------------------------------- ---------- ----------
Interim dividends recognised as distributions
in the year - 3,637
------------------------------------------------- ---------- ----------
Total dividends paid in the year 6,521 9,811
------------------------------------------------- ---------- ----------
Final dividend proposed 9,737 2,434
------------------------------------------------- ---------- ----------
On 7 September 2020, the Board recommended a final dividend for the year ended 30 April 2020 of 0.75 pence per share which was approved by shareholders at the Annual General Meeting on 21 October 2020. The dividend was paid on 5 November 2020 to all shareholders on the Register of Members on 25 September 2020. The payment of this dividend did not have any tax consequences for the Group. The difference between the amount proposed in September (GBP2,434,000) and the amount actually paid in November (GBP2,162,000) is due to dividends waived.
On 9 December 2020, the Board approved an interim dividend for the year ended 30 April 2021 of 1.50 pence per share. The dividend was paid on 5 March 2021 to all shareholders on the Register of Members on 29 January 2021. The payment of this dividend did not have any tax consequences for the Group.
The Board recommended a final dividend for the year ending 30 April 2021 of 3.00 pence per share on 21 July 2021 which is subject to shareholder approval at the Annual General Meeting on 28 September 2021. If approved by shareholders, the dividend will be paid on 8 October 2021 to all shareholders on the Register of Members on 10 September 2021.
8 Earnings per share
The calculation of the basic and diluted earnings per share is based on the following data:
2021 2020
GBP'000 GBP'000
--------------------------------------------------- -------------- --------------
(Loss) / earnings from continuing operations
for the purpose of basic earnings per share (35,167) 14,569
--------------------------------------------------- -------------- --------------
Losses from discontinued operations for the
purposes of basic and diluted earnings per
share - (4,301)
--------------------------------------------------- -------------- --------------
(Loss) / earnings from all operations for the
purpose of basic earnings per share (35,167) 10,268
--------------------------------------------------- -------------- --------------
Number Number
--------------------------------------------------- -------------- --------------
Weighted average number of ordinary shares
for the purposes of basic earnings per share 294,392,422 271,406,294
--------------------------------------------------- -------------- --------------
Effect of dilutive potential ordinary shares:
Future exercise of share awards and options 17,067,508 5,087,543
--------------------------------------------------- -------------- --------------
Weighted average number of ordinary shares
for the purposes of diluted earnings per share 311,459,930 276,493,837
--------------------------------------------------- -------------- --------------
(Loss) / earnings from continuing operations
per share attributable to the owners of the
parent:
--------------------------------------------------- -------------- --------------
Basic earnings per share - continuing (p) (11.9) 5.4
--------------------------------------------------- -------------- --------------
Diluted earnings per share - continuing (p) (11.9) 5.3
--------------------------------------------------- -------------- --------------
Loss from discontinued operations per share
attributable to the owners of the parent:
--------------------------------------------------- -------------- --------------
Basic earnings per share - discontinued (p) - (1.6)
--------------------------------------------------- -------------- --------------
Diluted earnings per share - discontinued (p) - (1.6)
--------------------------------------------------- -------------- --------------
(Loss) / earnings from all operations per share
attributable to the owners of the parent:
--------------------------------------------------- -------------- --------------
Basic earnings per share (p) (11.9) 3.8
--------------------------------------------------- -------------- --------------
Diluted earnings per share (p) (11.9) 3.7
--------------------------------------------------- -------------- --------------
Adjusted earnings per share is included as an Alternative Performance Measure ('APM') and is not presented in accordance with IAS 33. It has been calculated using adjusted earnings calculated as profit after taxation but before:
-- non-underlying items; -- share-based payments expense; -- gain on bargain purchase; -- amortisation of acquired intangible assets; -- impairment; and -- the tax effect of the above items.
The calculation of adjusted basic and adjusted diluted earnings per share is based on:
2021 2020
GBP'000 GBP'000
--------------------------------------------------- -------------- ------------------
(Loss) / earnings from continuing operations
for the purpose of adjusted earnings per share (35,167) 14,569
--------------------------------------------------- -------------- ------------------
Add/(remove):
Impairment 4,594 382
Amortisation of intangible assets - acquired 4,609 1,510
-------------- ------------------
Gain on bargain purchase - (25,084)
-------------- ------------------
Gain on investments (23)
-------------- ------------------
Non-underlying items 27,101 7,632
-------------- ------------------
Share-based payments expense 28,510 12,570
-------------- ------------------
Tax effect of adjustments above (5,503) (2,394)
-------------- ------------------
Adjusted earnings for the purposes of adjusted
earnings per share 24,121 9,185
--------------------------------------------------- -------------- ------------------
Number Number
(*represented)
--------------------------------------------------- -------------- ------------------
Weighted average number of ordinary shares
for the purposes of adjusted basic earnings
per share 294,392,422 271,406,294
--------------------------------------------------- -------------- ------------------
Add:
-------------- ------------------
Additional shares held in trust 30,162,231 31,400,161
--------------------------------------------------- -------------- ------------------
Weighted average number of ordinary shares
for the purposes of adjusted diluted earnings
per share 324,554,653 302,806,455
--------------------------------------------------- -------------- ------------------
Adjusted basic earnings per share (p) 8.2 3.4
--------------------------------------------------- -------------- ------------------
Adjusted diluted earnings per share (p) 7.4 3.0
--------------------------------------------------- -------------- ------------------
Tax adjustments of GBP5,503,000 (2020: GBP2,394,000) have been made in arriving at the adjusted earnings per share. This is based on an estimated full year equivalent effective adjusted tax rate of 29%, which is largely driven by the UK corporation tax rate of 19% adjusted upwards to take into account the effect of non-deductible expenses and higher overseas tax rates in certain territories where profits are generated.
Shares held in trust are issued shares that are owned by the Group's employee benefit trusts for future issue to employees as part of share incentive schemes. These are recognised on consolidation as treasury shares. The future exercise of share awards and options is the dilutive effect of share awards granted to employees that have not yet vested.
Share held in trust are deducted from the weighted average number of ordinary shares for basic earnings per share. For its adjusted basic measure, the Group uses the weighted average number of ordinary shares.
The definitions of adjusted basic earnings per share and adjusted diluted earnings per share have been modified by management during the year, and the prior year comparative has been represented accordingly. Details of the change in definition can be found in the glossary to these financial statements.
9 Acquisitions of subsidiaries and transactions related to previous acquisitions
Acquisitions in the year to 30 April 2021
There were no acquisitions during the year.
On 22 January 2021 DWF Group plc and the original sellers of Rousaud Costas Duran S.L.P. ("RCD"), a Spanish subsidiary, mutually agreed to modify the acquisition agreement and related documents ("RCD Documents") entered into on 20 December 2019 to help facilitate the integration of DWF-RCD into the wider Group as part of moving to a new operating model effective from 1 May 2021. The key modifications made to the RCD Documents (applied on a retrospective basis so as to be effective from 20 December 2019) were:
-- The service obligations as a condition linked to the settlement of certain items of the purchase price were removed;
-- The targets for performance conditions linked to the settlement of the purchase price were reduced; and
-- The payment of GBP2.0m of the purchase price was deferred from February 2021 to May 2021.
The removal of the service obligations results in the immediate recognition, in full, of the remaining acquisition related expense that was, prior to the modification, due to be recognised in the Income Statement over the period to December 2024. This acceleration has resulted in an additional GBP13.8m expense being recognised in the year to 30 April 2021 compared to that which would have been recognised in the same year without the modification. The expense is split between non-underlying items and share-based payment expense as follows:
-- GBP5.2m - Non-underlying items (accelerated acquisition expense) -- GBP8.6m - Share-based payment expense
The reduction to the targets for performance conditions does not result in any change to the accounting since it is assumed that the targets will be met in full post the modification.
The deferral of payment of GBP2.0m of the purchase price results in higher deferred consideration liabilities and lower net debt as at 30 April 2021, but with no impact on the income statement.
Acquisitions in the year to 30 April 2020
Acquisitions made in the year to 30 April 2020 were as follows:
-- Rousaud Costas Duran S.L.P. - Spain;
-- K&L Gates Jamka sp.k ('K&L Gates') - Poland;
-- Mindcrest Inc.;
-- McDonald Johnson; and
-- Greyfern Law Limited (formerly BT Law Limited)
Full details of the acquisitions can be found in the Annual Report and Financial Statements 2020 at www.dwfgroup.com.
10 Discontinued operations
On 30 April 2020, the Group disposed of the business of the Cologne office in Germany and the results of that business were reported in the prior period as a discontinued operation. The closure was considered to meet the definition of a discontinued operation as the Cologne office represented a major geographical area of operation for the Group and the attributable loss (GBP4.3m) was a significant component of the Group's overall profit.
Financial information relating to the discontinued operation for the comparative period is set out below.
2021 2020
GBP'000 GBP'000
--------------------------------------------- ----------- ----------
Net revenue - 3,171
--------------------------------------------- ----------- ----------
Direct costs - (2,184)
--------------------------------------------- ----------- ----------
Gross profit - 987
--------------------------------------------- ----------
Administrative expenses - (5,288)
--------------------------------------------- ----------- ----------
Operating profit - (4,301)
--------------------------------------------- ----------- ----------
Adjusted EBITDA - (3,647)
--------------------------------------------- ----------- ----------
Depreciation, amortisation and impairment - (654)
--------------------------------------------- ----------- ----------
Loss before tax - (4,301)
--------------------------------------------- ----------- ----------
Taxation - -
--------------------------------------------- ----------- ----------
Loss from discontinued operations - (4,301)
--------------------------------------------- ----------- ----------
Further closures and scale back programmes
On 9 July 2020, the Group announced the closure of its operations in Belgium and Singapore as well as a scaling back programme in Dubai. Subsequently on 8 March 2021, the Group announced the scale-back of its operation in Australia.
The results for the closure of the Belgium and Singapore businesses are not treated as discontinued in the period as they are not considered to be a significant component of the Group's overall profit. These operations represented 0.3% of the Group's revenues and generated a GBP0.5m EBITDA loss in FY21.
11 Intangible assets and goodwill
Acquired
---------------------------
External Capitalised
Customer software development
Goodwill relationships Brand costs costs Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
Cost
------------------------- ---------- --------- ----------- -------------- ---------
At 1 May 2020 11,691 35,211 1,685 1,923 7,083 57,593
------------------------- ---------- --------- ----------- -------------- ---------
Additions - internally
developed - - - - 4,228 4,228
------------------------- ---------- --------- ----------- -------------- ---------
Additions - externally
purchased - - - 2,407 - 2,407
------------------------- ---------- --------- ----------- -------------- ---------
Disposals - - - (10) - (10)
------------------------- ---------- --------- ----------- -------------- ---------
Effect of movements
in foreign exchange (550) 397 (52) 2 - (203)
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 30 April 2021 11,141 35,608 1,633 4,322 11,311 64,015
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
Amortisation and
impairment
------------------------- ---------- --------- ----------- -------------- ---------
At 1 May 2020 1,356 1,351 159 1,007 3,066 6,939
------------------------- ---------- --------- ----------- -------------- ---------
Amortisation for
the year - 3,695 914 581 1,663 6,853
------------------------- ---------- --------- ----------- -------------- ---------
Disposals - - - (10) - (10)
------------------------- ---------- --------- ----------- -------------- ---------
Impairment - 1,409 - 2 - 1,411
------------------------- ---------- --------- ----------- -------------- ---------
Effect of movements
in foreign exchange 1 (327) (32) 7 - (351)
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 30 April 2021 1,357 6,128 1,041 1,587 4,729 14,842
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
Net book value
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 30 April 2021 9,784 29,480 592 2,735 6,582 49,173
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 1 May 2020 10,335 33,860 1,526 916 4,017 50,654
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
The impairment charge includes GBP1,409,000 relating to the write-off of assets in Australia (see note 4).
Acquired
---------------------------
External Capitalised
Customer software development
Goodwill relationships Brand costs costs Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
Cost
------------------------- ---------- --------- ----------- -------------- ---------
At 1 May 2019 2,589 - - 1,580 3,260 7,429
------------------------- ---------- --------- ----------- -------------- ---------
Additions through
acquisitions 9,126 35,410 1,685 35 - 46,256
------------------------- ---------- --------- ----------- -------------- ---------
Additions - internally
developed - - - - 3,823 3,823
------------------------- ---------- --------- ----------- -------------- ---------
Additions - externally
purchased - - - 293 - 293
------------------------- ---------- --------- ----------- -------------- ---------
Effect of movements
in foreign exchange (24) (199) - 15 - (208)
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 30 April 2020 11,691 35,211 1,685 1,923 7,083 57,593
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
Amortisation and
impairment
------------------------- ---------- --------- ----------- -------------- ---------
At 1 May 2019 319 - - 538 2,031 2,888
------------------------- ---------- --------- ----------- -------------- ---------
Amortisation for
the year - 1,351 159 469 1,035 3,014
------------------------- ---------- --------- ----------- -------------- ---------
Impairment 1,036 - - - - 1,036
------------------------- ---------- --------- ----------- -------------- ---------
Effect of movements
in foreign exchange 1 - - - - 1
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 30 April 2020 1,356 1,351 159 1,007 3,066 6,939
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
Net book value
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 30 April 2020 10,335 33,860 1,526 916 4,017 50,654
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
At 1 May 2019 2,270 - - 1,042 1,229 4,541
------------------------- ---------- ---------------- --------- ----------- -------------- ---------
Individual intangible assets that are material to the financial statements are set out below:
-- Customer relationships - Spain: Net book value at 30 April 2021 GBP23,023,000 (2020: GBP24,898,000) - remaining amortisation period is 9 years
-- Customer relationships - Managed Services (Mindcrest): Net book value at 30 April 2021 GBP4,146,000 (2020: GBP4,912,000 ) - remaining amortisation period is 9 years
-- Customer relationships - Poland: Net book value at 30 April 2021 GBP2,311,000 (2020: GBP2,784,000) - remaining amortisation period is 8 years
-- Customer relationships - McDonald Johnson: Net book value at 30 April 2021 GBPnil (2020: GBP1,463,000) - no remaining amortisation
-- Capitalised development costs - Managed Services: Net book value at 30 April 2021 GBP2,188,000 (2020: GBP1,600,000) - remaining amortisation period is between 2 - 4 years
Goodwill
Goodwill considered significant in comparison to the Group's total carrying amount of such assets has been allocated to cash generating units or groups of cash generating units as follows:
2021 2020
GBP'000 GBP'000
---------------------------------------- --------- ---------
Managed Services (Mindcrest) (Note 3) 8,569 9,126
---------------------------------------- --------- ---------
Other individually immaterial CGUs 1,215 1,209
---------------------------------------- --------- ---------
9,784 10,335
---------------------------------------- --------- ---------
Goodwill arising on business combinations is not amortised but reviewed for impairment on an annual basis, or more frequently if there are indications that goodwill may be impaired. Impairment reviews were performed by comparing the carrying value of goodwill with the recoverable amount of the cash generating units ('CGU') to which goodwill has been allocated. Recoverable amounts for cash generating units are the higher of fair value less costs of disposal, and value in use. Recently acquired businesses are performing in line with the investment case approved by the Board.
The recoverable amounts of the CGUs are determined from value in use calculations. The calculations have been based on a discounted cash flow model covering a period of five years using forecast revenues and costs, extended to perpetuity. The inputs into the model appropriately consider the relevant market maturity and local factors. The first year of the forecast is established from the budget for FY22 which is underpinned by the business plan that has been signed off by the Board. Cash flows for FY23 through to FY26 have been included on a consistent basis with the Board approved strategy. In each case, the calculations use a long term growth rate of 2% (2020: 2%) consistent with the sector average and a pre-tax discount rate of 10-11% (2020: 10-20%). These pre-tax discount rates reflect current market assessments for the time value of money and the risks associated with the CGUs as the Group manages its treasury function on a group-wide basis. The long-term growth rates used are based on management's expectations of future changes in the markets for each CGU.
Goodwill that has been allocated to other individually immaterial CGUs in the table above, is monitored at the level of a practice group or group of practice groups. Significant headroom exists for each CGU. No reasonable worst-case scenario gives rise to a material impairment risk. Accordingly, no sensitivity is disclosed.
The impairment testing for the Mindcrest acquired customer relationships of GBP4,146,000 (2020: GBP4,912,000) relies on forecast long-term projections of cash flows associated with a small number of customers. The calculation considers known changes in contractual terms and reducing revenue streams following the Covid-19 pandemic. Whilst the calculation does not indicate impairment at 30 April 2021, there is a reduction of headroom of the value in use over the carrying value.
12 Property, plant and equipment
Office
equipment
Right-of-use Leasehold and fixtures Computer
asset improvements and fittings equipment Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
--------------------------- -------------- --------------- --------------- ------------ ---------
Cost
--------------------------- --------------- --------------- ------------ ---------
At 1 May 2020 81,237 16,782 12,282 39,838 150,139
--------------------------- --------------- --------------- ------------ ---------
Additions 16,573 59 3,310 632 20,574
--------------------------- --------------- --------------- ------------ ---------
Disposals (4,847) (666) (232) (1,964) (7,709)
--------------------------- --------------- --------------- ------------ ---------
Remeasurement adjustment 2,367 - - - 2,367
--------------------------- --------------- --------------- ------------ ---------
Effect of movements in
foreign exchange (561) 4 6 (7) (558)
--------------------------- -------------- --------------- --------------- ------------ ---------
At 30 April 2021 94,769 16,179 15,366 38,499 164,813
--------------------------- -------------- --------------- --------------- ------------ ---------
Accumulated depreciation
--------------------------- --------------- --------------- ------------ ---------
At 1 May 2020 11,580 12,736 7,188 34,860 66,364
--------------------------- --------------- --------------- ------------ ---------
Charge for the year 11,977 935 919 2,891 16,722
--------------------------- --------------- --------------- ------------ ---------
Disposals (786) (392) (232) (1,964) (3,374)
--------------------------- --------------- --------------- ------------ ---------
Impairment 2,832 - 370 128 3,330
--------------------------- --------------- --------------- ------------ ---------
Effect of movements in
foreign exchange - 8 (10) (8) (10)
--------------------------- -------------- --------------- --------------- ------------ ---------
At 30 April 2020 25,603 13,287 8,235 35,907 83,032
--------------------------- -------------- --------------- --------------- ------------ ---------
Net book value
--------------------------- -------------- --------------- --------------- ------------ ---------
At 30 April 2021 69,166 2,892 7,131 2,592 81,781
--------------------------- -------------- --------------- --------------- ------------ ---------
At 1 May 2020 69,657 4,046 5,094 4,978 83,775
--------------------------- -------------- --------------- --------------- ------------ ---------
The impairment expense includes GBP3,433,000 relating to asset write-offs following the closure and scale-backs of operations (see Note 4). The remeasurement adjustment relates to the impact of term and rent changes on property leases during the year.
Other than property leases, the right-of-use asset includes equipment leases with a carrying value of GBP2,093,000 (2020: GBP42,000).
Office
equipment
Right-of-use Leasehold and fixtures Computer
asset improvements and fittings equipment Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
-------------------------------- ----------------- --------------- --------------- ------------ ---------
Cost
-------------------------------- --------------- --------------- ------------ ---------
At 1 May 2019 - 16,230 10,944 36,971 64,145
-------------------------------- --------------- --------------- ------------ ---------
Adjustment on transition
to IFRS 16 70,342 - - - 70,342
-------------------------------- --------------- --------------- ------------ ---------
Additions through acquisitions 6,246 324 592 233 7,395
-------------------------------- --------------- --------------- ------------ ---------
Additions 4,649 185 751 2,584 8,169
-------------------------------- --------------- --------------- ------------ ---------
Effect of movements in
foreign exchange - 43 (5) 50 88
-------------------------------- ----------------- --------------- --------------- ------------ ---------
At 30 April 2020 81,237 16,782 12,282 39,838 150,139
-------------------------------- ----------------- --------------- --------------- ------------ ---------
Accumulated depreciation
-------------------------------- --------------- --------------- ------------ ---------
At 1 May 2019 - 11,665 6,051 32,397 50,113
-------------------------------- --------------- --------------- ------------ ---------
Charge for the year 11,580 1,071 1,137 2,463 16,251
-------------------------------- ----------------- --------------- --------------- ------------ ---------
At 30 April 2020 11,580 12,736 7,188 34,860 66,364
-------------------------------- ----------------- --------------- --------------- ------------ ---------
Net book value
-------------------------------- ----------------- --------------- --------------- ------------ ---------
At 30 April 2020 69,657 4,046 5,094 4,978 83,775
-------------------------------- ----------------- --------------- --------------- ------------ ---------
At 1 May 2019 - 4,565 4,893 4,574 14,032
-------------------------------- ----------------- --------------- --------------- ------------ ---------
13 Trade and other receivables
2021 2020
GBP'000 GBP'000
---------------------------------------------------- ---------- ----------
Trade receivables (net of allowance for doubtful
receivables) 91,185 108,727
---------------------------------------------------- ---------- ----------
Other receivables 4,898 4,950
---------------------------------------------------- ---------- ----------
Amounts recoverable from clients in respect
of unbilled revenue 66,671 64,379
---------------------------------------------------- ---------- ----------
Unbilled disbursements 9,437 8,501
---------------------------------------------------- ---------- ----------
Prepayments 10,463 20,298
---------------------------------------------------- ---------- ----------
Reimbursement asset* 852 852
---------------------------------------------------- ---------- ----------
183,506 207,707
---------------------------------------------------- ---------- ----------
Non-current
Other receivables - 152
----------------------------------------------------
Prepayments and accrued income - 11,177
---------------------------------------------------- ---------- ----------
- 11,329
---------------------------------------------------- ---------- ----------
* Reimbursement asset attributable to FOIL provision, see note 18.
Trade receivables disclosed above include amounts which are past due at the reporting date but against which the Group has not recognised an allowance for doubtful receivables because there has not been a significant change in credit quality and the amounts are still considered recoverable.
Unbilled revenue is billed in line with the performance of the services and the terms of the associated engagement letter. Impairment losses of unbilled revenue, recognised based upon expected credit losses under IFRS 9, were immaterial during the year.
Current prepayments include GBP1,064,000 (2020: GBP10,293,000) and non-current prepayments and accrued income include GBPnil (2020: GBP11,177,000) both relating to acquisition-related expense.
Ageing of trade receivables
2021 2020
GBP'000 GBP'000
---------------------------------- ---------- ----------
Trade receivables not past due 22,235 39,820
Trade receivables past due
----------------------------------
0 - 90 days 53,271 46,810
---------------------------------- ---------- ----------
91 - 180 days 9,417 13,403
---------------------------------- ---------- ----------
181 - 270 days 4,597 5,935
---------------------------------- ---------- ----------
271 - 365 days 3,603 2,992
---------------------------------- ---------- ----------
More than 365 days 11,093 11,638
---------------------------------- ---------- ----------
104,216 120,598
---------------------------------- ---------- ----------
Lifetime expected credit losses are used to measure the loss allowance. These balances are held against trade receivables.
Movement in allowance for doubtful receivables
2021 2020
GBP'000 GBP'000
------------------------------------------ ---------- ----------
Brought forward provision 11,871 6,534
------------------------------------------ ---------- ----------
Provision utilised and other movements (4,189) 956
------------------------------------------ ---------- ----------
Charges to income statement 5,349 4,381
------------------------------------------ ---------- ----------
13,031 11,871
------------------------------------------ ---------- ----------
Other movements in 2020 include provisions for doubtful receivables acquired from business combinations in the year. Other movements in 2021 are not material.
14 Cash and cash equivalents
2021 2020
GBP'000 GBP'000
----------------------------- ---------- ----------
Cash at bank and in hand 34,711 31,212
Bank overdrafts (131) (2,485)
----------------------------- ---------- ----------
Cash and cash equivalents 34,580 28,727
----------------------------- ---------- ----------
15 Trade and other payables
Re-presented
(Note
1.4)
2021 2020
GBP'000 GBP'000
-------------------------------------- ---------- ---------------
Trade payables 28,236 26,779
-------------------------------------- ---------- ---------------
Other payables 10,337 11,444
-------------------------------------- ---------- ---------------
Other taxation and social security 27,375 26,224
-------------------------------------- ---------- ---------------
Accruals 19,433 12,303
-------------------------------------- ---------- ---------------
85,381 76,750
-------------------------------------- ---------- ---------------
Accruals and deferred income include GBP4,905,000 (2020: GBP1,758,000) relating to acquisition-related expense. The Group has participated in the UK Government's VAT deferral scheme, which was launched to assist businesses in their response to Covid-19. Within other taxation and social security is GBP10,700,000 of VAT payable which has been deferred from March 2020. This will be paid in monthly instalments during FY22. The Group also utilised the 'Paycheck protection program' in the US during the year, obtaining GBP280,000 of funding that was subsequently paid out to employees, hence having no impact on the 2021 Income Statement or Balance Sheet. A subsidy of GBP340,000 was received in the year by our Polish business as part of the Polish Government's response to the pandemic. The conditions of the subsidy have yet to be met and hence it is recorded as a liability, within other payables.
The Group has given a guarantee in favour of its Australian bank of GBPnil (2020: GBP223,000). Through that same bank, the Group has issued rental guarantees to its landlords of GBP1,660,000 (2020: GBP1,660,000). These guarantees are denominated in Australian dollars. The Group has a rental guarantee in favour of a German landlord for GBP126,000 (2020: GBP126,000) and in the favour of its Polish landlord for GBP213,000 (2020: GBP213,000). These guarantees are denominated in Euros
16 Lease liabilities
2021 2020
GBP'000 GBP'000
------------------------------------------------------- ----------- -----------
Balance at the beginning of year 84,678 87,302
------------------------------------------------------- -----------
Additions 16,573 9,832
------------------------------------------------------- -----------
Interest expense related to lease liabilities 2,284 2,047
Net foreign currency translation (gain) / loss (589) 198
Disposals (4,836) -
Remeasurement adjustment 2,367 -
Repayment of lease liabilities (including interest) (16,475) (14,701)
------------------------------------------------------- ----------- -----------
Balance at the end of year 84,002 84,678
------------------------------------------------------- ----------- -----------
Current lease liabilities 13,104 12,981
--------------------------------- --------- ---------
Non-current lease liabilities 70,898 71,697
--------------------------------- --------- ---------
84,002 84,678
--------------------------------- --------- ---------
The maturity of lease liabilities at 30 April 2021 were as follows:
2021 2020
Lease payments GBP'000 GBP'000
------------------------------------------------------ -------- --------
Year to 2021 - 14,842
------------------------------------------------------ -------- --------
Year to 2022 14,978 13,753
------------------------------------------------------
Year to 2023 14,501 13,004
------------------------------------------------------
Year to 2024 13,270 11,286
------------------------------------------------------
Year to 2025 11,827 -
------------------------------------------------------
Later years 36,775 39,702
------------------------------------------------------ -------- --------
91,351 92,587
------------------------------------------------------ -------- --------
Effect of discounting (7,350) (7,930)
Effect of movement in foreign currency translation
rates 1 21
------------------------------------------------------ -------- --------
Closing lease liability 84,002 84,678
------------------------------------------------------ -------- --------
The undiscounted contractual cash flows relating to lease liabilities accounted for in accordance with IFRS 16 is GBP91,352,000 (2020: GBP92,608,000).
The following amounts have been included in the Income Statement:
2021 2020
GBP'000 GBP'000
-------------------------------------------------- -------- --------
Interest expense on lease liabilities 2,284 2,047
-------------------------------------------------- -------- --------
Operating costs relating to short-term and low
value leases 1,606 800
--------------------------------------------------
Expenses from variable lease payments 78 -
-------------------------------------------------- -------- --------
Total amounts recognised in the Income Statement 3,968 2,847
-------------------------------------------------- -------- --------
The Group has some leases not yet commenced to which it is committed. It is estimated that the future lease payments relating to these leases would result in an increase in the lease liability of GBP3,155,000 (2020: GBP2,965,000).
17 Other interest-bearing loans and borrowings
This note provides information about the contractual terms of the Group's interest-bearing loans and borrowings, which are measured at amortised cost.
Obligations under interest-bearing loans and borrowings
2021 2020
GBP'000 GBP'000
--------------------------------------------------- ---------- ----------
Current liabilities
--------------------------------------------------- ---------- ----------
Bank loans 19,099 4,464
--------------------------------------------------- ---------- ----------
Supplier payment facility 204 310
---------- ----------
Bank overdrafts 131 2,485
--------------------------------------------------- ---------- ----------
19,434 7,259
--------------------------------------------------- ---------- ----------
Non-current liabilities
--------------------------------------------------- ---------- ----------
Bank loans 76,085 89,194
--------------------------------------------------- ---------- ----------
Capitalised loan arrangement fees (641) (379)
----------
75,444 88,815
--------------------------------------------------- ---------- ----------
94,878 96,074
--------------------------------------------------- ---------- ----------
2021 2020
GBP'000 GBP'000
--------------------------------------------------- ---------- ----------
Terms of repayment of bank loans and overdrafts
--------------------------------------------------- ---------- ----------
Within one year 19,434 7,259
--------------------------------------------------- ---------- ----------
Between one and five years 75,444 88,815
--------------------------------------------------- ---------- ----------
Total bank loans and overdrafts 94,878 96,074
--------------------------------------------------- ---------- ----------
Contractual terms of interest-bearing loans and borrowings
2021 2020
Nominal Carrying Fair Carrying
interest Year Fair value amount value amount
Currency rate of maturity GBP'000 GBP'000 GBP'000 GBP'000
RCF GBP LIBOR+1.9% 2023 69,357 69,357 73,245 73,245
--------------- ---------- -------------- -------------- -------------- -------------- ----------- ------------
RCF EUR EURIBOR+1.9% 2023 6,087 6,087 6,089 6,089
--------------- ---------- -------------- -------------- -------------- -------------- ----------- ------------
RCF GBP LIBOR+1.4% 2021 15,000 15,000 - -
--------------- ---------- -------------- -------------- -------------- -------------- ----------- ------------
RCF EUR EURIBOR+1.2% 2021 3,923 3,923 9,321 9,321
--------------- ---------- -------------- -------------- -------------- -------------- ----------- ------------
Unsecured
bank
loans GBP 3.75% 2020 - - 23 23
-------------- -------------- ----------- ------------
Unsecured
bank
loans EUR 2.00% 2021 47 47 176 176
-------------- -------------- ----------- ------------
Unsecured
bank
loans AUD 6.50% 2021 - - 244 244
-------------- -------------- ----------- ------------
Unsecured
bank
loans GBP 2.77% 2022 129 129 4,171 4,171
--------------- ---------- -------------- -------------- ----------- ------------
Other
borrowings USD 1.50 % 2020 - - 10 10
--------------- ---------- -------------- -------------- -------------- -------------- ----------- ------------
Supplier
payment
facility GBP No rate 2021 204 204 310 310
-------------- -----------
Bank
overdrafts GBP Base+1.15% 2021 131 131 2,485 2,485
--------------- ---------- -------------- -------------- -------------- -------------- ----------- ------------
94,878 94,878 96,074 96,074
-------------------------- -------------- -------------- -------------- -------------- ----------- ------------
Note 1.3 sets out changes to the financial covenants attached to the RCF held with the Group's banking syndicate. The Group operates a supplier payment facility with HSBC, which has a facility limit of GBP11m. This facility is utilised in paying certain suppliers from time to time.
18 Provisions
Professional indemnity provision
The provision for professional indemnity reflects the Group's expected outflow for legal claims brought against the Group relating to historic professional services rendered. A provision is only recognised where an outflow is probable. The probability is established by reference to whether a claim is more likely than not to be successful. A professional indemnity liability for a claim that is agreed (i.e. the timing and amount of payments are well understood) is recognised in accruals (see Note 15).
Dilapidation provision
Dilapidation provisions are established for wear and tear of property leases, held at the date of the statement of financial position. Such provisions are estimated at the start of the lease and updated annually. The Group's current lease portfolio terminates over the course of the next 10 years.
FOIL provision
The Forum of Insurance Lawyers (FOIL) provision represents the total VAT (partial exemption) exposure on historic claims handling engagements. There is an attributable reimbursement asset in note 13, resulting in net exposure of GBP400,000 as at 30 April 2021 (2020: GBP400,000). The enquiry is ongoing and therefore it is not possible to estimate when the provision will crystallise.
Re-presented
(Note 1.4)
2021 2020
GBP'000 GBP'000
------------------------------------------------- ---------- ---------------
Dilapidation provision
Balance at beginning of the year 1,562 1,329
----------
Provisions made during the year 440 233
------------------------------------------------- ---------- ---------------
Provisions used during the year (165) -
------------------------------------------------- ---------- ---------------
Provisions reversed during the year - -
------------------------------------------------- ---------- ---------------
Balance at the end of the year 1,837 1,562
------------------------------------------------- ---------- ---------------
Non-current 1,837 1,562
------------------------------------------------- ---------- ---------------
Current - -
------------------------------------------------- ---------- ---------------
1,837 1,562
------------------------------------------------- ---------- ---------------
FOIL provision
Balance at the beginning and end of the year 1,252 1,252
------------------------------------------------- ---------- ---------------
Non-current - -
------------------------------------------------- ---------- ---------------
Current 1,252 1,252
------------------------------------------------- ---------- ---------------
1,252 1,252
------------------------------------------------- ---------- ---------------
Professional indemnity provision
------------------------------------------------- ---------- ---------------
Balance at beginning of the year 3,083 6,189
------------------------------------------------- ---------- ---------------
Provisions made during the year 1,174 1,693
------------------------------------------------- ---------- ---------------
Provisions used during the year (437) (1,531)
------------------------------------------------- ---------- ---------------
Provisions reversed during the year (1,193) (2,662)
------------------------------------------------- ---------- ---------------
Provisions transferred to accruals during the
year (115) (606)
------------------------------------------------- ---------- ---------------
Balance at the end of the year 2,512 3,083
Non-current - -
------------------------------------------------- ---------- ---------------
Current 2,512 3,083
2,512 3,083
Total provisions
Balance at beginning of the year 5,897 8,770
----------
Provisions made during the year 1,614 1,926
------------------------------------------------- ---------- ---------------
Provisions used during the year (602) (1,531)
------------------------------------------------- ---------- ---------------
Provisions reversed during the year (1,193) (2,662)
------------------------------------------------- ---------- ---------------
Provisions transferred to accruals during the
year (115) (606)
------------------------------------------------- ---------- ---------------
Balance at the end of the year 5,601 5,897
------------------------------------------------- ---------- ---------------
Non-current 1,837 1,562
------------------------------------------------- ---------- ---------------
Current 3,764 4,335
------------------------------------------------- ---------- ---------------
5,601 5,897
------------------------------------------------- ---------- ---------------
19 Deferred taxation
The deferred tax asset is as follows:
2021 2020
GBP'000 GBP'000
---------------------------------------------------- ---------- ----------
Assets
Balance at the beginning of year 3,522 933
----------------------------------------------------
Acquired - 86
---------------------------------------------------- ---------- ----------
Deferred tax debit recognised directly in equity 193 (198)
---------------------------------------------------- ---------- ----------
Deferred tax credit in the income statement
for the year 1,092 2,423
---------------------------------------------------- ---------- ----------
Exchange rate translation (158) 278
---------------------------------------------------- ---------- ----------
Balance at the end of year 4,649 3,522
---------------------------------------------------- ---------- ----------
Deferred tax assets of GBP4.6m have been recognised in respect of tax depreciation timing differences (GBP1.2m), expected tax deductions for share-based payments (GBP2.4m), tax losses in the UK, USA, Spain and Poland (GBP0.8m) and other temporary differences (GBP0.2m). It is anticipated that the Group and certain related subsidiary undertakings will make sufficient taxable profit to allow the benefit of the deferred tax asset to be utilised. A potential deferred tax asset of GBP5.2m (2020: GBP0.7m) has not been recognised relating to tax losses in subsidiary undertakings that are not anticipated to make sufficient taxable profit to allow the benefit of the deferred tax asset to be utilised.
The deferred tax liability as at 30 April 2021 is as follows:
2021 2020
GBP'000 GBP'000
----------------------------------------------- ---------- ----------
Non-current liabilities
Balance at beginning of year 8,884 -
-----------------------------------------------
Arising on acquisition intangibles - 9,250
----------------------------------------------- ---------- ----------
Deferred tax credit in the income statement
for the year (1,427) (366)
----------------------------------------------- ---------- ----------
Exchange rate translation 127 -
----------------------------------------------- ---------- ----------
Balance at the end of year 7,584 8,884
----------------------------------------------- ---------- ----------
The Group deferred tax liability relates to the recognition of acquired intangible assets arising on consolidation.
20 Share capital
Ordinary Treasury
Number shares Share premium shares Total
of 1p each GBP'000 GBP'000 GBP'000 GBP'000
----------------------------- -------------- ----------- ---------------- ------------- ----------
At 1 May 2019 300,000,000 3,000 63,167 - 66,167
----------------------------- -------------- ----------- ---------------- ------------- ----------
Shares issued in
acquisition of Rousaud
Costas Duran S.L.P.U 19,525,927 195 19,037 (20) 19,212
----------------------------- -------------- ----------- ---------------- ----------
Shares issued in
acquisition of Mindcrest
Inc. 5,028,726 51 6,406 - 6,457
----------------------------- -------------- ----------- ---------------- ------------- ----------
At 30 April 2020 324,554,653 3,246 88,610 (20) 91,836
----------------------------- -------------- ----------- ---------------- ------------- ----------
Purchase of treasury
shares - - - (109) (109)
----------------------------- -------------- ----------- ---------------- ------------- ----------
At 30 April 2021 324,554,653 3,246 88,610 (129) 91,727
----------------------------- -------------- ----------- ---------------- ------------- ----------
The Group has 30,162,231 (2020: 31,400,161) shares held in treasury.
21 Share-based payments
Charge to the income statement
The Group operates two share-based payment plans, both of which are equity settled.
The charge to the income statement is set out below:
2021 2020
GBP'000 GBP'000
Share plans:
------------------------------- ---------- ----------
Equity incentive plan (EIP) 24,098 5,503
------------------------------- ---------- ----------
Buy-as-you-earn plan (BAYE) 3,720 6,096
------------------------------- ---------- ----------
27,818 11,599
------------------------------- ---------- ----------
Social security expenses 692 971
------------------------------- ---------- ----------
Total expense 28,510 12,570
------------------------------- ---------- ----------
Share-based payments ("SBP") movement in 2021:
Accumulated
SBP expense SBP reserve losses Prepayments
GBP'000 GBP'000 GBP'000 GBP'000
----------------------------- ------------ ------------ ------------ ------------
DWF-RCD acquisition 15,176 - - (15,176)
----------------------------- ------------ ------------ ------------ ------------
Share-based payment schemes 12,642 (12,642) - -
----------------------------- ------------ ------------ ------------ ------------
Recycling of vested shares - 9,429 (9,429) -
----------------------------- ------------ ------------ ------------ ------------
Social security expenses 692 - - -
----------------------------- ------------ ------------ ------------ ------------
Total movement 28,510 (3,213) (9,429) (15,176)
----------------------------- ------------ ------------ ------------ ------------
Share-based payments ("SBP") movement in 2020:
Accumulated
SBP expense SBP reserve losses Prepayments
GBP'000 GBP'000 GBP'000 GBP'000
----------------------------- ------------ ------------ ------------ ------------
DWF-RCD acquisition 2,980 - - (2,980)
----------------------------- ------------ ------------ ------------ ------------
Share-based payment schemes 8,619 (8,619) - -
----------------------------- ------------ ------------ ------------ ------------
Recycling of vested shares - - - -
----------------------------- ------------ ------------ ------------ ------------
Social security expenses 971 - - -
----------------------------- ------------ ------------ ------------ ------------
Total movement 12,570 (8,619) - (2,980)
----------------------------- ------------ ------------ ------------ ------------
The shares awarded as part of the purchase price for the acquisition of Spain in the prior year are included in the charge to the income statement. The charge for 2021 includes the accelerated expense as a result of the modification to the acquisition agreement (see Note 9).
The portion of the share-based payment expense that relates to the acquisition of DWF-RCD is credited to prepayments. As disclosed in Note 9 the acquisition agreement was modified on 22 January 2021 and subsequently the remaining share-based payment charge relating to the acquisition was expensed in 2021 and the prepayment was released in full.
Details of Directors' share awards are set out in the Directors' Remuneration Report. In addition to Directors, some of the senior management team received EIP share awards.
Within each plan, grants are made to eligible employees through one of several schemes as described below.
Share awards under the DWF Group plc 2020 EIP - IPO award
At IPO, awards were granted consisting of conditional and restricted share awards made to a limited number of the senior management team.
Movements in the number of shares outstanding and their exercise prices are set out below:
Number Number
of shares of shares
for which Awards for which
Share Exercise awards granted Awards Awards awards
Financial price price outstanding during vested lapsed outstanding
year per per Date of 1 May the during during 30 April
of grant award award vesting 2020 year the year the year 2021
----------- ------- --------- ---------- ------------- --------- ---------- ---------- -------------
September
2018/19 1.25 Nil 2020 671,303 - 654,910 16,393 -
----------- ------- --------- ---------- ------------- --------- ---------- ---------- -------------
2018/19 1.25 Nil July 2021 671,304 - - 13,114 658,190
----------- ------- --------- ---------- ------------- --------- ---------- ---------- -------------
2018/19 1.25 Nil July 2022 671,305 - - 13,114 658,191
----------- ------- --------- ---------- ------------- --------- ---------- ---------- -------------
2018/19 1.25 Nil July 2023 671,307 - - 13,114 658,193
----------- ------- --------- ---------- ------------- --------- ---------- ---------- -------------
2018/19 1.25 Nil July 2024 671,360 - - 13,118 658,242
----------- ------- --------- ---------- ------------- --------- ---------- ---------- -------------
The weighted average fair value of awards granted is GBP1.25 per award.
The EIP IPO awards were valued using the Black Scholes method with the following assumptions:
-- Expected volatility is not applicable -- Expected life (years) 3.3 (average life across the tranches granted) -- Expected dividend yield (%) Nil
Expected volatility was determined by reference to the historical volatility of the FTSE All Share Support Services Index, as there was insufficient trading history in the Groups' shares. The expected life used is the vesting date of the award. There is an entitlement to receive dividends or dividend equivalents. Management estimate that 80% of performance conditions are met and that there is on average 14% attrition.
Share awards under the DWF Group PLC EIP - Career level 1-3 award
This scheme is to incentivise senior employees for performance and additional contribution to the Group. Additionally, as part of the RCD acquisition, shares are ring-fenced for future grant to employees of the acquired business which fall under this award.
In August 2019, awards were granted to incentivise senior employees and, in both January 2020 and April 2020, awards were granted to incentivise RCD employees.
Number Number
of shares of shares
for which for which
Share Exercise awards Awards Awards Awards awards
Financial price price outstanding granted vested lapsed outstanding
year per per Date of 1 May during during during 30 April
of grant award award vesting 2020 the year the year the year 2021
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.19 Nil Aug-2020 640,389 - 616,604 23,785 -
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.19 Nil Aug-2021 640,372 - - 90,486 549,886
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.19 Nil Aug-2022 640,355 - - 100,606 539,749
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.19 Nil Aug-2023 640,346 - - 101,628 538,718
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.19 Nil Aug-2024 640,331 - - 102,244 538,087
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Sep-2020 143,668 - 143,668 - -
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jan-2021 318,970 - 318,970 - -
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jul-2021 431,426 - - - 431,426
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jan-2022 318,960 - - - 318,960
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jul-2022 431,426 - - - 431,426
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jan-2023 318,950 - - - 318,950
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jul-2023 431,426 - - - 431,426
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jan-2024 318,945 - - - 318,945
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jul-2024 431,426 - - - 431,426
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jan-2025 318,940 - - - 318,940
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 1.24 Nil Jul-2025 287,757 - - - 287,757
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 0.85 Nil Sep-2020 42,600 - 42,600 - -
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 0.85 Nil Jul-2021 127,900 - - 7,000 120,900
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 0.85 Nil Jul-2022 127,900 - - 7,000 120,900
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 0.85 Nil Jul-2023 127,900 - - 7,000 120,900
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 0.85 Nil Jul-2024 127,900 - - 7,000 120,900
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2019/20 0.85 Nil Jul-2025 85,300 - - 4,668 80,632
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.65 Nil Sep-2020 - 614,778 614,778 - -
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.72 Nil Sep-2025 - 2,190,320 - - 2,190,320
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.71 Nil Jul-2021 - 1,008,937 - 22,648 986,289
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.71 Nil Jul-2022 - 1,008,914 - 22,648 986,266
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.71 Nil Jul-2023 - 1,008,880 - 22,645 986,235
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.71 Nil Jul-2024 - 1,008,859 - 22,643 986,216
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.71 Nil Jul-2025 - 1,008,834 - 22,642 986,192
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Feb-2021 - 4,832 4,832 - -
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Jul-2021 - 14,500 - - 14,500
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Dec-2021 - 609,591 11,210 7,456 590,925
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Jul-2022 - 14,500 - - 14,500
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Dec-2022 - 609,583 11,208 7,456 590,919
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Jul-2023 - 14,500 - - 14,500
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Dec-2023 - 609,572 11,208 7,455 590,909
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Jul-2024 - 14,500 - - 14,500
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Dec-2024 - 609,558 11,208 7,454 590,896
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Jul-2025 - 9,668 - - 9,668
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.81 Nil Dec-2025 - 609,551 4,144 14,518 590,889
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.82 Nil Jul-2021 - 64,482 - - 64,482
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.82 Nil Jul-2022 - 64,482 - - 64,482
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.82 Nil Jul-2023 - 64,481 - - 64,481
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
2020/21 0.82 Nil Jul-2025 - 64,479 - - 64,479
----------- ------- --------- ---------- ------------- ----------- ---------- ---------- -------------
The weighted average fair value of awards granted is GBP1.00 per award.
Career level 1-3 award awards are valued using the Black Scholes method with the following assumptions:
-- Expected volatility (%) 45.7 (average volatility across the tranches granted) -- Expected life (years) 3.0 (average life across the tranches granted) -- Expected dividend yield (%) Nil
Expected volatility was determined by reference to the historical volatility of the FTSE All Share Support Services Index for awards granted prior to this year, as there was insufficient trading history in the Groups' shares, and by the period for which the share price history is available for awards granted this year. The expected life used is the vesting date of the award. There is an entitlement to receive dividends or dividend equivalents on the awards. Management estimate that 80% of performance conditions are met and there is an average of 23% attrition over the vesting period.
Share awards under the DWF Group PLC EIP - Long-Term Incentive Plan ('LTIP')
The Group incentivises its Executive Board with long-term reward based on challenging performance targets. Awards were granted to the Executive Board members in the year.
Number
Number of shares
of shares for
for which Awards which
Share Exercise awards Awards vested Awards awards
Financial price price outstanding granted during lapsed outstanding
year per per Date of 1 May during the during 30 April
of grant award award vesting 2020 the year year the year 2021
----------- ------- --------- --------- ------------- ----------- -------- ---------- -------------
2019/20 1.19 Nil Aug-2022 2,588,493 - - 930,671 1,657,822
----------- ------- --------- --------- ------------- ----------- -------- ---------- -------------
2020/21 0.71 Nil Jul-2023 - 4,862,172 - 252,880 4,609,292
----------- ------- --------- --------- ------------- ----------- -------- ---------- -------------
2020/21 0.71 Nil Jul-2023 - 294,183 - 84,293 209,890
----------- ------- --------- --------- ------------- ----------- -------- ---------- -------------
The weighted average fair value of awards granted is GBP0.97 per award.
The LTIP free share awards are valued using the Black Scholes method with the following assumptions:
-- Expected volatility (%) 43.8 (average volatility across the tranches granted) -- Expected life (years) 3.0 (average life across the tranches granted) -- Expected dividend yield (%) 5.0
Expected volatility was determined by reference to the historical volatility of the FTSE All Share Support Services Index for awards granted prior to this year, as there was insufficient trading history in the Groups' shares, and by the period for which the share price history is available for awards granted this year. The expected life used is the vesting date of the award. There is no entitlement to receive dividends or dividend equivalents on the awards. Management estimate that 80% of performance conditions are met and there is 25% attrition over the vesting period.
Share awards under the DWF Group PLC EIP - Promotion award
The Group may incentivise its employees on promotion with a share award from this scheme.
Number
Number of shares
of shares for
for which Awards which
Share Exercise awards Awards vested Awards awards
Financial price price outstanding granted during lapsed outstanding
year per per Date of 1 May during the during 30 April
of grant award award vesting 2020 the year year the year 2021
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
2019/20 1.19 Nil Aug-2022 270,766 - - 35,163 235,603
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
2019/20 1.24 Nil Jan-2023 429,656 - - 57,753 371,903
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
2020/21 0.71 Nil Aug-2022 - 6,235 - - 6,235
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
2020/21 0.71 Nil Jan-2023 - 69,897 - 13,114 56,783
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
2020/21 0.71 Nil Jul-2023 - 170,844 - 14,329 156,515
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
2020/21 0.81 Nil Dec-2023 - 650,357 - 56,519 593,838
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
2020/21 0.71 Nil Aug-2022 - 6,235 - - 6,235
----------- ------- --------- --------- ------------- ---------- -------- ---------- -------------
The weighted average fair value of awards granted is GBP1.01 per award.
The promotion share awards are valued using the Black Scholes method with the following assumptions:
-- Expected volatility (%) 44.0 (average volatility across the tranches granted) -- Expected life (years) 3.0 (average life across the tranches granted) -- Expected dividend yield (%) 5.0
Expected volatility was determined by reference to the historical volatility of the FTSE All Share Support Services Index for awards granted prior to this year, as there was insufficient trading history in the Groups' shares, and by the period for which the share price history is available for awards granted this year. The expected life used is the vesting date of the award. There is no entitlement to receive dividends or dividend equivalents on the awards. Management estimate that 80% of performance conditions are met and there is 25% attrition over the vesting period.
Share awards under the DWF Group plc BAYE - IPO award
At IPO, awards were granted to eligible employees.
Number
of shares Number of
for which Awards shares for
Share Exercise awards granted Awards Awards which awards
Financial price price outstanding during vested lapsed outstanding
year per per Date of 1 May the during during 30 April
of grant award award vesting 2020 year the year the year 2021
----------- ------- --------- --------- ------------- --------- ----------- ---------- --------------
2018/19 1.25 Nil Sep-2020 4,647,516 - 4,404,945 242,571 -
----------- ------- --------- --------- ------------- --------- ----------- ---------- --------------
2018/19 1.25 Nil Jul-2021 4,641,308 - - 640,907 4,000,401
----------- ------- --------- --------- ------------- --------- ----------- ---------- --------------
2019/20 1.19 Nil Sep-2020 193,563 - 181,961 11,602 -
----------- ------- --------- --------- ------------- --------- ----------- ---------- --------------
2019/20 1.19 Nil Jul-2021 193,524 - - 51,231 142,293
----------- ------- --------- --------- ------------- --------- ----------- ---------- --------------
The weighted average fair value of awards granted is GBP1.25 per award.
The BAYE IPO awards are valued using the Black Scholes method with the following assumptions:
-- Expected volatility is not applicable -- Expected life (years) 1.5 (average life across the tranches granted) -- Expected dividend yield (%) 5.0
Expected volatility was determined by reference to the historical volatility of the FTSE All Share Support Services Index, as there was insufficient trading history in the Groups' shares. The expected life used is the vesting date of the award. There is no entitlement to receive dividends or dividend equivalents on the awards. Management estimate there is 25% attrition over the vesting period.
Share awards under the DWF Group plc BAYE - free-share award
The Group incentivises its employees for additional contributions from this scheme.
Number
Number of shares
of shares for
for which which
Share Exercise awards Awards Awards Awards awards
Financial price price outstanding granted vested lapsed outstanding
year per per Date of 1 May during during during 30 April
of grant award award vesting 2020 the year the year the year 2021
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2019/20 1.19 Nil Sep-2020 88,636 - 78,132 10,504 -
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2019/20 1.19 Nil Jul-2021 88,633 - - 18,067 70,566
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2019/20 1.24 Nil Jan-2021 97,304 - 75,502 21,802 -
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2019/20 1.24 Nil Jan-2022 97,310 - - 21,803 75,507
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2020/21 0.71 Nil Jul-2021 - 730,754 - 29,764 700,990
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2020/21 0.71 Nil Jul-2022 - 729,363 - 28,293 701,070
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2020/21 0.81 Nil Jul-2021 - 64,378 - - 64,378
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2020/21 0.81 Nil Jul-2022 - 64,385 - - 64,385
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2020/21 0.82 Nil Dec-2021 - 68,199 - - 68,199
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2020/21 0.82 Nil Dec-2022 - 68,188 - - 68,188
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
The weighted average fair value of awards granted is GBP0.85 per award.
The BAYE free-share awards were valued using the Black Scholes method with the following assumptions:
-- Expected volatility (%) 50.8 (average volatility across the tranches granted) -- Expected life (years) 1.5 (average life across the tranches granted) -- Expected dividend yield (%) 5.0
Expected volatility was determined by reference to the historical volatility of the FTSE All Share Support Services Index for awards granted prior to this year, as there was insufficient trading history in the Groups' shares, and by the period for which the share price history is available for awards granted this year. The expected life used is the vesting date of the award. There is no entitlement to receive dividends or dividend equivalents. Management estimate there is 25% attrition over the vesting period.
Share awards under the DWF Group plc BAYE - Share incentive plan matching award ('SIP matching award')
The Group offers its employees the opportunity to actively buy shares in DWF Group plc and become an investor in the business.
Number
Number of shares
of shares for
for which which
Share Exercise awards Awards Awards Awards awards
Financial price price outstanding granted vested lapsed outstanding
year per per Date of 1 May during during during 30 April
of grant award award vesting 2020 the year the year the year 2021
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
2020/21 0.71 Nil Oct-2022 - 135,666 - 3,784 131,882
----------- ------- --------- --------- ------------- ---------- ---------- ---------- -------------
The weighted average fair value of these awards granted during the period was GBP0.71 per award.
The BAYE SIP matching awards were valued using the Black Scholes method with the following assumptions:
-- Expected volatility (%) 43.1 (average volatility across the tranches granted) -- Expected life (years) 2.0 -- Expected dividend yield (%) 5.0
Expected volatility was determined by reference to the period for which the share price history is available. The expected life used is the vesting date of the award. There is no entitlement to receive dividends or dividend equivalents. Management estimate there is 25% attrition over the vesting period.
22 Employee information and their pay and benefits
The average number of persons employed by the Group (including Executive Directors) during the year, analysed by category, and the aggregate payroll costs of these persons were as follows:
2021 2020
No. No.
----------------------------------------------- ---------- -----------
Legal advisers 2,405 1,980
Support staff 1,265 1,341
----------------------------------------------- ---------- -----------
3,670 3,321
----------------------------------------------- ---------- -----------
GBP'000 Restated
GBP'000
----------------------------------------------- ---------- -----------
Wages and salaries 192,493 170,796
Social security costs 11,528 11,970
-----------------------------------------------
Contributions to defined contribution plans 6,822 6,689
----------------------------------------------- ---------- -----------
210,843 189,455
----------------------------------------------- ---------- -----------
The wages and salaries for the year ended 2020 have been restated as the cost previously included a full year of wages and salaries for the acquired DWF-RCD business, but should only have included the costs from the date of acquisition to the year end.
Defined contribution plans
The Group operates defined contribution pension plans. The amounts charged to the income statement in respect of the scheme represents contributions payable in respect of the accounting period. The total annual pension cost for the defined contribution scheme was GBP6,822,000 at 30 April 2021 (30 April 2020: GBP6,689,000) and the outstanding balance at year end was GBP936,000 at 30 April 2021 (30 April 2020: GBP979,000).
23 Cash generated from operations
a) Cash generated in operations before adjusting items
Re-presented
2021 2020
GBP'000 GBP'000
------------------------------------------------------ ----------- ---------------
Cash flows from operating activities
------------------------------------------------------ ----------- ---------------
(Loss) / profit before tax including loss
from discontinued operations (30,600) 13,897
------------------------------------------------------ ----------- ---------------
Adjustments for:
------------------------------------------------------ ----------- ---------------
Impairment 4,595 1,036
------------------------------------------------------ ----------- ---------------
Amortisation of acquired intangible assets 4,609 1,510
------------------------------------------------------ ----------- ---------------
Depreciation of right-of-use asset 11,977 11,580
------------------------------------------------------ ----------- ---------------
Other depreciation and amortisation 6,989 6,175
------------------------------------------------------ ----------- ---------------
Gain on bargain purchase - (25,084)
------------------------------------------------------ ----------- ---------------
Gain on disposal of leases and investments (798) -
------------------------------------------------------ ----------- ---------------
Non-underlying items 27,101 7,632
------------------------------------------------------ ----------- ---------------
Share-based payments expense 27,818 11,599
------------------------------------------------------ ----------- ---------------
Interest payable on leases 2,284 2,047
------------------------------------------------------ ----------- ---------------
Net finance expense 2,682 1,905
------------------------------------------------------ ----------- ---------------
Operating cash flows before movements in
working capital 56,657 32,297
------------------------------------------------------ ----------- ---------------
Decrease / (increase) in trade and other
receivables 13,120 (18,726)
------------------------------------------------------ ----------- ---------------
(Decrease) / increase in trade and other
payables (176) 16,258
------------------------------------------------------ ----------- ---------------
Decrease in provisions (296) (2,873)
------------------------------------------------------ ----------- ---------------
Decrease in amounts due to members of partnerships
in the Group (4,144) (4,771)
------------------------------------------------------ ----------- ---------------
Cash generated in operations before adjusting
items 65,161 22,185
------------------------------------------------------ ----------- ---------------
Analysis of cash and cash equivalents and other interest bearing loans and borrowings:
1 May Exchange Non-cash 30 April
2020 Cash flow movement movement 2021
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------ ----------- --------------- ------------ --------------- ---------------
Cash and cash equivalents 28,727 6,236 (383) - 34,580
------------------------------ --------------- ------------ --------------- ---------------
Bank loans (93,279) 1,069 (205) (2,129) (94,544)
------------------------------ --------------- ------------ --------------- ---------------
Supplier payments facility (310) 23,144 - (23,038) (204)
------------------------------ ----------- --------------- ------------ --------------- ---------------
Total net debt (excluding
IFRS 16) (64,862) 30,449 (588) (25,167) (60,168)
------------------------------ ----------- --------------- ------------ --------------- ---------------
Re-presented Re-presented
1 May Re-presented Exchange Non-cash 30 April
2019 Cash flow movement movement 2020
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------ ----------- --------------- ------------ --------------- ---------------
Cash and cash equivalents 10,822 17,943 (38) - 28,727
------------------------------ --------------- ------------ --------------- ---------------
Bank loans (43,851) (48,622) - (806) (93,279)
------------------------------ --------------- ------------ --------------- ---------------
Supplier payments facility (2,283) 17,517 - (15,544) (310)
------------------------------ ----------- --------------- ------------ --------------- ---------------
Total net debt (excluding
IFRS 16) (35,312) (13,162) (38) (16,350) (64,862)
------------------------------ ----------- --------------- ------------ --------------- ---------------
Net debt including lease liabilities is GBP144,169,000 (2020: GBP149,540,000).
b) Free cash flows
Re-presented
2021 2020
GBP'000 GBP'000
---------------------------------------------------- ----------- ---------------
Free cash flows
---------------------------------------------------- ----------- ---------------
Operating cash flows before movements in working
capital 56,657 32,297
---------------------------------------------------- ----------- ---------------
Net working capital movement 12,648 (5,341)
---------------------------------------------------- ----------- ---------------
Amounts due to members of partnerships in
the Group (4,144) (4,771)
---------------------------------------------------- ----------- ---------------
Cash generated from operations before adjusting
items 65,161 22,185
---------------------------------------------------- ----------- ---------------
Net interest paid (5,064) (4,192)
---------------------------------------------------- ----------- ---------------
Tax paid (3,155) (4,309)
---------------------------------------------------- ----------- ---------------
Repayment of lease liabilities (14,191) (12,654)
---------------------------------------------------- ----------- ---------------
Purchase of property, plant and equipment (4,001) (3,520)
---------------------------------------------------- ----------- ---------------
Purchase of other intangible assets (6,635) (4,116)
---------------------------------------------------- ----------- ---------------
Free cash flows 32,115 (6,606)
---------------------------------------------------- ----------- ---------------
c) Working capital measures
2021 2020
GBP'000 GBP'000
---------------------------------------------------- ---------- ----------
WIP days
---------- ----------
Amounts recoverable from clients in respect
of unbilled revenue 66,671 64,379
Unbilled disbursements 9,437 8,501
---------------------------------------------------- ---------- ----------
Total WIP 76,108 72,880
---------------------------------------------------- ---------- ----------
Annualised net revenue 338,130 330,340
---------------------------------------------------- ---------- ----------
WIP days 82 81
---------------------------------------------------- ---------- ----------
Debtor days
---------- ----------
Trade receivables (net of allowance for doubtful
receivables) 91,185 108,727
Other receivables 4,898 4,950
---------------------------------------------------- ---------- ----------
Total debtors 96,083 113,677
---------------------------------------------------- ---------- ----------
Annualised net revenue 338,130 330,340
---------------------------------------------------- ---------- ----------
Debtor days 104 125
---------------------------------------------------- ---------- ----------
Gross lock-up days
---------- ----------
Total WIP 76,108 72,880
Total debtors 96,083 113,677
---------------------------------------------------- ---------- ----------
Total gross lock-up 172,191 186,557
---------------------------------------------------- ---------- ----------
Annualised net revenue 338,130 330,340
---------------------------------------------------- ---------- ----------
Gross lock-up days 186 206
---------------------------------------------------- ---------- ----------
Annualised net revenue reflects the total net revenue for the previous 12-month period inclusive of pro-forma adjustments for acquisitions and discontinuations.
24 Events after the reporting period
The following events occurred after 30 April 2021 and before the approval of the Annual Report and Accounts:
-- On 24 May 2021, the Group acquired Zing365 Holdings Limited, a compliance training business based in the UK. The purchase price was GBP1.8m (subject to working capital and net debt adjustments) comprised of GBP0.8m initial cash consideration, GBP0.8m share consideration subject to a phased release over a three-year lock-up period and the assumption of GBP0.2m in debt.
-- On 25 May 2021, the Group acquired BCA Claims & Consulting Limited, a Canadian insurance claims and loss adjusting business. The purchase price was C$3.8m (GBP2.2m) cash consideration of which C$1.5m (GBP0.9m) was paid at completion and C$2.2m (GBP1.3m) is payable over 2 years following completion.
UNAUDITED INFORMATION
Appendix 1
Reconciliation to new global operating structure - year ended 30 April 2021
The following reconciliation shows how the year's revenue and gross profit would be presented under the new global operating structure:
As reported
under new
As reported global operating
for the year structure
ended 30 April Impact of effective
2021 restructure 1 May 2021
GBP'000 GBP'000 GBP'000
--------------------------- ----------------- -------------- -------------------
Segment net revenue
--------------------------- ----------------- -------------- -------------------
Legal Advisory - 285,326 285,326
--------------------------- ----------------- -------------- -------------------
Commercial Services 110,667 (110,667) -
--------------------------- ----------------- -------------- -------------------
Insurance Services 103,884 (103,884) -
--------------------------- ----------------- -------------- -------------------
International 85,255 (85,255) -
--------------------------- ----------------- -------------- -------------------
Connected Services 25,338 3,085 28,423
--------------------------- ----------------- -------------- -------------------
Mindcrest (FY21: Managed
Services) 12,986 11,395 24,381
--------------------------- ----------------- -------------- -------------------
Net revenue 338,130 - 338,130
--------------------------- ----------------- -------------- -------------------
Segment direct cost
--------------------------- ----------------- -------------- -------------------
Legal Advisory - (137,487) (137,487)
--------------------------- ----------------- -------------- -------------------
Commercial Services (46,245) 46,245 -
--------------------------- ----------------- -------------- -------------------
Insurance Services (51,560) 51,560 -
--------------------------- ----------------- -------------- -------------------
International (49,012) 49,012 -
--------------------------- ----------------- -------------- -------------------
Connected Services (14,406) (1,819) (16,225)
--------------------------- ----------------- -------------- -------------------
Mindcrest (FY21: Managed
Services) (5,126) (7,511) (12,637)
--------------------------- ----------------- -------------- -------------------
Direct cost (166,349) - (166,349)
--------------------------- ----------------- -------------- -------------------
Segment gross profit
--------------------------- ----------------- -------------- -------------------
Legal Advisory - 147,839 147,839
--------------------------- ----------------- -------------- -------------------
Commercial Services 64,422 (64,422) -
--------------------------- ----------------- -------------- -------------------
Insurance Services 52,324 (52,324) -
--------------------------- ----------------- -------------- -------------------
International 36,243 (36,243) -
--------------------------- ----------------- -------------- -------------------
Connected Services 10,932 1,266 12,198
--------------------------- ----------------- -------------- -------------------
Mindcrest (FY21: Managed
Services) 7,860 3,884 11,744
--------------------------- ----------------- -------------- -------------------
Gross profit 171,781 - 171,781
--------------------------- ----------------- -------------- -------------------
UNAUDITED INFORMATION
Appendix 2
Reconciliation to operating structure during the year ended 30 April 2021 - re-presented year ended 30 April 2020
The following reconciliation shows how the prior year's revenue would be presented under the global operating structure for the year ended 30 April 2021:
As reported
under the
global operating
structure
effective
As reported from 1 May
for the Realign Realign 2021 for
year ended the Managed NI and ROI the year
30 April Services practice ended 30
2020 division groups April 2020
GBP'000 GBP'000 GBP'000 GBP'000
-------------------------- ------------- -------------- ------------- -------------------
Segment net revenue
-------------------------- ------------- -------------- ------------- -------------------
Commercial Services 104,367 (3,957) 7,105 107,515
-------------------------- ------------- -------------- ------------- -------------------
Insurance Services 95,838 - 4,737 100,575
-------------------------- ------------- -------------- ------------- -------------------
International 76,165 - (11,842) 64,323
-------------------------- ------------- -------------- ------------- -------------------
Connected Services 20,861 - - 20,861
-------------------------- ------------- -------------- ------------- -------------------
Managed Services - 3,957 - 3,957
-------------------------- ------------- -------------- ------------- -------------------
Net revenue 297,231 - - 297,231
-------------------------- ------------- -------------- ------------- -------------------
Segment direct cost
-------------------------- ------------- -------------- ------------- -------------------
Commercial Services (45,960) 1,642 (3,928) (48,246)
-------------------------- ------------- -------------- ------------- -------------------
Insurance Services (49,726) - (2,619) (52,345)
-------------------------- ------------- -------------- ------------- -------------------
International (45,188) - 6,547 (38,641)
-------------------------- ------------- -------------- ------------- -------------------
Connected Services (14,123) - - (14,123)
-------------------------- ------------- -------------- ------------- -------------------
Managed Services - (1,642) - (1,642)
-------------------------- ------------- -------------- ------------- -------------------
Direct cost (154,997) - - (154,997)
-------------------------- ------------- -------------- ------------- -------------------
Segment gross profit
-------------------------- ------------- -------------- ------------- -------------------
Commercial Services 58,407 (2,315) 3,177 59,269
-------------------------- ------------- -------------- ------------- -------------------
Insurance Services 46,112 - 2,118 48,230
-------------------------- ------------- -------------- ------------- -------------------
International 30,977 - (5,295) 25,682
-------------------------- ------------- -------------- ------------- -------------------
Connected Services 6,738 - - 6,738
-------------------------- ------------- -------------- ------------- -------------------
Managed Services - 2,315 - 2,315
-------------------------- ------------- -------------- ------------- -------------------
Gross profit 142,234 - - 142,234
-------------------------- ------------- -------------- ------------- -------------------
Administrative expenses (120,084) - - (120,084)
-------------------------- ------------- -------------- ------------- -------------------
Operating profit 22,150 - - 22,150
-------------------------- ------------- -------------- ------------- -------------------
Net finance expense (1,905) - - (1,905)
-------------------------- ------------- -------------- ------------- -------------------
Interest payable on
leases (2,047) - - (2,047)
-------------------------- ------------- -------------- ------------- -------------------
Profit before tax 18,198 - - 18,198
-------------------------- ------------- -------------- ------------- -------------------
Taxation (3,629) - - (3,629)
-------------------------- ------------- -------------- ------------- -------------------
Profit after tax 14,569 - - 14,569
-------------------------- ------------- -------------- ------------- -------------------
UNAUDITED INFORMATION
Glossary
Alternative Performance Measures ("APMs")
In accordance with the Guidelines on APMs issued by the European Securities and Markets Authority ("ESMA"), additional information is provided on the APMs used by the Group below. In the reporting of financial information, the Group uses certain measures that are not required under IFRS.
These additional measures (commonly referred to as APMs) provide the Group's stakeholders with additional information on the performance of the business. These measures are consistent with those used internally, and are considered important and insightful to understanding the financial performance and financial health of the Group. The Group's APMs provide an important measure of how the Group is performing by providing a meaningful comparison of how the business is managed and measured on a day-to-day basis and achieves consistency and comparability between reporting periods.
These APMs may not be directly comparable with similar measures reported by other companies and they are not intended to be a substitute for, or superior to, IFRS measures. All Income Statement measures are provided for continuing operations unless otherwise stated.
Changes to APMs
The Directors and management have redefined Adjusted Diluted Earnings per Share ("adjusted DEPS") to aid comparability and simplicity. The denominator will now reflect the aggregate of shares in issue and those shares held in trust, to represent a fully diluted EPS. In the prior year, the denominator included an anticipated number of shares that may be issued in future years. In addition, the denominator for the Adjusted Earnings per Share ("adjusted EPS") has been made consistent to the basic EPS measure to provide further consistency to the statutory measure. The definition of adjusted DEPS and adjusted EPS are fully defined below.
APM
Net revenue
--------------------------------------------------------------------------------
Closest equivalent statutory measure
Revenue
--------------------------------------------------------------------------------
Definition and purpose
Revenue less recoverable expenses
Recoverable expenses do not attract a profit margin and can significantly
vary month-to-month such that they may distort the link between
Revenue and the performance of the Group. Net Revenue is widely
reported in the legal sector as the key measure reflecting underlying
trading, and allows greater comparability with other legal businesses.
--------------------------------------------------------------------------------
Reconciliation 2021 2020
GBP'000 GBP'000
--------------------------------- ---------------------- ---------------------
Revenue 400,948 356,612
--------------------------------- ---------------------- ---------------------
Disbursements (62,818) (59,381)
--------------------------------- ---------------------- ---------------------
Net revenue 338,130 297,231
--------------------------------- ---------------------- ---------------------
APM
Adjusting items
----------------------------------------------------------------------------
Closest equivalent statutory measure
None
----------------------------------------------------------------------------
Definition and purpose
Those items which the Group excludes from its adjusted profit
metrics in order to present a further measure of the Group's
performance.
These include items which are significant in size or volatility
or by nature are non-trading or non-recurring. This provides
a comparison of how the business is managed and measured on a
day-to-day basis and provides consistency and comparability between
reporting periods.
----------------------------------------------------------------------------
Reconciliation
See note 2
----------------------------------------------------------------------------
APM
Adjusted earnings before interest, tax, depreciation and amortisation
('adjusted EBITDA')
----------------------------------------------------------------------------
Closest equivalent statutory measure
Operating (loss) / profit
----------------------------------------------------------------------------
Definition and purpose
Operating profit adjusted for adjusting items detailed in note
2, and adding back depreciation and amortisation.
Adjusted EBITDA is a commonly used income statement metric to
provide additional insight into the performance of the business
for the year.
----------------------------------------------------------------------------
Reconciliation 2021 2020
GBP'000 GBP'000
------------------------------------------------ ----------- -----------
Operating (loss) / profit (26,008) 22,150
------------------------------------------------ ----------- -----------
Depreciation of right-of-use asset 11,977 11,580
------------------------------------------------ ----------- -----------
Other depreciation and amortisation 7,004 6,175
------------------------------------------------ ----------- -----------
Amortisation of intangible assets - acquired 4,609 1,510
------------------------------------------------ ----------- -----------
Impairment 4,934 382
------------------------------------------------ ----------- -----------
Gain on bargain purchase - (25,084)
------------------------------------------------ ----------- -----------
Non-underlying items 27,168 7,632
------------------------------------------------ ----------- -----------
Share based payments expense 28,510 12,570
------------------------------------------------ ----------- -----------
Gain on investment (23) -
------------------------------------------------ ----------- -----------
Adjusted EBITDA 58,171 36,915
------------------------------------------------ ----------- -----------
----------------------------------------------------------------------------
APM
Adjusted profit before tax ("adjusted PBT")
---------------------------------------------------------------------------
Closest equivalent statutory measure
(Loss) / profit before tax
---------------------------------------------------------------------------
Definition and purpose
Profit before the impact of adjusting items and tax
Adjusted profit measures are used to provide a useful and consistent
measure of the ongoing performance of the Group. Adjusted measures
are reconciled to statutory measures by removing adjusting items,
further details of which can be found in note 2.
Note that Adjusted profit after tax ("adjusted PAT") is equivalent
to adjusted earnings which is reconciled in note 8.
---------------------------------------------------------------------------
Reconciliation 2021 2020
GBP'000 GBP'000
-------------------------------------------------- ----------- ----------
(Loss) / profit before tax (30,974) 18,198
-------------------------------------------------- ----------- ----------
Adjusting items to (loss) / profit before tax
(note 2) 65,198 (2,990)
-------------------------------------------------- ----------- ----------
Adjusted profit before tax 34,224 15,208
-------------------------------------------------- ----------- ----------
APM
Cost to income ratio
------------------------------------------------------------------------
Closest equivalent statutory measure
Not applicable
------------------------------------------------------------------------
Definition and purpose
Adjusted administrative expenses as detailed in note 2, divided
by Net revenue as defined above.
After adjusting for significant items that are one-off in nature,
the cost to income ratio can be a useful metric in assessing
the levels of underlying operational gearing in the Group.
------------------------------------------------------------------------
Reconciliation 2021 2020
GBP'000 GBP'000
------------------------------------------------ ---------- ----------
Net revenue 338,130 297,231
------------------------------------------------ ---------- ----------
Adjusted administrative expenses (note 2) 132,591 123,074
------------------------------------------------ ---------- ----------
Cost to income ratio 39.2% 41.4%
------------------------------------------------ ---------- ----------
APM
Net debt
-------------------------------------------------------------------------
Closest equivalent statutory measure
Cash and cash equivalents less bank loans and supplier payments
facility
-------------------------------------------------------------------------
Definition and purpose
Net debt comprises cash and cash equivalents less interest-bearing
loans and borrowings (including the supplier payments facility).
Net debt is one measure than can be used to indicate the strength
of the Group's Balance Sheet position and can be a useful measure
of the indebtedness of the Group. This metric excludes the Group's
lease liabilities in order to provide consistency with how the
Group manages and reports its indebtedness and also providing
consistency with the definition of Net debt under the Group's
banking agreement.
-------------------------------------------------------------------------
Reconciliation
See note 23
-------------------------------------------------------------------------
APM
Gross lock-up days ("lock-up days")
-------------------------------------------------------------------------
Closest equivalent statutory measure
Not applicable
-------------------------------------------------------------------------
Definition and purpose
Gross lock-up days is comprised of work-in-progress ("WIP") days,
representing the amount of time between performing work and invoicing
clients; and debtor days, representing the length of time between
invoicing and cash collection. WIP days is calculated by unbilled
revenue divided by annualised net revenue multiplied by 365 days.
Debtor days is calculated by trade receivables divided by annualised
net revenue multiplied by 365 days. Pro-forma net revenue is
the total net revenue for the previous 12 month period with adjustments
for acquisitions and discontinuations.
-------------------------------------------------------------------------
Reconciliation
See note 23
-------------------------------------------------------------------------
APM
Adjusted diluted earnings per share ("adjusted DEPS")
------------------------------------------------------------------------
Closest equivalent statutory measure
Diluted earnings per share ("DEPS")
------------------------------------------------------------------------
Definition and purpose
Adjusted earnings divided by adjusted weighted average number
of ordinary shares, where:
Adjusted earnings is defined as (loss) / earnings from continuing
operations adjusted for:
* non-underlying items;
* share-based payments expense;
* gain on bargain purchase;
* amortisation of acquired intangible assets;
* impairment;
* the tax effect of the above items; and
Adjusted weighted average number of ordinary shares is defined
as the weighted average number of ordinary shares for the purpose
of basic earnings per share, less the amount of shares held as
treasury shares. Treasury shares consist of shares held in trust
for the purpose of the future incentivisation of the Group's
partners, employees, staff and consultants.
Whilst this metric is not prepared in accordance with IAS 33
'Earnings per Share', it is an important APM to provide the Group's
stakeholders with a fully diluted EPS metric using the Group's
adjusted earnings for the period that is consistent year on year.
------------------------------------------------------------------------
Reconciliation
See note 8
------------------------------------------------------------------------
APM
Adjusted earnings per share ("adjusted EPS")
----------------------------------------------------------------------
Closest equivalent statutory measure
Basic EPS
----------------------------------------------------------------------
Definition and purpose
Adjusted earnings divided by weighted average number of ordinary
shares for the purposes of the basic earnings per share calculation.
This metric provides the Group's stakeholders with an EPS metric
using the Group's adjusted profitability but with a denominator
consistent with the statutory basic EPS measure that is undiluted.
----------------------------------------------------------------------
Reconciliation
See note 8
----------------------------------------------------------------------
APM
Underlying organic net revenue growth
------------------------------------------------------------------------
Closest equivalent statutory measure
Revenue
------------------------------------------------------------------------
Definition and purpose
Year on year growth of net revenue of any business unit that
has been in the Group for at least 12 months, always excluding
the first 12 months of any business unit that was acquired.
This metric allows the Group's stakeholders to compare net revenue
performance without the impact of acquisitions, and therefore
on a consistent basis with the prior year.
------------------------------------------------------------------------
Reconciliation
Not applicable
------------------------------------------------------------------------
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
FR RBMATMTITMPB
(END) Dow Jones Newswires
July 21, 2021 02:00 ET (06:00 GMT)
1 Year Dwf Chart |
1 Month Dwf Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
