Final Results

RNS Number : 2159J
ULS Technology PLC
27 June 2017
 

ULS Technology plc

("ULS", the "Group" or the "Company")

 

Full Year Results

 

ULS Technology plc (AIM:ULS), the provider of online technology platforms for the UK conveyancing and financial intermediary markets, announces its Full Year results for the 12 month period to 31 March 2017.

 

Financial Highlights

·     Revenue increased by 8% to £22.3m (FY 2016: £20.7m)

·     Gross Margin increased 9% to £9.5m (FY 2016: £8.7m)

·     Underlying EBITDA1 increased 14% to £5.1m (FY 2016: £4.5m)

·     Underlying Profit Before Tax1 increased by 15% to £4.4m (FY 2016: £3.8m)

·     Basic EPS increased by 21% to 4.4p (FY 2016: 3.7p)

·     Net debt of £3.5m (FY 2016: net cash £2.9m) following the acquisition of Conveyancing Alliance

·     Proposed dividend of 1.10p per share taking the total for the year to 2.20p per share (FY 2016: 2.10p per share)

 

1 before exceptional items and amortisation of intangibles arising on consolidation

 

Operating Highlights

·     Organically grew transactional volumes by 4% while the market shrank in volume terms by 13%

·     Acquisition of Conveyancing Alliance Holdings Limited ("CAL")

Highly earnings enhancing

Assisting growth in the estate agency conveyancing market

·     New conveyancing contracts won with two mortgage lenders

·     Appointment of Mr. Stephen Goodall as non-board Managing Director of ULS

Provides additional leadership, management support and capacity to build on the Company's success in tailoring conveyancing services and technology for lenders as well as introducing and commercialising new products and services

 

Ben Thompson, Chief Executive of ULS Technology plc, commented: "We approach the new financial year in the knowledge that we are successfully increasing our conveyancing market share. Our current trading and instruction levels are buoyant and we intend to continue outperforming the market through further enhancing our technology and services that we provide to our business partners and their customers."

 

Enquiries:

ULS Technology plc

Tel: 01844 262392 

Peter Opperman, Chairman

 

Ben Thompson, CEO

 

John Williams, Finance Director

 

Numis Securities Limited (Nomad & Broker)

             Tel: 0207 260 1000

Stuart Skinner / Paul Gillam, Corporate Advisory

 

James Serjeant, Corporate Broking

 

Walbrook PR Limited 

Tel: 020 7933 8780                       

Paul Cornelius

ulsgroup@walbrookpr.com

Nick Rome

 

Helen Cresswell

 

 



 

Chairman's Statement

I am delighted with the progress the Group has shown this year in terms of profit growth, with our first large acquisition trading well. There are good prospects for the coming year as we increase our market share.

 

Review of the year

Over the last few years the Group has been developing a growing pipeline of prospective business. Bringing a number of these prospects on stream during the year, as well as a keen focus on maintaining high-levels of service for existing introducers, allowed the business to grow over the period. I was particularly pleased to see us organically grow our transactional volumes by 4% while the market shrank in volume terms by 13%.

 

There were challenging times with the changes in the buy-to-let regulations, followed by the slow down post EU referendum. However, this was less prolonged than initially feared and the housing market returned to more normal levels in the autumn, although the longer-term issue of a lack of housing stock for sale is still a factor.

 

The business has developed and launched a new panel management solution for lenders which has been well received and has resulted in a number of new contracts being won. Some of these contracts have only recently gone live and I am excited by the opportunities for the business in this area.

 

Final dividend

Subject to approval by shareholders at the Annual General Meeting to be held on 28 July 2017, the board proposes a final dividend of 1.10p per share, payable on 4 August 2017 to those shareholders on the register at the close of business on 7 July 2017. This, together with interim dividend of 1.10p per share already paid, takes total proposed distributions relating to the year ending 31 March 2017 to 2.20p per share.

 

Acquisition of Conveyancing Alliance Holdings Limited

The Group was delighted CAL joined us in December 2016. Harpal Singh and John Phillips have done an excellent job in building a profitable business with an excellent reputation; their openness to improving both our businesses' profitability is welcome.

 

CAL provides similar conveyancing services to United Legal Services in the mortgage broker and estate agency channels, but with some service and brand differences which will be maintained. Since acquisition CAL has continued to grow and has contributed to the overall Group's profitability in the year under review.

 

Board changes

As trailed in the last Annual Report, Nigel Hoath, founder of the Group, stepped down from his position as Non-executive Director in August. Again, our thanks go to Nigel for his contribution to building the business.

 

Outlook

The prospects for the housing market and the wider economy remain uncertain but with Brexit two years away there appears to be a general feeling of just getting on with things. While there was a fall in housing transactions last year, the OBR is predicting a modest increase this year. Whatever the backdrop, the business has a good pipeline of prospects and will continue to help its existing introducers to grow their business. The Group is focused on providing the customer with an excellent experience and will continue to develop products and services which further enhance this.

 

The Group has had another busy year bringing on new clients while coping with changing market conditions. We are very much a people business and everyone has been asked to row just a little harder during the year and I am delighted that they have risen to the challenge. I would like to thank all our staff for their adaptability and enthusiasm. We have been able to increase the number of employees who hold options during the year meaning that two-thirds of our staff now hold options enabling them to share in our success.

 

The team at ULS looks forward to the coming year.

 

 

Peter Opperman

Non-executive Chairman

ULS Technology plc

26 June 2017



 

Chief Executive's statement

 

ULS has continued to make good progress, building on its clear strategy of growing market share, revenue and profit, through a combination of organic growth and tactical acquisition activity.

 

Overview of operational performance

ULS agreed that it would focus on the following as part of its growth strategy:

 

·     Build new technology to attract more lender-related conveyancing

·    Forge inroads into providing conveyancing to customers who traditionally would have bought conveyancing through Estate Agents

·     Acquire businesses that directly or indirectly assist ULS in growing its overall conveyancing market share

·    All of the above have progressed well throughout the year, contributing to a revenue increase of 8% and underlying profit growth of 15%

 

Strategic progress

The Group has made strong progress over the last year, with healthy organic growth achieved against a market where housing transactions have continued to fall markedly below long term historical averages. In addition, the last year has been a tough market, with tax changes impacting landlords and the Buy-to-Let market, and the slowdown in activity following the EU Referendum.

 

In 2016, ULS took a 35% stake in HomeOwners Alliance (HOA), with an option to acquire the business between three and five years following completion of the investment.

 

The Group is pleased to report that it has successfully tailored and embedded its technology within HOA's website and that this has delivered new conveyancing growth over the last year.

 

The Group has won new conveyancing contracts with two mortgage lenders, having invested efforts into building a complete suite of technology and services to help lenders provide their customers with the best possible moving experience. This new proposition to lenders includes services offered by Legal Eye, which ULS acquired in 2015. ULS intends to continue its growth into lender related conveyancing through the coming year and beyond.

 

One of the other new markets into which ULS can grow is the Estate Agency conveyancing market. ULS has historically not been involved in this market, but has now built two routes through which it can offer its technology and services to customers selling and buying homes through this sector:

 

1.    Via its own Estate Agency comparison technology accessed through HomeOwners Alliance.
(www.estateagent4me.co.uk);

2.    Through Conveyancing Alliance Limited.

 

ULS has spent the last year or so honing and piloting new technology to enable home sellers to compare the performance of traditional and online Estate Agents free of charge on one technology platform. The Group has now successfully embedded this technology into HomeOwners Alliance, which promotes this online via its own portal. Through this promotion, ULS attracts customers who wish to move house and need help selecting a suitable conveyancing service, thereby enabling the Group to make inroads directly to customers in this market.

 

ULS has been pursuing complementary acquisition opportunities, and at the end of 2016, acquired Conveyancing Alliance Holdings Limited. CAL constitutes a perfect fit for ULS, in that they have experienced strong growth with small mortgage broker firms, whereas ULS has successfully grown with larger firms. Also CAL has enjoyed comparable success partnering independent Estate Agents to provide conveyancing services.

 

CAL is therefore the second channel that ULS has acquired and will use to grow conveyancing market share in the Estate Agency sector, helping customers to access a breadth of choice at comparatively low cost, and move home as seamlessly as possible.

 

This tactical acquisition of CAL was highly earnings enhancing for ULS and enables the Group to continue its deliberate strategy of growing its conveyancing market share, through adding to its existing channels as well as accessing new ones.

 

Outlook

We approach the new financial year in the knowledge that we are successfully increasing our conveyancing market share in a smaller housing transactions market. We intend to continue outperforming the market through further enhancing our technology and services that we provide to our business partners and their customers. We see that technology and processes will continually need to be further honed and improved, as technology progresses and advances at pace. We are committed to doing things better than our competitors, with customers central in influencing our thinking and technology design.

 

Our expectations are for a slightly smaller housing market in terms of transactions. We will strive to further increase our market share organically through expansion into more lender related conveyancing and through becoming more involved in conveyancing in the Estate Agency sector. There is a lot of upside potential from this organic growth.

 

In addition, we will continue to look actively at acquiring businesses that help us to progress our strategy more quickly and will acquire where appropriate and possible to do so.

 

We are pleased with how ULS has grown over the last year and look forward to what we expect to be an exciting and rewarding new financial year.

 

 

Ben Thompson

Chief Executive Officer

ULS Technology plc

 

26 June 2017



 

Financial review

 

The Group delivered significant profit growth and made a sizeable acquisition.

 

Summary

·     Revenue £22.3 million (2016: £20.7 million).

·     Gross margin £9.5 million (2016: £8.7 million).

·     Underlying PBT £4.4 million (2016: £3.8 million).

·     Net debt £3.5 million (2016: net cash £2.9 million).

·     Group continues to pay a progressive dividend.

·     Increase in underlying EBITDA of 14%.

 

Results

The Group delivered significant profit growth in 2017 with underlying profit before tax up by 15% and, excluding the acquisition of CAL, it was up by 8%. This was against a backdrop of a 13% fall in housing transactions. There were exceptional costs in the year of £704,000. These primarily relate to movements in the deferred consideration provision relating to the acquisitions of Legal Eye and CAL, as well as costs related to acquisition activity.

 

Capitalisation of internal IT resource

In accordance with accounting rules, we capitalise internal and external IT resource where there is a clear definable project and we can identify a profitable revenue stream. The capitalisation is shown under intangible assets and amortised over the expected useful life of the asset. However, it is useful to look at the impact on profit if we had purely expensed all of this type of expenditure and we do this in the table opposite. This gives a closer indication as to the cash generative ability of the business rather than looking at reported profit.

 

 

 

2017

£000's

2016

£000's

Underlying PBT

4,364

3,797

Capitalised development resource

(642)

(285)

Amortisation of capitalised development resource

395

395

Adjusted underlying PBT

4,117

3,907

 

During the year more development projects were undertaken and more resource taken on as we continue to invest in the future of the Company. Additionally, a limited amount of external resource was used and the acquisition of CAL increased the spend in this area (as they also capitalise development, which they outsource entirely).

 

Key performance indicators

Underlying PBT

 

2017

£000's

2017

£000's

2016

£000's

2016

£000's

Profit before taxation (PBT)


3,456


3,081

Amortisation of intangible assets arising on acquisition


204


91

Exceptional operating costs





Acquisition activity costs

386


52


Adjustment to expected deferred consideration

-


333


Exceptional operating costs


386


385

NPV adjustment of deferred consideration


318


240






Underlying PBT


4,364


3,797

 

Underlying EBITDA

 


2017

£000's


2016

£000's

Underlying PBT


4,364


3,797

Finance income


(12)


(9)

Finance costs


83


63

Amortisation (excluding arising on acquisition)


395


395

Depreciation


271


228

Underlying EBITDA


5,101


4,474

 

 

Shares and dividends

In December 2016, the Group paid an interim dividend of 1.10 pence per share. It has proposed a final dividend of 1.10 pence per share in line with its aim of paying the total dividend in two equal amounts.

 

No new shares have been issued in the year.

 

Acquisition of Conveyancing Alliance Holdings Limited

On the 19 December 2016, the Group acquired the entire share capital of Conveyancing Alliance Holdings Limited and its wholly owned subsidiary, Conveyancing Alliance Limited. This was for an initial cash consideration of £7.2m plus an amount for free cash, together with an earn-out until 31 March 2019 to be wholly satisfied in cash.

 

Cash and debt

The Group continued to generate positive operating cash flow:

·     Payments of £890,000 made to repay the term loan with Clydesdale Bank in full ahead of schedule;

·     Arrangement of £7million HSBC facility (term loan and RCF) and acquisition of CAL;

·     Dividends paid of £0.9 million; and

·     Leverage down to 0.69 as at 31 March 2017 despite acquisition of CAL only a few months earlier.

 

The underlying position of the Group is that it continues to turn a significant proportion of its profit into cash, which it expects to allow payment of a progressive dividend, while still investing in the growth of the business. Where opportunities exist, the business will also take on debt facilities to fund acquisition growth and currently uses a guideline of having a maximum leverage of one times EBITDA which it is currently well below. Its bank covenants allow for much higher leverage.



 

Board of Directors

 

Peter Opperman

Non-executive Chairman

 

Peter joined the Company in January 2011 at the point that Lloyds Development Capital (LDC) invested in the business. Peter has spent over 20 years in executive and Non-executive roles working in private equity backed businesses.

 

Peter is currently Non-executive Chairman of Adestra Limited, Decision Technology Limited and Connect Managed Services Limited.

 

Ben Thompson

Chief Executive Officer

 

Ben has been in financial services since 1986 and joined ULS Technology in 2014 as Managing Director, before assuming the role of Chief Executive officer in November 2015. Prior to his appointment, he was at Legal & General, where he ran their market-leading mortgage distribution business, as well as the banking division.

 

Ben previously held roles at Paymentshield, St. James's Place, Winterthur Life and TSB. His career has most recently been focused on mortgages and financial services. However, Ben also has good experience in both retail and private banking, as well as a wealth of experience in residential property, in particular estate agency.

 

John Williams

Finance Director

 

John joined the business in January 2011 at the point of LDC's investment in the Group. Prior to joining the Company, John was Finance Director at Stortext FM Limited, a private equity backed SaaS business specialising in document management. There, he led a merger process before taking the lead in a successful trade sale of the merged entity to Box-it Limited.

 

John is a chartered accountant, having qualified with Ernst & Young, before he gained blue-chip experience with Motorola in a number of roles.

 

Andrew Weston

Co-founder and IT Director

 

Andrew co-founded ULS in 2003. He started his career developing and implementing software solutions at PE International plc and Vintner Computer Systems. He founded his own businesses: Weston Computing, in 1995; and Weston Technology in 2000.

 

Andrew has spent the last 14 years building property, financial and legal services applications for the Group and also co-founded ehips Ltd in 2007, now part of ULS.

 

Geoff Wicks

Independent
Non-executive Director

 

Geoff Wicks was CEO of Group NBT plc, a specialist in online brand protection and digital asset management, from 2001 until he led the sale of the business to HgCapital in 2011. He remained as part of the Group NBT business, now renamed NetNames, as a Non-executive Director until 2013.

 

Geoff spent much of his earlier career at Reuters, including heading divisions in the UK, France and Nordic regions, and latterly was Director of Corporate Communications. Prior to Reuters, Geoff worked in the banking and insurance industries.



 

Directors' report

 

The Directors present their report and the financial statements of ULS for the year ended 31 March 2017.

 

Principal activity

The Company acts as a holding company for its three subsidiaries and provides management services to its subsidiary companies.

 

The main subsidiary, United Legal Services Limited, develops and provides software that supports the provision of online legal comparison services, particularly in the conveyancing sector. Its disruptive technology creates competition amongst the providers of legal services to the benefit of the consumer. Conveyancing Alliance Limited operates in a similar fashion.

 

Legal-Eye Limited provides risk management and compliance services to solicitors and licensed conveyancers.

 

United Home Services Limited develops, hosts and operates web based systems that provide property information, including energy performance certificates (EPCs). It is has also developed a commercial proposition for the estate agency comparison product. Its operations are currently immaterial to the Group.

 

Review of business and future developments

The review of the business and future developments is outlined in the Chairman's statement and the Chief Executive's Statement.

 

Dividends

A final dividend in respect of the year ended 31 March 2016 of 0.26 pence per share was paid on 5 August 2016. An interim dividend of 1.10 pence per share was paid on 16 December 2016. A final dividend of 1.10 pence per share is proposed by the Directors subject to approval at the AGM.

 

Directors

The Directors of the Company during the year and their beneficial interest in the ordinary shares and share options of the Company at 31 March 2017 are set out below:

 


Ordinary shares

Share options

 

 

2017

2016

2017

2016

Nigel Hoath

7,628,414

7,628,414

-

-

Peter Opperman

2,704,625

2,704,625

-

-

Andrew Weston

1,276,625

1,276,625

226,898

-

John Williams

48,291

48,291

485,809

258,911

Ben Thompson

20,000

20,000

1,942,337

1,618,197

Geoffrey Wicks

52,000

52,000

-

-


11,729,955

11,729,955

2,655,044

1,877,108

 

Directors' remuneration

The following table sets out an analysis of the pre-tax remuneration for the year ended 31 March 2017 for the individual directors who held office in the company during the year:

 

 

 

2017

 

 

Salary/fees

2017

 

 

Bonuses

2017

Benefits
in kind

2017

Share-

based

payment

2017

 

 

Total

2016

 

 

Total


£

£

£

£

£

£

Nigel Hoath

21,780

-

-

-

21,780

235,750

Peter Opperman

35,000

-

51

-

35,051

30,833

Andrew Weston

110,000

25,000

565

3,280

138,845

135,833

John Williams

92,700

45,000

476

9,046

147,222

127,870

Ben Thompson

140,000

80,000

719

29,833

250,552

260,152

Geoffrey Wicks

36,050

-

-

-

36,050

35,613


435,530

150,000

1,811

42,159

629,500

826,051

 

Nigel Hoath resigned as a Director on 2 August 2016.

 

Share options and warrants

The share-based payment of £42,159 (2016: £30,918) to Directors represents the share-based expense relating to share options issued in prior years. The following share options table comprises share options held by Directors who held office during the year ended 31 March 2017:

 

 

 

Options held at 31 March 2016

Options granted in period

Options exercised in period

Options held at
31 March 2017

Exercise

price (p)

Exercisable from

Exercisable
to

John Williams

258,911

-

-

258,911

40.00

18/08/17

17/08/24

John Williams

-

226,898

-

226,898

76.75

21/12/19

20/12/26

Ben Thompson

970,918

-

-

970,918

39.50

28/11/17

27/11/24

Ben Thompson

647,279

-

-

647,279

47.50

30/03/18

29/03/25

Ben Thompson

-

324,140

-

324,140

76.75

21/12/19

20/12/26

Andrew Weston

-

226,898

-

226,898

76.75

21/12/19

20/12/26

 

 

Employee involvement

The Group places considerable value on the involvement of its employees and has continued to keep them informed on matters affecting them as employees and on the various factors affecting the performance of the Group. This is achieved through informal discussions between Group management, operating company management and employees as well as regular 'town hall' meetings.

 

The Group operates an EMI share option scheme and, as well as options issued to Directors as shown above, options have also been issued to and are held by a significant number of employees.

 

Substantial shareholders

The Company has been notified of the following interests of 3 per cent or more in its issued share capital as at 31 March 2017.

 

Shareholder

No. of shares

%

Kestrel Partners LLP

14,304,192

22.06

Schroder Investment Management

8,380,000

12.93

Nigel Hoath*

7,628,414

11.77

City Financial Investment Company Ltd

5,013,912

7,73

Herald Investment Management Ltd

4,650,000

7.17

Lombard Odier Asset Management (Europe) Ltd

3,915,000

6.04

Unicorn Asset Management Ltd

3,750,200

5.78

Peter Opperman**

2,704,625

4.17

Octopus Investments Ltd

2,571,041

3.97

Artemis Investment Management LLP

2,500,000

3.86

 

 

* Nigel Hoath Non-executive Director (resigned 2 August 2016)

**           Peter Opperman Non-executive Director

 

Research and development

The Group develops software products in-house and CAL uses an external provider to do the same. These are capitalised in line with the accounting policies contained on page 31 of the Group's financial statements.

 

Financial instruments and risks

The Group's operations expose it to a variety of liquidity, credit and interest rate risks. Details of the use of financial instruments by ULS and these risks are contained in pages 50 to 52 of the Group's financial statements.

 

Corporate governance

ULS Technology plc and its subsidiaries are committed to high standards of corporate governance. The Directors recognise the importance of sound corporate governance and confirm that they aim to comply with best practice appropriate for a company of its nature and scale.

 

Audit Committee

 

The Audit Committee is chaired by Peter Opperman and includes Geoff Wicks. It meets at least twice a year and may invite other Directors to attend its meetings. The committee is responsible for reviewing a wide range of matters, including half-year and annual results before their submission to the Board, and for monitoring the controls that are in force to ensure the integrity of information reported to the shareholders.

 

Remuneration Committee

The Remuneration Committee is chaired by Geoff Wicks and includes Peter Opperman. It meets at least twice a year and no Director is permitted to participate in discussion or decisions concerning his own remuneration. The Remuneration Committee reviews the performance of the Executive Directors. It sets and reviews the scale and structure of their remuneration, the basis of their remuneration and the terms of their service agreements with due regard to the interests of shareholders. In determining the remuneration of Executive Directors, the Remuneration Committee will seek to enable the Group to attract and retain staff of the highest calibre. The Remuneration Committee will also make recommendations to the Board concerning the allocation of share options to employees.

 

Nominations Committee

The Nominations Committee is chaired by Peter Opperman and includes Geoff Wicks. It meets at least twice a year and is responsible for reviewing the size, structure and composition of the board, succession planning, the appointment and/or replacement of additional directors and for making appropriate recommendations to the board.

 

Share dealing code

The Group has adopted a share dealing code for Directors and applicable employees of the Group for the purpose of ensuring compliance by such persons with the provisions of the AIM rules relating to dealings in the Group's securities (updated to be in compliance with MAR). The Directors consider that this share dealing code is appropriate for a company whose shares are admitted to trading on AIM. The Group takes proper steps to ensure compliance by the Directors and applicable employees with the terms of the share dealing code and the relevant provisions of the AIM rules and MAR.

 

Website publication

The Directors are responsible for ensuring the annual report and the financial statements are made available on a website. Financial statements are published on the Group's website in accordance with legislation in the United Kingdom governing the preparation and dissemination of financial statements, which may vary from legislation in other jurisdictions. The maintenance and integrity of the Group's website is the responsibility of the Directors. The Directors' responsibility also extends to the ongoing integrity of the financial statements contained therein.

 

Disclosure of information to auditors

The Directors confirm that, in so far as each Director is aware:

·     There is no relevant audit information of which the Group's auditor is unaware; and

·     The Directors have taken all steps that they ought to have taken as Directors to make themselves aware of any relevant audit information and to establish that the Group's auditor is aware of that information.

 

Directors' responsibilities statement

The Directors are responsible for preparing the strategic report, Directors' report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors have prepared the consolidated financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union and the Parent Company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (UK Accounting Standards and applicable laws). Under company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs and profit and loss of the Company and Group for that period. In preparing these financial statements, the Directors are required to:

·     Select suitable accounting policies and then apply them consistently;

·     Make judgments and accounting estimates that are reasonable and prudent;

·    State whether applicable IFRSs and UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

·    Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

 

The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Group's transactions, and disclose with reasonable accuracy at any time the financial position of the Group, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Auditors

Grant Thornton UK LLP are the appointed auditor of ULS Technology plc. A resolution to reappoint them as auditors and to authorise the Directors to agree their remuneration will be placed before the forthcoming Annual General Meeting of the Company.

 

Approved by the Board of Directors and signed on its behalf:

 

 

Ben Thompson

CEO

ULS Technology plc

John WIlliams

Finance Director

ULS Technology plc

 

26 June 2017

Company number: 07466574



 

Independent auditor's report

to the members of ULS Technology plc

 

We have audited the financial statements of ULS Technology plc for the year ended 31 March 2017 which comprise the Consolidated Income Statement, the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Consolidated Statement of Changes in Equity, the Consolidated Statement of Cash Flows, the notes to the consolidated financial statements, the Parent Company Balance Sheet and the notes to the Parent Company financial statements.

 

The financial reporting framework that has been applied in the preparation of the consolidated financial statements is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union. The financial reporting framework that has been applied in the preparation of the Parent Company financial statements is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) including Financial Reporting Standard 101 'Reduced Disclosure Framework'.

 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members as a body, for our audit work, for this report, or for the opinions we have formed.

 

Respective responsibilities of Directors and auditors

As explained more fully in the Directors' Responsibilities Statement set out on page 24, the Directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view. Our responsibility is to audit and express an opinion on the financial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board's Ethical Standards for Auditors.

 

Scope of the audit of the financial statements

A description of the scope of an audit of financial statements is provided on the Financial Reporting Council's website at www.frc.org.uk/auditscopeukprivate

 

Opinion on financial statements

In our opinion:

·    The financial statements give a true and fair view of the state of the Group's and of the Parent Company's affairs as at 31 March 2017 and of the Group's profit for the year then ended;

·    The consolidated financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union;

·    The Parent Company financial statements have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

·    The financial statements have been prepared in accordance with the requirements of the Companies Act 2006; and, as regards the Group financial statements, Article 4 of the IAS regulation.

 

Opinion on other matters prescribed by the Companies Act 2006

In our opinion:

·      the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

·      the Strategic Report and Directors' Report has been prepared in accordance with applicable legal requirements.

Matter on which we are required to report under the Companies Act 2006

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and Directors' Report. 

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

·    Adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

·    The parent company financial statements and the part of the Directors' Remuneration Report to be audited are not in agreement with the accounting records and returns; or

·     Certain disclosures of directors' remuneration specified by law are not made; or

·     We have not received all the information and explanations we require for our audit.

 

Tracey James

Senior Statutory Auditor

for and on behalf of Grant Thornton UK LLP

Statutory Auditor, Chartered Accountants

Oxford

 

26 June 2017



 

Consolidated income statement

for the year ended 31 March 2017

 


Notes

2017

£000's

2016

£000's

Revenue

1

22,260

20,658

Cost of sales


(12,796)

(11,997)





Gross profit


9,464

8,661

Administrative expenses


(5,233)

(4,901)





Operating profit before exceptional expenses


4,231

3,760

Exceptional admin expenses

3

(386)

(385)





Operating profit

2

3,845

3,375

Finance income

5

12

9

Finance costs

6

(83)

(63)

Exceptional finance costs

6

(318)

(240)





Profit before tax


 3,456

 3,081

Tax expense

7

(581)

(704)





Profit for the financial year attributable to
the Group's equity shareholders


2,875

2,377





Earnings per share from operations




Basic earnings per share (£)

8

0.0443

0.0367

Diluted earnings per share (£)

8

0.0421

0.0351

 



 

Consolidated statement of comprehensive income

for the year ended 31 March 2017

 


2017

£000's

2016

£000's

Profit for the financial year

2,875

2,377




Total comprehensive income for the financial year
attributable to the owners of the parent

 2,875

2,377

 



 

Consolidated balance sheet

as at 31 March 2017

 

Assets

Notes

2017

£000's

2016

£000's

Non-current assets




Intangible assets

13

7,064

2,945

Goodwill

10

11,008

4,524

AFS financial assets

11

100

100

Investment in associates

12

549

575

Property, plant and equipment

14

516

485

Long-term receivables

16

200

100

Prepayments

16

173

181



19,610

8,910

Current assets




Inventory

15

40

22

Trade and other receivables

16

1,676

1,301

Cash and cash equivalents

17

2,242

3,781



3,958

5,104

Total assets


23,568

14,014





Equity and liabilities




Capital and reserves attributable to the group's equity shareholders




Share capital

18

259

259

Share premium


4,585

4,585

Capital redemption reserve


113

113

Share based payment reserve


151

80

Retained earnings


4,145

2,148

Total equity


9,253

7,185

Non-current liabilities




Borrowings

20

3,750

170

Deferred consideration

28

2,613

852

Deferred taxation

7

1,092

438



7,455

1,460

Current liabilities




Trade and other payables

19

4,229

4,234

Borrowings

20

2,000

720

Current tax payable


631

415



6,860

5,369

Total liabilities


14,315

6,829

Total equity and liabilities


23,568

14,014

 



 

Consolidated statement of changes in equity

for the year ended 31 March 2017

 


Share
capital

£000's

Share
premium

£000's

Capital Redemption Reserve

£000's

Share-
based payments reserve

£000's

Retained
earnings

£000's

Total
Equity

£000's

Balance at 1 April 2015

259

4,530

113

23

1,609

6,534








Profit for the year

-

-

-

-

2,377

2,377

Total comprehensive income

-

-

-

-

2,377

2,377

Issue of shares

-

55

-

-

-

55

Share-based payments

-

-

-

57

-

57

Payment of dividends

-

-

-

-

(1,838)

(1,838)

Total transactions
with owners

-

55

-

57

(1,838)

(1,726)

Balance at 31 March 2016

259

4,585

113

80

2,148

7,185







Balance at 1 April 2016

259

4,585

113

80

2,148

7,185







Profit for the year

-

-

-

-

2,875

2,875

Total comprehensive income

-

-

-

-

2,875

2,875

Exercise of options

-

-

-

(1)

1

-

Share-based payments

-

-

-

72

-

72

Payment of dividends

-

-

-

-

(879)

(879)

Total transactions
with owners

-

-

-

71

(878)

(807)

Balance at 31 March 2017

259

4,585

113

151

4,145

9,253

 



 

Consolidated statement of cash flows

for the year ended 31 March 2017

 

 


Notes

2017

£000's

2016

£000's

Cash flow from operating activities




Profit for the financial year before tax


3,456

3,081

Finance income

5

(12)

(9)

Finance costs

6

401

303

Loss/(profit) on disposal of plant and equipment


1

(1)

Share of loss from associate

12

26

-

Amortisation

13

599

486

Depreciation

14

271

228

Share-based payments


72

57

Tax paid


(625)

(678)



4,189

3,467

Changes in working capital




(Increase)/decrease in inventories


(18)

7

Increase in trade and other receivables


(246)

(693)

(Decrease)/increase in trade and other payables


(68)

1,894





Cash inflow from operating activities


3,857

4,675





Cash flow from investing activities




Purchase of intangible software assets

13

(642)

(285)

Purchase of property, plant and equipment

14

(281)

(51)

Disposal of property, plant and equipment


4

4

Acquisition of associates/investments

11/12

-

(575)

Acquisition of subsidiary (net of cash acquired)

28

(6,989)

-

Payment of deferred consideration


(1,080)

-

Interest received

5

12

9





Net cash used in investing activities


(8,976)

(898)





Cash flow from financing activities




Share issue proceeds (net of issue costs)

18a

-

55

Dividends paid

32

(879)

(1,838)

Interest paid

6

(401)

(303)

New loans

20

7,000

-

Repayment of loans

20

(2,140)

(720)





Net cash generated from/(used in) financing activities


3,580

(2,806)





Net (decrease)/increase in cash and cash equivalents


(1,539)

971





Cash and cash equivalents at beginning of financial year


3,781

2,810





Cash and cash equivalents at end of financial year


2,242

3,781

 



 

Notes to the consolidated financial statements

Principal accounting policies

 

Basis of preparation

The Consolidated Financial Statements of ULS Technology plc and its subsidiaries (together, "the Group") have been prepared in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the EU, IFRIC interpretations and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.

 

IFRS is subject to amendment and interpretation by the International Accounting Standards Board ("IASB") and the IFRS Interpretations Committee, and there is an on-going process of review and endorsement by the European Commission. These accounting policies comply with each IFRS that is mandatory for accounting periods ending on 31 March 2017.

 

The financial statements have been prepared under the historical cost convention. The principal accounting policies set out below have been consistently applied to all periods presented.

 

Basis of consolidation

The Consolidated Financial Statements incorporate the results of ULS Technology plc ("the Company") and entities controlled by the Company (its subsidiaries). Control is achieved where the Company has the power to govern the financial and operating policies of an investee entity so as to obtain benefits from its activities and the ability to use its power over the investee to affect the returns from the investee.

 

Income and expenses of subsidiaries acquired or disposed of during the year are included in the Consolidated Income Statement from the effective date of acquisition and up to the effective date of disposal, as appropriate. When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the Group.

 

All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.

 

Business combinations

The group financial statements consolidate those of the parent company and all of its subsidiaries as of 31 March 2017. All subsidiaries have a reporting date of 31 March except Conveyancing Alliance Holdings Limited and its subsidiary Conveyancing Alliance Limited, although their results for the period since acquisition to 31 March 2017 have been included in the consolidated numbers. The reporting date for these companies has now been changed to 31 March which will come in to effect for the period ending 31 March 2018.

 

The group applies the acquisition method of accounting to account for business combinations. The consideration transferred for the acquisition of a subsidiary is the fair values of the assets transferred, the liabilities incurred and the equity interests issued by the group. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date.

 

All transactions and balances between group companies are eliminated on consolidation, including unrealised gains and losses on transactions between group companies. Amounts reported in the financial statements of subsidiaries have been adjusted where necessary to ensure consistency with the accounting policies adopted by the Group.

 

Profit or loss and other comprehensive income of subsidiaries acquired or disposed of during the year are recognised from the effective date of acquisition, or up to the effective date of disposal, as applicable.

 

Acquisition-related costs are expensed as incurred.

 

Interest in associates

An associate is an entity over which the Group has significant influence and that is neither a subsidiary nor an interest in a joint venture. Significant influence is the power to participate in the financial and operating policy decisions of the investee, but is not control or joint control over those policies.

 

The post-tax results of associates are incorporated in the Group's results using the equity method of accounting. Under the equity method, investments in associates are carried in the Consolidated Balance Sheet at cost as adjusted for post-acquisition changes in the Group's share of the net assets of the associate, less any impairment in the value of investment. Losses of associates in excess of the Group's interest in that associate are not recognised. Additional losses are provided for, and a liability is recognised, only to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of the joint venture or associate.

 

Revenue recognition

Revenue recognised represents the value of all services provided during the period at selling price exclusive of Value Added Tax.

 

Revenue is recognised at the point at which the Group has fulfilled its contractual obligation to the customer, which is considered to be on completion of legal services. Typically, for a conveyancing transaction, this will be on completion of the property transaction and if the transaction falls through prior to completion, the customer does not have to pay.

 

The proportion of the fee that ULS receives on completion of a conveyancing transaction that is remitted to a third party, such as a mortgage broker or intermediary, is recognised as a cost of sale. This is because the group bears most of the credit risk, delivers the service and sets the pricing.

 

Segmental reporting

An operating segment is a component of an entity that engages in business activities from which it may earn revenues and incur expenses (including revenues and expenses related to transactions with other components of the same entity), whose operating results are regularly reviewed by the entity's Chief Operating Decision Maker to make decisions about resources to be allocated to the segment and assess its performance, and for which discrete financial information is available. The Chief Operating Decision Maker has been identified as the Board of Executive Directors, at which level strategic decisions are made.

 

Details of the Group's reporting segments are provided in note 1.

 

Operating expenses

Operating expenses are recognised in profit or loss upon utilisation of the service or as incurred.

 

Exceptional operating expenses are non-recurring in nature and of a material size. Items are classified as exceptional to aid the understanding of the underlying performance of the business.

 

Finance income and costs

Interest is recognised using the effective interest method which calculates the amortised cost of a financial asset or liability and allocates the interest income or expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts or payments through the expected life of the financial asset or liability to the net carrying amount of the financial asset or liability.

 

Goodwill

Goodwill represents the future economic benefits arising from a business combination that are not individually identified and separately recognised. Goodwill arising on an acquisition of a business is carried at cost as established at the date of acquisition of the business less accumulated impairment losses, if any.

 

Other intangible assets

Capitalised development expenditure

An internally-generated intangible asset arising from development expenditure is recognised if, and only if, all of the following criteria have been demonstrated:

·     The technical feasibility of completing the intangible asset so that it will be available for use of sale;

·     The intention to complete the intangible asset and use or sell it;

·     The ability to use or sell the intangible asset;

·     How the intangible asset will generate probable future economic benefits;

·     The availability of adequate technical, financial and other resources to complete the development and to use or sell the intangible asset; and

·    The ability to measure reliably the expenditure attributable to the intangible asset during its development.

·    The amount initially recognised for internally-generated intangible assets is the sum of the expenditure incurred from the date when the intangible asset first meets the recognition criteria listed above. Where no internally-generated intangible asset can be recognised, development expenditure is expensed in the period in which it is incurred.

·    

Amortisation is calculated so as to write off the cost of an asset, net of any residual value, over the estimated useful life of that asset as follows:

 

Capital development expenditure - Straight line over 4-7 years

 

Brand names and customers lists

Brand names and customer lists acquired in a business combination that qualify for separate recognition are recognised as intangible assets at their fair values.

 

Amortisation is calculated so as to write off the cost of an asset on a straight line basis, net of any residual value, over the estimated useful life of that asset as follows:

 

Customer and supplier relationships - 10 to 20 years

Brand names - 10 years

Acquired technology platform - 9 years

 

Property, plant and equipment

Property, plant and equipment is stated at historical cost less accumulated depreciation and less any recognised impairment losses. Cost includes expenditure that is directly attributable to the acquisition or construction of these items. Subsequent costs are included in the asset's carrying amount only when it is probable that future economic benefits associated with the item will flow to the group and the costs can be measured reliably. All other costs, including repairs and maintenance costs, are charged to the Income Statement in the period in which they are incurred.

 

Depreciation is provided on all property, plant and equipment and is calculated on a straight-line basis as follows:

 

Leasehold improvements - Over the life of the lease
Computer equipment - 25% on cost
Fixtures and fittings - 25% on cost

 

Depreciation is provided on cost less residual value over the asset's useful life. The residual value, depreciation methods and useful lives are annually reassessed.

 

Each asset's estimated useful life has been assessed with regard to its own physical life limitations and to possible future variations in those assessments. Estimates of remaining useful lives are made on a regular basis for all equipment, with annual reassessments for major items. Changes in estimates are accounted for prospectively.

 

The gain or loss arising on disposal or scrapping of an asset is determined as the difference between the sales proceeds, net of selling costs, and the carrying amount of the asset and is recognised in the Income Statement.

 

Impairment of non-current assets including goodwill

For the purposes of impairment testing, goodwill is allocated to each of the Group's cash-generating units (or groups of cash-generating units) that is expected to benefit from the synergies of the combination. Each unit to which goodwill is allocated represents the lowest level within the entity at which the goodwill is monitored for internal management purposes. Goodwill is monitored at the operating segment level.

 

A cash-generating unit to which goodwill has been allocated is tested for impairment annually, or more frequently when there is indication that the unit may be impaired.

 

At each balance sheet reporting date the Directors review the carrying amounts of the Group's tangible and intangible assets, other than goodwill, to determine whether there is any indication that those assets are impaired. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss, if any. Where the asset does not generate cash flows that are independent from other assets, the group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset or cash-generating unit is estimated to be less than its carrying amount, the carrying amount of the asset or cash-generating unit is reduced to its recoverable amount. If the recoverable amount of a cash-generating unit is less than its carrying amount, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro rata based on the carrying amount of each asset in the unit.

 

An impairment loss is recognised as an expense immediately.

 

An impairment loss recognised for goodwill is not reversed in subsequent periods.

 

Where an impairment loss subsequently reverses, the carrying amount of the asset or cash-generating unit is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset or cash-generating unit in prior periods. A reversal of an impairment loss is recognised in the Income Statement immediately.

 

Inventories

Work in progress is valued on the basis of direct costs attributable to jobs under completion at the reporting date.

 

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand, deposits held at call with banks and other short-term highly liquid investments with original maturities of three months or less.

 

Financial instruments

Financial assets and financial liabilities are recognised when the Group becomes a party to the contractual provisions of the financial instrument.

 

Financial assets and financial liabilities are measured initially at fair value plus transactions costs. Financial assets and financial liabilities are measured subsequently as described below.

 

Financial assets

The Group classifies its financial assets as 'loans and receivables' and available for sale (AFS) financial assets. The Group assesses at each balance sheet reporting date whether there is objective evidence that a financial asset or a group of financial assets is impaired.

 

Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for maturities greater than 12 months after the balance sheet date, which are classified as non-current assets. Loans and receivables are classified as 'trade and other receivables' in the Balance Sheet.

 

Trade receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment.

 

A provision for impairment of trade receivables is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of the receivables. Significant financial difficulty, high probability of bankruptcy or a financial reorganisation and default are considered indicators that the trade receivable is impaired. The amount of the provision is the difference between the asset's carrying amount and the present value of the estimated future cash flows discounted at original effective interest rate. The loss is recognised in the Income Statement. When a trade receivable is uncollectible, it is written off against the allowance account for trade receivables. Subsequent recoveries of amounts previously written off are credited in the Income Statement.

 

Financial assets are derecognised when the contractual rights to the cash flows from the financial asset expire, or when the financial asset and all substantial risks and rewards are transferred.

 

AFS financial assets

AFS financial assets are non-derivative financial assets that are either designated to this category or do not qualify for inclusion in any of the other categories of financial assets. The Group's AFS financial assets includes the Group's 15% share in Financial Eye Limited.

The equity investment in Financial Eye Limited is measured at cost less any impairment charges, as its fair value cannot currently be estimated reliably. Impairment charges are recognised in profit or loss.

 

Financial liabilities

The Group's financial liabilities include trade and other payables, borrowings and contingent consideration.

 

Trade payables and borrowings are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method.

 

Contingent consideration is measured at fair value at each reporting date with movements recognised as a profit or loss.

 

A financial liability is de-recognised when it is extinguished, discharged, cancelled or expires.

 

Current taxation

Current taxation for each taxable entity in the Group is based on the taxable income at the UK statutory tax rate enacted or substantively enacted at the balance sheet reporting date and includes adjustments to tax payable or recoverable in respect of previous periods.

 

Deferred taxation

Deferred taxation is calculated using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial information. However, if the deferred tax arises from the initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss, it is not accounted for. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet reporting date and are expected to apply when the related deferred tax asset is realised or the deferred tax liability is settled.

 

Deferred tax liabilities are provided in full.

 

Deferred tax assets are recognised to the extent that it is probable that future taxable profits will be available against which the temporary differences can be utilised.

 

Changes in deferred tax assets or liabilities are recognised as a component of tax expense in the Income Statement, except where they relate to items that are charged or credited directly to equity or other comprehensive income in which case the related deferred tax is also charged or credited directly to equity or other comprehensive income.

 

Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income tax assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.

 

Employment benefits

Provision is made in the financial information for all employee benefits. Liabilities for wages and salaries, including non-monetary benefit and annual leave obliged to be settled within 12 months of the balance sheet reporting date, are recognised in accruals.

 

The Group's contributions to defined contribution pension plans are charged to the Income Statement in the period to which the contributions relate.

Leasing

Operating lease payments are recognised as an expense on a straight-line basis over the lease term.

 

Equity and reserves

Equity and reserves comprises the following:

"Share capital" represents amounts subscribed for shares at nominal value

"Share premium" represents amounts subscribed for share capital, net of issue costs, in excess of nominal value

"Capital redemption reserve" represents the nominal value of re-purchased share capital

"Share based payment reserve" represents the accumulated value of share-based payments expensed in the profit and loss

"Retained earnings" represents the accumulated profits and losses attributable to equity shareholders.

 

Share-based employee remuneration

The Group operates share option based remuneration plan for its employees. None of the Group's plans are cash settled.

 

Where employees are rewarded using share-based payments, the fair value of employees' services is determined indirectly by reference to the fair value of the equity instruments granted. This fair value is appraised at the grant date using a Black-Scholes model.

 

All share-based remuneration is ultimately recognised as an expense in profit and loss with a corresponding credit to retained earnings. The expense is allocated over the vesting period. Other than the requirement to be an employee at the point of exercise there are no other vesting requirements and all share options are expected to become exercisable. Subsequent revisions to this give rise to an adjustment to cumulative share-based compensation which is recognised in the current period. The number of vested options ultimately exercised by holders does not impact the expense recorded in any period.

 

Upon exercise of share options, the proceeds received net of any directly attributable transaction costs, are allocated to share capital up to the nominal (par) value of the shares issued with any excess being recorded as share premium.

 

Contingent liabilities

No liability is recognised if an outflow of economic resources as a result of present obligations is not probable. Such situations are disclosed as contingent liabilities unless the outflow of resources is remote.

 

New and amended International Financial Reporting Standards adopted by the group

There were no new standards, amendments to standards or interpretations which are effective for the first time this year applicable to or which had a material effect on the Group.

 

International Financial Reporting Standards in issue but not yet effective

At the date of authorisation of these Consolidated Financial Statements, the IASB and IFRS Interpretations Committee have issued standards, interpretations and amendments which are applicable to the Group.

 

Whilst these standards and interpretations are not effective for, and have not been applied in the preparation of, these Consolidated Financial Statements, the following may have an impact going forward:

 

New/Revised International Financial
Reporting Standards

Effective date:
annual periods beginning on or after:

EU
adopted

Impact
on group

IFRS 9

Financial Instruments:
Classification and Measurement

1 January 2018

Yes

No material impact

IFRS 15

Revenue from Contracts with Customers

1 January 2018

Yes

No material impact

IFRS 16

Leases

1 January 2019

No

Most operating leases will be capitalised on the balance sheet

 

Critical accounting judgements and key sources of estimation uncertainty

The preparation of financial information in conformity with generally accepted accounting practice requires management to make estimates and judgements that affect the reported amounts of assets and liabilities as well as the disclosure of contingent assets and liabilities at the balance sheet reporting date and the reported amounts of revenues and expenses during the reporting period.

 

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

 

Estimates

The following are the significant estimates used in applying the accounting policies of the group that have the most significant effect on the financial statements:

 

Fair value of intangible assets acquired in business combinations

In determining the fair value of intangible assets acquired in business combinations, estimates have been used by a specialist valuation company on behalf of management, using information supplied by management, in order to determine the fair values using appropriate modelling techniques.

 

Impairment review

The Group assesses the useful life of intangible assets to determine if there is a definite or indefinite period of useful economic life; this requires the exercise of judgement and directly affects the amortisation charge on the asset. The Group tests whether there are any indicators of impairment at each reporting date. Discounted cash flows are used to assess the recoverable amount of each cash generating unit, and this requires estimates to be made.  If there is no appropriate method of valuation of an intangible asset, or no clear market value, management will use valuation techniques to determine the value.  This will require assumptions and estimates to be made.

 

Useful lives of depreciable assets

Management reviews its estimate of the useful lives of depreciable assets at each reporting date, based on the expected utility of the assets. Uncertainties in these estimates relate to technological obsolescence that may change the utility of certain software and IT equipment.

 

Contingent consideration arising on business combinations

Contingent consideration is payable based on the future performance of an acquisition to the former shareholders. The likelihood of payment and ultimate value payable are a matter of judgement.

 

Contingent Consideration occurs in the circumstances where an element of the consideration for an acquired business is determined based upon one or more criteria that are achievable in future periods. The most commonly applied is the achievement of forecast profitability. A defined value of consideration will be payable based on such achievement, and any underperformance against those targets will be credited back to the Income Statement.

 

Judgements

The following are the significant judgements used in applying the accounting policies of the Group that have the most significant effect on the financial information:

 

Capitalisation of development expenditure

The Group applies judgement in determining whether internal research and development projects meet the qualifying criteria set out in IAS 38 for the capitalisation of development expenditure as internally generated intangible assets. The particular uncertainty and judgment centres around whether a project will be commercially successful, particularly in the pre-revenue phase.

 

1. Segmental reporting

Operating segments

Management identifies its operating segments based on the Group's service lines, which represent the main product and services provided by the Group. The Group's three main operating segments, which are all in the UK, are:

·     Comparison services

·     Compliance consultancy for the legal sector

·     All other segments which includes head office functions.

Any inter-segment indebtedness is excluded when arriving at the assets and liabilities for each segment. Consolidation items such as goodwill and intangibles sit within 'Other'.

 


Comparison

£'000s

Compliance

£'000s

Other

£'000s

Total

£'000s

For the year ended 31 March 2016





Revenue

19,657

1,001

-

20,658

Operating profit

4,191

394

(1,210)

3,375






Total assets

5,745

604

7,665

14,014

Total liabilities

3,280

168

3,381

6,829

For the year ended 31 March 2017





Revenue

21,357

903

-

22,260

Operating profit

4,858

129

(1,142)

3,845






Total assets

5,623

264

17,681

23,568

Total liabilities

3,713

140

10,462

14,315

 

Revenues from customers who contributed more than 10% of revenues were as follows:


2017

£000's

2016

£000's

1

3,523

3,768

2

2,785

-

3

2,606

2,178

 

2. Operating profit

Operating profit is stated after charging:

2017

£000's

2016

£000's

Fees payable to the Group's auditors for the audit of the annual financial statements

27

12

Fees payable to the Group's auditors and its associates for other services to the Group:



- Audit of the accounts of subsidiaries

20

20

- Tax compliance services

7

7

- Other services

2

-

Amortisation

599

486

Depreciation

271

228

Operating lease rentals payable:



- Office and equipment

53

58

 

3. Exceptional administrative expenses


2017

£000's

2016

£000's

Acquisition expenses

386

52

Adjustment to expected deferred consideration

-

333


386

385

 

4. Directors and employees

The aggregate payroll costs of the employees, including both management and Executive Directors, were as follows:

 


2017

£000's

2016

£000's

Staff costs



Wages and salaries

3,115

3,008

Social security costs

471

284

Pension costs

51

2


3,637

3,294

 

Average monthly number of persons employed by the Group during the year was as follows:


2017

Number

2016

Number

By activity:



Production

22

22

Distribution

20

15

Administrative

18

16

Management

10

8


70

61

 


2017

£000's

2016

£000's

Remuneration of Directors



Emoluments for qualifying services

628

826

Pension contributions

2

-

Social security costs

89

62


719

888

 


2017

£000's

2016

£000's

Highest paid Director



Remuneration

251

260

 

The highest paid Director received share options as shown in the Directors' report on page 22.

 

A breakdown of the emoluments for Directors can be found in the Directors' report on page 22.

 

Key management personnel are identified as the Executive Directors.

 

Share options have been issued to Directors during the 2017 financial year see page 23. No share options have been exercised by any of the Directors, and payments of pensions contributions have been made on behalf of Directors (see page 39).

 

5. Finance income


2017

£000's

2016

£000's

Bank interest

12

9

 

6. Finance costs


2017

£000's

2016

£000's

Interest on borrowings

(83)

(63)




Exceptional Finance costs



NPV adjustment of deferred consideration

(318)

(240)

 

7. Taxation

Analysis of credit in year

2017

£000's

2016

£000's

Current tax



United Kingdom



UK corporation tax on profits for the year

608

765




Deferred tax



United Kingdom



Origination and reversal of temporary differences

(27)

(61)




Corporation tax charge

581

704

 

The differences are explained as follows:


2017

£000's

2016

£000's

Profit before tax

3,456

3,081

UK corporation tax rate

20%

20%




Expected tax expense

691

616

Adjustments relating to prior year

(113)

-

Adjustment for changes in tax rate

(2)

(9)

Adjustment for additional R&D tax relief

(159)

(109)




Adjustment for non-deductible expenses



- Expenses not deductible for tax purposes

164

179

- Other permanent differences

-

27




Income tax charge

581

704

 

Deferred tax


2017

£000's

2016

£000's

Deferred tax liabilities at applicable rate for the period of 20%:



Opening balance at 1 April

438

499

- Property, plant and equipment and capitalised development spend temporary differences

10

(43)

- Deferred tax recognised on acquisitions of Legal Eye and Conveyancing Alliance (note 28)

644

(18)

Deferred tax liabilities - closing balance at 31 March

1,092

438

 

8. Earnings per share

Basic earnings per share is calculated by dividing the earnings attributable to Ordinary Shareholders by the weighted average number of Ordinary Shares outstanding during the year.

 

Basic earnings per share


2017

£

2016

£

Total basic earnings per share

0.0443

0.0367




Total diluted earnings per share

0.0421

0.0351

 

The earnings and weighted average number of Ordinary Shares used in the calculation of basic earnings per share were as follows:


2017

£000's

2016

£000's

Earnings used in the calculation of total basic and diluted earnings per share

2,875

2,377

 

Number of shares

2017

Number

2016

Number

Weighted average number of Ordinary Shares for the purposes of basic earnings per share

64,828,057

64,735,539

 

Taking the Group's share options and warrants into consideration in respect of the Group's weighted average number of ordinary shares for the purposes of diluted earnings per share, is as follows:

 

Number of shares

2017

Number

2016

Number

Dilutive (potential dilutive) effect of share options, conversion shares and warrants

3,542,525

3,039,893




Weighted average number of ordinary shares for the purposes of diluted earnings per share

68,370,582

67,775,432

 

9. Subsidiaries

Details of the Group's subsidiaries are as follows:

Name of
subsidiary

Principal activity

Class of shares

Place of incorporation

and operation

% ownership
held by the group

2017

2016

United Legal Services Limited

Development and hosting of internet based software applications for legal services businesses

Ordinary

England & Wales

100%

100%

United Home Services Limited

Development and hosting of internet based software applications for property services businesses

Ordinary

England & Wales

100%

100%

Legal-Eye Limited

Compliance consultancy services
for solicitors

Ordinary

England & Wales

100%

100%

Conveyancing Alliance (Holdings) Limited

Intermediary non-trading holding company

Ordinary

England & Wales

100%

-

Conveyancing Alliance Limited

Development and hosting of internet based software applications for legal services businesses

Ordinary

England & Wales

100%

-

 

10. Goodwill


2017

£000's

2016

£000's

Opening value at 1 April

4,524

4,524

Acquired in the year (see note 28)

6,484

-

Closing value at 31 March

11,008

4,524

 

ULS Technology CGU

All of the carrying amount of goodwill acquired prior to 31 March 2014 is allocated to the cash generating unit (CGU) of the ULS Technology group of companies.

 

The recoverable amount of the ULS Technology CGU has been determined from value in use calculations based on cash flow projections from a formally approved 12 month forecast which has been extrapolated out over a five-year period.

 

Other major assumptions are as follows:

Impairment review date

2017

%

2016

%

Discount rate

12.0

12.0

Growth assumptions used to extrapolate one-year budget forecast:



- 2 years

1.0

1.0

- 3 years

1.0

1.0

- 4 years

1.0

1.0

- 5 years

1.0

1.0

 

 

Discount rates are based on management's assessment of specific risks related to the CGU. Growth rates beyond the first year to year five are based on economic data for the wider economy, and represent a prudent expectation of growth.

 

The recoverable amount for the ULS Technology CGU exceeds its carrying amount by the following amounts in each year assessed:

 


2017

£'000

2016

£'000

Amount by which recoverable amount exceeds carrying amount

11,790

11,447

 

The Directors believe that any reasonable possible change in the key assumptions on which recoverable amount is based would not cause the aggregate carrying amount to exceed the aggregate recoverable amount of the cash-generating unit.

 

Legal Eye CGU

The recoverable amount of the Legal Eye CGU has been determined from value in use calculations based on cash flow projections from a formally approved 24 month forecast which has been extrapolated out over a five-year period followed by a perpetuity.

 

Other major assumptions are as follows:

Impairment review date

2017

%

2016

%

Discount rate

12.0

12.0

Growth assumptions used to extrapolate 2 year budget forecast:



- 3 years

1.0

1.0

- 4 years

1.0

1.0

- 5 years

1.0

1.0

- Terminal Value

1.0

1.0

 

Discount rates are based on management's assessment of specific risks related to the CGU. Growth rates beyond the first year are based on economic data for the wider economy, and represent a prudent expectation of growth.

 

The recoverable amount for the Legal Eye CGU exceeds its carrying amount by the following amounts in each year assessed:


2017

£'000

2016

£'000

Amount by which recoverable amount exceeds carrying amount

1,859

1,932

 

The Directors believe that any reasonable possible change in the key assumptions on which recoverable amount is based would not cause the aggregate carrying amount to exceed the aggregate recoverable amount of the cash-generating unit.

 

Conveyancing Alliance CGU

The recoverable amount of the Conveyancing Alliance CGU has been determined from value in use calculations based on cash flow projections from a formally approved 24 month forecast which has been extrapolated out over a five-year period followed by a perpetuity.

 

Other major assumptions are as follows:

Impairment review date

2017

%

Discount rate

15.8

Growth assumptions used to extrapolate 2 year budget forecast:


- 3 years

1.0

- 4 years

1.0

- 5 years

1.0

- Terminal Value

1.0

 

Discount rates are based on management's assessment of specific risks related to the CGU. Growth rates beyond the first year are based on economic data for the wider economy, and represent a prudent expectation of growth.

 

The recoverable amount for the Conveyancing Alliance CGU exceeds its carrying amount by the following amounts in each year assessed:


2017

£'000

Amount by which recoverable amount exceeds carrying amount

241

 

The Directors believe that any reasonable possible change in the key assumptions on which recoverable amount is based would not cause the aggregate carrying amount to exceed the aggregate recoverable amount of the cash-generating unit.

 

11. AFS financial assets


2017

£'000

2016

£'000

Opening value at 1 April

100

100

Closing value at 31 March

100

100

 

The Group acquired 15% of Financial Eye on 27 February 2015 as a separately identifiable part of the transaction in which Legal Eye was acquired.

 

12. Investment in associates


2016

£'000

2015

£'000

Opening value at 1 April

575

-

35% interest in HOA


575

Share of losses for the period

(26)

-

Closing value at 31 March

549

575

 

The Group acquired 35% of HOA on 29 February 2016. HOA's place of incorporation and operation is in the UK.

 

13. Intangible assets


Capitalised development expenditure

£000's

Acquired technology platform

£000's

Customer and supplier relationships

£000's

Brands

£000's

Total

£000's

Cost






At 1 April 2015

2,401

-

1,071

226

3,698

Additions

285

-

-

-

285

Disposals

(11)

-

-

-

(11)







At 31 March 2016

2,675

-

1,071

226

3,972

Additions

642

-

-

-

642

Acquired within business combination (note 28)

130

1,117

2,548

342

4,137

Disposals

(29)

-

-

-

(29)







At 31 March 2017

3,418

1,117

3,619

568

8,722







Accumulated amortisation






At 1 April 2015

545

-

5

2

552

Charge

395

-

68

23

486

Disposals

(11)

-

-

-

(11)







At 31 March 2016

929

-

73

25

1,027

Charge

395

36

135

33

599

Acquired within business combination (note 28)

61

-

-

-

61

Disposals

(29)

-

-

-

(29)







At 31 March 2017

1,356

36

208

58

1,658







Net book value






At 1 April 2015

1,856

-

1,066

224

3,146







At 31 March 2016

1,746

-

998

201

2,945







At 31 March 2017

2,062

1,081

3,411

510

7,064

 

Amortisation is included within administrative expenses.

 

14. Property, plant and equipment


Leasehold improvements

£000's

Computer equipment

£000's

Fixtures
and fittings

£000's

Total

£000's

Cost





At 1 April 2015

569

505

77

1,151

Additions

0

42

9

51

Disposals

-

(118)

(1)

(119)






At 31 March 2016

569

429

84

1,082

Additions

0

280

1

281

Acquired within business combination
(note 28)

-

40

8

48

Disposals

-

(130)

(9)

(139)






At 31 March 2017

569

619

84

1,272






Accumulated depreciation





At 1 April 2015

173

290

23

486

Charge

119

93

16

228

Disposals

-

(116)

(1)

(117)






At 31 March 2016

292

267

38

597

Charge

119

136

16

271

Acquired within business combination
(note 28)


20

2

22

Disposals

-

(130)

(4)

(134)






At 31 March 2017

411

293

52

756






Net book value





At 1 April 2015

396

215

54

665






At 31 March 2016

277

162

46

485






At 31 March 2017

158

326

32

516

 

15. Inventories


2017

£'000

2016

£'000

Work in progress

40

22

 

 

16. Trade and other receivables


2017

£'000

2016

£'000

Current assets



Trade receivables

1,179

1,046

Other receivables

282

57

Pre-payments

215

198


1,676

1,301




Non-current assets



Pre-payments

173

181

Long-term receivables (loans to associate and EBT)

200

100


373

281

 

The Directors consider the carrying value of trade and other receivables is approximate to its fair value.

 

Details of the Group's exposure to credit risk is given in Note 21.

 

17. Cash and cash equivalents


2017

£'000

2016

£'000

Cash at bank (GBP)

2,242

3,781

 

At March 2017 and 2016 all significant cash and cash equivalents were deposited with major clearing banks in the UK with at least an 'A' rating.

 

18. A) Share capital

Allotted, issued and fully paid

The Company has one class of Ordinary share which carries no right to fixed income nor has any preferences or restrictions attached.


2017

2016

No

£000's

No

£000's

Ordinary shares of £0.40 each

64,828,057

259

64,828,057

259







64,828,057

259

64,828,057

259

 

As regards income and capital distributions, all categories of shares rank pari passu as if the same constituted one class of share.


2017

Number

2016

Number

Shares issued and fully paid



Beginning of the year

64,828,057

64,727,875

New shares issue

-

100,182

Shares issued and fully paid

64,828,057

64,828,057

 

On 4 March 2016, the Company issued 100,182 new ordinary shares of 0.4p with a share premium of £54,600. The issue of shares was in part consideration for the investment in HomeOwners Alliance Limited (see note 12).

 

Allotments during the year

Year ended March 2017

Number

Par value

£000's

Share issue

-

-

 

Year ended March 2016

Number

Par value

£000's

Share issue

100,182

-

 

18. B) Share-based payments

Ordinary share options:

The Group operates an EMI share option scheme to which the Executive Directors and employees of the Group may be invited to participate by the remuneration committee. Options are exercisable at a price equal to the closing price of the Company's share on the day prior to the date of grant. The options vest in three equal tranches, three, four and five years after date of grant. The options are settled in equity once exercised. Where the individual limits for an EMI scheme the options will be treated as unapproved but within the same scheme rules.

 

If the options remain unexercised after a period of 10 years from the date of grant, the options expire. Options are forfeited if the employee leaves the Group before the options vest.

 

Options were valued using the Black-Scholes option-pricing model. The following table shows options issued which were outstanding as at 31 March 2017:

Date of grant

Exercise price

(£)

Share price at date of grant

(£)

Options in issue as
31 March 2017

18 August 2014

0.4000

0.4800

938,542

28 November 2014

0.3950

0.3950

970,918

30 March 2015

0.4750

0.4750

647,279

21 August 2015

0.5350

0.5350

77,670

4 March 2016

0.5600

0.5600

64,828

7 November 2016

0.7025

0.7025

621,466

21 December 2016

0.7675

0.7675

1,231,661

 

The Group recognised total expenses of £72,000 (2016: £57,000) related to share options accounted for as equity-settled share-based payment transactions during the year.

 

A reconciliation of option movements over the year to 31 March 2017 is shown below:


As at 31 March 2017

As at 31 March 2016

Number of options

Weighted average exercise price

£

Number of options

Weighted average exercise price

£

Outstanding at 1 April

3,178,218

0.43

2,912,739

0.41






Granted

1,853,127

0.76

278,424

0.54

Forfeited prior to vesting

(466,036)

0.44

(12,945)

0.40

Exercised

(12,945)

0.40

-

-

Outstanding at 31 March

4,552,364

0.56

3,178,218

0.43

 

19. Trade and other payables


2017

£000's

2016

£000's

Trade payables

2,039

2,209

PAYE and social security

100

82

VAT

586

423

Other creditors

21

21

Accruals and deferred income

494

510

Deferred consideration

989

989


4,229

4,234

 

20. Borrowings


2017

£000's

2016

£000's

Secured - at amortised cost



- Bank loan

5,750

890


5,750

890




Current

2,000

720

Non-current

3,750

170


5,750

890

 

Summary of borrowing arrangements:

·    The Group fully repaid a term loan with Clydesdale ahead of schedule in September 2016. In December 2016, it took out a 5-year term loan for £5 million and a £2 million revolving cash flow facility. Both have an initial interest rate of 1.90% above LIBOR although there is the possibility for the amount above LIBOR to reduce when certain financial criteria are met. The term loan Is subject to repayments of £250,000 plus accrued interest quarterly.

·     Loans are secured by way of fixed and floating charges over all assets of the Group.

·    Amounts shown represent the loan principals; accrued interest is recognised within accruals - any amounts due at the reporting date are paid within a few days.

 

21. Financial instruments

Classification of financial instruments

The Group has AFS financial assets (see note 11) which are measured at cost less impairment cost.

 

The tables below set out the Group's accounting classification of each class of its financial assets and liabilities.

 

Financial assets

 


Loans and
other receivables

2017

£000's

2016

£000's

Loans and receivables (note 16)

1,661

1,203

AFS asset (note 11/12)

649

675

Cash and cash equivalents (note 17)

2,242

3,781


4,552

5,659

 

The investment in HomeOwners Alliance Limited represents a 35% equity interested in an unlisted company acquired in 2016. The investment in Financial Eye Limited represents a 15% equity interest in an unlisted company acquired in 2015. All of the above financial assets' carrying values are approximate to their fair values, as at 31 March 2017 and 2016.

 

Financial liabilities


Measured at
amortised cost

2017

£000's

2016

£000's

Financial liabilities measured at amortised cost (note 19)

2,554

2,740

Borrowings (note 20)

5,750

890


8,304

3,630

 

Current loan instruments are linked to LIBOR with a margin of 1.90% per annum, which is a fairly standard market rate.

 

Financial assets and financial liabilities measured at fair value in the balance sheet are grouped into three Levels of a fair value hierarchy. The three Levels are defined based on the observability of significant inputs to the measurement, as follows:

 

·     Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities.

·     Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

·     Level 3: unobservable inputs for the asset or liability.

 

The Group carries none of its assets at fair value. The only financial liability carried at fair value is the contingent consideration (carried at fair value through profit or loss).

 

The fair value of contingent consideration related to the acquisition of Legal Eye Limited and Conveyancing Alliance Holdings Limited (see note 28) is estimated using a present value technique.

 

For Legal Eye Limited, the £989,000 fair value is using the known amount of consideration due adjusting for risk and discounting at 16.2%. The known consideration before discounting is £1,080,000. The discount rate used is 16.2%, based on the Group's estimated weighted average cost of capital at the reporting date, and therefore reflects the Group's credit position. Sensitivity analysis using a
+/- 1% change in the discount rate gives a fair value range of £985,000 to £994,000.

 

For Conveyancing Alliance Holdings Limited, the £2,613,000 fair value is using as estimated amount of consideration due adjusting for risk and discounting at 16.2%. The estimated consideration before discounting is £3,473,000. The discount rate used is 16.2%, based on the Group's estimated weighted average cost of capital at the reporting date, and therefore reflects the Group's credit position. Sensitivity analysis using a +/- 1% change in the discount rate gives a fair value range of £2,571,000 to £2,655,000.

 

Level 3 fair value measurements

The reconciliation of the carrying amounts of financial instruments classified within Level 3 is as follows:


Contingent consideration

2017

£000's

2016

£000's

Balance at 1 April 2016

1,841

1,268

Acquired through business combination

2,523

-

Payments made

(1,080)

-

Movement in consideration

-

333

Movement in NPV

318

240

Balance at 31 March 2017

3,602

1,841

 

Financial instrument risk exposure and management

The Group's operations expose it to degrees of financial risk that include liquidity risk, credit risk and interest rate risk.

 

This note describes the Group's objectives, policies and process for managing those risks and the methods used to measure them. Further quantitative information in respect of these risks is presented in notes 15, 16, 17, 19, and 20.

 

Liquidity risk

Liquidity risk is dealt with in note 22 of this financial information.

 

Credit risk

The Group's credit risk is primarily attributable to its cash balances and trade receivables. The Group does not have a significant concentration of risk, with exposure spread over a number of third parties.

 

All of the Group's trade and other receivables have been reviewed for indicators of impairment. The Group suffers a very small incidence of credit losses. However, where management views that there is a significant risk of non-payment, a specific provision for impairment is made and recognised as a deduction from trade receivables.

 


2017

£000's

2016

£000's

Impairment provision

99

87

 

The amount of trade receivables past due but not considered to be impaired at 31 March is as follows:


2017

£000's

2016

£000's

Not more than 3 months

122

419

More than 3 months but not more than 6 months

10

10

More than 6 months but not more than 1 year

8

8

More than one year

21

7

Total

161

444

 

The credit risk on liquid funds is limited because the third parties are large international banks with a credit rating of at least A.

 

The Group's total credit risk amounts to the total of the sum of the receivables and cash and cash equivalents, as described in note 16.

 

Interest rate risk

The Group has secured debt as disclosed in note 20. The interest on this debt is linked to LIBOR and therefore there is an interest rate risk. However, the relative amount of debt outstanding is low which limits the risk.

 

The balances disclosed above represent the principal debt. Interest is paid quarterly, and all interest due has either been paid at each reporting date, or is paid within a few days of that date - in the latter case, interest accrued is included within accruals.

 

The Group's only other exposure to interest rate risk is the interest received on the cash held on deposit, which is immaterial.

 

22. Liquidity risk

Prudent liquidity risk management includes maintaining sufficient cash balances to ensure the group can meet liabilities as they fall due.

 

In managing liquidity risk, the main objective of the Group is therefore to ensure that it has the ability to pay all of its liabilities as they fall due. The Group monitors its levels of working capital to ensure that it can meet its debt repayments as they fall due. The table below shows the undiscounted cash flows on the group's financial liabilities as at 31 March 2017 and 2016, on the basis of their earliest possible contractual maturity.

 


Total

£000's

Within
2 months

£000's

Within

2-6
months

£000's

6-12
months

£000's

1-2
years

£000's

Greater
than
2 years

£000's

At 31 March 2017







Trade payables

2,039

2,039

-

-

-

-

Other payables

21

21

-

-

-

-

Accruals

494

494

-

-

-

-

Deferred and contingent consideration

4,553

-

-

1,080

1,453

2,020

Loans

6,043

-

1,562

550

1,081

2,850


13,150

2,554

1,562

1,630

2,534

4,870

 


Total

£000's

Within
2 months

£000's

Within

2-6
months

£000's

6-12
months

£000's

1-2
years

£000's

Greater
than
2 years

£000's

At 31 March 2016







Trade payables

2,209

2,209

-

-

-

-

Other payables

21

21

-

-

-

-

Accruals

510

510

-

-

-

-

Deferred and contingent consideration

2,160

-

-

1,080

1,080

-

Loans

918

-

379

367

172

-


5,818

2,740

379

1.447

1,252

-

 

The amounts payable for loans, as presented above, include the quarterly interest payments due in accordance with the terms described in note 20 in addition to the repayment of principal at maturity.

 

23. Capital management

The Group's capital management objectives are:

·     To ensure the Group's ability to continue as a going concern; and

·     To provide long-term returns to shareholders.

 

The Group defines and monitors capital on the basis of the carrying amount of equity plus its outstanding loan notes, less cash and cash equivalents as presented on the face of the Balance Sheet and further disclosed in notes 17 and 20.

 

The Board of Directors monitors the level of capital as compared to the Group's commitments and adjusts the level of capital as is determined to be necessary by issuing new shares. The Group is not subject to any externally imposed capital requirements.

 

These policies have not changed in the year. The Directors believe that they have been able to meet their objectives in managing the capital of the Group.

 

The amounts managed as capital by the Group for the reporting period under review are summarised as follows:


2017

£000's

2016

£000's

Total Equity

9,253

7,185

Cash and cash equivalents

2,242

3,781

Capital

11,495

10,966




Total Equity

9,253

7,185

Borrowings

5,750

890

Financing

15,003

8,075




Capital-to-overall financing ratio

0.77

1.36

 

24. Operating lease arrangements

The Group does not have an option to purchase any of the operating leased assets at the expiry of the lease periods.

Payments recognised as an expense

2017

£000's

2016

£000's

Minimum lease payments

53

56

 

Non-cancellable operating lease commitments

2017

£000's

2016

£000's

Not later than 1 year

56

52

Later than 1 year and not later than 5 years

37

85


93

137

 

25. Financial commitments

There are no other financial commitments.

 

26. Retirement benefit plans

The Group operates a defined contribution pension scheme for its employees. The pension cost charge represents contributions payable by the Group and amounted to £51,000 (2016: £2,000).

 

27. Related party transactions

Directors:

P Opperman

G Wicks

N Hoath

B Thompson

A Weston

J Williams

 

For remuneration of Directors please see note 4 and the more detailed disclosures in the Directors' Report on page 22.

 

Dividends paid to Directors are as follows:


2017

£000's

2016

£000's

Peter Opperman

35

76

Geoff Wicks

1

1

Nigel Hoath

100

422

Ben Thompson

-

-

Andrew Weston

17

36

John Williams

1

1

 

28. Business combinations

During the year, the Group acquired 100% of the issued ordinary share capital of Conveyancing Alliance Holdings Limited and its 100% subsidiary Conveyancing Alliance Limited, companies incorporated in England and Wales:

Principal activity

Date of acquisition

Proportion of voting equity interest acquired (%)

Consideration transferred

Conveyancing comparison software and services

19 Dec 16

100%

10,552,000

 

The primary purpose of the acquisition of Conveyancing Alliance Limited was to enhance the earnings of the Group and its market share in the conveyancing comparison market.

Consideration transferred

 


£000's

Cash

8,029

Contingent consideration

2,523

Total consideration

10,552

 

Assets acquired and liabilities recognised at the date of acquisition:

 


£000's

Current assets


Cash and cash equivalents

1,040

Trade and other receivables

221



Non-current assets


Goodwill

6,484

Intangible assets

4,076

Tangible assets

26



Current liabilities


Trade and other payables

(598)



Non-current liabilities


Deferred tax

(697)


10,552

 

Goodwill is primarily related to growth expectations, expected future profitability, the skill and expertise of Conveyancing Alliance's workforce and expected synergies. Goodwill is not expected to be deductible for tax.

 

The contingent consideration is based on a range of between 0.5 and 1.75 times annualised PBT of Conveyancing Alliance for the period between completion to 31 March 2018 and also for the 12 months ending 31 March 2019. The undiscounted value of this element of the consideration has been estimated at £3,473,000. The total undiscounted consideration including that already paid is capped at £13,329,000.

 

Net cash inflow on acquisition of subsidiaries

 


2017

£000's

Consideration paid in cash

8,029

Less: cash and cash equivalent balances acquired

(1,040)


6,989

 

The acquiree has been included in the consolidated financial information for the first time in 2017, with revenue of £1,446,000 and a net profit of £239,000 included. If the acquiree had been in the group from 1 April 2016, Group Revenues would have been £26,012,000 and net profit would have been £3,625,000.

 

Acquisition-related expenses of £212,000 were incurred in the acquisition of Conveyancing Alliance. These are included within exceptional admin expenses in the consolidated income statement.

 

29. Contingent liabilities

The Directors are not aware of any contingent liabilities within the Group or the Company at 31 March 2017 and 2016.

 

30. Ultimate controlling party

The Directors do not consider there to be an ultimate controlling party.

 

31. Events after the balance sheet date

There have been no reportable subsequent events between 31 March 2017 and the date of signing this report.

 

32. Dividends paid


2017

£000's

2016

£000's

Final Dividend for the year ended 31 March 2016 of 0.26p (2016: 1.00p) per share

168

647

1st Interim Dividend 1.10p (2016: 1.05p) per share

711

680

2nd Interim Dividend 0.0p (2016: 0.79p) per share

-

511

Total dividends paid

879

1,838

 

As well as the dividends paid as shown in the table above, the Board proposes a final dividend of £711,000 (1.10 pence per share) in respect of the year ended 31 March 2017 and subject to approval at the Annual General Meeting. As the final dividend is declared after the balance sheet date it is not recognised as a liability in these financial statements.

 


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

Companies

Smoove (SMV)
UK 100

Latest directors dealings