Sapan Gai, CCO at Sovereign Metals, discusses their superior graphite test results. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAFHP.L Regulatory News (AFHP)

  • There is currently no data for AFHP

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

25 Jan 2016 07:00

RNS Number : 7949M
AFH Financial Group Plc
25 January 2016
 

 

AFH Financial Group PLC

("AFH" or the "Group")

 

AUDITED FINAL RESULTS

Strong results ahead of expectations, dividend increased by 50%

 

The Directors of AFH (the "Directors"), a leading financial planning led investment management firm, today announces the Group's consolidated audited results for the period ending 31 October 2015 reflecting the continued growth of the Group and resulting in a 50% increased dividend.

Highlights:

· Progressive dividend policy sees 50% increase of full year dividend to 2.25p per share

· EBITDA up 115% due to controlled and profitable growth

· Revenue up 40% to £21.0m, exceeding market expectations

· EPS up 80% to 5.95 pence per share

· Successful completion of 11 acquisitions with a strong pipeline for the period ahead

· Well positioned to meet increasing demand and regulatory change

 

Commenting, John Wheatley, Chairman of AFH, and Alan Hudson, Chief Executive of AFH, said:

"Given the progress made in 2015 and the early months of the 2016 financial year, the Directors view the coming period as providing excellent prospects and look forward to extending AFH's brand, reach and reputation."

 

Enquiries:

 

AFH Financial Group PLC 01527 577 775

Alan Hudson, Chief Executive Officer

Paul Wright, Chief Financial Officer

www.afhfinancialgroup.com

 

Allenby Capital Limited 020 3328 5656

Nick Naylor/Nick Athanas (Nominated Adviser and Broker)

Chris Crawford (Corporate Broking)

 

Yellow Jersey PR Limited 07768 537 739

Dominic Barretto

Aidan Stanley

 

 

Chairman's Report

Business Review

I am pleased to report a successful 2015, following a strong performance during the second half of the year to 31 October 2015. The Company has enjoyed significant increases in both revenue and profitability and continues to provide high quality services to a growing portfolio of clients nationwide.

Our success continues to be built on our belief that a financial planning led approach to the management of our clients' wealth, based on the highly personal face to face relationship between them and our advisers, is key to ensuring that client's interests remain at the centre of our operations. This strategy allows us to identify and plan for our clients' long-term requirements and ambitions before any investment decisions are made. We work with them to structure a portfolio appropriate for their attitude and tolerance to risk. This is then invested, regularly monitored and managed in line with their agreed goals and requirements. Our clients receive a proactive and transparent service all year round, where relationships are built on mutual respect.

At a time when people are living longer and being encouraged by the Government to take greater responsibility for their financial wellbeing, and with current legislation allowing for additional flexibility and choice, the Company believes that long-term demand for personal independent financial advice will continue to grow. With over 150 qualified advisers, AFH is well positioned to meet this increasing need and to benefit from these demographic and regulatory changes.

During the year under review, the Company enjoyed strong revenue growth. This was driven by a significant rise in recurring fee income, which increased our average annualised gross revenue per adviser to £143,000. Total revenue for the full year grew by 40% to £21.0m with H2 revenue, boosted by acquisitions made during the year. This exceeded expectations set out in the interim report of May 2015, where I indicated that new business revenues had been restrained during H1. This was in part due to our clients deferring pension advice and investment. I am pleased to report that, following the UK General Election in May, the level of new business has increased significantly.

During the year, AFH increased its national footprint by completing 11 acquisitions at an average capped consideration of slightly above £1m. Five of these acquisitions were asset purchases, where the client databases and ongoing revenue streams were acquired. The remaining six were acquired by purchasing 100% of the equity shares with a significant proportion of the consideration payable on a deferred basis. Our acquisitions during the period were financed from our continuing positive trading cash flow and from the equity and unsecured loan stock raised by the Company during 2014 and in January and May 2015.

In line with our strategy of controlled and profitable growth, the Company continued to invest in strengthening its management team, with a number of senior appointments. In October 2015 it was announced that Alexis James and Austin Broad, our Heads of Risk and Advice respectively, had joined the main Board. We also invested heavily in our physical and technological infrastructure to support the additional growth planned for 2016 and future years. In September 2015, we increased our office space at AFH House in Bromsgrove by 50%, and during the second half upgraded both our internal IT capacity and our ability to respond to the increasing technology risks currently affecting all businesses.

Financial Results

The Company reported strong growth in 2015, with revenues increasing by 40% to £21.0m (2014: £15.0m) and EBITDA (net cash generation from trading excluding non cash share based payments) increasing by 115% from £1.3m to £2.8m. Excluding the £240,000 non-recurring cost of operating IFS UK Limited, which was acquired on 30 April 2015, as a separate business during its integration and which was anticipated and reported at the time of the acquisition, EBITDA rose to £3.05m. Post tax earnings attributable to shareholders showed a similarly healthy increase from £0.6m to £1.2m.

Earnings per share increased to 5.95p (2014: 3.31p) as the benefits of AFH's centralised administration for supporting our growing business were recognised.

 

During 2015, recurring revenue increased to £13.6m (2014: £8.25m) to represent 65% of total income for the year. The Directors believe this figure confirms the strength of the Company's financial model. Almost 90% of the Company's total ongoing cost base, as at 31 October 2015, was covered by our recurring fees alone, when our 52% average gross margin figure is applied.

Approximately 75% of recurring revenue was generated internally during the year, representing organic growth in excess of 20% on 2014 levels. This reflects our advisers' ability to self-generate business, the benefits of our centralised marketing and our regional and national affinity groups to attract new clients.

The gross margin increased slightly during the year from 51% to 52% and remains comfortably above our benchmark 50% level.

The Company's cost base, excluding depreciation, amortisation and non-cash share-based payments, increased by £1.9m to £8.2m (2014: £6.3m). This comprised of increased staff investment, which represents over 65% of our total expenditure and the infrastructure supporting continued business growth.

At 31 October 2015, the Group held cash and cash equivalents of £3.8m (2014: £5.7m). During the year the Company raised £1.1m from equity and £2.1m from the issue of a four year unsecured loan note paying a coupon of 7.5%. The major cash outflows were £4.23m in initial and deferred payments for acquisitions purchased in the period 2013 to 2015. The Board believes that all future deferred payments for acquisitions completed during the year will be financed from existing cash resources and revenue generated by those acquisitions during the earn-out periods.

Post year end Share Placing and Subscription

In December 2015, the Company raised £6.37m (gross) from institutional and private investors. This was to provide additional capital for acquisitions anticipated to be completed in 2016, and to provide working capital for the enlarged business. I am pleased to welcome a number of new institutional investors as a result of the placing and wish to thank existing shareholders for their continued support.

Dividend

The Directors intend to continue the progressive dividend policy set out in my previous reports, whilst recognising the requirement to maintain sufficient cash within the business to fund the Company's growth strategy. Having considered this in the light of the strong performance during the year under review, the Directors propose a dividend of 2.25p per share, an increase of 50% over the 2015 dividend (1.5p per share). Subject to shareholders' approval at AFH's forthcoming Annual General Meeting, the dividend will be paid on 4th April 2016 to shareholders on the register of members at the close of business on 18th March 2016.

Employees and Advisers

The profitable growth of AFH is due to the hard work and professional approach of our staff and advisers. I would like to formally thank all the team for the contribution they have made to a highly successful year in which we have continued to grow our business profitably. It is our aim to become the employer of choice for staff and to maintain the alignment of interests between our staff and advisers with those of our shareholders. It is in response to the support we receive from our staff that we continue to develop and promote our people from within the Company at every opportunity, so that many key positions are occupied by home grown talent. It is the enthusiasm, dedication and creativity of our staff and advisers that has allowed the Group to continue to deliver according to its strategy each year.

Outlook

The Directors believe that there is a growing requirement for a professional, financial planning led approach to wealth management delivered by trusted personal advisers. Furthermore they recognise that there is a continuing consolidation of the IFA market at many levels within the sector.

The Company has again proven its ability to increase revenue whilst maintaining consistency in gross margins. This year has seen the early realisation of the benefits of scale and the infrastructure investment made in previous periods. The Company continues to be cash generative, and maintains a strong balance sheet given the current size of its business. The Board believes that it has developed the necessary infrastructure to support its growth plans for 2016 and beyond. The Company will actively continue to seek appropriately priced opportunities during 2016 to generate additional revenue and drive increased profitability.

Given the progress made in 2015 and the early months of the 2016 financial year, the Directors view the coming period as providing excellent prospects and look forward to extending AFH's brand, reach and reputation.

John Wheatley

Chairman

 

Chief Executive's report

2015 represented a year of further growth for AFH, seen in both new business levels and recurring revenues from our Funds Under Management ("FUM"), which have performed well. The Company continues to take advantage of the acquisition opportunities arising from the consolidation of the IFA sector, alongside our core organic advisory and investment management business. During the year we completed a further 11 acquisitions to extend our national coverage whilst investing heavily in support functions run from our Bromsgrove offices.

Our business is focused on the UK mass affluent market, providing advice to clients in an environment where the State is increasingly passing the responsibility for financial management to individuals. This permits greater choice, but also reduces the involvement and responsibility of the Government. Through our advisers, the Company seeks to build strong long-term relationships with our clients. Our aim is to guide them to achieve their financial goals, and we believe that through face to face advice, supported by a centralised technical and investment team, we are able to provide clients with the most effective outcomes.

The Board believes the strategy of face-to-face financial planning led investment management also delivers benefits to our shareholders. The long-term interaction and trust that such an approach engenders leads to a permanence and continuity of the client relationship with AFH. During 2015, our client retention rate remained above our internal target of 95% and new business inflows reached record levels.

During the year, FUM with ongoing fee agreements in place increased to approximately £1.8bn (2014: £0.9bn). Whilst almost £700m was added as a result of acquisitions during the period, over £200m represented inflows from existing and new clients of the core business. Approximately 90% of new business has been placed on our discretionary service, which at the year-end managed over £700m.

Adviser numbers increased to 158 as at 31 October 2015 (2014: 136), including both advisers joining from acquisitions and those recruited individually (net of retiring IFAs). As outlined in my last report, the internal market facilitated by the Company continues to offer an opportunity for retiring advisers to realise the growth in the value of their client base, whilst enabling younger advisers within the Group to acquire client portfolios in a transparent and controlled environment. It is expected this will continue to develop further.

In December 2014, the Company announced the issue of a 7.5% unsecured loan note, raising £2.14m. By introducing a limited amount of gearing to the Company's balance sheet and using the funds to part-finance the initial payments of our 2015 acquisitions, the Director's have been able to accelerate our acquisition strategy. This has been done with minimal dilution to existing shareholders whilst maintaining a conservative approach to debt financing, which at the year-end remained below 25% of net assets.

Following significant acquisition activity in the first half of the year, including our two largest transactions to date, the board announced in June 2015 that it would focus on integrating the new businesses and developing our management and infrastructure during the second half in preparation for growth in 2016. Since the year-end we have entered into discussions with a number of potential acquisitions. We have identified a strong pipeline of opportunities on which we will begin due diligence during the first six months of 2016.

In December 2015 the Company announced the successful Placing and Subscription for new shares, raising £6.37m (gross) to enable the Company to fund the purchase of further IFA businesses and to provide additional working capital for the enlarged Group. This fundraising has brought the Company to the attention of a number of important institutional investors, several of whom I am delighted to welcome as new shareholders. The size and structure of the fund raise, which follows a record financial year and the six month period of integration and preparation for growth in 2016, continues our strategy of maintaining a conservative approach to gearing whilst seeking to enhance Earnings per Share for shareholders in each financial year.

Current year trading

The current year has started in line with trading levels from the second half of 2015. Recurring revenues continue in line with the Directors' expectations, and the Group's acquisition pipeline remains strong. The recently enhanced Group cash reserves, which have risen to over £8m, will allow the board to take further advantage of the active M&A market in the IFA sector and deliver on its strategic aims in 2016 and future periods.

 

Alan Hudson

Chief Executive Officer

AFH FINANCIAL GROUP PLC
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
 
FOR THE YEAR ENDED 31 OCTOBER 2015

 

 

2015

2014

Note

£'000

£'000

Revenue

20,977

15,037

Cost of sales

(10,009)

(7,326)

 

 

 

Gross profit

10,968

7,711

Administrative expenses

(9,213)

(6,811)

 

 

 

Operating profit

1,755

900

Finance income

26

25

Finance costs

(187)

(64)

 

 

 

Profit before tax

1,594

861

Income tax expense

(421)

(260)

 

 

 

Profit for the year attributable to owners of the parent

1,173

601

Other comprehensive income

-

-

 

 

 

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

1,173

601

 

 

 

Earnings per share (in pence)

Basic

5.95

3.31

Diluted

5.49

3.10

 

 

 

 

 

 

AFH FINANCIAL GROUP PLC
 
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
 
AS AT 31 OCTOBER 2015

 

2015

2014

Note

£'000

£'000

Assets

Non-current assets

Intangible assets

4

20,902

9,707

Property, plant and equipment

960

279

Investments

1

1

 

 

 

21,863

9,987

Current assets

Trade and other receivables

6

4,406

2,474

Cash and cash equivalents

3,766

5,653

 

 

 

8,172

8,127

 

 

 

Total assets

30,035

18,114

 

 

 

Liabilities

Current liabilities

Trade and other payables

8,289

4,780

Current tax liabilities

339

136

Financial liabilities - Borrowings

63

-

 

 

 

8,691

4,916

Net current (liabilities) / assets

(519)

3,211

 

 

 

Non-current liabilities

Trade and other payables

8

5,238

1,866

Financial liabilities - Borrowings

7

3,432

752

Deferred tax liability

45

42

 

 

 

8,715

2,660

Total liabilities

17,406

7,576

 

 

 

Net assets

12,629

10,538

 

 

 

Shareholders' equity

Share capital

2,012

1,932

Share premium account

8,112

7,097

Merger reserve

(540)

(540)

Share-based payment reserve

384

269

Retained earnings

2,661

1,780

 

 

 

Total Shareholders' equity

12,629

10,538

 

 

 

 

 

Approved by the Board of Directors 22 January 2016

 

 

AFH FINANCIAL GROUP PLC
 
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
 
AS AT 31 OCTOBER 2015

 

 

Share capital

Share premium

Merger reserve

Share-based payment reserve

Retained earnings

Total

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 November 2013

1,712

4,477

(540)

230

1,407

7,286

Profit for the year

39

601

640

Other comprehensive income

-

-

-

 

 

 

 

 

 

Total comprehensive income

39

601

640

 

 

 

 

 

 

Issue of share capital

220

2,620

2,840

Dividend

(228)

(228)

 

 

 

 

 

 

Balance at 31 October 2014

1,932

7,097

(540)

269

1,780

10,538

Profit for the year

115

1,173

1,288

Other comprehensive income

-

-

-

 

 

 

 

 

 

Total comprehensive income

115

1,173

1,288

 

 

 

 

 

 

Issue of share capital

80

1,015

1,095

Dividend

(292)

(292)

Balance at 31 October 2015

2,012

8,112

(540)

384

2,661

12,629

 

 

 

 

 

 

 

 

AFH FINANCIAL GROUP PLC
 
CONSOLIDATED STATEMENT OF CASH FLOWS
 
FOR THE YEAR ENDED 31 OCTOBER 2015 

 

 

2015

2014

Note

£'000

£'000

Cash flows from/(used in) operating activities

Cash generated from operations

9

(1,035)

1,895

Tax paid

(219)

(314)

 

 

 

Net cash inflow/(outflow) from operating activities

(1,254)

1,581

 

 

 

Cash flows from investing activities

Purchase of property, plant and equipment

(789)

(112)

Purchase of other intangible assets, net of cash

(3,865)

(2,674)

Proceeds from disposals of other intangible assets

34

-

Rental Income received

8

10

Interest received

18

15

 

 

 

Net cash outflow from investing activities

(4,594)

(2,761)

 

 

 

Cash flows from financing activities

Proceeds from issue of shares

1,072

3,082

Share issue costs

(24)

(242)

Proceeds from borrowings

3,342

-

Repayment of borrowings

-

(50)

Interest paid

(137)

(63)

Dividends

(292)

(228)

 

 

 

Net cash inflow from financing activities

3,961

2,499

 

 

 

Net increase/(decrease) in cash and cash equivalents

(1,887)

1,319

Cash and cash equivalents at the beginning of the year

5,653

4,334

 

 

 

Cash and cash equivalents at the end of the year

3,766

5,653

 

 

 

 

 

 

AFH FINANCIAL GROUP PLC
 
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
 
FOR THE YEAR ENDED 31 OCTOBER 2015

The following selected notes have been extracted from the Company's audited report and accounts.

 

1. General Information

AFH Financial Group is a company incorporated in England and Wales under the Companies Act 2006 and is registered at AFH House, Buntsford Drive, Stoke House, Bromsgrove, Worcestershire, B60 4JE.

The Group is principally engaged in the provision of independent financial advice to the retail market.

This financial information has been prepared for the year ended 31 October 2015.

2. Revenue and segmental analysis

The Board of Directors is considered to be the chief operating decision maker of the Group.

The Board has determined that there is one operating segment of Independent Financial Advisory services based on reports reviewed by the Board that are used to make strategic decisions.

The total revenue of the Group for the year has been derived from its principal activity wholly undertaken in the United Kingdom.

No customer is defined as a major customer by revenue, contributing more than 10% of the Group revenues (2014 - £nil).

3. Employees

Employee costs (including salaried directors) for the Group were as follows:

 

2015

2014

£'000

£'000

Wages and salaries

5,280

3,833

Social security costs

509

358

Share based payments

116

39

 

 

5,905

4,230

 

 

 

 

The average number of employees (including directors) during the year were as follows:

 

2015

2014

Number

Number

Directors

6

5

Office

178

136

 

 

Total

184

141

 

 

 

 

4 Intangible Assets

Goodwill

Acquired client portfolios

Total

£'000

£'000

£'000

Cost

At 1 November 2013

2,465

5,428

7,893

Additions

-

2,674

2,674

Disposals

-

-

-

Revaluations

-

-

-

 

 

 

At 31 October 2014

2,465

8,102

10,567

Additions

-

11,959

11,959

Disposals

-

-

-

Revaluations

-

-

-

 

 

 

At 31 October 2015

2,465

20,061

22,526

 

 

 

Amortisation

At 1 November 2013

375

142

517

Charge for the year

-

343

343

 

 

 

At 31 October 2014

375

485

860

Charge for the year

-

764

764

 

 

 

At 31 October 2015

375

1,249

1,624

 

 

 

Net book value

 

 

 

At 31 October 2015

2,090

18,812

20,902

 

 

 

At 31 October 2014

2,090

7,617

9,707

 

 

 

 

Goodwill believed to have an indefinite useful life is carried at cost. The determination of whether goodwill is impaired requires an assessment of the fair value less cost to sell. The recoverable amount of goodwill on a fair value less costs to sell calculation is based on the discounted cash flows expected from the intangible assets of each acquisition, assuming no future growth in revenue generated cash flows, discounted at an implied factor of 10%. On this basis the directors believe the value of goodwill is not impaired at 31 October 2015.

 

5 Business combinations

(i) 2015 Acquisitions

a. Share purchase

Acquisition of Roxborough Consultancy Ltd.

 

Roxborough Consultancy Ltd was acquired by AFH Group Limited on 30 January 2015 and undertakes the provision of independent financial advice to the retail market.

 

The acquisition has been accounted for using the acquisition method. The provisional fair value of the identifiable assets and liabilities of Roxborough Consultancy Ltd as at the date of acquisition was:

Provisional fair value to be recognised on acquisition

Fair value adjustments

Previous carrying value

£'000

£'000

£'000

Client portfolio

916

916

-

Cash at bank

63

-

63

Assets

979

916

63

Trade and other payables

(9)

-

(9)

Liabilities

(9)

-

(9)

Total identifiable net assets at fair value

970

Total acquisition cost

970

Analysed as follows:

Initial cash consideration

481

Deferred contingent consideration

435

Net assets adjustment to initial consideration

54

Total acquisition cost

970

Cash outflow on acquisition

£'000

Cash paid

535

Cash acquired

(63)

Acquisition costs

5

Net cash outflow

477

 

The contingent consideration is payable in two payments on 30 March 2016 and 30 March 2017 and subject to an earn-out based on future turnover. The maximum amount payable is £916k

 

The post-acquisition revenue for the period ended 31 October 2015 was nil and the post-acquisition profit for the period ended 31 October 2015 was £nil as all client portfolios were novated to AFH Independent Financial Services Limited. If the acquisition had taken place on 1 November 2014, management estimate that the revenue would have been £nil and there would have been a profit of £nil.

5 Business combinations (continued)

 

Acquisition of K.L. Plester Financial Services Holdings Ltd.

 

K.L. Plester Financial Holdings Ltd was acquired by AFH Group Limited on 9 February 2015 and undertakes the provision of independent financial advice to the retail market.

 

The acquisition has been accounted for using the acquisition method. The provisional fair value of the identifiable assets and liabilities of K.L. Plester Financial Services Holdings Ltd as at the date of acquisition was:

Provisional fair value to be recognised on acquisition

Fair value adjustments

Previous carrying value

£'000

£'000

£'000

Client portfolio

1,717

1,717

-

Cash at bank

115

-

115

Assets

1,832

1,717

115

Trade and other payables

-

-

-

Liabilities

-

-

-

Total identifiable net assets at fair value

1,832

Total acquisition cost

1,832

Analysed as follows:

Initial cash consideration

745

Deferred contingent consideration

972

Net assets adjustment to initial consideration

115

Total acquisition cost

1,832

Cash outflow on acquisition

£'000

Cash paid

861

Cash acquired

(115)

Net cash outflow

746

 

 

The contingent consideration is payable in two payments on 9 April 2016 and 9 April 2017 and subject to an earn-out based on future turnover. The maximum amount payable is £1,717k

 

The post-acquisition revenue for the period ended 31 October 2015 was nil and the post-acquisition profit for the period ended 31 October 2015 was £nil as all client portfolios were novated to AFH Independent Financial Services Limited. If the acquisition had taken place on 1 November 2014, management estimate that the revenue would have been £nil and there would have been a profit of £nil.

 

5 Business combinations (continued)

 

Acquisition of Clarendon Financial Solutions Ltd.

 

Clarendon Financial Solutions Ltd was acquired by AFH Group Limited on 1 April 2015 and undertakes the provision of independent financial advice to the retail market.

 

The acquisition has been accounted for using the acquisition method. The provisional fair value of the identifiable assets and liabilities of Clarendon Financial Solutions Ltd as at the date of acquisition was:

Provisional fair value to be recognised on acquisition

Fair value adjustments

Previous carrying value

£'000

£'000

£'000

Client portfolio

461

461

-

Tangible assets

-

-

Cash at bank

50

-

50

Assets

511

461

50

Trade and other payables

(28)

-

(28)

Liabilities

(28)

-

(28)

Total identifiable net assets at fair value

483

Total acquisition cost

483

Analysed as follows:

Initial cash consideration

231

Deferred contingent consideration

230

Net assets adjustment to initial consideration

22

Total acquisition cost

483

Cash outflow on acquisition

£'000

Cash paid

258

Cash acquired

(50)

Net cash outflow

208

 

The contingent consideration is payable in two payments on 17 May 2016 and 17 May 2017 and subject to an earn-out based on future turnover. The maximum amount payable is £461k

 

The post-acquisition revenue for the period ended 31 October 2015 was £nil and the post-acquisition profit for the period ended 31 October 2015 was £nil as all client portfolios were novated to AFH Independent Financial Services Limited. If the acquisition had taken place on 1 November 2014, management estimate that the revenue would have been £nil and there would have been a profit of £nil.

 

 

5 Business combinations (continued)

 

Acquisition of IFS (UK) Ltd

 

IFS (UK) Ltd was acquired by AFH Group Limited on 30 April 2015 and undertakes the provision of independent financial advice to the retail market.

 

The acquisition has been accounted for using the acquisition method. The provisional fair value of the identifiable assets and liabilities of IFS (UK) Ltd as at the date of acquisition was:

Provisional fair value to be recognised on acquisition

Fair value adjustments

Previous carrying value

£'000

£'000

£'000

Client portfolio

2,750

2,750

-

Trade and other receivables

511

-

511

Cash at bank

71

-

71

Assets

3,332

2,750

582

Trade and other payables

147

-

147

Provisions and other payables

259

-

259

Liabilities

406

-

406

Total identifiable net assets at fair value

2,926

Total acquisition cost

2,926

Analysed as follows:

Initial cash consideration

450

Deferred contingent consideration

2,300

Net assets adjustment to initial consideration

176

Total acquisition cost

2,926

Cash outflow on acquisition

£'000

Cash paid

450

Cash acquired

(71)

Net cash outflow

379

 

The contingent consideration is payable in three payments on 16 November 2015, 31 December 2016 and 31 December 2017 and subject to an earn-out based on future turnover. The maximum amount payable is £4,100k

 

The post-acquisition revenue for the period ended 31 October 2015 was £1.7m and the post-acquisition profit for the period ended 31 October 2015 was £180k. If the acquisition had taken place on 1 November 2014, management estimate that the revenue would have been £3.4m and there would have been a profit of £250k.

 

 

5 Business combinations (continued)

 

Davisons Financial Management Limited

 

Davisons Financial Management Limited was acquired by AFH Group Limited on 31 July 2015 and undertakes the provision of independent financial advice to the retail market.

 

The acquisition has been accounted for using the acquisition method. The provisional fair value of the identifiable assets and liabilities of Davisons Financial Management Limited as at the date of acquisition was:

Provisional fair value to be recognised on acquisition

Fair value adjustments

Previous carrying value

£'000

£'000

£'000

Client portfolio

2,856

2,856

-

Trade and other receivables

48

-

48

Cash at bank

32

-

32

Assets

2,936

2,856

80

Trade and other payables

20

-

-

Liabilities

20

-

-

Total identifiable net assets at fair value

2,916

Total acquisition cost

2,916

Analysed as follows:

Initial cash consideration

1,071

Initial consideration share issue

105

Deferred contingent consideration

1,680

Net assets adjustment to initial consideration

60

Total acquisition cost

2,916

Cash outflow on acquisition

£'000

Cash paid

1,071

Cash acquired

(32)

Net cash outflow

1,039

 

The contingent consideration is payable in two payments on 1 October 2016, and 1 October 2017 and subject to an earn-out based on future turnover. The maximum amount payable is £2,856k

 

The post-acquisition revenue for the period ended 31 October 2015 was £nil and the post-acquisition profit for the period ended 31 October 2015 was £nil as all client portfolios were novated to AFH Independent Financial Services Limited. If the acquisition had taken place on 1 November 2014, management estimate that the revenue would have been £nil and there would have been a profit of £nil.

5 Business combinations (continued)

 

Quest Financial Management Limited

 

Quest Financial Management Ltd was acquired by AFH Group Limited on 14 July 2015 and undertakes the provision of independent financial advice to the retail market.

 

The acquisition has been accounted for using the acquisition method. The provisional fair value of the identifiable assets and liabilities of Quest Financial Management Ltd as at the date of acquisition was:

Provisional fair value to be recognised on acquisition

Fair value adjustments

Previous carrying value

£'000

£'000

£'000

Client portfolio

585

585

-

Cash at bank

33

-

33

Assets

618

585

33

Trade and other payables

8

-

8

Liabilities

8

-

8

Total identifiable net assets at fair value

610

Total acquisition cost

610

Analysed as follows:

Initial cash consideration

292

Deferred contingent consideration

293

Net assets adjustment to initial consideration

25

Total acquisition cost

610

Cash outflow on acquisition

£'000

Cash paid

292

Cash acquired

(33)

Net cash outflow

259

 

The contingent consideration is payable in two payments on 16 September, and 16 September 2017 and subject to an earn-out based on future turnover. The maximum amount payable is £585k.

 

The post-acquisition revenue for the period ended 31 October 2015 was nil and the post-acquisition profit for the period ended 31 October 2015 was nil as all client portfolios were novated to AFH Independent Financial Services Limited. If the acquisition had taken place on 1 November 2014, management estimate that the revenue would have been £nil and there would have been a profit of £nil.

 

5 Business combinations (continued)

b. Asset purchase

During the year ended 31 October 2015 five asset purchases were undertaken relating to acquired client portfolios. Consideration for these acquisitions amounted to £2.8m and the carrying amount and fair value of the net assets acquired were 2.8m. Included within the total consideration are amounts relating to contingent consideration of 1.5m. The contingent consideration is subject to earn outs based on future turnover over a period up to three year period.

6 Trade and other receivables

 

2015

2014

£'000

£'000

Trade receivables

2,906

2,009

Other receivables

921

184

Prepayments

530

274

Deferred tax asset

49

7

 

 

4,406

2,474

 

 

 

7 Borrowings

2015

2014

£'000

£'000

8% Unsecured bonds

752

752

7.5% Unsecured bonds

2,142

-

Mortgage on freehold property

601

-

 

 

3,495

752

 

 

 

Analysis of borrowings

 

Current borrowings

8% Unsecured bonds

-

-

7.5% Unsecured bonds

-

-

Mortgage on freehold property

63

-

 

 

63

-

 

 

Non-current borrowings

8% Unsecured bonds

752

752

7.5% Unsecured bonds

2,142

-

Mortgage on freehold property

538

-

3,432

752

 

 

 

The financial liabilities are recognised at amortised cost. There is no material difference between the fair value and the carrying value.

The 8% unsecured bond is due in 2020. The 7.5% Unsecured bond, issued in December 2014 is due in December 2018.

The mortgage taken out in the year is repayable by instalments over an 8 year period with an interest rate of 2.9% over LIBOR.

 

8 Trade and other payables

2015

2014

£'000

£'000

Current

Trade payables

850

359

Contingent consideration

4,321

2,266

Commissions payable

2,488

1,683

Other payables

46

154

Accruals

584

318

 

 

8,289

4,780

 

 

Non-current

Contingent consideration

5,238

1,866

 

 

9 Cash generated from operations

 

2015

2014

£'000

£'000

Profit before tax

1,594

861

Adjustments for:

Interest and dividend income

(26)

(25)

Interest expenses

187

63

Depreciation, amortisation and impairment

872

427

Equity settled share based payment expense

116

39

Movements in working capital:

- Trade and other receivables

(1,932)

151

- Trade and other payables

(1,846)

379

 

 

Cash generated from operations

(1,035)

1,895

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR BTMRTMBATBTF
Date   Source Headline
18th Jun 20217:30 amRNSSuspension - AFH Financial Group plc
18th Jun 20217:00 amRNSCancellation - AFH Financial Group plc
17th Jun 202112:55 pmRNSScheme of arrangement becomes effective
17th Jun 202112:24 pmRNSHolding(s) in Company
17th Jun 20217:30 amRNSSuspension - AFH Financial Group plc
15th Jun 20214:05 pmRNSCourt sanction of scheme expected scheme timetable
14th Jun 20216:00 pmRNSAFH Financial Group
14th Jun 20215:53 pmRNSDirector/PDMR Shareholding
11th Jun 20213:11 pmRNSForm 8.3 - AFH FINANCIAL GROUP PLC
11th Jun 20219:32 amRNSForm 8.3 - AFH Financial Group Plc
28th May 20217:00 amRNSNotice to CULS holders
25th May 20219:37 amRNSForm 8.3 - [AFH FINANCIAL GROUP PLC]
25th May 20217:00 amRNSUpdate re: CULS Proposals
21st May 20214:16 pmRNSNotice of court hearing, expected scheme timetable
20th May 20213:09 pmRNSForm 8.3 - AFH FINANCIAL GROUP PLC
19th May 20217:00 amRNSReceipt of approval from the FCA
12th May 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
12th May 20219:19 amRNSForm 8.3 - [AFH FINANCIAL GROUP PLC]
11th May 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
11th May 20219:19 amRNSForm 8.3 - [AFH FINANCIAL GROUP PLC]
10th May 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
7th May 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
6th May 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
4th May 20217:00 amRNSForm 8.3 - AFH FINANCIAL GROUP PLC
16th Apr 20219:29 amRNSForm 8.3 - [AFH FINANCIAL GROUP PLC]
15th Apr 20214:58 pmPRNForm 8.3 - AFH Financial Group Plc
15th Apr 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
14th Apr 20213:10 pmRNSRule 2.9 Announcement
14th Apr 20211:07 pmRNSConversion of CULS and Total Voting Rights
14th Apr 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
9th Apr 202112:00 pmRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
9th Apr 20218:50 amRNSForm 8.3 - AFH FINANCIAL GROUP PLC
8th Apr 20219:10 amRNSForm 8.5 (EPT/RI) - AFH Financial Group plc
7th Apr 20218:49 amRNSForm 8.3 - AFH FINANCIAL GROUP PLC
30th Mar 20213:30 pmRNSForm 8.3 - AFHP LN
30th Mar 20219:42 amGNWForm 8.5 (EPT/RI) - Afh Financial Group Plc
30th Mar 20219:20 amRNSForm 8.3 - AFH Financial Group Plc
29th Mar 20213:37 pmRNSForm 8.3 -AFH FINANCIAL GROUP PLC
29th Mar 20213:11 pmRNSForm 8.3 - AFH FINANCIAL GROUP PLC
26th Mar 20214:28 pmRNSRESULTS OF RECONVENED COURT MEETING AND GM
19th Mar 20214:23 pmRNSHolding(s) in Company
18th Mar 20215:15 pmEQSForm 8.3 - IPConcept (Luxemburg) S.A.: AFH Financial Group plc
18th Mar 20213:30 pmRNSForm 8.3 - AFHP LN
15th Mar 20213:30 pmRNSForm 8.3 - AFHP LN
12th Mar 20211:04 pmRNSResult of AGM
11th Mar 20213:30 pmRNSForm 8.3 - AFHP LN
11th Mar 20219:52 amRNSForm 8.3 - AFH Financial Group Plc
10th Mar 20214:57 pmRNSSupplemental Scheme Document
10th Mar 20214:07 pmBUSForm 8.3 - AFH Financial Group plc
10th Mar 20219:48 amGNWForm 8.5 (EPT/RI) - Afh Financial Group Plc

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.