The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAccess Intelligence Regulatory News (ACC)

Share Price Information for Access Intelligence (ACC)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 60.50
Bid: 60.00
Ask: 61.00
Change: 1.50 (2.54%)
Spread: 1.00 (1.667%)
Open: 59.00
High: 60.50
Low: 59.00
Prev. Close: 59.00
ACC Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Results

1 Apr 2014 07:00

RNS Number : 6653D
Access Intelligence PLC
01 April 2014
 



FOR RELEASE

7.00AM

01 APRIL 2014

 

ACCESS INTELLIGENCE PLC

("Access Intelligence" or "the Company" or "the Group")

 

PRELIMINARY RESULTS FOR THE YEAR ENDED 30 NOVEMBER 2013

 

Access Intelligence Plc (AIM: ACC), a leading supplier of Software-as-a-Service (SaaS) solutions for the full life cycle management of a company's governance, risk and compliance, announces its unaudited results for the year ended 30 November 2013.

 

Highlights

· Turnover increased 4% to £8,388,000 (2012: £8,053,000)

· Contracted not yet invoiced revenue up 21% to £6,623,000 (2012: £5,453,000)

· Recurring revenue up 9% to £6,062,000 (2012: £5,562,000) at 72% of sales (2012: 69%)

· Adjusted EBITDA up 57% to £576,000 (2012: £368,000)*

· Loss after tax was £2,612,000 (2012: loss £114,000)

· Loss per share was 1.11p (2012: loss 0.05p)

· Cash balance of £1,521,000 (2012: £2,772,000)

· Total technology spend of £4,151,000 (2012:£1,929,000) of which £1,686,000 (2012: £706,000) was capitalised

 

\* The adjusted EBITDA has been arrived at before impairment charges and exceptional costs.

 

Michael Jackson, Executive Chairman, commented:

 

"This year we have continued to invest in the strategic development of both the Company and its innovative software solutions with 49% of our revenues funding technical and R&D activities.

 

During the year we have benefitted from the additional investment made during 2012 and 2013, which can be seen in the new contracts signed during 2013 and the 21% increase in revenues contracted not yet invoiced."

 

 

 

 

 

For further information:

 

 

Access Intelligence plc

Michael Jackson (Chairman)

0843 659 29 40

Joanna Arnold (COO)

0843 659 29 40

Kole Dhoot (CFO)

0843 659 29 40

Sanlam Securities UK Limited (Nominated Adviser & Broker)

Simon Clements/Catherine Miles

020 7628 2200

 

Notes to Editors:

Access Intelligence plc. has a portfolio of Software-as-a-Service ("SaaS") brands delivering Governance, Risk and Compliance solutions to the public and private sector. The board is headed by Michael Jackson as Executive Chairman, Joanna Arnold as COO and Kole Dhoot as CFO.

 

Forward looking statements

 

This announcement contains forward-looking statements.

 

These statements appear in a number of places in this announcement and include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations, revenue, financial condition, liquidity, prospects, growth, strategies, new products, the level of product launches and the markets in which we operate.

Readers are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those in the forward-looking statements as a result of various factors.

 

These factors include any adverse change in regulations, unforeseen operational or technical problems, the nature of the competition that we will encounter, wider economic conditions including economic downturns and changes in financial and equity markets. We undertake no obligation publicly to update or revise any forward-looking statements, except as may be required by law.

 

 

Chairman's Statement and Strategic Report

 

I am pleased to announce our results for the year ended 30 November 2013.

 

This year we have continued to invest in the strategic development of both the Company and its innovative software solutions. During the year we have benefitted from the additional investment made during 2012 and 2013, which can be seen in the new contracts signed during 2013 and the 21% increase in revenues contracted not yet invoiced.

 

Our strategy continues to evolve and the potential for synergies and interoperability between our products continues to grow, with customers recognising the potential for considerable benefits from utilising our combined suite of products.

 

Outlook

 

Organisations operating in both regulated and non-regulated markets across the world, continue to recognise the fundamental importance of using software solutions to provide the necessary governance, risk and compliance data, combined with insightful and responsive management information, which enables them to reduce costs, improve performance and mitigate risks. Meeting these demands will continue to be at the core of our strategy and will remain the driver for our continued innovation of our leading SaaS based solutions.

 

I would like to take this opportunity, on behalf of the board to thank you for your continued support of Access Intelligence.

 

Strategic Report

 

Results

 

Revenue was up by 4% to £8,388,000 (2012: £8,053,000).

 

Our continued commitment to the software-as-a-service business model has enabled us to build long-term visibility of revenues and in 2013 recurring revenues at £6,062,000 (2012: £5,562,000), accounted for 72% (2012: 69%) of total revenues.

 

At 30 November 2013, deferred revenue stood at £2,714,000 (2012: £2,732,000) reflecting the change in timing of raising invoices to customer, while our contracted not yet invoiced revenue grew 21% to £6,623,000 (2012: £5,453,000).

 

Operating loss was £2,530,000 (2012: loss £390,000). In arriving at the operating loss we have charged £360,000 (2012: £276,000) for the depreciation and amortisation; £2,607,000 non-cash, impairment charges (2012: £nil) and £40,000 (2012: £36,000) for share-based payments.

 

Earnings before interest, tax, depreciation and amortisation (EBITDA) pre-impairment charges was up significantly to £437,000 (2012: loss £114,000).

 

As indicated last year, we have invested significantly in developing our products. This development momentum gathered pace through 2013 and the Group engaged an average of 84 (2012: 75) technical staff who support both the existing product offering as well as developing it. In 2013 £4,151,000 (2012 £1,929,000) was spent across the Group on research and development and other technical expenditure. Our commitment to the future represents 49% of revenue (2012: 24%).

 

2014 will see continued investment across the Company's brands with the full benefits expected to come through in the latter parts of the current financial year.

 

Loss per share

 

The basic loss per share was 1.11p (2012: loss 0.05p).

 

Cash

 

Cash at the year-end stood at £1,521,000 (2012: £2,772,000), the change reflecting the significant investments made, which continues to be made into 2014.

 

Dividend

 

As a result of the significant investment the Company has made in the strategic product innovation and sales development the directors propose not to pay a dividend for 2013.

 

 

 

OPERATIONS

 

Software as a Service

 

Business Performance Management

 

AITrackRecord has maintained its position as a strategic solution, fundamental to the on-going operations of leading financial organisations, with the benefits of this position recognised during 2013 with a significant increase to the recurring revenue.

 

From a development perspective we have increased the operational effectiveness of the AITrackRecord team by implementing standard controls, quality procedures and formalisation of the specifications and change control processes. These additional procedures and quality management controls, have assisted in the signing of a significant contract with RBS and higher than ever monthly recurring professional services revenue for the brand as a whole.

 

The innovation and process development throughout the year has ensured that AITrackRecord can continue to provide customers with significant value and maintain the brand's position as a key strategic partner.

 

e-Procurement and Supplier Risk Management

 

Despite cut backs in public sector spending, Due North has continued to develop its presence in the market opening 29 new accounts during 2013. In July Alan Gray took up the position of non-executive Chairman at Due North and Joanna Arnold took responsibility for overseeing the on-going operational management.

 

During 2013 Due North was selected for Gartner's highly regarded Strategic Sourcing Suite Magic Quadrant report. It reviewed the leading procurement solutions available around the world and has helped to further develop the brand's reputation during the year.

 

Stakeholder and Reputation Management

 

AIMediaComms' presence in the public sector has remained strong during 2013. Despite the significant reforms in the NHS and reductions in public spending, the brand signed 12 new public sector organisations including 6 NHS bodies. AIMediaComms has also continued to develop its presence in the private sector, signing 13 new name customers including: Skanska, G4S and Scottish and Southern Energy.

 

2013 has also seen the first/beta release of AIMediaComms' social media monitoring tool, which has been specifically designed to complement the existing political monitoring and PR management modules. The new functionality will help to ensure AIMediaComms is able to maintain its current competitive advantage in the industry.

 

Business Continuity and Incident Management

 

AIControlPoint has maintained its strong presence in the aviation and finance sectors and has most notably acquired 2 key strategic accounts in the oil and gas sector, further validating AIControlPoint's strong reputation within the industry.

 

During 2013 AIControlPoint launched its new Emergency Rota module, which has been specifically designed to meet the requirements of both the aviation and oil and gas markets. The new functionality has proved popular with existing customers and has enabled AIControlPoint to approach existing prospects with a new offering.

 

AIControlPoint was also selected by leading technology analysts, Gartner, as a 'Cool Vendor' for 2013, under the category for business continuity management and IT disaster recovery.

 

Division in recovery

 

Training and Competence

 

AITalent's operating losses including one-off charges were £264,000 up from prior years due to the follow on effects in the early part of 2013 of significant restructuring (2012: £236,000). Included in operating losses were one-off costs of £20,000 (2012: £171,000), relating to the staff re-organisation.

 

AITalent has continued to focus on highly regulated and high risk industries, seeing particular growth in the financial services market, including signing new contracts with Kleinwort Benson and Hoare Bank. The brand continues to maintain its presence in the pharmaceutical market and significant growth in financial services, it offers growth opportunities for other brands in the Group, especially AITrackRecord where there are opportunities to introduce the powerful talent and performance management functionality.

 

IT Support Services

 

Infrastructure (IaaS), Cloud and Data Security Management

 

Willow Starcom has continued to develop its presence as a provider of cloud and hosted solutions and has significantly benefitted from the restructure of its operations; moving away from the legacy hardware support model, to business development in a significant growth services market. Willow Starcom has once again delivered substantial growth during the year, with significant new signings during 2013. In addition, Willow Starcom's AICloud brand has continued to develop amongst new and existing customers within Access Intelligence.

 

Willow Starcom has made significant investment in both the technology solution and management processes, which has helped the Access Intelligence brands in securing new business, providing a suitable hosting environment for some of the world's largest blue chip companies. This investment will continue to drive Willow Starcom's success in the coming year.

 

 

 

Centralised Development Operations

 

2013 was the first full year of operations for Access Intelligence's Centre of Excellence in York. During 2013, development operations have been migrated to a centralised, industry-standard Application Lifecycle Management toolset. This toolset, in conjunction with centralised quality management processes and people management, has increased the efficiency of solution development; from initial requirements gathering through to commissioning and deployment of new and updated applications.

 

Customer support operations have been consolidated into a single, cross-product support operation. This has improved customer satisfaction levels through improved issue resolution efficiency and effectiveness.

 

This year we have realised the first phase of the new software architecture, which will enable us to transition away from legacy technology in certain parts of the Group and benefit from cutting edge technologies and techniques to provide a high-quality, resilient, configurable and performant platform for future product delivery. The configurability of products based on the new software architecture will enable us to significantly reduce our time-to-market and provides us with a route to move from being a vendor of operational risk and compliance management tools, to a provider of services in the Enterprise GRC market.

 

Strategy and Market

 

There continues to be growing pressures on companies around the world to improve corporate governance in line with industry regulations and demands from key stakeholders. Access Intelligence's solutions continue to be used both operationally and at a strategic level, to enable our customers to mitigate risk and develop their competitive advantage. This key driver, combined with Access Intelligence's product innovation and extensive industry experience, has enabled the company to benefit from growth in both short term and long term revenue.

 

Software as a Service based solutions continue to provide companies with a high performing, resilient and value driven alternative to managing and maintaining software applications within their own infrastructure. Access Intelligence has utilised this software development and delivery method as a key component of its strategy, providing not only significant benefits to customers, but ensuring investors can benefit from increased innovation with a shorter time to market, a stable base for revenue growth and a long term visibility of performance.

 

In 2014 will we will continue to invest in the development of our products. Our focus over the coming year will continue to be on realising the benefits from brand synergies throughout our commercial activities.

 

Directors and Staff

 

2013 has demonstrated that our core belief of building a company based on the expertise, experience and integrity of our industry leading team is delivering significant value. I would like to thank all our staff for their hard work and commitment, which has enabled us to recognise considerable progress during 2013 and we expect to benefit from this in the coming years. As a Company, we have delivered advances and I look forward to our continued operational successes in 2014.

 

By order of the board

 

M Jackson

 

Executive Chairman

1 April 2014

 

 

 

 

 

 

Consolidated Statement of Comprehensive Income

Year ended 30 November 2013

 

Note

2013 £'000

2012 £'000

Revenue

3

8,388

8,053

Cost of sales

(2,245)

(2,398)

Gross profit

6,143

5,655

Administrative expenses

(6,026)

(6,009)

Share-based payment

(40)

(36)

Operating profit/(loss) before impairment

77

(390)

Impairment of intangibles

(2,607)

-

Operating loss

5

(2,530)

(390)

Financial income

10

23

Financial expense

(119)

(130)

Loss before taxation

(2,639)

(497)

Taxation credit

6

27

383

Loss for the year attributable to the equity holders of the parent company

(2,612)

(114)

Other comprehensive income

-

-

Total comprehensive income for the period attributable to the owners of the parent company

 

(2,612)

 

(114)

Earnings per share

Basic and diluted loss per share

7

(1.11)p

(0.05)p

 

 

 

Consolidated Statement of Financial Position

At 30 November 2013

 

Note

2013£'000

2012£'000

Non-current assets

Property, plant and equipment

617

472

Intangible assets

8

7,807

8,846

Deferred tax assets

610

720

Total non-current assets

9,034

10,038

Current assets

Inventories

168

191

Trade and other receivables

2,023

2,244

Current tax receivables

337

-

Cash and cash equivalents

1,521

2,772

Total current assets

4,049

5,207

Total assets

13,083

15,245

Current liabilities

Trade and other payables

1,030

1,012

Accruals and deferred income

3,414

3,400

Interest bearing loans and borrowings

9

754

-

Total current liabilities

5,198

4,412

Non-current liabilities

Trade and other payables

-

37

Interest bearing loans and borrowings

9

507

1,217

Deferred tax liabilities

712

494

Total non-current liabilities

1,219

1,748

Total liabilities

6,417

6,160

Net assets

6,666

9,085

Equity

Share capital

1,324

1,286

Treasury shares

(148)

(148)

Share premium account

224

-

Capital redemption reserve

191

191

Share option reserve

331

284

Equity reserve

126

126

Retained earnings

4,618

7,346

Total equity attributable to the equity holders of the parent company

6,666

9,085

 

 

 

Consolidated Statement of Changes in Equity

Year ended 30 November 2013

 

 

 

 

Share capital£'000

 

 

 

Treasury shares£'000

 

 

Sharepremiumaccount £'000

 

 

Capital redemption reserve£'000

 

 

Share option reserve£'000

 

 

 

Equity reserve£'000

 

 

 

Retained earnings£'000

 

 

 

 

Total£'000

Group

At 1 December 2011

1,286

(148)

-

191

226

126

7,915

9,596

Total comprehensive loss for the year

-

-

-

-

-

-

(114)

(114)

Transactions with owners

Share-based payments - current year

-

-

-

-

36

-

-

36

Tax reversal relating to share-based payment

-

-

-

-

22

-

-

22

Dividends recognised as distributions to owners

-

-

-

-

-

-

(455)

(455)

At 30 November 2012

1,286

(148)

-

191

284

126

7,346

9,085

At 1 December 2012

1,286

(148)

-

191

284

126

7,346

9,085

Total comprehensive loss for the year

-

-

-

-

-

-

(2,612)

(2,612)

Transactions with owners

Shares issued in year

38

-

-

-

-

-

-

38

Share premium on shares issued in year

-

-

224

-

-

-

-

224

Share-based payments - current year

-

-

-

-

40

-

-

40

Tax reversal relating to share-based payment

-

-

-

-

7

-

-

7

Dividends recognised as distributions to owners

-

-

-

-

-

-

(116)

(116)

At 30 November 2013

1,324

(148)

224

191

331

126

4,618

6,666

 

 

 

 

Consolidated Statement of Cash Flow

Year ended 30 November 2013

 

2013

 £'000

2012

£'000

Loss for the year

(2,612)

(114)

Adjusted for:

Taxation

(27)

(383)

Depreciation and amortisation

360

276

Amortisation and impairment of intangible assets

2,607

-

Share option charge

40

36

Interest income

(10)

(23)

Interest expense

119

130

Loss on disposal of property, plant and equipment

2

-

Operating cash inflow/(outflow) before changes in working capital

479

(78)

(Increase) in trade and other receivables

(116)

(555)

Decrease in inventories

23

62

Increase in trade and other payables

317

634

Net cash inflow from operations before taxation

703

63

Taxation received

45

20

Net cash inflow from operations

748

83

Cash flows from investing

Interest received

10

23

Acquisition of property, plant and equipment and software licences

(389)

(462)

Proceeds of release of escrow (2011 sale of subsidiary (net of costs))

-

243

Cost of software development

(1,686)

(715)

Net cash outflow from investing

(2,065)

(911)

Cash flows from financing activities

Interest paid

(76)

(80)

Issue of shares and share option exercise proceeds

262

-

Repayment of borrowings

(4)

(25)

Payment of dividend

(116)

(455)

Net cash inflow/(outflow) from financing

66

(560)

Net decrease in cash and cash equivalents

(1,251)

(1,388)

Opening cash and cash equivalents

2,772

4,160

Closing cash and cash equivalents

1,521

2,772

 

 

Notes to the financial statements

 

1. Basis of preparation

 

This announcement has been prepared in accordance with the Company's accounting policies, which in turn are in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU") applied in accordance with the provisions of the Companies Act 2006. 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. The accounting policies comply with each IFRS that is mandatory for accounting periods ended 30 November 2013.

 

The results are unaudited, however we do not expect there to be any difference between the numbers presented and those within the annual report.

 

The financial information set out above does not constitute the Group's statutory accounts, but is derived from those accounts. The statutory accounts for the year ended 30 November 2012 have been delivered to the Registrar of Companies and those for 2013 will be delivered following the Group's annual general meeting.

 

2. Basis of consolidation

 

The Group results comprise the financial statements of Access Intelligence plc and its subsidiaries as at 30th November 2013. They are presented in Sterling and all values are rounded to the nearest thousand pounds (£'000).

 

3. Revenue

 

The Group's revenue is primarily derived from the rendering of services with the value of sales of goods being not significant in relation to total Group revenue.

 

The Group's revenue was split into the following territories:

 

2013

£'000

2012

£'000

United Kingdom

7,898

7,412

European Union

186

182

Rest of the world

304

459

8,388

8,053

 

All non-current assets are held in the United Kingdom as they were in 2012. No customer represents 10% or more of revenue as was the case in 2012.

 

4. Segment reporting

 

Segment information is presented in respect of the Group's operating segments which are based upon the Group's management and internal business reporting.

 

Inter-segment pricing is determined on an arm's length basis.

 

Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items comprise mainly head office expenses.

 

Segment non-current asset additions show the amounts relating to property, plant and equipment and intangible assets including goodwill.

 

Operating segments

 

The Group operating segments have been decided upon according to their revenue model and product or service offering being the information provided to the chief operating decision maker, the executive Chairman. The software as a service segment derives its revenues from software licence sales and support and training revenues. The IT support services revenue derives from maintenance and back-up services. The segments are:

 

· Software as a service

· IT support services

· Division in recovery - AITalent Ltd

· Head Office

 

The segment information for the year ended 30 November 2013 is as follows:

 

2013

Software as a service £'000

IT support services £'000

Head office £'000

AI Talent Ltd £'000

Consolidation adjustment £'000

Total £'000

External revenue

5,648

2,089

-

651

-

8,388

Internal revenue

-

294

-

-

(294)

-

Operating profit/(loss)

1,596

178

(1,369)

(264)

(64)

77

Impairments

(655)

(1,952)

(2,607)

Finance income

9

-

1

-

-

10

Finance costs

-

-

(119)

-

-

(119)

Taxation

(39)

-

-

66

-

27

Profit from discontinued operations

-

-

-

-

-

-

Profit/(loss) after taxation

911

178

(1,487)

(2,150)

(64)

(2,612)

Reportable segment assets

9,756

1,888

11,671

542

(10,774)

13,083

Reportable segment liabilities

4,305

1,252

5,969

1,595

(6,704)

6,417

Other information:

Additions to property, plant and equipment

65

142

160

1

(7)

361

Depreciation and amortisation

115

99

83

6

57

360

 

 

The segment information for the year ended 30 November 2012, is as follows:

 

2012

Software as a service £'000

IT support services £'000

Head office £'000

AI Talent Ltd £'000

Consolidation adjustment £'000

Total £'000

External revenue

5,343

1,736

-

974

-

8,053

Internal revenue

-

263

-

-

(263)

-

Operating profit/(loss)

1,072

173

(1,365)

(236)

(34)

(390)

Finance income

11

1

11

-

-

23

Finance costs

-

-

(125)

(5)

-

(130)

Taxation

107

10

210

19

37

383

Profit from discontinued operations

-

-

Profit/(loss) after taxation

1,190

184

(1,269)

(222)

3

(114)

Reportable segment assets

8,001

1,458

10,545

501

(5,260)

15,245

Reportable segment liabilities

3,479

849

4,529

1,255

(3,952)

6,160

Other information:

Additions to property, plant and equipment

67

129

212

3

(34)

377

Depreciation and

amortisation

152

77

33

14

-

276

 

 

 

5. Operating loss

 

Operating loss is stated after charging:

2013

£'000

2012

£'000

Depreciation of property, plant and equipment

214

154

Amortisation of development costs

48

37

Amortisation of brand values

69

68

Amortisation of software licences

30

17

Loss on disposal of property, plant and equipment

2

-

Impairment of intangibles

2,607

-

Exceptional costs (see below)

139

446

Operating lease charges - land and buildings

433

398

Auditor's remuneration

55

60

Share based payments

40

36

Research and development and other technical expenditure

2,465

1,224

(a further £1,686k (2012: £706k) was capitalised)

Cost of inventories

422

400

(Release of)/increase in provision for receivables

(139)

50

 

Exceptional costs in the year ended 30 November 2013 were incurred as a result of restructuring, incurring non-recurring one off termination of employment costs for staff and a director and associated legal fees; residual costs of closure and relocation of AITrackRecord Ltd's office to the York Development Centre and non-recurring costs incurred in setting up the new head office in London.

 

The exceptional costs are made up of the following:

2013

£'000

2012

£'000

Compensation for loss of office - director

4

-

Compensation and notice payments - all staff

34

180

Recruitment and temporary staff fees

-

213

Legal costs incurred on compensation of loss of office for a director

10

-

Legal costs on the sale and purchase agreement & onerous lease termination

91

53

139

446

 

 

6. Taxation

 

2013

£'000

2012

£'000

Current income taxes credit:

UK corporation tax credit for the year

(226)

-

Adjustment in respect of prior year

(136)

(10)

Total current income tax credit

(362)

(10)

Deferred tax

Impact of change in tax rate

(21)

(11)

Origination and reversal of temporary differences

356

(362)

Total deferred tax

335

(373)

Total tax credit

(27)

(383)

 

 

As shown above the tax assessed on the loss on ordinary activities for the year is lower than (2012: higher than) the standard rate of corporation tax in the UK of 23.3% (2012: 24.7%).

 

The differences are explained as follows:

 

2013

£'000

2012

£'000

Loss on ordinary activities before tax

(2,639)

(497)

Loss on ordinary activities by effective rate of tax of 23.3% (2012: 24.7%)

(616)

(122)

Expenses not deductible for tax purposes

34

22

Adjustment in respect of prior year

(136)

(10)

Additional R&D claim CTA 2009

691

(273)

Total tax credit

(27)

(383)

 

Factors that may affect future tax expenses:

 

In March 2013 the Chancellor proposed changes to further reduce the main rate of corporation tax by 2% to 21% from 1 April 2014 and by a further 1% from April 2015. These changes become substantively enacted on 2 July 2013 and therefore the effect of the rate reductions on deferred tax balances as at 30 November 2013 have been included in the figures above. All deferred tax assets and liabilities are assumed to reverse or be utilised at 20%.

 

 

 

7. Earnings per share

 

The calculation of earnings per share is based upon the loss after taxation of £2,612,000 (2012: loss of £114,000) divided by the weighted average number of ordinary shares in issue during the year which was 233,560,576 (2012: 227,604,029).

 

The weighted average number of ordinary shares used in the calculation of diluted earnings per share is 233,560,576 (2012: 227,604,029). In 2013 and 2012 potential ordinary shares from the share option schemes and convertible loan notes have an anti-dilutive effect due to the Group being in a loss position. As a result, dilutive loss per share is disclosed as the same value as basic loss per share.

 

This has been computed as follows:

 

2013

2012

Loss after tax £'000

Weighted average no of shares

Loss per share (pence)

Loss after tax£'000

Weighted average no of shares

Loss per share (pence)

Loss attributable to ordinary shareholders

(2,612)

235,110,347

(1.11)

(114)

227,604,029

(0.05)

Dilutive effect of options

n/a

n/a

n/a

n/a

n/a

n/a

Dilutive effect of loan note conversion

n/a

n/a

n/a

n/a

n/a

n/a

Diluted loss per share for the year

(2,612)

235,110,347

(1.11)

(114)

227,604,029

(0.05)

 

 

On the 21 September 2011 29,666,667 shares were returned to the Company and were held in Treasury at the year end. Once in Treasury they were removed from the earnings per share calculation.

 

The total number of options and warrants granted at 30 November 2013 of 39,396,281 would generate £1,198,188 in cash if exercised. At 30 November 2013, 10,596,281 were priced above the mid-market closing price of 2.75p per share and 28,800,000 were below.

 

At the 30 November 2013 7,407,387 staff options were eligible for exercising at an average price of 4.3p. Also eligible for exercising are the 21,300,000 warrants priced at 2.75p per share held by M Jackson, D Lowe and Elderstreet VCT plc consequent to their investment in October 2008.

 

All of the outstanding loan notes, (£750,000 in favour of Unicorn AIM VCT plc and £500,000 in favour of Elderstreet VCT) will be redeemed at par or convert to a total of 31,250,000 shares on 31 December 2015.

 

 

8. Intangible fixed assets

 

Brand value £'000

Goodwill £'000

Development costs

 £'000

Software licences £'000

Total

£'000

Cost

At 1 December 2011

1,369

12,005

727

-

14,101

Capitalised during the year

-

-

706

132

838

At 30 November 2012

1,369

12,005

1,433

132

14,939

At 1 December 2012

1,369

12,005

1,433

132

14,939

Capitalised during the year

-

-

1,686

28

1,714

At 30 November 2013

1,369

12,005

3,119

160

16,653

Amortisation and impairment

At 1 December 2011

68

5,550

353

-

5,971

Amortisation in year

68

-

37

17

122

At 30 November 2012

136

5,550

390

17

6,093

At 1 December 2012

136

5,550

390

17

6,093

Amortisation in year

68

-

48

30

146

Impairment in year

145

2,428

34

-

2,607

At 30 November 2013

349

7,978

472

47

8,846

Net Book Value

At 30 November 2013

1,020

4,027

2,647

113

7,807

At 30 November 2012

1,233

6,455

1,043

115

8,846

 

Annual impairment testing for cash-generating units ("CGUs") containing goodwill and capitalized development costs not yet available for use

For the purpose of impairment testing, goodwill is allocated by entity, which represent the Group's CGUs and the lowest level within the Group at which the goodwill is monitored.

 

The pre-impairment carrying amounts of goodwill and capitalised development costs not yet available for use allocated to each CGU are:

 

Pre-impairment

2013

Capitalised Development Costs £'000

Goodwill £'000

Total £'000

Software as a service:

Access Intelligence plc

7

89

96

Due North Ltd

1,674

1,033

2,707

Access Intelligence Media & Communications Ltd

352

1,928

2,280

AITrackRecord Ltd

612

-

612

2,645

3,050

5,695

IT Support Services - Willow Starcom Ltd

-

800

800

Division in recovery - AI Talent Ltd

36

2,605

2,641

2,681

6,455

9,136

 

 

Pre-impairment

 

2012

Capitalised Development Costs £'000

Goodwill £'000

Total £'000

Software as a service:

Access Intelligence plc

37

89

126

Due North Ltd

988

1,033

2,021

Access Intelligence Media & Communications Ltd

5

1,928

1,933

AITrackRecord Ltd

1

-

1

1,031

3,050

4,081

IT Support Services - Willow Starcom Ltd

-

800

800

Division in recovery - AI Talent Ltd

12

2,605

2,617

1,043

6,455

7,498

 

 

At the balance sheet date, impairment tests were undertaken by comparing the carrying values of goodwill, capitalised development costs and other assets with the recoverable amount of the CGU to which the goodwill, capitalised development costs and other assets have been allocated. The recoverable amount of the CGU is based on value-in-use calculations. These calculations use pre-tax cash flow projections covering a five year period based on financial budgets and forecasts approved by management with a terminal value.

 

The key assumptions used for value-in-use calculations are those regarding revenue growth rates and discount rates over the forecast period. Management estimate discount rates using pre-tax rates that reflect the current market assessment of the time value of money and the risks specific to the CGUs. Growth rates are based on past experience, the anticipated impact of the CGUs significant investment in research and development, the strengthening of the management team and corporate support resources over the past year and expectations of future changes in the market. The value in use calculations use information from approved budgets in the first two years, followed by applying specific growth rates for years 3 to 5 and a terminal value growth rate thereafter. The key assumptions in the value in use calculations, analysed by CGU are:

 

Access

Intelligence

plc

Due North Ltd

Access

Intelligence

Media &

Communications Ltd

Willow

Starcom

Ltd

AI Talent Ltd

Annual revenue growth rate

(years 3 to 5)

3%

9%

7%

3%

11%

 

The discount rate used for all companies was between 11% and 13%, depending on the risk profiles for each CGU and varying growth rates to the cost base of each CGU have been applied commensurate to deliver the revenue projected. The terminal growth rate used was 2.5%.

 

The above assumptions provide impairment charges against goodwill as follows:

 - Due North £620,000

 - AI Talent £1,808,000

 

The circumstances and events giving rise to the impairment charges include below budget performance of these entities for the year ended 30 November 2013 and revisions of estimates of future growth rates.

 

Other impairments

 

Other intangible assets are tested for impairment if indicators of an impairment exist. Such indicators include performance falling short of expectation.

 

In 2013, development costs of £34,000 were impaired to take account of a project that did not generate the expected revenues. Additionally, the directors impared the brand value of Cobent, the former and no longer used name of AI Talent Ltd. The impairment charge arising was £145,000.

 

The directors considered that there were no further indicators of impairment relating to the remaining intangible fixed assets at 30 November 2013.

 

 

9. Interest bearing loans and borrowings

 

2013

£'000

2012

£'000

Current

Convertible loan notes

754

-

Non-current

Convertible loan notes

507

1,217

 

On 30 June 2009 £1,750,000 convertible loan notes were issued. At the start of the financial year, £1,250,000 of these loan notes were in issue, and were redeemable at par or convertible to ordinary shares at 4p per ordinary share on or before maturing 30 June 2014 and carried a coupon of 6% per annum, payable semi-annually until such time as they were repaid or converted in accordance with their terms. The holders of the notes may convert all or part of the notes held by them into new ordinary shares in the Company on delivery to the Company of a conversion notice, at 4 pence per share.

 

In November 2013, the Company agreed terms with Elderstreet VCT (a company related to the Chairman, Mr Michael Jackson), to extend the loans for 18 months, such that they mature on 31 December 2015, with enhanced interest at 8% during this extended period with conversion rights unchanged at 4 pence per share. These notes are classified as non-current at the year end.

 

In March 2014, the Company agreed the same terms as those agreed with Elderstreet VCT in November 2013, with the other incumbent note-holder, Unicorn AIM VCT plc. Accordingly, these notes are classified as current notes at the year end, however, these notes are redeemable at par or convertible to ordinary shares at 4p per ordinary share on or before maturing 31 December 2015 and carry a coupon of 6% until 30 June 2014, thereafter 8% per annum, payable semi-annually until such time as they were repaid or converted in accordance with their terms. The holders of the notes may convert all or part of the notes held by them into new ordinary shares in the Company on delivery to the Company of a conversion notice, at 4 pence per share.

 

No redemptions or conversions of the convertible loan stock arose in the year ended 30 November 2013.

 

The net proceeds received from the issues of the convertible loan notes have been split between the liability element and an equity component, representing the fair value of the embedded option to convert the liability into equity of the Company, as follows:

 

2013

£'000

2012

£'000

Proceeds of issue of convertible loan notes

1,250

1,250

Equity component

(126)

(126)

Deferred taxation

(49)

(49)

Initial fair value of liability component

1,075

1,075

Cumulative interest charged

486

367

Cumulative interest paid

(300)

(225)

Liability component at 30 November

1,261

1,217

 

The equity component of £126,000 (2012: £126,000) has been credited to equity reserve.The interest charged for the year is calculated by applying an effective rate of interest of 9.8% to the liability component for the 12 month period. The liability component is measured at amortised cost. The difference between the carrying amount of the liability component at the date of issue and the amount reported in the balance sheet at 30 November 2013 represents the effective interest rate less interest paid to that date.

 

The movement on the convertible loan note liability is summarised below:

 

2013

£'000

2012

£'000

Opening loan liability

1,217

1,181

Interest charged for the year

119

111

Interest paid in the year

(75)

(75)

Liability component at 30 November

1,261

1,217

 

 

10. Availability of Annual Report and AGM date

 

Copies of the Report and Accounts will be posted to shareholders shortly where requested and will be available from the Company's website (www.accessintelligence.com) from the evening of 1 April 2014. It is intended that the annual general meeting will take place at the Company's registered office, 10-11 Charterhouse Square, London, EC1M 6EH, at 10.00am on Monday, 28 April 2014.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR WGURCWUPCPPG
Date   Source Headline
19th Apr 20244:57 pmRNSHolding(s) in Company
16th Apr 20247:00 amRNSProposed Change of Name
25th Mar 20247:00 amRNSAccelerating ARR growth for Q1 2024
16th Jan 20247:00 amRNSTrading Update
18th Oct 20237:00 amRNSSignificant customer contract wins in ANZ
4th Jul 20237:00 amRNSInterim Results
22nd Jun 20237:00 amRNSTrading Update
23rd May 20232:30 pmRNSResult of Annual General Meeting
10th May 20235:45 pmRNSHolding(s) in Company
21st Apr 20233:00 pmRNSPosting of notice of AGM
17th Apr 20237:00 amRNSFINAL RESULTS FOR THE YEAR ENDED 30 NOVEMBER 2022
13th Mar 20237:00 amRNSSilicon Valley Bank
3rd Mar 20237:00 amRNSBoard Changes
10th Feb 20237:00 amRNSContract wins
8th Feb 20233:45 pmRNSHolding(s) in Company
30th Jan 202312:25 pmRNSHolding(s) in Company
21st Dec 20221:43 pmRNSHolding(s) in Company
13th Dec 20227:00 amRNSTrading Update
28th Jul 20223:45 pmRNSExercise of Options, Treasury Shares & TVR
5th Jul 20227:00 amRNSInterim Results
1st Jul 20227:00 amRNSTotal Voting Rights
17th Jun 20227:00 amRNSTrading Update
14th Jun 20229:40 amRNSHolding(s) in Company
25th May 20223:15 pmRNSResult of Annual General Meeting
29th Apr 20225:00 pmRNSPosting of Notice of AGM
25th Apr 20227:00 amRNSFINAL RESULTS FOR THE YEAR ENDED 30 NOVEMBER 2021
7th Apr 20227:00 amRNSContract Wins
6th Apr 20222:52 pmRNSHolding(s) in Company
6th Apr 202212:30 pmRNSHolding(s) in Company
25th Feb 202212:15 pmRNSDirector/PDMR Shareholding
4th Feb 20226:01 pmRNSHolding(s) in Company
18th Jan 202212:45 pmRNSDirector/PDMR Shareholding
17th Jan 20224:05 pmRNSDirector/PDMR Shareholding
17th Jan 20227:00 amRNSTrading Update
1st Dec 20217:00 amRNSTotal Voting Rights
18th Nov 20218:00 amRNSHolding(s) in Company
9th Nov 20214:10 pmRNSExercise of Warrants and Total Voting Rights
18th Oct 20218:15 amRNSCopyright Tribunal Ruling
4th Oct 20217:00 amRNSBoard Changes
4th Oct 20217:00 amRNSEstablishment of Long-Term Value Creation Plan
7th Sep 20216:01 pmRNSHolding(s) in Company
7th Sep 202110:50 amRNSHolding(s) in Company
3rd Sep 20215:51 pmRNSHolding(s) in Company
3rd Sep 20215:50 pmRNSHolding(s) in Company
2nd Sep 20218:15 amRNSCompletion of Acquisition and Re-Admission
1st Sep 20218:00 amRNSSuccessful Implementation of Scheme of Arrangement
27th Aug 20219:05 amRNSHolding(s) in Company
27th Aug 20217:00 amRNSHolding(s) in Company
25th Aug 202112:20 pmRNSPosting of Supplementary AIM Admission Document
20th Aug 20217:00 amRNSScheme Effective, Director Shareholdings & TVR

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.