The next focusIR Investor Webinar takes place tomorrow with guest speakers from WS 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 picksDWF.L Regulatory News (DWF)

  • There is currently no data for DWF

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Year Results

8 Dec 2022 07:00

RNS Number : 9999I
DWF Group PLC
08 December 2022
 

DWF Group plc

("DWF" or "the Company" or "Group")

 

The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement, this inside information is now considered to be in the public domain.

 

8 December 2022

 

Half-year results for the period ended 31 October 2022 (HY23)

Growth, strong profitability and active management of cost pressures

 

DWF, the global provider of integrated legal and business services, today announces its half-year results for the period ended 31 October 2022. The Board is pleased with the Group's continued strong performance, particularly given the macro-economic headwinds affecting the majority of sectors.

 

GROUP FINANCIAL SUMMARY

 

FY23 Half year

£m (unless otherwise stated)

HY23

HY22

Change

Revenue

212.1

203.5

4.2%

Net revenue1

179.1

173.3

3.4%

Gross profit

89.3

89.0

0.4%

Gross profit margin2

49.9%

51.3%

 (1.4) ppts

Cost to income ratio1

37.8%

39.1%

 (1.3) ppts

Adjusted EBITDA1

32.3

31.3

3.1 %

Operating profit

16.0

13.6

17.9%

Adjusted profit before tax ('Adjusted PBT') 1

18.5

18.7

(0.9)%

Profit before tax ('PBT')

12.9

11.0

17.1%

Adjusted diluted EPS (pence) 1

5.1

4.7

8.5%

Diluted EPS (pence)

3.9

2.8

39.3 %

Lockup days1

190

181

9

Free cash flow1

6.4

4.2

52.6%

Net debt1

(86.5)

(77.2)

(9.3)

Leverage1

1.27

1.19

0.08

1 Described in the glossary to the condensed consolidated interim financial statements.2 Gross profit margin is defined as gross profit divided by net revenue.

HY23 HIGHLIGHTS

· Group net revenue growth of 3.4%, (organic growth of 3.1%), to £179.1m:

4% growth in Legal Advisory

16% growth in Connected Services

17% contraction in Mindcrest following a reorganisation and with recent investment in sales resource which is generating pipeline for future growth

· Gross margin of 49.9% reflects continued salary pressure in the sector, which is offset by cost to income ratio improvement of 1.3ppts with strict overhead control mitigating direct cost pressure.

· Adjusted PBT of £18.5m versus a strong prior year comparator of £18.7m.

· Reported PBT is £12.9m, which is a £1.9m (17.1%) improvement on the prior year. This is due to a lower level of adjusting items in the period of £5.6m comprising mainly of share-based payment charges from the partner-funded employee benefit trust and acquisition related expenses.

· A nine day (5%) increase in lockup days versus prior year reflects the Group's ongoing focus on efficient working capital management which has mitigated the impact of a sector wide lockup trend where the average increase in lockup days for the top 11-25 firms is reported (in the 2022 PwC Law Firms' Survey) to be an 11% increase.

· HY23 free cash flows of £6.4m reflect a £2.2m or 53% improvement on the prior year as the Group continues to improve cash generation now that Covid, restructuring and acquisition deferrals have been paid down.

· Net debt of £86.5m is higher than prior year due to the stretch in lockup days, which is expected to partially reverse in H2.

· Leverage remained stable at 1.27x adjusted EBITDA (HY22: 1.19x), reflecting improving profit offsetting increased lockup days and net debt.

· Net revenue per partner¹ increased by 1% to £492k (HY22: £488k).

 

STRATEGIC HIGHLIGHTS

· The Group continues to make good progress in line with its strategy:

o Capturing compelling M&A opportunities with the acquisition of Acumension to support growth in Connected Services Costs business, and the Whitelaw Twining transaction in Canada. This transaction bolsters the Group's position in North America and in the global insurance market with significant client overlap and anticipated revenue and cost synergies.

Ongoing efficiency programme with the aim of removing £10m to £12m of cost, with this annualised run rate expected to be achieved by the end of FY24. Cost savings via property reduction, central function savings and proactive resource management will help to offset gross margin pressure and strengthen outer year (FY25 onwards) performance. The one-off cost to achieve the savings is expected to be £3m.

o Focussed on attracting and retaining top industry talent, with Legal Advisory recruiting 14 new partners globally and promoting nine people to partnership.

o Good progress on key legal panels, with the Group securing more than 30 panel appointments, with the top 10 by value worth annualised revenue of £30m, each with a minimum contract term of three years.

 

OUTLOOK AND CURRENT TRADING

· The strong trading in H1 is expected to continue in the second half of FY23, with a shift expected between transactional work and our more counter-cyclical litigation and regulatory practice areas.

· As is typical, the second half is also expected to benefit from the higher weighting of revenues, in line with historical averages, whilst costs are flat or in some cases being managed downwards.

· The Group remains on track to deliver adjusted PBT in line with market expectations, adjusted for an additional £1m of interest costs due to unexpected base rate increases.

· The Board has approved an interim dividend of 1.6p per share, reflecting the stated policy of paying an interim dividend that is one third of the PY full year dividend.

 

Sir Nigel Knowles, Group Chief Executive Officer, commented:

 

"We are pleased with our strong first half performance, achieved against a challenging macro-economic backdrop. Net revenue is up by 3.4% and adjusted profit is in-line with a stellar prior year. We have won some significant mandates and retenders reflecting our deepening relationships with key clients and we have extended our capabilities, both through strategic M&A, including our recent transaction with Whitelaw Twining in Canada, and new partner recruitment.

"This performance is thanks to the steps we have taken over the last two years to make our business more sustainable and future focused. We have defined a clear strategy built around integrated legal and business services and enhanced our core strengths, such as our expertise in insurance.

"We are taking proactive steps to maximise efficiency in this economic environment. We are well underway with an efficiency programme, through which we aim to remove £10m to £12m of costs by the end of FY24. This will enhance our efficiency as a business and support our strategy of pursuing profitable growth. In line with our purpose, this will enable us to continue to deliver positive outcomes with our colleagues, clients and the communities in which we operate.

"As we look ahead, we see the benefits of having both a global footprint and an established but diversified set of services through which we can provide solutions to our clients. Given the clear counter cyclical qualities of many of our services, such as our litigation and regulatory offerings, and the short to medium term benefit we will see through our efficiency programme, we maintain confidence in the outlook for the second half and beyond."

The person responsible for making this announcement on behalf of the Company is Chris Stefani, Group Chief Financial Officer.

 

For further information

DWF Group plc

James Igoe - Head of Communications +44 (0) 797 178 3533

 

H/Advisors Maitland

Sam Turvey +44 (0) 782 783 6246

Sam Cartwright

 

About DWF

DWF is a global provider of integrated legal and business services provided through its three offerings of Legal Advisory, Mindcrest and Connected Services. It has offices and associations located across the globe. The Company became the first Main Market Premium Listed legal business on the London Stock Exchange in March 2019. DWF recorded revenue of £416.1 million and net revenue of £350.2 million in the year ended 30 April 2022. For more information visit: dwfgroup.com

 

Effective from 1 May 2021, the Group transitioned to a new internal operating structure which it believes supports its aim of becoming the leading global provider of integrated legal and business services. DWF has moved from its previous five divisions (Commercial Services, Insurance Services, International, Connected Services and Managed Services) into three more streamlined and efficient global divisions of Legal Advisory, Connected Services and Mindcrest.

 

Together, the three divisions support DWF's single Integrated Legal Management approach through which the Group can seamlessly combine any number of these services to deliver bespoke solutions to its clients with greater efficiency, price certainty and transparency. This approach enables DWF to offer clients solutions that combine traditional law firm services with new, modern legal and business services relevant to today's companies and the challenges and opportunities they face.

 

Forward looking statements

This announcement contains certain forward-looking statements with respect to the Company's current targets, expectations and projections about future performance, anticipated events or trends and other matters that are not historical facts. These forward-looking statements, which sometimes use words such as "aim", "anticipate", "believe", "intend", "plan", "estimate", "expect" and words of similar meaning, include all matters that are not historical facts and reflect the directors' beliefs and expectations and involve a number of risks, uncertainties and assumptions that could cause actual results and performance to differ materially from any expected future results or performance expressed or implied by the forward-looking statement.

 

LEI: 213800O9QREOHTOGQ266

 

Chief Executive Officer's Report

We are pleased with our strong first half performance, achieved against a challenging macro-economic backdrop. Net revenue is up by 3.4% and adjusted profit is in-line with a stellar prior year. We have won some significant mandates and retenders reflecting our deepening relationships with key clients and we have extended our capabilities, both through strategic M&A, including our recent transaction with Whitelaw Twining in Canada, and new partner recruitment.

This performance is thanks to the steps we have taken over the last two years to make our business more sustainable and future focused. We have defined a clear strategy built around integrated legal and business services and enhanced our core strengths, such as our expertise in insurance.

We are taking proactive steps to maximise efficiency in this economic environment. We are well underway with an efficiency programme, through which we aim to remove £10m to £12m of costs by the end of FY24. This will enhance our efficiency as a business and support our strategy of pursuing profitable growth. In line with our purpose, this will enable us to continue to deliver positive outcomes with our colleagues, clients and the communities in which we operate.

ESG strategy

Following the publication last December of our first global ESG strategy, I am pleased that in September this year we published our first ESG Impact Report. The report included a range of our ESG highlights from the last financial year, including confirmation that the Science Based Targets initiative has validated our corporate greenhouse gas emissions reduction target ambition, determining that it is in line with a 1.5°C trajectory. DWF Group plc commits to reduce absolute Scope 1 and 2 GHG emissions by 50% by 2030 from a 2019 base year. DWF Group plc also commits to reduce absolute Scope 3 GHG emissions by 50% within the same timescale.

DWF is committed to doing business well by embedding and maintaining a culture of operational excellence. In May we published our new ESG Client Policy, applicable to all colleagues at DWF. This policy is designed to improve on the quality and consistency of our risk assessment and decision-making to lead to more informed client acceptance, on the basis of ESG material factors.

Colleagues

In June this year we announced a range of significant enhancements to our family friendly policies in the UK. This included improvements to our maternity, paternity, adoption and shared parental leave, as well as the introduction of discounted nursery fees. These policy improvements, which also included support for colleagues experiencing the loss of a child or premature babies, are designed to ensure that everybody feels supported during major events in their lives. We are very proud that in September we were named as one of the Top Ten Employers for Working Families. We have also been named by The Times as one of the Top 50 Employers for Women and this year, saw our placing in the Social Mobility Index climb 34 places to 17th. We also saw progress against both our gender and ethnicity targets for senior leaders with representation increasing to 30.5% (female) and 5.7% (ethnic minorities) respectively. 

We have continued to emphasise the importance of colleague engagement, hosting our first 'hybrid' global Town Hall with an in-person audience in London joining more than 1,200 colleagues online to share the progress we are making in operationalising our ESG strategy.

Recognition is another priority, which includes our annual Rubies Awards through which we celebrate colleagues' achievements. Just this week I had the privilege of sharing my annual CEO Award with the team behind our appointment to the UK Government's Crown Commercial Services Panel which will be a significant contributor to our growth this year and beyond.

We are conscious of those colleagues most impacted by the rising cost of living. Around 400 of our colleagues in the UK are paid the Real Living Wage. We ordinarily apply any increase in the Real Living Wage in May at the start of our financial year. In order to support our colleagues, we are applying a c.10% increase from January 2023 to support those colleagues less able to cope with external economic shocks.

Clients

We have continued to focus on attracting and retaining top talent across all of our divisions to service and support our clients. In H1 we recruited 14 new partners, including seven partners across a range of practice areas in our London office and two partners in Paris, two in Belfast and one in each of Edinburgh, Warsaw and Riyadh. In addition, we promoted 9 people to partnership for the first time. In Mindcrest, we appointed a new Global Head of Legal Operations, Technology and Consulting, with Rachita Maker joining us from Tata Communications.

We have also worked hard on the balance sheet, enabling us to invest with confidence. Earlier this week we announced the completion of our transaction with leading Canadian law firm Whitelaw Twining, expanding our global insurance services capabilities. We also strengthened our global capabilities through a new affiliation agreement with Hauzen LLP, a Hong Kong law firm, specialising in financial services regulation, contentious insurance and complex commercial matters.

We enhanced our Connected Services capabilities with the arrival of a team of 47 legal costs management specialists. This takes our team of costs experts in the UK and Ireland to more than 100 and helps us to extend our relationship with a number of existing clients including NHS Resolution and NFU Mutual.

The Group secured more than 30 panel appointments, with the top 10 by value worth annualised revenue of £30m, each with a minimum contract term of three years. Amongst others, the new panel appointments include QBE, Hiscox and a number of appointments won via competition under the Crown Commercial Services Framework.

The appointment of Matthew Doughty as Chief Growth and Strategy Officer is driving further leadership focus on our strong M&A pipeline, as well as executing our strategy of providing integrated legal and business services to more of our key clients. Whilst Matt Glenville's appointment as Chief Operating Officer is key to our ongoing focus on operational efficiency.

Communities

We continue to evolve and review our work in the community, by global volunteering initiatives, our work in schools through our award winning 5 Star Futures programmes and by streamlining the pro bono projects that we are or will work on, that will deliver meaningful social impact. We expect to deliver positive news about further projects as a priority in the next 12 months.

This month marks the seventh anniversary of the formation of the DWF Foundation. The DWF Foundation, an independent charity that is supported by colleague fundraising activities and through dividend payments on DWF shares, has made 450 individual awards to charities and other good causes since its formation. In total, it has distributed more than £950,000 in funds. Indeed, the Foundation has its next grant meeting today (8 December) at which it is expected the total grant giving figure will top £1m, a fantastic achievement and a true reflection of the DWF values demonstrated by everybody involved.

Outlook

As we look ahead, we see the benefits of having both a global footprint and an established but diversified set of services through which we can provide solutions to our clients. Given the clear counter cyclical qualities of many of our services, such as our litigation and regulatory offerings, and the short to medium term benefit we will see through our efficiency programme, we maintain confidence in the outlook for the second half and beyond.

Financial overview

Despite a challenging economic environment, the Group has delivered a strong performance in HY23 and is well positioned for continued growth in line with management expectations in the second half of the year.

The Group continues to grow revenue, with 4% growth in HY23 driven by Legal Advisory and Connected Services. Whilst the well publicised effects of a tight labour market and salary inflation has reduced gross margin vs HY22, the tight management of overheads has ensured that the cost to income ratio has largely mitigated the margin dilution. The decrease in cost to income ratio to 37.8% (HY22 39.1%) has delivered Adjusted PBT for HY23 of £18.5m which is consistent with HY22 (£18.7m). It should be noted that HY22 was a particularly strong reporting period in both revenue and profit generation, with the second half of FY22 delivering a weaker performance. FY23 anticipates a normalised H1 / H2 split which is in line with the rest of the sector and historical averages.

As we enter a period of sustained low economic growth, the Group has embarked on an efficiency programme with the aim of removing £10m to £12m of cost, with this annualised run rate expected to be achieved by the end of FY24. The impact of this efficiency programme in the short-to-medium term, together with the Group's defensive business model which includes significant litigation capability and recurring revenues from the insurance sector, provides continued confidence in the Group's trading performance despite the anticipated economic slowdown.

Revenue

Revenue is £212.1m for HY23 (HY22: £203.5m) representing growth of 4%. However, the Group focuses revenue measurement on net revenue as revenue is distorted by the level of recoverable expenses incurred on delivery of client matters where such expenses do not necessarily reflect the activity levels of the business.

Group net revenue increased by 3% to £179.1m for HY23 (HY22: £173.3m). The Legal Advisory division has grown by 4% (all of which is like for like which excludes the impact of any M&A, disposals or closures), with strong performance from the European businesses delivering 8% growth and the insurance practice area reliably delivering 4% revenue growth. The Connected Services division continues to deliver double-digit growth with net revenue growth of 16% (or 14% on a like for like basis). Mindcrest has had a mixed performance as it executed a divisional restructure, refreshing its go-to-market strategy and positioning itself for faster organic growth in the future. With the effects of a flagship long-term contract coming to an end in the period offsetting positive progress in other practice areas, net revenue has declined by 17%. Investments have been made in sales resources in order to build pipeline for future growth.

Direct costs

Direct costs have increased during the year to £89.8m (HY22: £84.3m) as we continue to invest in our talent through increases in pay and make targeted investments in growth areas including through lateral hires, notably in the UK and France. This investment is expected to deliver incremental revenues in H2 onwards.

Gross profit

Gross profit is consistent with the prior period at £89.3m (HY22: £89.0m) as the increase in direct costs decreases the overall gross margin percentage. The labour market continues to be tight, however this is expected to improve as lower global demand, particularly for transactional work, may lead to resource capacity as heavily transaction focussed firms shed capacity.

Working capital, net debt and leverage

Working capital in the legal sector is measured by lockup days, being the length of time between performing work and collecting cash. The PwC 2022 Law Firms' Survey reported a sector wide increase in lockup days as practices return to some normality post the Covid-19 pandemic. The Group's debtor days are consistent with FY22 at 96 days (HY22: 93 days) despite revenue growth. However, WIP days have increased to 94 days (HY22: 88 days) taking total lockup days to 190 days (HY22: 181 days). Whilst this represents a 5% increase in lockup days, this increase is favourable versus DWF's peer group, where firms in the top 11-25 of PwC's rankings have seen an 11% increase in lockup days.

The increase to lockup days in the period is partly due to timing differences with some material contingent matters being billed in October but have yet to be collected as well as a greater proportion of the WIP book representing matters which have been contracted with end-of-case billing terms.

Reported free cash flow is up £2.2m to £6.4m (HY22 £4.2m). The HY22 comparator included £5.4m of outflows deferred from prior periods due to Covid-19 that did not affect HY23. The normalised free cash flow comparator is £9.6m indicating a reduction in free cash flows of £3.2m, a result of the aforementioned lockup increases.

Net debt is £86.5m (HY22 £77.2m). The majority of the increase is due to £3.6m of acquisition-related outflows and £2.0m of cash payments in relation to office scale-backs and closures, with the balance being a function of increased lockup.

Consequently, leverage (defined as net debt divided by last twelve months of adjusted EBITDA inclusive of pro-forma adjustments for acquisitions) has increased slightly (by 8 basis points) compared to HY22:

October 2022

April 2022

October 2021

April 2021

Leverage

1.27

1.08

1.19

1.04

 

Divisional Performance

As consistent with the prior period, the Group reports its results against three divisions:

Legal Advisory

HY23

£k

HY22

£k

Variance

£k

Variance

%

Revenue

180,977

172,700

8,277

5%

Net revenue

149,328

143,846

5,482

4%

Direct costs

(73,229)

(68,244)

(4,985)

(7%)

Gross profit

76,099

75,602

497

1%

Gross margin

51.0%

52.6%

(1.6ppts)

 

 

Despite the more challenging macro-economic background, Legal Advisory has delivered net revenue growth of 4% in HY23 versus a particularly strong HY22.

Insurance practice areas have grown by 4% versus prior year and, despite political uncertainty and global turbulence in recent months, transactional areas of the division have also fared well through HY23. The Corporate, Finance & Restructuring, Tax and Real Estate businesses have continued their strong performance from prior year, with collective net revenue growth of 8%. The European teams have also contributed positively, delivering growth of 13%, benefitting from the "one-team" strategy launched in FY21.

Net revenue growth through HY23 has been supported in part by direct cost increases, as headcount in the division has increased versus prior year (6% higher overall) - and specifically as a result of strategic lateral hire recruits, which have bolstered our offerings in key locations such as London and which are expected to fuel future growth.

Whilst carefully managing our people investment and experience (given the ongoing pressure surrounding legal recruitment, sector attrition and cost of living), H2 will see management continue to manage resource and capacity to further improve productivity and the effectiveness of the divisional structure, and so to boost profitability over the course of the next six months.

Focus for H2 will be on enhancing the revenue growth seen in HY23 through tactical programmes centred on pricing, the division's core clients and key propositions.

Connected Services

HY23

£k

HY22

£k

Variance

£k

Variance

%

Revenue

19,249

16,514

2,735

17%

Net revenue

18,849

16,325

2,524

16%

Direct costs

(10,772)

(9,048)

(1,724)

(19%)

Gross profit

8,077

7,277

800

11%

Gross margin

42.9%

44.6%

(1.7ppts)

 

 

The Group's Connected Services division delivered net revenue growth of 16% compared to HY22, or 10% on a like for like basis. The growth is bolstered by the acquisition of Acumension in September, a team of 47 legal costs management specialists in the UK, which has expanded DWF's costs management capability and enhanced the service for clients in the insurance and public sectors. 

Whilst net revenue has grown by £2.5m, the gross profit increase is £0.8m due to the front-loading of investment in the first half of the year in order to materially grow Connected Services, in line with the Group's Integrated Legal Management strategy. As such, an increase in recruitment, travel and marketing has impacted profitability, with return on this investment expected in the second half of the year.

The accelerated recruitment has increased average headcount (excluding Acumension) compared to the prior year by 11% to 425 which has impacted gross margin, which reduced by 1.7 percentage points, due to the lead time in fee earners ramping up to full capacity.

The Claims Management and Adjusting business has grown by 14%. This growth is driven by the USA due to the strength of the American insurance market, new client wins and expansion of the team in Chicago. This is partially offset by a reduction in claims received from Covid-19 in the UK (both Business Interruption and following the easing of restrictions), however the pipeline for the second half of the year is strong, with a number of new client wins on board from November. The growth of the global Claims Management and Adjusting business is key to delivering Integrated Legal Management and this service continues to provide increased fee referrals to Legal Advisory.

The Regulatory area of the division, which includes the less-mature incubator businesses, has grown by 27%. One of our larger businesses, Ges-Start (DWF Spain's Connected Service which offers Accounting, Tax and Labour consulting), has grown net revenue by 18% due to their recurring client base and a number of large new projects.

The outlook for the second half of FY23 is positive and all areas of Connected Services are reporting strong pipelines. In the context of a tight labour market and the current macro-economic environment, whilst carefully protecting margin, investment in our people will be key to support and incentivise performance over the course of the next six months.

Mindcrest

HY23

£k

HY22

£k

Variance

£k

Variance

%

Revenue

11,872

14,276

(2,404)

(17%)

Net revenue

10,953

13,137

(2,184)

(17%)

Direct costs

(5,811)

(7,030)

1,219

17%

Gross profit

5,142

6,107

(965)

(16%)

Gross margin

46.9%

46.5%

0.5ppts

 

 

Mindcrest has delivered mixed results in the first six months of FY23. Year-on-year growth in the Financial Services' sector (12%) across both regulated consumer Lender Services and unregulated client Recoveries is reflective of global financial instability and consequential client requirements for cost-effective, market-leading, outsourced solutions. In addition, the timely introduction of a disruptive Legal Technology offering, delivering high quality at optimised cost, provides avenues for future growth. Conversely, challenges have been encountered - the conclusion of client automation solutions resulted in the maturity of a decade+ flagship engagement which has diluted the US portfolio. Furthermore, an increased competitive marketplace sees "buying" of work in the Contract Management & Litigation arena. The persistence of inflationary pressures and necessity to invest to remain competitive in the talent market also continues to pose a margin challenge. However, significant progress has been made in overcoming regulatory and technological hurdles which will enable best-shoring options and help drive an improved financial performance moving into H2 and beyond. Investment in sales resource is expected to build pipeline to drive future growth.

During HY23 the division underwent a significant reorganisation which has enabled refocussed investment into core services. A revitalised go-to-market strategy, global footprint expansion of existing services into new markets delivered from multinational delivery centres, as well as advancing proprietary technology through consultancy, are key objectives. Continued transition of Legal Advisory and support functions also remain a strategic priority with significant progress having been made in the first half of the year.

Administrative expenses

Reported administrative expenses decreased from £75.4m in HY22 to £73.3m in HY23. However this is impacted by the level of adjusting items in the respective periods, with a £7.6m charge in HY22 compared to £5.6m charge in HY23. This is driven by a £2.6m reduction in the HY23 share-based payments charge due to a reduction in the number of awards expected to vest as well as a small increase in the expected attrition rate.

The share-based payments charge, together with non-underlying items and amortisation of acquired intangible assets and impairment, are excluded from the adjusted administration expenses measure as they are all either one-off, non-cash or non-trading related expenses.

On an adjusted basis, administrative expenses were flat vs the prior period at £67.7m (HY22: £67.8m). Despite the inflationary environment we currently face, the Group has held its overheads flat as we start to see some of the benefits of the efficiency programme and premises strategy which are offsetting inflationary pressures on salaries and other costs. The Group has improved its cost to income ratio to 37.8% (HY22: 39.1%), beating the guided medium-term target, as the Group strives to deliver greater operational efficiency and value for money in its cost base. Further progress is expected as the property, overhead and resource costs being removed as part of the efficiency programme drop out of the income statement during FY24 and beyond.

Interest

Interest expense comprises £0.8m of interest payable on leases (HY22: £1.0m) and net finance expense of £2.3m (HY22: £1.6m) which represents bank charges, loan interest and interest on the Group's borrowing facilities. The Group has variable interest rates for most of its debt facilities so the increase in net finance expense compared to HY22 is a result of central banks increasing base rates in response to rising inflation in the western economy as well as a corresponding higher net debt position of the Group compared to the prior period.

Profit before tax

Reported profit before tax for HY23 is £12.9m, a 17% increase on the prior period (HY22: £11.0m). This reported position is impacted by the decrease in the quantum of non-underlying items in HY23 as referenced in the Administrative Expenses section. Adjusted PBT is £18.5m which is in line with the prior period of £18.7m. Management consider this a strong performance given the difficult trading environment and that the comparative period was one which had seen significant growth and activity levels.

Taxation

The Group is subject to corporation tax and payments on account of £0.6m (HY22: £0.4m) have been made in the first half with a tax charge to the Income statement of £0.7m (HY22: £2.0m). The decrease in the tax charge relates to the impact of an impairment of intercompany balances between subsidiaries previously subjected to closure or scaleback in which there is a deduction available for UK corporation tax.

Dividend

The Board has approved an interim dividend for FY23 of 1.6 pence per share in line with our policy of paying one third of the prior year total dividend as the interim dividend in the following year. The interim dividend for FY23 is payable on 3 March 2023 to shareholders on the register as at 3 February 2023.

Capital expenditure

The Group has incurred cash outflows on tangible fixed assets of £0.8m in HY23 (HY22: £0.9m). In addition, the Group incurred £3.0m of expenditure on intangibles in HY22 (HY21: £2.1m) which relates to internal development of technologies to support our fee earners in the efficient delivery of work as well as the finalisation of the platform build in Mindcrest.

Conclusion

The Group has delivered a strong performance in HY23 against the backdrop of an uncertain macro-environment, with activity levels, revenue, cash generation and profitability all showing improvement. Demand for services, and capacity to deliver those services, has steadily improved over the course of HY23. The Group has a strong pipeline of work coming into the second half of the financial year and expects to continue to see benefits from the ongoing focus on profitable growth, cost control and cash generation. This is expected to lead to a further enhancement of margin and a reduction in leverage in the medium term.

Statement of Directors' responsibilities

The Directors confirm to the best of their knowledge that the condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34 Interim Financial Reporting and the Disclosure and Transparency Rules of the UK's Financial Conduct Authority, and that the Interim Management Report herein includes a true and fair review of the information required by DTR 4.2.7R and DTR 4.2.8R, namely:

· an indication of important events that have occurred during the first six months of the financial year, and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and

· disclosure of material related party transactions that have taken place in the first six months of the current financial year and of any material changes in the related party transactions described in the last Annual Report and Financial Statements.

This responsibility statement was approved by the board of Directors on 7 December 2022 and is signed on its behalf by:

 

Chris Stefani

Group Chief Financial Officer

 

OFFICERS

 

Directors:

Jonathan Bloomer

Chair

Chris Sullivan

Deputy Chairman and Senior Independent Director

Sir Nigel Knowles

Group Chief Executive Officer

Chris Stefani

Group Chief Financial Officer

Matthew Doughty

Group Chief Growth & Strategy Officer

Teresa ColaianniIndependent Non-Executive Director

Luke Savage

Independent Non-Executive Director

Samantha Tymms

Independent Non-Executive Director

Michele CicchettiPartner Director

Seema BainsPartner Director

 

Company Secretary:

Darren Drabble

 

Registered office:

20 Fenchurch Street

London

EC3M 3AG

United Kingdom

 

Tel: +44 333 320 2220

dwfgroup.com

 

Company registration number: 11561594

 

FINANCIAL STATEMENTS

Condensed consolidated income statement

 

 

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

Notes

£'000

£'000

£'000

 

Revenue

3

212,098

203,490

416,052

 

Recoverable expenses

(32,968)

(30,182)

(65,810)

 

Net revenue

3

179,130

173,308

350,242

 

Direct costs

(89,812)

(84,322)

(169,332)

 

Gross profit

3

89,318

88,986

180,910

 

Administrative expenses

(71,925)

(73,443)

(146,691)

 

Trade receivables impairment

(1,373)

(2,549)

(2,973)

 

Other impairment reversal / (expense)

-

593

(3,593)

 

Operating profit

 

16,020

13,587

27,653

 

Net finance expense

4

(2,281)

(1,560)

(3,664)

 

Interest payable on leases

4

(829)

(999)

(1,673)

 

Profit before tax

 

12,910

11,028

22,316

 

 

Total of adjusting items as defined under the Group's alternative performance measures

 

(5,572)

(7,631)

(19,081)

 

Adjusted profit before tax

2

18,482

18,659

41,397

 

 

Taxation

5

(746)

(1,950)

(2,029)

 

Profit for the period

 

12,164

9,078

20,287

 

 

 

Earnings for the period per share attributable to the owners of the parent:

 

Basic (p)

7

4.0

3.1

6.8

 

Diluted (p)

7

3.9

2.8

6.5

 

The results for all reported periods arise from continuing operations.

Notes 1 to 22 are an integral part of these consolidated and condensed set of financial statements.

 

Condensed consolidated statement of comprehensive income

 

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

 

Profit for the period

12,164

9,078

20,287

 

 

 

Items that are or may be reclassified subsequently to the income statement:

 

 

 

 

Foreign currency translation differences - foreign operations

(3,175)

596

83

 

Total other comprehensive (expense) / income for the period

(3,175)

596

83

 

Total comprehensive income for the period

8,989

9,674

20,370

 

 

There is no taxation on items within other comprehensive income.

Notes 1 to 22 are an integral part of these consolidated and condensed financial statements.

 

Condensed consolidated statement of financial position

 

31 October 2022

 

Re-presented (note 1.5)

31 October 2021

30 April 2022

Notes

£'000

£'000

£'000

Non-current assets

Intangible assets

9

47,397

50,573

45,604

Property, plant and equipment

10

10,258

11,604

11,239

Right-of-use assets

11

61,778

64,549

65,234

Trade and other receivables

12

1,187

-

1,464

Deferred tax assets

3,911

5,325

3,938

Total non-current assets

 

124,531

132,051

127,479

Current assets

Trade and other receivables

12

204,049

183,813

190,174

Cash and cash equivalents (excluding bank overdraft)

13

31,820

24,180

28,310

Total current assets

 

235,869

207,993

218,484

Total assets

 

360,400

340,044

345,963

Current liabilities

Trade and other payables

14

57,940

65,383

63,325

Corporation tax liabilities

6,725

7,077

6,190

Deferred consideration

2,552

507

890

Lease liabilities

15

13,320

12,691

14,576

Interest-bearing loans and borrowings

16

13,088

22,919

9,786

Provisions

6,365

4,017

6,315

Amounts due to Members of partnerships in the Group

20

30,659

29,991

28,243

Total current liabilities

 

130,649

142,585

129,325

Non-current liabilities

Deferred tax liabilities

7,290

7,242

5,869

Deferred consideration

-

556

-

Lease liabilities

59,759

65,780

63,163

Interest-bearing loans and borrowings

16

105,218

78,437

90,344

Provisions

4,506

2,101

4,147

Total non-current liabilities

 

176,773

154,116

163,523

Total liabilities

 

307,422

296,701

292,848

Net assets

 

52,978

43,343

53,115

Equity

Share capital

18

3,254

3,254

3,254

Share premium

18

89,365

89,365

89,365

Treasury shares

18

(1,172)

(129)

(129)

Other reserves

625

3,733

4,929

Accumulated losses

(39,094)

(52,880)

(44,304)

Total equity

52,978

43,343

53,115

Notes 1 to 22 are an integral part of these consolidated and condensed financial statements.

 

Condensed consolidated statement of changes in equity

 

Other reserves

Share capital

Share premium

Treasury shares

Merger reserve

Share-based payments reserve

Translation reserve

Accumulated losses

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 1 May 2021

3,246

88,610

(129)

(2,385)

12,885

(4,281)

(60,566)

37,380

Profit for the period

-

-

-

-

-

-

9,078

9,078

Exchange rate differences

-

-

-

-

-

596

-

596

Total comprehensive income

-

-

-

-

-

596

9,078

9,674

Issue of share capital

8

755

-

-

-

-

763

Dividends paid

-

-

-

-

-

-

(9,008)

(9,008)

Share-based payments

-

-

-

-

4,534

-

-

4,534

Recycling of share-based payments

-

-

-

-

(7,616)

-

7,616

-

At 31 October 2021

3,254

89,365

(129)

(2,385)

9,803

(3,685)

(52,880)

43,343

Profit for the period

-

-

-

-

-

-

11,209

11,209

Exchange rate differences

-

-

-

-

-

(513)

-

(513)

Total comprehensive expense

-

-

-

-

-

(513)

11,209

10,696

Dividends paid

-

-

-

-

-

-

(4,529)

(4,529)

Share-based payments

-

-

-

-

3,167

-

-

3,167

Recycling of share-based payments

-

-

-

-

(1,458)

-

1,458

-

Tax on share-based payments

-

-

-

-

-

-

438

438

At 30 April 2022

3,254

89,365

(129)

(2,385)

11,512

(4,198)

(44,304)

53,115

 

Other reserves

 

Share capital

Share premium

Treasury shares

Merger reserve

Share-based payments reserve

Translation reserve

Accumulated losses

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 1 May 2022

3,254

89,365

(129)

(2,385)

11,512

(4,198)

(44,304)

53,115

Profit for the period

-

-

-

-

-

-

12,164

12,164

Exchange rate differences

-

-

-

-

-

(3,175)

-

(3,175)

Total comprehensive income

-

-

-

-

-

(3,175)

12,164

8,989

Treasury shares

(1,043)

-

-

-

-

(1,043)

Dividends paid

-

-

-

-

-

-

(9,821)

(9,821)

Share-based payments

-

-

-

-

2,730

-

-

2,730

Recycling on share-based payments

-

-

-

-

(3,859)

-

3,859

-

Tax on share-based payments

-

-

-

-

-

-

(992)

(992)

At 31 October 2022

3,254

89,365

(1,172)

(2,385)

10,383

(7,373)

(39,094)

52,978

 

Notes 1 to 22 are an integral part of these consolidated and condensed financial statements.

 

Condensed consolidated statement of cash flows

 

 

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

Note

£'000

£'000

£'000

Cash flows from operating activities

 

Cash generated from operations before adjusting items

19a

21,076

16,270

41,623

Cash used to settle non-underlying items

(2,246)

(5,513)

(8,464)

Cash generated from operations

 

18,830

10,757

33,159

Interest paid

(2,873)

(2,413)

(4,596)

Tax paid

(645)

(429)

(2,854)

Net cash generated from operating activities

 

15,312

7,915

25,709

Cash flows from investing activities

 

Proceeds from sale of investment

-

227

227

Acquisition of subsidiary, net of cash acquired

(3,312)

(3,412)

(3,540)

Purchase of property, plant and equipment

(838)

(856)

(3,581)

Purchase of other intangible assets

(3,007)

(2,068)

(4,300)

Net cash flows used in investing activities

 

(7,157)

(6,109)

(11,194)

Cash flows from financing activities

 

Dividends paid

(9,821)

(9,008)

(13,537)

Loan arrangement fee

-

-

(626)

Proceeds from borrowings

14,800

2,925

109,727

Repayment of borrowings

(3,530)

(725)

(104,861)

Repayment of principal of lease liabilities

(7,345)

(6,331)

(13,396)

Interest received

29

20

101

Capital contributions by Members

1,333

1,202

2,132

Repayments to former Members

(657)

(489)

(1,072)

Net cash flows from financing activities

 

(5,191)

(12,406)

(21,532)

Net increase / (decrease) in cash and cash equivalents

 

2,964

(10,600)

(7,017)

Cash and cash equivalents at the beginning of period

 

27,704

34,580

34,580

Effects of foreign exchange rate changes on cash and cash equivalents

470

(239)

141

Cash and cash equivalents at the end of period

13

31,138

23,741

27,704

Notes 1 to 22 are an integral part of these consolidated and condensed financial statements.

 

Notes to the condensed financial statements

1 Accounting policies

1.1 General information

DWF Group plc (the 'Company'), is a public limited company domiciled in the United Kingdom under the Companies Act 2006, and registered in England. The registered office is 20 Fenchurch Street, London, EC3M 3AG.

The principal activities of the Company and its subsidiary undertakings (together referred to as the 'Group') and the nature of the Group's operations are set out in the latest Annual Report and Financial Statements for the year ended 30 April 2022.

The presentational currency of the Group financial statements is British Pounds Sterling, which is the functional currency of the Parent Company.

1.2 Basis of preparation

This condensed consolidated interim financial information ('Interim Information') was approved for issue by the Board of Directors on 8 December 2022.

The Interim Information is neither reviewed nor audited and does not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006. Statutory accounts for the year ended 30 April 2022 were approved by the Board of Directors on 20 July 2022 and subsequently filed with the Registrar. The report of the auditor on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under Section 498 of the Companies Act 2006.

This Interim Information for the six months ended 31 October 2022 is prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and in accordance with IAS 34: Interim Financial Reporting as adopted by the UK ('IAS 34'). The accounting policies, methods of computation and presentation are consistent with those presented in the most recent Annual Report and Financial Statements. The Interim Information should be read in conjunction with the Annual Report and Financial Statements for the year ended 30 April 2022, which have been prepared in accordance with International Financial Reporting Standards as adopted by the UK ('IFRS'), and are available on the Group's website: www.dwfgroup.com.

The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, except for the estimation of income tax (see Note 5).

The Group's forecast and projections, taking account of reasonably possible changes in trading performance, show that the Group will be able to operate within the level of its current banking facilities. The Directors have therefore adopted a going concern basis in preparing the Interim Information.

1.3 Alternative performance measures ('APM's)

In accordance with the Guidelines on APMs issued by the European Securities and Markets Authority ("ESMA"), additional information is provided on the APMs used by the Group below. In the reporting of financial information, the Group uses certain measures that are not required under IFRS.

These additional measures provide the Group's stakeholders with additional information on the performance of the business. The measures are consistent with those used internally, and are considered important and insightful to understanding the financial performance and financial health of the Group. The Group's APM's provide an important measure of how the Group is performing by providing a meaningful comparison of how the business is managed and measured on a day-to-day basis and achieves consistency and comparability between reporting periods. The APM's are primarily utilised in the following ways:

- Non-statutory measures; These are often sector specific KPIs such as lock-up days, net revenue and cost to income ratio. These allow greater comparability of the Group's performance within the legal sector.

EBITDA and net debt are also widely utilised within the Group and are both regularly used among the listed legal sector and other listed businesses.

- Adjusting items; These are adjustments to statutory profit metrics such as profit before tax ('PBT') and operating profit. These are items (both recurring and non-recurring) that are material in nature and include, but are not limited to, costs relating to acquisitions, disposals and significant events or programmes, some of which span multiple years. These items are excluded from adjusted PBT as management believe their inclusion distorts the underlying trading performance.

- Non-underlying items; Non-underlying items, a subset of adjusting items, are non-trading, non-cash or one-off items where management consider the quantum or nature of such items would distort the view of the underlying performance of the Group. By removing these items the reader is better able to compare like-for-like performance that would otherwise be hard to determine.

The following are included by the Group in its assessment of non-underlying items:

· Transaction expenses associated with acquisitions

· Purchase price relating to acquisitions not treated as consideration

· Expenses and impairment charges associated with office closures or scale-back of operations; and

· Costs associated with re-financing.

A complete list of APM's is included and fully defined in the glossary to the condensed set of Financial Statements.

1.4 Accounting estimates and judgement

The preparation of the financial statements under IFRS requires management to make judgements, estimates and assumptions which affect the financial information. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant and are reviewed on an ongoing basis. The critical judgements and key estimates applicable to these financial statements are set out below.

Critical judgement in applying the Group's accounting policies

Control over the ABS and non-ABS Groups

Regulations in certain jurisdictions in which the Group is represented allow Alternative Business Structures ('ABS') where legal firms can be owned by non-lawyers. This is not the case in other jurisdictions ('non-ABS'). As a result, DWF LLP, the head of the non-ABS group, is not directly owned by any entity within the ABS group (which includes the ultimate parent, DWF Group plc).

Consolidation of DWF LLP and the other non-ABS entities depends on the assessment of whether a member of the ABS group is exposed, or has rights, to variable returns from its involvement with such entity and has the ability to affect those returns through its power over such entity. Therefore, judgement is required in this assessment to determine if the non-ABS entities should be consolidated in the Group accounts.

A Governance Deed exists between DWF Law LLP (as representative of the ABS group) and DWF LLP. This Governance Deed mandates that the executive Board of both DWF Law LLP and DWF LLP be the same, bestowing DWF Law LLP the ability to affect returns of DWF LLP and meaning that DWF Law LLP's members have rights to variable returns from DWF LLP. On this basis, DWF LLP and the other non-ABS entities are consolidated in these financial statements.

Key sources of estimation uncertainty

The key assumption concerning the future, and other key source of estimation uncertainty at the reporting period that may have a significant risk of causing material adjustment of the carrying amounts of assets and liabilities within the next financial year, is discussed below.

Revenue recognition and valuation of unbilled revenue

The amount of variable consideration to be constrained in a time and material contract and the stage of completion of fixed fee contracts are key sources of estimation uncertainty. When services are invoiced, the uncertainty is removed so this applies to the unbilled revenue only, recorded as amounts recoverable from clients in respect of unbilled revenue in the statement of financial position (the contract asset). Respective amounts are provided in note 12.

For the estimates of revenue constraint and stage of completion, the Group estimates the value of the services provided to date as a proportion of the expected revenue under the contract. The expected revenue under the contract is either the anticipated level of price concession or the fixed fee. These estimates are based on specific client agreements, historical performance and forward-looking factors including improving efficiencies.

In valuing the Group's unbilled revenue a per-hour recovery rate is used. A 5% increase in the per-hour recovery rate would lead to a £3,913,850 increase in the carrying value of amounts recoverable from clients in respect of unbilled revenue and a £3,913,850 increase in revenue, profit before tax and equity. A 5% decrease in the per-hour recovery rate would lead to an equal and opposite impact on the carrying value of amounts recoverable from clients in respect of unbilled revenue and revenue.

1.5 Re-presentation of a comparative period

The condensed consolidated statement of financial position has been re-presented for the comparative period to present the IFRS 16 right-of-use assets as a standalone financial statement line item in order to provide users with clearer information on the leased assets. Note 10 now comprises solely the property, plant and equipment information. Note 11 now comprises solely the right-of-use assets information.

This note is intended to disclose material re-presentations within the primary financial statements. For other re-presentations within note disclosures, explanations have been provided within the note that has been changed.

2 Alternative performance measures

APMs are not intended to supplant IFRS measures but are included in response to investor feedback or to provide readers of the financial statements with additional understanding of the underlying trading performance of the Group.

APMs are fully defined and information as to why they are useful is provided in the glossary to the financial statements.

Adjusted profit before tax reconciles to profit before tax as follows:

 

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

Profit before tax

12,910

11,028

22,316

Adjusting items:

Amortisation of intangible assets - acquired

1,926

2,513

4,655

Impairment of intangible assets

-

-

2,966

Impairment (reversal) / expense of tangible and right-of-use assets

-

(593)

627

Non-underlying items

1,548

1,052

1,224

Share-based payments expense

2,098

4,659

9,609

Total of adjusting items

5,572

7,631

19,081

Adjusted PBT

18,482

18,659

41,397

 

The £593,000 impairment reversal in the comparative period relates to a reduction in the impairment, initially recognised in FY21, of a right-of-use asset as part of the Australian scale-back of operations. The calculation of the impairment reversal included future sublease income, and hence was reversed by the amount of expected future cash flows.

Adjusted PBT reconciles to profit before tax with reconciling items by nature as follows:

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

Profit before tax

12,910

11,028

22,316

Office closures and scale-backs

729

(336)

(238)

Acquisition-related expenses

2,745

3,308

9,564

Share-based payments expense

2,098

4,659

9,609

Refinancing costs

-

-

146

Adjusted PBT

18,482

18,659

41,397

Acquisition-related expenses comprise costs of £319,000 related to the Acumension and Whitelaw Twining acquisitions (note 8), £500,000 of costs related to an aborted acquisition, and £1,926,000 amortisation on acquired intangibles.

Non-underlying items are set out in the table below:

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

Acquisition-related advisory fees

a

819

152

336

Acquisition-related expenses

b

-

643

1,104

Closure and scale-back of operations

c

729

257

(362)

Non-underlying items within operating profit

 

1,548

1,052

1,078

Non-underlying finance expense

-

-

146

Total non-underlying items

 

1,548

1,052

1,224

 

a. The Group periodically considers and analyses potential acquisition targets and recognises there is inherent complexity and risk associated with acquisitions. The Group manages this by employing external professional advisors to perform legal, financial, commercial and tax due diligence on targets. These costs relate to opportunities the Group identifies and pursues, of which a portion result in successful acquisitions. Acquisition fees in the current period relate to the acquisitions of Acumension and Whitelaw Twining, as well as £500,000 relating to an aborted acquisition.

 

b. The previous periods included costs related to the Mindcrest acquisition in FY20 that were classified as remuneration and not consideration under IFRS 3. As these costs were not considered recurring, management included them within adjusting items in order to give greater clarity of underlying trading performance. These costs ceased in February 2022.

 

c. Closure and scale-back of operations expense in the current year relate to the scale-back of the operations in Singapore and Germany. These costs comprise people and supplier exit expenses and the impairment of assets that are deemed potentially irrecoverable as a result of the decision taken. The current year costs also include expenses associated with a restructure in the Mindcrest division. The prior period costs relate to the scale-back of the operations in Australia which began in March FY21, reflecting an additional impairment of assets since the estimate made at FY21.

The cost to income ratio is used to assess the levels of operational gearing in the Group. The cost to income ratio is defined as administrative expenses less adjusting items and divided by net revenue and is calculated as follows:

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

Net revenue

179,130

173,308

350,242

Administrative expenses and impairment

73,298

75,399

153,257

Total of adjusting items

(5,572)

(7,631)

(19,081)

Less: re-financing costs included in adjusting items

-

-

146

Adjusted administrative expenses

67,726

67,768

134,322

Cost to income ratio

37.8%

39.1%

38.4%

 

3 Reporting segments

In accordance with IFRS 8: Operating Segments ('IFRS 8'), the Group's operating segments are based on the operating results reviewed by the Board, who represent the chief operating decision maker ('CODM'). The Group has the following three strategic divisions, which are its reportable segments. These divisions offer different services and are reported separately because of different specialisms within teams in the business Group.

The following summary describes the operations of each reportable segment:

Reportable segment

Operations

 

 

Legal Advisory Services

Premium legal advice, commercial intelligence and relevant industry experience.

 

Connected Services

Collection of products and business services that enhance and complement our legal offerings.

 

Mindcrest*

Outsourced and process-led legal services, designed to standardise, systemise, scale and optimise legal workflows.

The revenue, net revenue and gross profit are attributable to the principal activities of the Group.

For period ended 31 October 2022

Legal Advisory

Connected Services

Mindcrest

Total

£'000

£'000

£'000

£'000

Revenue

180,977

19,249

11,872

212,098

Recoverable expenses

(31,649)

(400)

(919)

(32,968)

Net revenue

149,328

18,849

10,953

179,130

Direct costs

(73,229)

(10,772)

(5,811)

(89,812)

 Gross profit

76,099

8,077

5,142

89,318

Gross margin %

51.0%

42.9%

46.9%

49.9%

Administrative expenses

(71,925)

Trade receivables impairment

(1,373)

Other impairment

-

Operating profit

16,020

Net finance expense

(2,281)

Interest payable on leases

(829)

Profit before tax

12,910

Taxation

(746)

Profit for the period

12,164

 

For period ended 31 October 2021

Legal Advisory

Connected Services

Mindcrest

Total

£'000

£'000

£'000

£'000

Revenue

172,700

16,514

14,276

203,490

Recoverable expenses

(28,854)

(189)

(1,139)

(30,182)

Net revenue

143,846

16,325

13,137

173,308

Direct costs

(68,244)

(9,048)

(7,030)

(84,322)

 Gross profit

75,602

7,277

6,107

88,986

Gross margin %

52.6%

44.6%

46.5%

51.3%

Administrative expenses

(73,443)

Trade receivables impairment

(2,549)

Other impairment

593

Operating profit

13,587

Net finance expense

(1,560)

Interest payable on leases

(999)

Profit before tax

11,028

Taxation

(1,950)

Profit for the period

9,078

 

For year ended 30 April 2022

Legal Advisory

Connected Services

Mindcrest

Total

£'000

£'000

£'000

£'000

Revenue

355,063

34,181

26,808

416,052

Recoverable expenses

(63,110)

(324)

(2,376)

(65,810)

Net revenue

291,953

33,857

24,432

350,242

Direct costs

(138,729)

(18,828)

(11,775)

(169,332)

 Gross profit

153,224

15,029

12,657

180,910

Gross margin %

52.5%

44.4%

51.8%

51.7%

Administrative expenses

(146,691)

Trade receivables impairment

(2,973)

Other impairment

(3,593)

Operating profit

27,653

Net finance expense

(3,664)

Net interest expense on leases

(1,673)

Profit before tax

22,316

Taxation

(2,029)

Profit for the year

20,287

There are no intra-segmental revenues which are material for disclosure. Administrative expenses represent indirect costs that are not specifically allocated to segments.

Revenue and net revenue by region

The UK is the Group's country of domicile and the Group generates the majority of its revenue from external clients in the UK. The geographical analysis of revenue and net revenue is on the basis of the country of origin in which the client is invoiced.

The Group's revenue and net revenue by geographical region are as follows:

Revenue

 

Six months ended 31 October 2022

£'000

Six months ended 31 October 2021

£'000

Year ended

31 April 2022

£'000

UK

158,087

153,379

310,381

Spain

17,911

16,500

36,515

Asia

4,144

4,948

11,107

Rest of World

31,956

28,663

58,049

Total

212,098

203,490

416,052

 

Net Revenue

 

Six months ended 31 October 2022

£'000

Six months ended 31 October 2021

£'000

Year ended

31 April 2022

£'000

UK

128,012

125,524

250,584

Spain

17,911

16,501

36,515

Asia

3,336

4,286

8,838

Rest of World

29,871

26,997

54,305

Total

179,130

173,308

350,242

Total assets and liabilities for each reportable segment are not provided to the CODM and therefore not presented.

4 Net finance expense and net interest expense on leases

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Finance income

 

 

 

Interest receivable

29

20

101

 

29

20

101

Finance expense - other

 

 

 

Interest payable on bank borrowings

1,732

1,034

2,300

Other interest payable

50

42

54

Bank and other charges

528

504

1,265

Non-underlying finance expense

-

-

146

 

2,310

1,580

3,765

Net finance expense

2,281

1,560

3,664

Net interest expense on leases

 

 

Interest expense on lease liabilities

829

999

1,673

 

829

999

1,673

 

5 Taxation

The tax charge is recognised based on management's best estimate of the full year effective tax rates by geographical unit applied to pre-tax income for the six-month period, which is then adjusted for tax adjusting items arising in the period ended 31 October 2022.

The Finance Act 2021 enacted on 10 June 2021 increased the main rate of UK corporation tax from 19% to 25%, effective from 1 April 2023. Deferred taxes on the balance sheet have been measured at 25% which represents the future corporation tax rate that was enacted at the balance sheet date. The UK fiscal statement on 23 September 2022 included measures to cancel the planned increase in the corporation tax rate to 25%. Subsequent events in the UK economy led the government to reverse the cancellation of the increase in the corporate income tax rate to 25% as announced in the September UK fiscal statement. As a result, the UK corporate income tax is due to rise as originally scheduled to 25% on 1 April 2023.

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

UK corporation tax on profit

2,702

2,628

5,639

Foreign tax on profit

636

523

2,822

Adjustments in respect of prior periods

(2,071)

-

(5,443)

Current tax expense

1,267

3,151

3,018

Deferred tax charge / (credit)

64

(1,248)

(2,354)

Adjustments in respect of prior periods

(585)

47

1,365

Total deferred tax credit

(521)

(1,201)

(989)

Total tax charge for the year

746

1,950

2,029

 

A timing difference has resulted in subsidiaries recognising an impairment of intercompany loans between subsidiaries subsequent to when the Group reported results for FY22. A net tax impact of £2.1m has been adjusted for in respect of prior periods. The tax impact arises due to an allowed deduction for UK tax purposes relating to the impairment, which will be claimed by the Group undertaking for the year ending 30 April 2022.

6 Dividends

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

pence per share

pence per share

pence per share

Final dividends recognised as distributions in the period

3.25

3.00

3.00

Interim dividends recognised as distributions in the period

-

-

1.50

Total dividends paid in the period

3.25

3.00

4.50

Interim and final dividend proposed

1.60

1.50

3.25

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

Final dividends recognised as distributions in the period

9,821

9,008

9,008

Interim dividends recognised as distributions in the period

-

-

4,529

Total dividends paid in the period

9,821

9,008

13,537

Interim and final dividend proposed

5,206

4,880

10,574

 

On 20 July 2022, the Board approved a final dividend for the year ended 30 April 2022 of 3.25 pence per share. The dividend was paid on 7 October 2022 to all shareholders on the Register of Members on 9 September 2022. The payment of the dividend did not have any tax consequences for the Group.

An interim dividend for the year ending 30 April 2023 of 1.60 pence per share was approved by the board on 7 December 2022. The dividend will be paid on 3 March 2023 to all shareholders on the Register of Members as at 3 February 2023.

7 Earnings per share

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 Earnings attributable to owners of the parent

£'000

£'000

£'000

Earnings for the period for the purpose of basic earnings per share

12,164

9,078

20,287

 

Number

Number

Number

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

301,248,054

297,234,446

298,898,991

Effect of dilutive potential ordinary shares:

 

 

 

Future exercise of share awards and options

12,268,283

25,225,294

13,639,188

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

313,516,337

322,459,740

312,538,179

Earnings per share attributable to the owners of the parent:

 

Basic earnings per share (p)

4.0

3.1

6.8

Diluted earnings per share (p)

3.9

2.8

6.5

 

Adjusted basic and adjusted diluted earnings per share are APMs (as defined in the glossary) and have been calculated using profit for the purpose of basic earnings share adjusted for total adjusting items and the tax effect of those items.

Adjusted basic and adjusted diluted earnings per share may be reconciled to basic earnings per share as follows:

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

Profit for the period

12,164

9,078

20,287

Add/(remove):

 

 

 

Total of adjusting items (note 2)

5,572

7,631

19,081

Tax effect of adjustments above

(1,161)

(1,513)

(4,651)

Adjusted profit for the purpose of adjusted earnings per share

16,575

15,196

34,717

 

 

Number

Number

Number

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

301,248,054

297,234,446

298,898,991

 

 

Ordinary shares for the purposes of adjusted diluted earnings per share

325,352,865

325,352,865

325,352,865

Adjusted basic earnings per share (p)

5.5

5.1

11.6

Adjusted diluted earnings per share (p)

5.1

4.7

10.7

Shares held in trust are issued shares that are owned by the Group's Employee Benefit Trusts for future issue to employees as part of share incentive schemes. These are recognised on consolidation as treasury shares. The future exercise of share awards and options is the dilutive effect of share awards granted to employees that have not yet vested.

Share held in trust are deducted from the weighted average number of ordinary shares for basic earnings per share. For its adjusted basic measure, the Group uses the weighted average number of ordinary shares.

8 Acquisitions of subsidiaries

Acquisitions in the six months to 31 October 2022

Business combinations are accounted for using the acquisition accounting method as at the acquisition date, which is the date at which control is transferred to the Group.

The acquisition of Acuhold Limited, and subsidiary Acumension Limited (collectively "Acumension") was made in the period to 31 October 2022. As a post balance sheet event, the acquisition of Whitelaw Twining Law Corporation was completed on 5 December 2022. Please see Note 22 for further details of this.

Details of the acquisition are as follows:

 

Country of incorporation

Nature of activity

Date of acquisition

Consideration £'000

Percentage ownership

Acumension

UK

Costs management

2 September 2022

6,780

100%

 

Acumension is a leading specialist in legal costs management headquartered in Manchester, focused on utilising technological capability to deal with complex defendant costs, and will expand our existing Costs business within the Connected Services division. 

 

The provisional fair values of the assets and liabilities and the associated goodwill arising from the acquisition are as follows:

 

 £'000

Intangible assets

2,446

Property, plant and equipment

89

Work in progress

843

Trade and other receivables

2,104

Cash and cash equivalents

1,690

Trade and other payables

(351)

Loans and borrowings

-

Deferred tax liability

(637)

Net assets acquired

6,184

Purchase consideration

6,780

Purchase consideration satisfied by:

Initial cash consideration

4,368

Deferred cash consideration

1,086

Assets transferred as consideration

76

Contingent consideration

1,250

Provisional goodwill

596

 

Within the £6,780,000 consideration for Acumension, £1,086,000 is deferred and payable over one year post-acquisition and is not contingent on future performance targets. Of this deferred consideration, £436,000 has been paid in the period. Additionally, there is contingent consideration of £1,250,000 which is payable based on certain KPIs being met in the 12 months following. 100% of the contingent consideration has been recognised as payable as at 31 October 2022, as management believe that the related KPIs will be met.

The goodwill is attributable to the benefits of operating an already well-established business in the relevant sector that is expected to be achieved from incorporating the business into the Group's operations. As the purchases were not made with any qualifying intellectual property, all goodwill acquired is non-tax deductible.

Goodwill is measured at the acquisition date as the fair value of consideration transferred, plus non-controlling interests and the fair value of any previously held equity interests less the net recognised amount (which is generally fair value) of the identifiable assets and liabilities assumed. Goodwill is subject to an annual review for impairment (or more frequently if necessary) in accordance with our accounting policies. Any impairment is charged to the income statement as it arises.

The following intangible assets, not including the provisional goodwill, were recognised at acquisition. These have been measured at their fair value through the multi-period excess earnings method (customer relationships) and royalty relief method (brand).

 

 £'000

Intangible assets - brand

569

Intangible assets - customer relationships

1,877

Total fair value of intangibles on acquisition

2,446

Deferred tax recognised as a result of the intangibles

(611)

Total fair value on acquisition

1,835

 

Cash flows arising from the acquisition were as follows:

 

 £'000

Purchase consideration

(4,368)

Cash and cash equivalents acquired

1,690

Total fair value on acquisition

(2,678)

Deferred consideration paid in the period

(436)

Net cash outflow in the period

(3,114)

 

Acumension contributed revenues of £500,000 to the group for the period. Transaction costs comprised mainly advisor fees, including financial, tax and legal due diligence. These are all included within administrative expenses (non-underlying) within Note 2.

9 Intangible assets and goodwill

 

Acquired

Goodwill

Customer relationships

Brand

Software costs

Capitalised development costs

Total

 

£'000

£'000

£'000

£'000

£'000

£'000

Cost

At 1 May 2022

14,034

36,812

1,933

6,762

14,165

73,706

Additions - internally developed

-

-

-

-

2,545

2,545

Additions - externally purchased

-

-

-

369

-

369

Additions through acquisitions

596

1,877

569

-

-

3,042

Effect of movements in foreign exchange

18

(126)

16

(5)

-

(97)

At 31 October 2022

14,648

38,563

2,518

7,126

16,710

79,565

Amortisation and impairment

At 1 May 2022

1,357

13,132

1,782

4,444

7,387

28,102

Amortisation for the period

-

1,799

127

670

1,508

4,104

Effect of movements in foreign exchange

20

(35)

(21)

(2)

-

(38)

At 31 October 2022

1,377

14,896

1,888

5,112

8,895

32,168

Net book value

At 31 October 2022

13,271

23,667

630

2,014

7,815

47,397

At 1 May 2022

12,677

23,680

151

2,318

6,778

45,604

10 Property, plant and equipment

Leasehold improvements

Office equipment and fixtures and fittings

Computer equipment

Total

£'000

£'000

£'000

£'000

Cost

At 1 May 2022

18,170

13,938

37,491

69,599

Additions

56

304

337

697

Effect of movements in foreign exchange

(58)

34

(79)

(103)

At 31 October 2022

18,168

14,276

37,749

70,193

Accumulated depreciation

At 1 May 2022

14,066

9,163

35,131

58,360

Charge for the period

423

544

658

1,625

Effect of movements in foreign exchange

(24)

(17)

(9)

(50)

At 31 October 2022

14,465

9,690

35,780

59,935

Net book value

At 31 October 2022

3,703

4,586

1,969

10,258

At 1 May 2022

4,104

4,775

2,360

11,239

11 Right-of-use assets

Leases as a lessee

Property

Equipment

Re-presented (note 1.5) Total

£'000

£'000

£'000

Right-of-use assets

At 1 May 2022

63,615

1,619

65,234

Additions

2,141

-

2,141

Depreciation

(6,648)

(235)

(6,883)

Disposals

(50)

-

(50)

Remeasurement adjustment

916

-

916

Effect of movements in foreign exchange

419

1

420

At 31 October 2022

60,393

1,385

61,778

12 Trade and other receivables

31 October 2022

*Re-presented 31 October 2021

30 April 2022

 

£'000

£'000

£'000

Current

 

 

 

Trade receivables

92,771

84,679

88,949

Amounts recoverable from clients in respect of unbilled revenue

82,389

73,566

71,958

Unbilled disbursements

10,332

9,353

7,982

Contract assets

92,721

82,919

79,940

 

 

 

Trade receivables and contract assets

185,492

167,598

168,889

Other receivables

1,897

3,511

2,216

Amounts due from Members of partnerships

2,238

1,902

2,238

Lease receivables

533

-

432

Reimbursement asset

4,801

852

4,040

Prepayments

9,088

9,950

12,359

204,049

183,813

190,174

Non-current

 

 

 

Other receivables

938

-

938

Lease receivables

249

-

526

1,187

-

1,464

The comparative period has been re-presented so as to split out the Amounts due from Members of partnerships, in order to provide clearer information as to the nature of the balance.

13 Cash and cash equivalents

31 October 2022

31 October 2021

30 April 2022

 

£'000

£'000

£'000

Cash at bank and in hand

31,820

24,180

28,310

Bank overdrafts (note 16)

(682)

(439)

(606)

Cash and cash equivalents

31,138

23,741

27,704

 

14 Trade and other payables

31 October 2022

*Re-presented 31 October 2021

30 April 2022

 

£'000

£'000

£'000

Trade payables

29,713

24,507

27,896

Other payables

2,987

4,846

3,748

Other taxation and social security

13,236

17,795

15,284

Deferred income

2,487

1,253

2,014

Accruals

9,517

16,982

14,383

57,940

65,383

63,325

Deferred income has been re-presented for the comparative period to split it out as a separate line from accruals. Accruals include £nil (31 October 2021: £2,322,000; 30 April 2022: £nil) relating to acquisition-related remuneration expense.

In 2020, the Group participated in the UK Government's VAT deferral scheme, which was launched to assist businesses in their response to COVID-19. Within other taxation and social security there remains £nil (31 October 2021: £5,348,000; April 2022: £nil) of VAT payable which was deferred from March 2020.

15 Lease liabilities

 

31 October 2022

31 October 2021

30 April 2022

 

£'000

£'000

£'000

Balance at the beginning of the period

77,739

84,002

84,002

Additions

1,878

1,840

7,683

Interest expense related to lease liabilities

829

999

1,673

Net foreign currency translation loss / (gain)

428

(217)

763

Remeasurement adjustment

379

(823)

(1,313)

Repayment of lease liabilities (including interest)

(8,174)

(7,330)

(15,069)

Balance at the end of the period

73,079

78,471

77,739

 

Current lease liabilities

13,320

12,691

14,576

Non-current lease liabilities

59,759

65,780

63,163

73,079

78,471

77,739

16 Interest-bearing loans and borrowings

Obligations under interest-bearing loans and borrowings

31 October 2022

31 October 2021

30 April 2022

 

£'000

£'000

£'000

Current liabilities

Bank loans

5,505

18,612

9,093

Supplier payments facility

6,901

3,868

87

Bank overdrafts

682

439

606

 

13,088

22,919

9,786

Non-current liabilities

Bank loans

105,640

78,929

90,907

Capitalised loan arrangement fees

(422)

(492)

(563)

 

105,218

78,437

90,344

 

118,306

101,356

100,130

Analysis of cash and cash equivalents and interest-bearing loans and borrowings:

1 May 2022

Cash flow

Exchange movement

Non-cash movement

31 October 2022

£'000

£'000

£'000

£'000

£'000

Cash and cash equivalents

27,704

2,963

471

-

31,138

Bank loans

(99,437)

(10,988)

(157)

(141)

(110,723)

Supplier payments facility

(87)

9,002

-

(15,816)

(6,901)

Total net debt (excluding IFRS 16)

(71,820)

977

314

(15,957)

(86,486)

1 May 2021

Cash flow

Exchange movement

Non-cash movement

31 October 2021

£'000

£'000

£'000

£'000

£'000

Cash and cash equivalents

34,580

(10,600)

(239)

-

23,741

Bank loans

(94,544)

(2,200)

175

(480)

(97,049)

Supplier payments facility

(204)

1,572

-

(5,236)

(3,868)

Total net debt (excluding IFRS 16)

(60,168)

(11,228)

(64)

(5,716)

(77,176)

1 May 2021

Cash flow

Exchange movement

Non-cash movement

30 April 2022

£'000

£'000

£'000

£'000

£'000

Cash and cash equivalents

34,580

(7,017)

141

-

27,704

Bank loans

(94,544)

(4,240)

227

(880)

(99,437)

Supplier payments facility

(204)

15,683

-

(15,566)

(87)

Total net debt (excluding IFRS 16)

(60,168)

4,426

368

(16,446)

(71,820)

Non-cash movements within bank loans relate to the amortisation of fees incurred on arrangement of the facility, over the expected life of the facility. Non-cash movements within the supplier payments facility relate to the utilisation of the facility to settle liabilities with suppliers, with the supplier payments facility being settled with cash when the liability becomes due.

17 Financial instruments

The Group's principal financial instruments comprise trade and other receivables, unbilled revenue, cash and cash equivalents, trade and other payables, lease liabilities, bank borrowings and capital contributions from members.

Fair value measurement

The fair value of each class of financial asset and liability approximates the carrying value. The table below sets out the Group's accounting classification of each category of financial asset and liability and their carrying values at the end of each reporting period:

 

 

31 October 2022

31 October 2021

30 April 2022

Notes

£'000

£'000

£'000

 

Cash and cash equivalents

13

31,138

23,741

27,704

Measured at amortised cost:

Trade and other receivables

12

196,148

171,109

179,279

Total financial assets

 

227,286

194,850

206,983

 

Measured at amortised cost:

Trade and other payables

14

55,453

65,383

61,311

Lease liabilities

73,079

78,471

77,739

Borrowings

16

118,046

101,356

100,087

Amounts due to members of partnerships in the Group

20

30,659

29,991

28,243

Total financial liabilities

277,237

275,207

267,380

18 Share capital

Number

Ordinary shares

Share premium

 

Treasury shares

Total

 

of 1p each

£'000

£'000

£'000

£'000

Issued and fully paid ordinary shares

 

At 31 October 2021

325,352,865

3,254

89,365

(129)

92,490

At 30 April 2022

325,352,865

3,254

89,365

(129)

92,490

Purchase of treasury shares

-

-

-

(1,043)

(1,043)

At 31 October 2022

325,352,865

3,254

89,365

(1,172)

91,447

The increase in treasury shares relates to a timing difference between the Group settling tax liabilities in cash on vested shares of participants in the share incentive plans and the Employee Benefit Trust selling shares to cover that related tax liability. We expect the Employee Benefit Trust to sell the related shares during the second half of FY23.

19 Cash generated from operations

a) Cash used in operations before adjusting items

 

 

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

 

£'000

£'000

£'000

 

Cash flows from operating activities

 

Profit before tax

12,910

11,028

22,316

 

Adjustments for:

 

Impairment (reversal) / expense

-

(593)

3,593

 

Amortisation of acquired intangible assets

1,926

2,513

4,655

 

Depreciation of right-of-use asset

6,883

6,394

12,737

 

Other depreciation and amortisation

3,803

3,687

7,211

 

Non-underlying items

1,548

1,052

1,224

 

Share-based payments expense

2,098

4,659

9,609

 

Interest expense on lease liabilities

829

999

1,673

 

Net finance expense

2,281

1,560

3,518

 

Operating cash flows before movements in working capital

32,278

31,299

66,536

 

Increase in trade and other receivables

(10,863)

(2,583)

(8,031)

 

Decrease in trade and other payables

(1,498)

(11,887)

(17,641)

 

(Decrease) / increase in provisions

(599)

442

4,798

 

Increase / (decrease) in amounts due to members of partnerships in the Group

1,758

(1,001)

(4,039)

 

Cash generated in operations before adjusting items

21,076

16,270

41,623

 

 

b) Free cash flows

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Free cash flows

Operating cash flows before movements in working capital

32,278

31,299

66,536

Net working capital movement

(12,960)

(14,028)

(20,874)

Amounts due to Members of partnerships in the Group

1,758

(1,001)

(4,039)

Cash generated from operations before adjusting items

21,076

16,270

41,623

Net interest paid

(2,844)

(2,393)

(4,596)

Tax paid

(645)

(429)

(2,854)

Repayment of lease liabilities

(7,345)

(6,331)

(13,396)

Purchase of property, plant and equipment

(838)

(856)

(3,581)

Purchase of other intangible assets

(3,007)

(2,068)

(4,300)

Free cash flows

6,397

4,193

12,896

 

c) Working capital measures

31 October 2022

 31 October 2021

30 April 2022

 

£'000

£'000

£'000

WIP days

 

 

 

Amounts recoverable from clients in respect of unbilled revenue

82,389

73,566

71,958

Unbilled disbursements

10,332

9,353

7,982

Total WIP

92,721

82,919

79,940

Annualised net revenue

360,664

345,612

350,490

WIP days

94

88

83

 

 

 

Debtor days

 

 

Trade receivables (net of allowance for doubtful receivables)

92,771

84,679

88,949

Other receivables*

2,485

3,511

3,154

Total debtors

95,256

88,190

92,103

Annualised net revenue

360,664

345,612

350,490

Debtor days

96

93

96

 

 

 

Lockup days

 

 

Total WIP

92,721

82,919

79,940

Total debtors

95,256

88,190

92,103

Total lockup

187,977

171,109

172,043

Annualised net revenue

360,664

345,612

350,490

Lockup days

190

181

179

Annualised net revenue reflects the total net revenue for the previous 12-month period inclusive of pro-forma adjustments for acquisitions and scale-backs.

20 Amounts due to members of partnerships in the Group

Amounts due to members of partnerships in the Group comprise members' capital and other amounts due to members classified as liabilities as follows:

Members' capital

Other amounts due to members

Total amounts due to members of partnerships in the Group

£'000

£'000

£'000

At 1 May 2022

14,370

13,873

28,243

Members' remuneration charged as an expense

-

22,509

22,509

Unrealised foreign exchange translation differences

29

(35)

(6)

Capital introduced by members

1,333

-

1,333

Repayments of capital

(657)

-

(657)

Drawings

-

(20,763)

(20,763)

At 31 October 2022

15,075

15,584

30,659

 

Members' capital

Other amounts due to members

Total amounts due to members of partnerships in the Group

£'000

£'000

£'000

At 1 May 2021

13,348

18,144

31,492

Members' remuneration charged as an expense

-

20,793

20,793

Unrealised foreign exchange translation differences

31

159

190

Capital introduced by members

1,202

-

1,202

Repayments of capital

(489)

-

(489)

Drawings

-

(23,197)

(23,197)

At 31 October 2021

14,092

15,899

29,991

 

Members' capital

Other amounts due to members

Total amounts due to members of partnerships in the Group

£'000

£'000

£'000

At 1 May 2021

13,348

18,144

31,492

Members' remuneration charged as an expense

-

43,670

43,670

Unrealised foreign exchange translation differences

(38)

(80)

(118)

Capital introduced by members

2,132

-

2,132

Repayments of capital

(1,072)

-

(1,072)

Drawings

-

(47,861)

(47,861)

At 30 April 2022

14,370

13,873

28,243

 

The average number of members during the period was as follows:

 

31 October 2022

31 October 2021

30 April 2022

Average number of members of partnerships held by the Group during the period

371

362

366

21 Seasonality

Historically, the Group generates one to two percentage points more revenue in the second half of the year when compared to the first. This is due to the number of working days, the timing of annual leave, the timing of resource investments and new client wins.

22 Events after the reporting period

The following event occurred after 31 October but before the approval of the half year results.

 

Business combination: Whitelaw Twining

On 5 December 2022, DWF Group plc established a partnership in British Columbia to provide Legal Advisory and Connected Services through the operations of Whitelaw Twining, and DWF's existing loss adjusting practice in Ontario. A relationship agreement has been entered into between DWF and Whitelaw Twining's Alberta practice. The financial effects of this business combination have not been recognised as at 31 October 2022. The operating results, assets and liabilities of the acquired companies will be consolidated from the 5 December 2022.

 

Initial cash of £5.9m, and share consideration of £11.5m was paid to the shareholders of Whitelaw Twining on completion. The share consideration is subject to a five-year lock-up agreement. Deferred cash consideration of £2.9m is payable in February 2023. Contingent share consideration, up to a value of £2.0m may be payable subject to certain 2022 calendar year financial targets and criteria being met.

 

At the time when the financial statements were authorised for issue, the group had not yet completed the accounting for the transaction with Whitelaw Twining, as the valuations have not yet been finalised. This includes the valuation of consideration transferred under IFRS, as well as the fair values of assets and liabilities.

 

Principal risks and uncertainties

Risk management is key to assisting us in protecting our business for the benefit of all of our stakeholders and helps us to deliver long-term Shareholder value. The Group's strategy takes into account risks, as well as opportunities, which need to be actively managed. Risk management activities include identifying risks and principal risks, undertaking risk assessments and determining mitigating actions. These activities are regularly reviewed against the Group's risk appetite throughout the year by those parties responsible, including the Executive Risk Committee, Internal Audit, the Risk Committee, our Group Chief Operating Officer and ultimately our Board.

The principal risks and uncertainties faced by the Group remain in line with those set out in our Annual Report and Accounts 2022: business, commercial, strategy; conduct and ethics; recruiting and retaining our people; operational; financial and reporting; and financial crime. There have been no significant changes to the principal risks expected for the remaining six months of the year.

Glossary

Alternative Performance Measures ("APMs")

In accordance with the Guidelines on APMs issued by the European Securities and Markets Authority ("ESMA"), additional information is provided on the APMs used by the Group below. In the reporting of financial information, the Group uses certain measures that are not required under IFRS.

These additional measures (commonly referred to as APMs) provide the Group's stakeholders with additional information on the performance of the business. These measures are consistent with those used internally, and are considered insightful to understanding the financial performance of the Group. The Group's APMs provide an important measure of how the Group is performing by providing a meaningful comparison of how the business is managed and measured on a day-to-day basis and achieves consistency and comparability between reporting periods.

These APMs may not be directly comparable with similar measures reported by other companies and they are not intended to be a substitute for, or superior to, IFRS measures. All Income Statement measures are provided for continuing operations unless otherwise stated.

 

APM

Net revenue

 

Closest equivalent statutory measure

Revenue

 

Definition and purpose

Revenue less recoverable expenses.

Recoverable expenses do not attract a profit margin and can significantly vary month-to-month such that they may distort the link between Revenue and the performance of the Group. Net revenue is widely reported in the legal sector as the key measure reflecting underlying trading, and allows greater comparability with other legal businesses.

 

Reconciliation

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Revenue

212,098

203,490

416,052

Recoverable expenses

(32,968)

(30,182)

(65,810)

Net revenue

179,130

173,308

350,242

 

APM

Adjusting items

 

Closest equivalent statutory measure

None

 

Definition and purpose

Those items which the Group excludes from its statutory metrics to arrive at adjusted profit or cash flow metrics in order to present a further measure of the Group's performance.

 

These include items which are significant in size or by nature are non-trading or non-recurring. This provides a comparison of how the business is managed and measured on a day-to-day basis and provides consistency and comparability between reporting periods, we well as allows our results to be compared more fairly with other similar businesses.

 

Share-based payment charges within adjusting items relate to shares allocated from the pre-funded Employee Benefit Trust, which are not dilutive to shareholders.

 

Reconciliation

See note 2.

 

 

 

APM

Adjusted earnings before interest, tax, depreciation and amortisation ('adjusted EBITDA')

 

Closest equivalent statutory measure

Operating profit

 

Definition and purpose

Operating profit adjusted for adjusting items, as detailed in note 2, and adding back depreciation and amortisation.

 

Adjusted EBITDA is useful as a measure of comparative operating performance between both previous periods, and other companies as it is reflective of adjustments for adjusting items and other factors that affect operating performance. Adjusted EBITDA removes the effect of depreciation and amortisation, and adjusting items as described above, as well as items relating to capital structure (finance costs and income) and items outside the control of management.

 

Reconciliation

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Operating profit

16,020

13,587

27,653

Depreciation of right-of-use assets

6,883

6,394

12,737

Other depreciation and amortisation

3,803

3,687

7,211

Total of adjusting items

5,572

7,631

19,081

Adjusted EBITDA

32,278

31,299

66,682

 

APM

Adjusted profit before tax ("adjusted PBT")

 

Closest equivalent statutory measure

Profit before tax

 

Definition and purpose

Profit before tax and after reflecting the impact of adjusting items.

 

Adjusted PBT is useful as a measure of comparative operating performance between both previous periods, and other companies as it is reflective of adjustments for non-underlying items, amortisation of acquired intangibles, share based payments expense, impairment/impairment reversal and other factors that affect operating performance. Adjusted PBT is used to provide a useful and consistent measure of the ongoing performance of the Group. Adjusted measures are reconciled to statutory measures in note 2.

 

Reconciliation

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Profit before tax

12,910

11,028

22,316

Total of adjusting items (note 2)

5,572

7,631

19,081

Adjusted profit before tax

18,482

18,659

41,397

 

APM

Cost to income ratio

 

Closest equivalent statutory measure

Not applicable

 

Definition and purpose

Adjusted administrative expenses and impairment as detailed in note 2, divided by net revenue as defined above.

 

After adjusting for significant items that are one-off in nature, the cost to income ratio is an essential metric in assessing the levels of underlying operational gearing in the Group. The Group uses the cost to income ratio to measure the efficiency of its activities. A decrease in cost to income ratio indicates an improvement to efficiency, and likewise an increase indicates a decline. Management note that the usefulness of the cost to income ratio is inherently limited by the fact that it is a ratio and thus does not provide information on the absolute amount of operating revenue and expenses.

 

Reconciliation

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Net revenue

179,130

173,308

350,242

Adjusted administrative expenses and impairment (note 2)

67,726

67,768

134,322

Cost to income ratio

37.8%

39.1%

38.4%

 

APM

Adjusted administrative expenses

Closest equivalent statutory measure

Administrative expenses and impairment

Definition and purpose

Adjusted administrative expenses are defined as administrative expenses plus impairment less adjusting items (as defined above).

 

Adjusted administrative expenses provide a useful and consistent measure of the ongoing administrative expenses of the Group. In particular, the adjusted administrative expenses are utilised within the Group's definition of 'Cost to income ratio' which is also defined above. 

Reconciliation

See note 2

 

APM

Net debt (excluding IFRS 16)

Closest equivalent statutory measure

Cash and cash equivalents less borrowings

Definition and purpose

Net debt comprises cash and cash equivalents less interest-bearing loans and borrowings (including the supplier payments facility).

 

Net debt is one measure that can be used to indicate the strength of the Group's statement of financial position and can be a useful measure of the indebtedness of the Group. This metric excludes the Group's lease liabilities under IFRS 16 in order to provide consistency with how the Group manages and reports its indebtedness and also providing consistency with the definition of Net debt under the Group's banking agreement.

Reconciliation

See note 16

 

 

APM

Lockup days

Closest equivalent statutory measure

Not applicable

Definition and purpose

Lockup days comprises of work-in-progress ("WIP") days, representing the amount of time between performing work and invoicing clients; and debtor days, representing the length of time between invoicing and cash collection. WIP days is calculated as unbilled revenue divided by annualised net revenue multiplied by 365 days. Debtor days is calculated as trade and other receivables, excluding amounts due from members of partnerships, divided by annualised net revenue multiplied by 365 days. Annualised net revenue is the total net revenue for the previous 12 month period with adjustments for acquisitions and discontinuations.

Reconciliation

See note 19

 

 

APM

Adjusted diluted earnings per share ("adjusted DEPS")

Closest equivalent statutory measure

Diluted earnings per share ("DEPS")

Definition and purpose

Adjusted earnings divided by the total number of ordinary shares in issue, where:

Adjusted earnings is defined as (loss) / earnings from continuing operations adjusted for:

- non-underlying items;

- share-based payments expense;

- gain on investment;

- amortisation of acquired intangible assets;

- impairment; and

- the tax effect of the above items;

 

Whilst this metric is not prepared in accordance with IAS 33 'Earnings per Share', it is an important APM to provide the Group's stakeholders with a fully diluted EPS metric using the Group's adjusted earnings for the period that is consistent year on year.

Reconciliation

See note 7

 

APM

Adjusted earnings per share ("adjusted EPS")

Closest equivalent statutory measure

Basic EPS

Definition and purpose

Adjusted earnings divided by weighted average number of ordinary shares for the purposes of the basic earnings per share calculation. See adjusted diluted EPS definition and purpose above for details of adjusting measures.

 

This metric provides the Group's stakeholders with an EPS metric using the Group's adjusted profitability but with a denominator consistent with the statutory basic EPS measure.

Reconciliation

See note 7

 

APM

Like for like ('L4L')

Closest equivalent statutory measure

N/A

Definition and purpose

Like for like metrics, are applied to net revenue, direct costs, gross profit and gross margin to exclude the results of DWF Australia and Germany following the scale-back of operations in March 2021 and April 2022 respectively, along with the results for current year acquisitions, Zing and BCA.

 

This metric allows the Group's stakeholders to compare the performance of the business on a consistent basis with the prior period, given that the scale-back of the Australian and German business was a significant change to the Group.

Reconciliation

 

Not applicable

 

APM

Revenue per partner

 

Closest equivalent statutory measure

Revenue

 

Definition and purpose

Revenue per partner is defined as net revenue divided by average number of partners (on a full time equivalent basis) for the period.

 

This metric allows the Group's stakeholders to view the performance of the business based on average revenue per partner, split by division (this includes both member and employee partners).

 

Reconciliation

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Legal Advisory

461

445

896

Connected Services

698

692

1,382

Mindcrest

782

6,569

12,216

Group Total

492

488

975

 

APM

Annualised net revenue

Closest equivalent statutory measure

Revenue

Definition and purpose

Annualised net revenue reflects the total net revenue for the previous 12-month period inclusive of pro-forma adjustments for acquisitions and discontinuations/closures/scale-backs.

 

This metric is utilised as a denominator for lockup, WIP and debtor day calculations which allow greater comparability within the legal sector consistent with prior and full year metrics. 

Reconciliation

 

Not applicable

 

APM

Free cash flows

Closest equivalent statutory measure

Not applicable

Definition and purpose

Free cash flow is the amount by which the operating cash flow exceeds working capital, amounts payable to members, tax, interest and capital expenditure.

 

This metric provides the Group's stakeholders detail around the efficiency of cash generation and utilisation.

Reconciliation

 

See note 19

 

APM

Leverage

 

Closest equivalent statutory measure

Not applicable

 

Definition and purpose

Leverage is calculated as net debt, divided by an annualised adjusted EBITDA (both defined above). Annualised adjusted EBITDA reflects the previous 12-month period inclusive of pro-forma adjustments for acquisitions.

 

This metric provides the Group's stakeholders detail around the Group's ability to repay debt and meet payment obligations. Leverage should be compared with a benchmark, or industry average and is widely used by analysts and credit rating agencies.

 

Reconciliation

 

Six months ended 31 October 2022

Six months ended 31 October 2021

Year ended 30 April 2022

£'000

£'000

£'000

Adjusted EBITDA (Last 12 months)

68,097

64,771

66,682

Net debt

86,486

77,200

71,820

Leverage

1.27

1.19

1.08

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR TPBMTMTJMMFT
Date   Source Headline
3rd Oct 20233:30 pmRNSForm 8.3 - DWF LN
3rd Oct 20237:30 amRNSSuspension - DWF Group plc
3rd Oct 20237:00 amRNSScheme of Arrangement Becomes Effective
2nd Oct 20234:05 pmRNSNotification of PDMR
2nd Oct 20233:30 pmRNSForm 8.3 - DWF LN
2nd Oct 202310:11 amRNSForm 8.5 (EPT/NON-RI) - DWF Group Plc
28th Sep 20231:31 pmRNSForm 8.3 - DWF Group PLC
27th Sep 20237:00 amRNSDeclaration of Special Dividend
26th Sep 20235:30 pmRNSDWF Group
26th Sep 202311:25 amRNSForm 8.3 - DWF Group PLC
26th Sep 20239:38 amRNSForm 8.3 - DWF Group Plc
26th Sep 20239:36 amRNSForm 8.3 - DWF Group Plc
26th Sep 20237:00 amRNSSatisfaction of regulatory conditions announcement
25th Sep 20233:27 pmRNSForm 8.3 - DWF Group PLC
25th Sep 202310:02 amRNSForm 8.3 - DWF Group PLC
21st Sep 202311:08 amRNSForm 8.3 - DWF Group PLC
21st Sep 20239:10 amRNSForm 8.3 - DWF Group Plc
19th Sep 20233:27 pmRNSForm 8.3 - DWF Group PLC
19th Sep 20233:23 pmRNSForm 8.3 - DWF Group plc
19th Sep 202311:54 amRNSForm 8.3 - DWF Group PLC
19th Sep 202311:43 amRNSForm 8.3 - DWF Group Plc
18th Sep 20233:27 pmRNSForm 8.3 - DWF Group PLC
18th Sep 202312:14 pmRNSForm 8.3 - DWF Group PLC
15th Sep 20233:00 pmRNSForm 8.3 - DWF Group PLC
15th Sep 20239:56 amRNSForm 8.3 - DWF Group Plc
15th Sep 20239:43 amRNSForm 8.3 - DWF Group Plc
13th Sep 20233:30 pmRNSForm 8.3 - DWF LN
13th Sep 20233:00 pmRNSForm 8.3 - DWF Group Plc
13th Sep 20239:24 amRNSForm 8.3 - DWF Group Plc
12th Sep 20234:17 pmRNSForm 8.3 - DWF Group PLC
12th Sep 20233:13 pmRNSResults of Meetings and Expected Timetable
11th Sep 20233:53 pmRNSAnnual report and accounts and Notice of AGM
11th Sep 202312:00 pmRNSForm 8.5 (EPT/RI) - DWF Group plc
8th Sep 202310:15 amRNSForm 8.3 - DWF Group PLC
7th Sep 202310:28 amRNSForm 8.3 - DWF Group Plc
7th Sep 202310:26 amRNSForm 8.3 - DWF Group Plc
7th Sep 202310:25 amRNSForm 8.3 - DWF Group Plc
7th Sep 20237:00 amRNSDisclosure under Rule 2.10(a) of the Code
6th Sep 20237:00 amRNSForm 8.3 - DWF Group plc
4th Sep 202312:00 pmRNSForm 8.5 (EPT/RI) - DWF Group plc
1st Sep 20233:30 pmRNSForm 8.3 DWF LN
1st Sep 20233:27 pmRNSForm 8.3 - DWF Group PLC
1st Sep 202312:00 pmRNSForm 8.5 (EPT/RI) - DWF Group plc
31st Aug 20233:30 pmRNSForm 8.3 - DWF GROUP PLC
31st Aug 20233:30 pmRNSForm 8.3 - DWF LN
31st Aug 20233:27 pmRNSForm 8.3 - DWF Group PLC
31st Aug 202312:15 pmRNSForm 8.3 - DWF Group plc
30th Aug 20233:30 pmRNSForm 8.3 - DWF LN
30th Aug 202312:56 pmRNSForm 8.3 - DWF Group plc
30th Aug 202312:35 pmRNSForm 8.3 - DWF 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.