PHSC Plc - Final Results for the year ended 31 March 2024
(“PHSC”, the “Company” or the “Group”)
Final Results for the year ended
Availability of Annual Report and Notice of Annual General Meeting
PHSC (AIM: PHSC), a leading provider of health, safety, hygiene and environmental consultancy services and security solutions to the public and private sectors, is pleased to announce its audited results for its financial year ended
Financial Highlights
• EBITDA of £0.510m compared to £0.366m in the prior year
• Statutory profit after tax of £0.249m compared to £0.243m in the prior year
• Group sales revenue of £3.778m, up from £3.438m in the prior year
• Group net assets of £3.275m after share buybacks, down from £3.638m
• Statutory earnings per share of 2.19p compared to 2.05p in the prior year
• Cash reserves of £0.488m at the year end and after share buybacks, down from £0.750m for the prior year
• Final dividend of 1.25p proposed, making a total of 2.00p for the year compared with 1.5p last year.
31.3.24 31.3.23 £ £ Profit before tax 332,317 304,598 Less: interest received (17,309) (1,346) Add: goodwill impairment regarding RSA Environmental Health 120,000 - Limited (RSA) Add: depreciation 74,515 63,034 EBITDA* 509,523 366,286
* EBITDA is calculated as earnings before interest, tax, depreciation and impairment charges. This is used by the board as a measure of underlying trading and has been provided to assist shareholders in understanding the Group’s trading activities.
Annual General Meeting (“AGM”) and Availability of full 2024 Annual Report
This year’s AGM will be held at
The full annual report and accounts for the financial year to
Dividend
The Company confirms that, subject to shareholder approval at its Annual General Meeting (AGM), a final dividend of 1.25p will be payable on
For further information please contact :
Strand
About PHSC
PHSC, through its trading subsidiaries,
The information contained within this announcement
contains inside information for the purposes of Article 7 of EU Regulation No. 596/2014, which forms part of
CHIEF EXECUTIVE OFFICER’S REPORT
For the first time since 2015, the Group is able to report unadjusted EBITDA in excess of £0.5m and our highest statutory profit over that nine-year period. This reflects a generally satisfactory performance across all subsidiaries, with some business streams naturally faring better than others in the current environment. Details about individual subsidiary performance are provided later in this report, along with general commentary surrounding the headline numbers.
Every year the board assesses the value of goodwill in the Group statement of financial position and forms a view as to whether such value remains realistic and justifiable. Following extensive evaluation, discussion and technical advice, the board has determined that it should write down the goodwill in respect of RSA by £120,000 and the carrying value of QLM by £94,890.
These adjustments principally stem from a revision in the Group’s weighted average cost of capital (WACC) utilised in the impairment assessment exercise which reflects the significant rise in interest rates and therefore the cost of debt. Accordingly, considering various factors, including a
As was the case in the previous year, the board embarked on a share buyback programme in accordance with the authority granted at the 2023 Annual General Meeting (AGM). In
The Group intends to seek renewed authority at the 2024 AGM for further potential share buybacks and, subject to this being granted, will consider in due course whether shareholders’ best interests would be served by acting on such authority.
General business review and outlook
Systems Division
The principal activities continued to be those of providing consultancy and training services to a wide range of clients across different sectors.
Our position as a United Kingdom Responsible Person (acting on behalf of manufacturers of medical devices outside the
During the year, management secured an extension to the lease of the division’s premises including its training facilities, from
Safety Division
The principal activities of our subsidiaries in the Safety Division were the provision of health and safety consultancy and training services to public and private sector clients. Sectors where this division is particularly strong include leisure, education, housing, transport and health care.
Our primary income streams are supplemented by the preparation of expert witness reports in connection with criminal and other legal cases, and some editorial content for safety publications. We also carry out statutory examinations of plant and equipment, either directly for clients or via insurance intermediaries.
Security Division
There has been a well-publicised rise in cases of shoplifting reflecting a tougher economic climate for the average household. This has led some clients to upgrade their existing security hardware and to expand the number of items that are protected by electronic article surveillance devices such as tags and labels.
It is pleasing to report that for the first time in several years, the Security Division was a net contributor to Group profits. Management continued to concentrate on tight cost control and increasing margins where possible, along with generating higher sales from current and new customers. With the majority of clients in the retail sector, the focus has been to try to rely less on stores in the fashion trade where spend is discretionary, and more on supermarkets selling core and essential products.
Despite much of the year’s revenue arising from one-off projects or now completed contracts, management are confident that the Security Division will make a positive contribution again in 2024-25.
Cash Reserves
Cash at bank reduced from £749,627 to £488,375. The fall in cash reserves reflects the final and interim dividend distributions of circa £193,000 coupled with buyback costs totalling approximately £419,000 since
The Group renewed its annual facility with
Net asset value
The consolidated balance sheet net asset value (NAV) of £3.275m as at
Outlook
The board is confident that the trading subsidiaries can each contribute to Group profits in 2024-25 and that it will be possible to modestly increase fees across most of the sectors in which we operate. Economists are predicting that inflation rates have now stabilised, and our expectation is that this should lead to a general improvement in consumer confidence and potentially higher investment in the services we offer.
Trading update
Unaudited management accounts for the
Dividends
A total dividend of 1.5p per ordinary share was paid in respect of the year ended
The cost of the 1.25p proposed final dividend is expected to be approximately £128,500. Our cash flow forecasts are predicting that this will be affordable, and dividends from our trading subsidiaries will be declared in order to cover any deficit in reserves within
In addition to the proposed final dividend to be put to shareholders for approval at the 2024 AGM, the directors have become aware of a technical breach of the Companies Act 2006 in respect of the interim dividend of 0.75p per ordinary share paid in
PERFORMANCE BY TRADING SUBSIDIARY
The Group currently measures the following key performance indicators (KPIs).
Total revenues
Total revenues are reviewed each month across the Group to provide the board with a ready measure of how well the Group and underlying businesses are performing relative to historical data.
It enables any trend to be detected, understood and acted upon as appropriate.
Earnings before interest, taxation, depreciation, amortisation and non-recurring costs (underlying EBITDA)
The Group’s underlying EBITDA increased from £366,286 in 2022-23 to £509,523 in 2023-24.
Staff turnover
Staff turnover is monitored as the key asset of each subsidiary is its workforce. Recruiting replacement staff is an expensive task and it is not always possible to compensate for the specialised knowledge that may be lost when an employee departs. During the year, 5 people left the employment of the Group and 5 new staff were recruited, resulting in a total of 31 employees (excluding directors) at the year-end.
Pre-tax profit/(loss) per subsidiary before Group management charges
Profit before tax and management charges is reviewed by each subsidiary and by the board every month. Each subsidiary director provides a commentary to enable the board to establish whether intervention of any kind is appropriate.
A summary of the results and activities of our trading subsidiaries is set out below. Interest received is attributable to the Group rather than any individual subsidiary such that it appears only in consolidated profits. Performance is based on those factors within a subsidiary director’s control, so results are shown exclusive of management charges and taxation and any impairment judged necessary. The parent company covers its own management costs by levying a charge on each subsidiary and derives other income through the receipt of dividends from its subsidiaries, and interest on bank deposits.
-- 2024: revenues of £1,178,800 yielding a profit of £153,400 -- 2023: revenues of £829,200 resulting in a loss of £9,100
The company’s revenues grew from £829,200 in 2022-23 to £1,178,800 and this division saw a welcome return to profitability. The pre-tax and management charge profit of £153,400 compares very favourably to a loss of £9,100 in the previous year.
A large part of the additional circa 42% of sales revenue was attributed to hardware installed in a number of outlets for a national supermarket chain. This is likely to have been a one-off tranche of work. However, there was increased purchasing activity from other clients, as the retail sector demonstrated a modest recovery. The company was also able to increase the price of some of the consumable items supplied, where almost all of the product is imported from
General overhead costs have broadly been well managed and, with the exception of a necessary but unbudgeted spend on IT upgrades, were lower than the prior year. There was a one-off write-down in the value of slow-moving stock at the year end which reduced profits by around £8,000.
Staffing levels remained consistent, and management are confident that the business can continue to be profitable in the current financial year.
-- 2024: revenues of £224,400 yielding a profit of £15,400 -- 2023: revenues of £198,100 yielding a profit of £7,000
In
Revenues over the year rose by around 13% and was assisted by an ability to pass on some additional costs to clients and additional revenue generated from new contract wins. Costs were higher than anticipated due to the overlap of several months where the Company maintained the earnings of
The business model continues to be one of attaining most new work through introductions from insurance brokers in exchange for commission payments. Total commissions paid to brokers were very similar to those in 2022-23, demonstrating that most of the additional revenue has been secured from clients who placed their business directly with ISL.
In common with similar businesses in the sector, wages rose as a consequence of general inflationary pressures and the higher expectations of employees.
During the year, there was a complete revamp of ISL’s website which assisted in maintaining visibility.
-- 2024: revenues of £862,300 yielding a profit of £364,400 -- 2023: revenues of £806,700 yielding a profit of £268,300
Revenues rose year-on year by around 7%, assisted by PHSCL being able to pass on some of its increased costs to clients.
The company continues to promote its bespoke services. It has become clear that many clients appreciate the more personalised approach to business relationships that sets PHSCL apart from its competitors. This helps to engender loyalty, and the company is pleased by the very high volume of repeat business from many longstanding and loyal customers as well as its ability to attract new customers who prefer the tailored approach.
Recruiting and retaining the high-quality staff that are needed in the business continues to present challenges. It remains the case that attracting the right level of consultant expertise at an affordable cost is difficult. Despite this key challenge, PHSCL has shown that it is possible to grow both revenue and profit, and the outlook remains positive.
-- 2024: revenues of £776,900 yielding a profit of £249,700 -- 2023: revenues of £834,600 yielding a profit of £272,100
Annual revenues of just under £777,000 were around £58,000 lower than last year but were broadly in line with expectations. Despite this reduced revenue and higher costs, QCS returned a profit for the year of almost £250,000.
The company continues to support customers with the implementation and maintenance of management systems across a number of international standards. With such a diverse range of clients, the company has little or no reliance on any particular contract nor on any single stream of its products and services.
Repeat business remains a cornerstone of consultancy activity with clients continuing to renew agreements alongside respectable growth in new work. The training suite posted modest growth in sales, which took time to recover from the pandemic. With its premises lease having been secured for a further five-year period, there is now the opportunity for management to take advantage of the potential upside from this facility in the year ahead.
Quality
-- 2024: revenues of £391,600 yielding a profit of £112,300 -- 2023: revenues of £402,400 yielding a profit of £137,500
QLM achieved annual revenues of £391,600 which is marginally lower than the prior year figure of £402,400. This yielded a profit of £112,300 which is lower than in 2022-23 but generally in line with expectations.
The marketplace is highly competitive, nevertheless income from retained clients using QLM’s health and safety support service remains generally comparable with previous years. There are always fluctuations as leisure contracts are won and lost, and there is an increasing number of leisure trust clients being taken back under local authority management or similar.
Cost of sales remains a challenge, notably in relation to travel and accommodation. Where possible such expenses are recharged to clients but are minimised as far as possible for the benefit of all stakeholders.
Training is increasingly accessible to clients online. Whilst tuition income figures have remained relatively stable over the last five years, the effect of clients switching from in-person courses has seen a reduction in the expenses incurred for travel, hotels and subsistence. This impacts both the income and expenditure aspects of the business.
Auditing remains the largest revenue stream outside of the health and safety support service. 2023-24 saw an increase in reactive work, i.e. post-accident or an incident, for new or casual clients. This was particularly the case in the hotel and health club sectors and supplemented QLM’s retained client proactive audit cycles. Ensuring the company remains agile enough to respond to reactive assignments will form part of QLM’s development strategy for 2024-25 onwards.
Accident investigation and expert witness work is difficult to predict as an income stream as it is by nature reactive. QLM’s expertise in the leisure sector makes the company the expert of choice for several law firms who require evaluation of liability post-injury. This experience separates QLM from its competitors in terms of securing assignments with enforcing authorities in terms of criminal matters, and insurers’ solicitors when dealing with civil matters.
QLM will be welcoming new health and safety consultancy staff during 2024 as the company gears up to seek increased income and to ensure the continued value of the company to the Group.
-- 2024: revenues of £344,600 yielding a profit of £35,800 -- 2023: revenues of £365,900 yielding a profit of £69,800
Annual revenue showed a 5.8% decrease compared to 2022-23. This was mainly due to a significant reduction in the sales of training services across the year, and a downturn in the sales of food safety consultancy. Improved sales of other services provided by the company did not make up the shortfall.
Public training services, though profitable, were consistently not fully subscribed. The lower food safety consultancy income was due to a large client deferring much of their normal requirement as they were reorganising the size of their estate.
Expenditure in 2023-24 was higher than usual, with some one-off costs including exhibiting at the Independent Schools’
SafetyMARK services saw revenues continue to improve, with demand for such services remaining strong especially within the independent schools sector. There is a high retention rate with schools demonstrating that they see value in the services provided by the company. Increased marketing efforts in this sector will look to ensure that this trend continues.
In previous years, the company’s focus has been to diversify its service offering and strengthen its presence in the markets in which it operates. These efforts have continued and resulted in a more even spread of revenues across the services provided. Going forwards, the focus will be on those services which are most profitable. The effect of lower value work will be mitigated by increasing fees wherever possible. The company will also seek to recover some of its extra expenditure by raising its fee rates more generally.
-- 2024: net loss of £496,200 before management charges, exceptional costs, interest and dividends received -- 2023: net loss of £442,300 before management charges, exceptional costs, interest and dividends received
The Company incurs costs on behalf of the Group and does not generate any income; the costs relate to running an AIM quoted Group.
PRINCIPAL RISKS AND UNCERTAINTIES
Pandemic
Inevitably, there are legacy impacts of the pandemic, in particular on the high street where consumers’ shopping habits have shifted towards online ordering. This was initially a concern for the Security Division where retail outlets form a significant part of its customer base but the subsequent rise in shoplifting cases in response to a tougher economic climate for the average household has provided a counterbalance. The Systems and Safety Divisions initially experienced a rebound in activity as clients caught up on projects that were deferred or cancelled in the previous year but this is now slowing. The Group’s ability to deliver services remotely as an alternative to a face-to-face offering is more appealing to some customers and this alternative continues to be offered where appropriate.
Regulatory/Marketplace
Approximately 50% of the Group’s work involves assisting organisations with the implementation of measures to meet regulatory requirements relating to health and safety at work. If the regulatory burden was to be substantially lightened, for example if the government embarked upon a programme of radical deregulation, there could be less demand for the Group’s services. Changes to the operation of the employer’s liability insurance system, as proposed in some quarters, could reduce the incentive for organisations to buy in claims-preventive services such as health and safety advice. In mitigation of these risks, the board has diversified the Group’s range of offerings, for example, through investing in its Systems Division and is exploring non-regulatory areas of environmental work to add to the current portfolio of services.
The Group’s Security Division works almost exclusively in the retail sector which continues to suffer from weak consumer demand on the high street and the move towards online purchasing. Any further material deterioration in the retail sector and specifically in B2BSG’s client base would have a significant negative effect on the company’s and hence the Group’s prospects. To mitigate any future negative effects, the Group wrote off the investment value of its Security Division in 2021-22 and periodically reviews the need to make financial provision against the value of stock held in its warehouse.
Technological
The Group’s website is a primary source of new business. If the website became inaccessible for protracted periods, or was subject to “hacking”, this may prejudice the opportunity to obtain new business. Additionally, the increase in the use of the internet for satisfying business requirements may lead to a reduction in demand for face-to-face consultancy services and the number of training courses commissioned may be affected by moves towards screen-based interactive learning.
The subject of IT security is regularly reviewed by the board to ensure that appropriate strategies are in place. The
Personnel
Generally, there is an excess of demand over supply for health and safety professionals. Those with sufficient qualifications and experience to be suitable for consultancy roles are in the minority. This has the combined effect of making it difficult for the Group to source suitable personnel and having to offer higher remuneration packages to attract them. The Group is dependent upon its current executive management team. Whilst it has entered into contractual arrangements with the aim of securing the services of these personnel, the retention of their services cannot be guaranteed. Accordingly, the loss of any key member of management of the Group may have an adverse effect on the future of the Group’s business. The Group and each subsidiary have contingency plans in place in the event of incapacity of key personnel.
Geographical
The Group offers a nationwide service, but a number of organisations see benefit in using consultancies that are local to them and internet search engines favour local providers. With offices in
Licences
The Group is reliant on licences and accreditations to be able to carry on its business. The temporary loss of, or failure to maintain, any single licence or accreditation would be unlikely to be materially detrimental to the Group, as the directors believe that this could be remedied. However, if the Group fails to remedy any loss of, or does not maintain, any licence or accreditation, this will have a material adverse effect on the business of the Group. The Group has internal processes in place to ensure that the licences and accreditations are maintained.
SECTION 172 STATEMENT
The Companies (Miscellaneous Reporting) Regulations require large companies to publish a statement describing how the directors have had regard to the matters set out in section 172 (1) (a) to (f) of the Companies Act 2006. These sections require directors to act in a way most likely to promote the success of the Group for the benefit of its stakeholders and with regard to the following matters.
The likely consequences of any decision in the long-term
The board receives an annual business plan from the managing director of each subsidiary company, which forms the basis of the Group’s strategic plan. The board requires that the plans include financial forecasts, KPIs, marketing strategy and an analysis of strengths, weaknesses, opportunities and threats. Subsidiary directors, via the Group’s operational board of which they are members, consider the implications of their own plans in the context of what others within the Group are intending to do and the opportunities for synergies are explored. Any proposed actions that may adversely affect another subsidiary are flagged at operational board level and are resolved. Subsidiary directors are challenged on the content of their plans and the assumptions they have made, to ensure that the plans are realistic and achievable. Once agreed by the board, this plan, at Group and subsidiary level, is used as the benchmark against which to assess performance.
The interests of the Group’s employees
As the Group is mainly involved in the supply of services, the board considers its staff to be the greatest asset and the interests of employees are taken into consideration in all decisions made. Each subsidiary company within the Group has in place the necessary structures to ensure effective communication with its employees. The subsidiary directors meet once a quarter and relevant information is shared with employees via team meetings held at subsidiary level. The views of employees are heard in a similar fashion, initially at team meetings, and escalated to the operational board and the main board if appropriate. Each subsidiary has its own bonus scheme, based on results for the financial year and/or tailor-made targets. There is an annual budget for staff training in recognition that the performance of the Group can be improved by the development of its employees.
The Group is committed to equality of employment and its policies reflect a disregard of factors such as disability in the selection and development of employees. Regular reviews are conducted to identify any gender-related pay anomalies across the Group and no such anomalies have been found.
The need to foster the Group’s business relationships with suppliers, customers and other
The Group seeks to treat suppliers fairly and adhere to contractual payment terms. The Group works with its suppliers to help drive change through innovation, promoting new ideas and ways of working. The Group has zero-tolerance to modern slavery and is committed to acting ethically and with integrity in all business dealings and relationships. The Group’s policy for Modern Slavery and Human Trafficking contains systems and controls to ensure that these activities are not taking place anywhere in the subsidiaries or throughout the Group’s supply chains and can be viewed on our website (www.phsc.plc.uk).
The Group also has zero-tolerance with regards to bribery, made explicit through its Anti-Bribery and Corruption Policy. This covers the acceptance of gifts and hospitality and any form of unethical inducement or payment including facilitation payments and “kickbacks”. The policy sets out the responsibilities of directors, employees and contractors and details the procedures in place to prevent bribery and corruption. This policy is also available on our website.
Each subsidiary is focussed on its customers. Communication takes many forms and is structured according to how each subsidiary interacts with its client base. Channels of communication include quarterly newsletters in hard copy and/or sent electronically, customer roadshows, interaction via various social media platforms (X (formerly Twitter), LinkedIn and Facebook) and regular client meetings. An ongoing dialogue is held electronically, with most clients subscribing to email updates that are sent out periodically.
The impact of the Group’s operations on the community and the environment
The board’s intention is to behave responsibly and ensure that management operates the business in a responsible manner, complying with high standards of business conduct and good governance. The Group has a long tradition of supporting local causes through sponsorship and community involvement, details of which can be found on our website. The directors are aware of the impact of the Group’s business on the environment but believe this to be minimal due to the nature of its operations.
GOING CONCERN
Company law requires the directors to consider the appropriateness of the going concern basis when preparing the financial statements. The board is satisfied that the Group’s cash reserves, along with the Group’s cash-generative trading position and (unused) credit facility will ensure that there are sufficient resources to continue in operational existence for the foreseeable future. The cost of the proposed enhanced final dividend is factored into the board’s calculations in this respect. The directors therefore continue to adopt the going concern basis of accounting in preparing the annual financial statements.
On behalf of the board, I must once again thank all our shareholders, employees and other stakeholders for continuing to place their trust in us and for enabling 2023-24 to be another successful year.
On behalf of the board
Group Chief Executive
REPORT OF THE DIRECTORS
The directors present their report with the audited financial statements of
DIRECTORS
The directors who held office during the year under review and up to the date of approval of the financial statements were:
S A King
N C Coote
G N Webb MBE
L E Young
DIVIDENDS
A total dividend of 1.5p per ordinary share was paid in respect of the year ended
FINANCIAL RISK MANAGEMENT
The Group’s operations expose it to a variety of financial risks which are outlined in note 1 to the financial statements.
SHARE CAPITAL
The issued share capital of the Company as at the date of this report is 10,280,853 ordinary shares of 10p each
. In
DATA PROTECTION
The Company has a policy to meet the requirements of the General Data Protection Regulations (GDPR) and this has been issued across the Group.
SUBSTANTIAL SHAREHOLDINGS
As at
Name No. of ordinary shares % of issued share capital N C Coote 2,196,419 21.36 S A King 2,018,253 19.63 Unicorn Asset Management Limited and Unicorn AIM VCT II 1,249,057 12.15 plc James Faulkner 455,000 4.43
PROVISION OF INFORMATION TO AUDITOR
So far as each of the directors is aware at the time this report is approved:
-- 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 to make themselves aware of any relevant audit information and to establish that the auditor is aware of that information.
ANNUAL GENERAL MEETING (AGM)
This year’s AGM will be held at
Details of the business to be considered at the meeting are given below.
Report and accounts (Resolution 1)
It is a requirement of company law that the annual report and accounts are laid before shareholders in a general meeting.
Declaration of final dividend (Resolution 2)
As noted above, the directors recommend a final dividend of 1.25p per share. If approved, the final dividend will be paid on
Re-election of director (Resolution 3)
Under the Company’s articles of association,
Reappointment of auditor (Resolution 4)
A resolution for the reappointment of
Authority of directors to allot shares (Resolutions 5 and 6)
By law, directors are not permitted to allot new shares (or to grant rights over shares) unless they are authorised to do so by shareholders. In addition, directors require specific authority from shareholders before allotting new shares (or granting rights over shares) for cash without first offering them to existing shareholders in proportion to their holdings.
Resolution 5 gives the directors the necessary authority until the earlier of next year’s AGM or
Resolution 6 empowers the directors, until the earlier of next year’s AGM or
Resolution 7 authorises the Company, until the earlier of next year’s AGM or
The Company may hold any repurchased shares in treasury, instead of cancelling them immediately. If the Company buys back its own shares and holds them in treasury it may then deal with some or all of them in several ways. It may sell them for cash; transfer them under the provisions of an employee share scheme; cancel them; or continue to hold them in treasury. Holding shares in treasury in this way will allow the Company to reissue them quickly and cost effectively, giving increased flexibility to the management of its capital base. Dividends are not paid on shares held in treasury, nor do they carry voting rights while they remain there. The directors intend to decide at the time of any further share buybacks, whether to cancel the shares immediately or to hold them in treasury, depending on what would best promote the success of the Company at the time. The Company currently holds no ordinary shares in treasury.
The proposal should not be taken as an indication that the Company will purchase shares at any particular price or indeed at all, and the directors will only consider making further purchases if they believe that such purchases would result in an increase in earnings per share and are in the best interests of shareholders.
Interim Dividend Ratification and Release (Resolution 8, 9 and 10)
The board has become aware of two technical breaches of the Companies Act (the Act) in respect of the interim dividend of
By way of background, the Act provides that a public company may pay a dividend out of its distributable profits as shown in its last annual accounts circulated to members or, if interim accounts are used, those that have been filed at
In addition to having sufficient distributable profits, the Act provides that a public limited company may only pay a dividend: (i) if at the time the dividend is paid the amount of its net assets is not less than the aggregate of its called-up share capital and undistributable reserves; and (ii) if, and to the extent that, the dividend does not reduce the amount of those net assets to less than the aggregate amount of its called up share capital and undistributable reserves.
Prior to paying any dividend the Company should therefore always ensure that it had the requisite level of distributable profits and the requisite level of net assets, by reference in each case to relevant accounts (as defined in the Act). Where relevant, the Company should prepare interim accounts showing the requisite level of distributable profits and, if appropriate, net assets and should file such interim accounts at
The Company did not satisfy the procedural requirements of the Act before making the distribution. At the time the Company made the distribution, the Company did not have adequate distributable reserves or the requisite level of net assets. However, there were sufficient reserves and cash held in the Company’s wholly-owned subsidiaries, which were capable of being distributed to the Company prior to the payment of such dividends in order to provide the Company with adequate reserves and net assets. The Company had also not prepared and filed with
The Company has been advised that, as a consequence of the distribution having been made otherwise than in accordance with the Act, it may have claims against past and present shareholders who were recipients of the distribution and against persons who were directors of the Company at the time of payment of the distribution.
To resolve this matter and to release all shareholders who have received the distribution from potential claims, it is proposed that the Company enter into a Shareholders’ Deed of Release and a Directors’ Deed of Release and put all potentially affected parties so far as possible in the position in which they were always intended to be had the distribution been made in accordance with the procedural requirements of the Act.
The consequence of the entry into these deeds by the Company is that the Company will be unable to make any claims against: (a) past and present shareholders of the Company who were recipients of the distribution; and (b) the directors (the relevant directors), in each case in respect of the payment of the distribution otherwise than in accordance with the Act.
The Ratification Resolution will also seek the specific approval of the shareholders of the entry into the Directors’ Deed of Release and the Shareholders’ Deed of Release.
The entry by the Company into the Directors’ Deed of Release and the Shareholders’ Deed of Release in connection will constitute related party transactions (as defined in the AIM Rules). This is because the relevant directors are considered related parties for the purposes of the AIM Rules in relation to the Directors’ Deed of Release and each of the Substantial Shareholders (who are also each recipient shareholders) are considered related parties of the Company for the purposes of the AIM Rules in relation to the Shareholders’ Deed of Release.
Accordingly, and as all the Company’s directors are beneficiaries of the Directors’ Deed of Release and/ or the Shareholders’ Deed of Release,
It was further noted that as all the Company’s directors are interested in the matters relating to the distribution the Company’s Articles of Association do not allow such directors to vote or count in the quorum. It is therefore proposed to make a change to the Articles of Association to allow shareholders to approve such conflict and allow them to vote and count in the quorum by way of ordinary resolution.
SUBSEQUENT EVENTS AND FUTURE DEVELOPMENTS
Based on the results for 2023-24, the board is confident that the Group can remain profitable and cash-generative throughout the current financial year.
On behalf of the board
Secretary
GROUP STATEMENT OF FINANCIAL POSITION
as at 31 March 2024
31.3.24 31.3.23 Note £ £ Non-Current Assets Property, plant and equipment 5 501,775 468,490 Goodwill 6 2,115,045 2,235,045 Deferred tax asset 14 12,370 11,554 2,629,190 2,715,089
Current Assets Stock 8 245,663 200,169 Trade and other receivables 7 768,844 674,372 Cash and cash equivalents 9 488,375 749,627 1,502,882 1,624,168
Total Assets 4,132,072 4,339,257
Current Liabilities Trade and other payables 11 630,818 531,422 Right of use lease liabilities 13 38,464 25,137 Current corporation tax payable 79,270 56,919 748,552 613,478
Non-Current Liabilities Right of use lease liabilities 13 40,865 25,414 Deferred tax liabilities 14 67,290 62,223 108,155 87,637
Total Liabilities 856,707 701,115
Net Assets 3,275,365 3,638,142
Capital and reserves attributable to equity holders of the Group Called up share capital 10 1,103,426 1,184,704 Share premium account 10 1,916,017 1,916,017 Capital redemption reserve 507,928 426,650 Merger relief reserve 133,836 133,836 Treasury shares (209,977) - Retained earnings (175,865) (23,065) 3,275,365 3,638,142
GROUP STATEMENT OF COMPREHENSIVE INCOME
for the year ended 31 March 2024
31.3.24 31.3.23 Note £ £ Continuing operations: Revenue 26 3,778,750 3,437,624 Cost of sales 15 (1,763,210) (1,612,543) Gross profit 2,015,540 1,825,081 Administrative expenses 15 (1,580,532) (1,524,829) Goodwill impairment 6 (120,000) - Other income 16 - 3,000 Profit from operations 315,008 303,252 Finance income 19 17,309 1,346 Profit before taxation 332,317 304,598 Corporation tax expense 20 (83,552) (61,339) Profit for the year after tax attributable to owners of the parent 248,765 243,259 Other comprehensive income - - Total comprehensive income attributable to owners of the parent 248,765 243,259 Basic earnings per share from continuing 21 2.19p 2.05p operations (p)
GROUP STATEMENT OF CHANGES IN EQUITY
for the year ended 31 March 2024
Capital Share Share Merger Relief Treasury Retained Redemption Total Capital Premium Reserve Shares Earnings Reserve £ £ £ £ £ £ £
Balance at 1 1,184,704 1,916,017 133,836 426,650 - (23,065) 3,638,142 April 2023 Profit for year attributable - - - - - 248,765 248,765 to equity holders Dividends - - - - - (193,010) (193,010) Cancellation (81,278) - - 81,278 (209,977) (208,555) (418,532) of own shares Balance at 31 1,103,426 1,916,017 133,836 507,928 (209,977) (175,865) 3,275,365 March 2024
Balance at 1 1,467,726 1,916,017 133,836 143,628 (644,738) 496,884 3,513,353 April 2022 Profit for year attributable - - - - - 243,259 243,259 to equity holders Dividends - - - - - (118,470) (118,470) Cancellation (283,022) - - 283,022 644,738 (644,738) - of own shares Balance at 31 1,184,704 1,916,017 133,836 426,650 - (23,065) 3,638,142 March 2023
GROUP STATEMENT OF CASH FLOWS
for the year ended 31 March 2024
31.3.24 31.3.23 Note £ £ Cash flows from operating activities: Cash generated from operations I 471,807 318,153 Tax paid (56,951) (55,114) Net cash generated from operating activities 414,856 263,039 Cash flows used in investing activities Purchase of property, plant and equipment (39,611) (41,386) Interest received 17,309 1,346 Net cash used in investing activities (22,302) (40,040) Cash flows used in financing activities Payment of lease liabilities (42,264) (4,265) Purchase of own shares (418,532) - Dividends paid to shareholders (193,010) (118,470) Net cash used in financing activities (653,806) (122,735) Net (decrease)/increase in cash and cash equivalents (261,252) 100,264 Cash and cash equivalents at beginning of year 749,627 649,363 Cash and cash equivalents at end of year 488,375 749,627
Notes to the consolidated financial information
The consolidated financial information set out above does not constitute the Group’s financial statements for the years ended
While the financial information included in this announcement has been compiled in accordance with International Financial Reporting Standards (IFRS), this announcement does not in itself contain sufficient information to comply with IFRS. The accounting policies used in the preparation of this announcement are consistent with those in the full financial statements.
DIVIDENDS
A total dividend of 1.5p per ordinary share was paid in respect of the year ended
The cost of the 1.25p proposed final dividend is expected to be approximately £128,500. Our cash flow forecasts are predicting that this will be affordable, and dividends from our trading subsidiaries will be declared in order to cover any deficit in reserves within
In addition to the proposed final dividend to be put to shareholders for approval at the 2024 AGM, the directors have become aware of a technical breach of the Companies Act 2006 in respect of the interim dividend of 0.75p per ordinary share paid in