Gordon Stein, CFO of CleanTech Lithium, explains why CTL acquired the 23 Laguna Verde licenses. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksParity Regulatory News (PTY)

Share Price Information for Parity (PTY)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 0.875
Bid: 0.85
Ask: 0.90
Change: 0.00 (0.00%)
Spread: 0.05 (5.882%)
Open: 0.875
High: 0.875
Low: 0.875
Prev. Close: 0.875
PTY Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

17 Mar 2016 07:00

RNS Number : 3638S
Parity Group PLC
17 March 2016
 

17 March 2016

PARITY GROUP PLC

AUDITED PRELIMINARY RESULTS FOR THE YEAR TO 31.12.15

 

Parity Group plc ("Parity" or the "Group"), the UK IT and Consultancy Services Company, announces its audited preliminary results for the year ended 31 December 2015.

Headlines

· New growth strategy building on:

o the core service offerings of IT Resources and Talent Management under the Parity Professionals division, and

o the Parity Solutions offering now under a new Parity Consultancy Services division

· Marked increase in adjusted EBITDA1 to £1.20m in H2 2015 from £0.38m in H1 2015 and a resilient performance overall

· Strong improvement in new client activity for Parity Professionals with 128 new clients in the financial period (95 in 2014)

· The first major win for Parity Consultancy Services division with Parity Solutions awarded a significant high profile management information contract with the MoD valued at £2.20m

· Implementation of £1m annualised cost saving programme from H2 2015 following the exit from the digital acquisition strategy

Results Summary:

· Revenues reduced to £84.84m (2014: £92.26m)

· Adjusted EBITDA1 of £1.58m (2014: £1.60m)

· First positive cash flow from operations in five years of £0.18m

· Net cash inflow from operations £0.18m (2014: £1.87m cash outflow)

· Net debt £7.38m (2014: £6.61m)

· Profit before tax and before non-recurring items and impairment of £0.14m (2014: £0.41m)

· Non-recurring costs of £2.06m (2014: £0.81m) and £1.99m goodwill impairment (2014: nil) related to the Inition service offering

 

Parity Professionals - Specialising in the sourcing, development and placing of professional staff

· Revenue £78.19m (2014: £84.47m)

· Divisional contribution2 £2.28m (2014: £2.49m)

 

Parity Consultancy Services - Niche expertise creating technology solutions

· Revenue £6.65m (2014: £7.80m)

· Divisional contribution2 £0.80m (2014: £0.68m)

 

1 In assessing the performance of the business, the directors use a non-GAAP measure "Adjusted EBITDA" being the measure of EBITDA, prior to non-recurring items and share based compensation as detailed in note 4.

2 Divisional contribution in this narrative refers to the segment contribution before Group costs3, tax, interest, non-recurring items and share based payment charge.

3 Group costs include directors' salaries and costs relating to group activities and are not allocated to reporting segments

4 This announcement contains certain statements that are or may be forward-looking with respect to the financial condition, results or operations and business of Parity Group plc. By their nature forward-looking statements involve risk and uncertainty because they relate to events and depend on circumstances that will occur in the future. There are a number of factors that could cause actual results and developments to differ materially from those expressed or implied by such forward-looking statements. These factors include, but are not limited to (i) adverse changes to the current outlook for the UK IT recruitment and solutions market, (ii) adverse changes in tax laws and regulations, (iii) the risks associated with the introduction of new products and services, (iv) pricing and product initiatives of competitors, (v) changes in technology or consumer demand, (vi) the termination or delay of key contracts, (vii) fluctuations in exchange rates and (viii) volatility in financial markets.

 

 

Alan Rommel, Group CEO, commented:

"Despite a year of significant change, in which we exited our digital acquisition strategy, implemented a cost-reduction exercise and streamlined the board, the results for the period reflect a relatively stable performance.

"We are excited to have now launched our new growth strategy that builds on our core profitable businesses of Parity Professionals and Parity Consultancy and that capitalises on the enhanced value creation potential of an integrated approach across the service lines. We are delighted to already be seeing the early signs of success, particularly in building the enlarged client base as well as leveraging existing relationships.

"Our experienced management team is fully focused on executing this new strategy. This year has started with strong momentum carried forward from the second half of 2015 and we remain confident in the progress being made and in our expectations for the year. Parity is now very well positioned with a clear strategy to support our clients with the people, skills and technology they need to succeed."

For further information, contact:

 

Alan Rommel CEO

Mike Aspinall GFD

 

 

 

Parity Group plc

 

0845 873 7921

 

John Olsen

Kelsey Traynor

 

 

MHP Communications

020 3128 8100

 

Andrew Pinder

Patrick Robb

Dominic Emery

 

Investec

020 7597 4000

 

Strategic Report

 

Chairman's Statement

Lord Freeman - Non-Executive Chairman

 

FINANCIALS

The Group's financial performance in 2015 was reassuringly resilient during a year of significant change as the strategy for the business developed. Whilst revenues for the Group reduced to £84.84m (2014: £92.26m), the business maintained adjusted EBITDA in-line with last year at £1.58m (2014: £1.60m). There has been a strong improvement in revenues and profit in H2 compared to H1 and the business has now completed a £1m cost reduction programme which will generate a full year benefit in 2016 and beyond.

 

 

2015

2014

 

H1

H2

YEAR

YEAR

Revenue

41,175

43,667

84,842

92,264

Divisional contribution

1,205

1,872

3,077

3,174

Group costs

(821)

(676)

(1,497)

(1,570)

Adjusted EBITDA

384

1,196

1,580

1,604

 

Parity Professionals has shown encouraging growth through the year and became the hub for the majority of Group activities. We ceased our digital business acquisition strategy and the SuperCommunications division was renamed Parity Consultancy Services to align with the new technology consulting strategy. After a carefully managed transition, there is a refreshing enthusiasm and confidence in the new structure and the opportunities it provides for the Group and our clients.

Parity Professionals revenues recovered through the year from a lower comparable start point and ended on £78.19m (2014: £84.47m) with a resultant Divisional Contribution of £2.28m (2014: £2.49m). Encouragingly, the trend of increasing revenues, profitability and margins from H1 into H2 has been maintained into the first two months of 2016.

Parity Consultancy Services revenues have reduced (2015 £6.65m, 2014: £7.80m), though the rationalisation of the business and the growth through the year in Parity Solutions has helped the business to achieve a growth in Divisional Contribution to £0.80m (2014: £0.68m) with margins improving strongly. Inition remains as a standalone technology node within this division.

Non-recurring costs and impairment increased as a result of exiting the digital acquisition strategy and the subsequent restructure.

CASH and DIVIDEND

Cash has been impacted by the exit from the digital acquisition strategy, due to the non-recurring costs involved in the previously announced closure of Golden Square and rationalising the management structure. As a result, cash and cash equivalents at year end were £2.65m (2014: £2.97m) with net debt being £7.38m (2014: £6.61m)

PNC have provided our banking arrangements since 2010. Having reviewed our current facility and reviewed financial forecasts and projections, with reasonable sensitivities applied, the Board is satisfied the funding arrangements are sufficient to meet the Group's needs for the foreseeable future.

No dividend is payable for this year, but the Board intends to keep this policy under review.

 

 

Strategic Report (continued)

 

 

Chairman's Statement (continued)

 

BOARD CHANGES

There have been a number of changes to the Board in the year, primarily driven by the exit from the digital business acquisition strategy. The Board was realigned to focus on the core business offerings of recruitment, talent management and consultancy services with an exciting new growth strategy.

Andy Law, former Chairman of the SuperCommunications division, left the Board on the 13th August 2015. David Courtley also stepped down as Non-Executive Director on 13th August 2015.

Alan Rommel was appointed to the Board on 13th August and promoted to Group CEO on 4th November 2015 to lead the new growth strategy. Alan has been with Parity for over 20 years and has a strong background in the recruitment and talent management industry.

Alastair Woolley retired as Group Finance Director on 27th May 2015 and Mike Aspinall was appointed as Group Finance Director on 14th September 2015.

On the 4th November 2015 both Philip Swinstead OBE, the former Group Executive Chairman, and Paul Davies, Chairman of the Parity Professionals division, retired from the Board, and I took over as Group Non-Executive Chairman. Both Philip and Paul were founders of Parity. The Board and the Group are indebted to them both for their tireless work over the years. They left the Group in a stable position with a clear vision and strong, energetic leadership.

 

CURRENT TRADING AND FUTURE PROSPECTS

The core businesses of Parity Professionals and Parity Consultancy Services are following an exciting growth path under the leadership of Alan Rommel, the newly appointed Group CEO. It is very pleasing to see the early signs of success in building the enlarged client base and leveraging existing relationships with new client services across the businesses. The core London businesses are relocating to a single office which will facilitate improved communication and collaboration amongst the teams at no additional cost. 2016 has started with the strong momentum carried forward from the second half of 2015 and the executive management team, and all of the Parity staff, are focused on building profitability, ensuring the core business remains cash-generative and value enhancing for shareholders. The Board thanks all of the staff for their commitment in the year.

The Board is dedicated to driving profitability, cash flow and shareholder value and looks forward to 2016 with confidence.

 

 

Lord Freeman,

Non-Executive Chairman

16 March 2016

 

 

 

 

Strategic Report (continued)

 

Strategy

Alan Rommel - Chief Executive Officer

 

Overview

After the carefully managed restructuring in 2015, Parity is now focused on its established and proven business model providing clients with both the people and the technology to drive change through two strongly defined and complementary business units:

· Parity Professionals: specialising in the sourcing, development and placing of professional staff through the IT Resources and Talent Management offerings

· Parity Consultancy Services: niche expertise creating technology solutions through the Parity Solutions and Inition offerings

Parity is Driving Change, People-Led, Technology-Enabled.

This new and exciting strategic ambition supports our clients as they adapt to the rapidly changing IT market.

We have a clear 3-year plan built around growth, market leadership and future investment. This will be achieved through organic expansion of our established and trusted offerings, and through strategic investment in the higher margin consultancy proposition.

Within the Consultancy Services division, we will continue to build upon the existing expertise of Parity Solutions which already provides a solid base of technical knowledge for consultancy, systems integration and bespoke development projects. This consulting expertise can be rapidly scaled with contractor and associate support from the Professionals division, whilst maintaining the controls, processes and assurance of a consultancy model, thus adding value through the management of client projects.

Additionally, we plan to expand our range of technology consulting services by developing practices led by senior business and technical experts where the Group already has significant agency business, providing a true leadership edge.

We have restructured and reduced central costs to support the new focus on the profitable core. As a result, Parity has become a more efficient and simpler business with proven strengths in human capital and technology-enabled change management. This stable platform for growth provides:

· Client flexibility, combining niche services into an integrated solution

· Multi-channel sales

· Opportunity to leverage cross-sales

· Consulting model with rapidly scalable staffing model with access to niche contract and associate expertise through Parity Professionals, with a resulting low bench cost.

 

The strategy is based on three main pillars:

 

Growth

With the focus on a future opportunity that builds on the stable core business and the skills of the dedicated, experienced and enthusiastic management team, the Group plans to grow organically by leveraging its scale, targeting growing markets which are undergoing change and where there is resultant high demand for people and technology to support change.

We have already established a programme of collaboration which has resulted in the identification and development of a number of opportunities and is gaining further momentum after a successful cross-business launch in January 2016.

We are now committed to self-fund growth, however it should be expected that there will be a lead time to build some of the niche market consultancy practices. There is great strength in our core offering, and people who provide a dedicated and excellent service to clients. It is these strengths that will underlie the growth for the business.

 

 

Strategic Report (continued)

 

Strategy (continued)

 

Market Leadership

Each business unit will maintain its own direct sales approach but the Group is building an overarching capability in Change Management and moving the proposition up the value chain. Whilst having a range of individual 'product' offerings, the businesses will support each other and the client will be able to combine the modular services into a more integrated solution. Through a broad range of individual specialisms, Parity aims to provide market leading Change Management services - People-led, Technology-enabled.

 

Future Investment

Parity will build upon the established and profitable foundations with a clear and unified client proposition - maximising the effectiveness of people, processes and systems within our clients' organisations.

Parity Professionals will self-fund internal investment to support organic growth within the core services, and by adding capacity in new high growth and high demand markets.

Parity Consultancy Services will build upon the Business Intelligence consultancy service through Parity Solutions, and create additional specific niche practices led by senior professionals where the Group already has existing opportunity to leverage additional services. This approach is already being successfully deployed in the MoD where the wider support of the group is proving extremely effective, allowing the service to scale quickly without the associated bench costs. In addition to the enhanced sales and marketing capability, this is evidence of the great opportunity to leverage our existing client base to provide additional, higher value services.

 

Summary

With the increased clarity of a more aligned and targeted business strategy through these three pillars, we are confident that we can build on the underlying strengths in the business and provide further growth opportunity. This confidence is further enhanced by the momentum carried forward from H2 trading into early 2016.

Parity is well placed to capitalise on the opportunities in the market, leveraging the strength of the resources business combined with building the consultancy proposition, to improve margins, and support the Board's commitment to driving profitability, positive cash flows and shareholder value.

 

 

 

Strategic Report (continued)

 

Operating Review

 

Overview

The re-organisation has provided a clear focus on our established and profitable services, maximising the effectiveness of people, processes and systems within our clients' organisations. The Group as a whole has been building momentum through 2015, improving the sales pipeline and growing profitability. This has been achieved through self-funded investment, increasing the capacity and the focus of the sales teams, improved marketing, and by continuing to improve operational efficiency to capitalise on the opportunities in a resilient UK economy.

We are an agile business, building margins across the different service lines, and winning larger scale programmes with a rapidly scalable and cost-effective delivery model.

Through the year, Parity Professionals has significantly increased contractor volumes and permanent fees, whilst increasing average margins. As a profitable part of the business, Parity Solutions was to be integrated within Parity Professionals but we have decided to take a different approach as the Solutions team demonstrated a capability to win and deliver larger scale programmes with the support of the wider business. We will now build upon the core offering of Parity Solutions having created a new consultancy business - Parity Consultancy Services. The Group has built a stronger pipeline across every service line which gives increasing confidence in the outlook into 2016 and beyond.

Our clients need for change is driven by both advances in technology, and by the demands of increasingly technology 'savvy' users - be they employees within the organisation driving the requirements, or their own customers demanding more. Parity, as both a people and technology provider, is ideally placed to service our clients' needs, enabling the changes which will drive their growth.

Parity is:

Driving Change, People-Led, Technology-Enabled.

 

 

Strategic Report (continued)

 

Operating Review (continued)

 

PARITY PROFESSIONALS

Overview

Parity Professionals has a clear 'people' focus - building capacity and capability for our clients to transform organisational performance. This has elevated the proposition for the recruitment and placement services and increased breadth of services to include talent development which differentiates the business from its peers.

We have invested in building the brand and the extended service offerings which has enabled a further shift from arms-length transactional delivery towards a more consultative, value-adding and higher margin service. As clients demand access to highly productive professionals to support their evolution, we have created a broad range of integrated HR services - from graduate recruitment and induction through to senior level recruitment and development programmes, maximising the impact and efficiency of their management and staff.

Revenues in the year reduced by 7% to £78.19m (2014: £84.47m) with contribution reducing by 8% to £2.28m (2014: £2.49m) on a like for like basis. (i.e. with all operating overheads allocated to the business). The full year performance in Professionals was adversely impacted by the previously mentioned loss of a major contract at the end of 2014; both revenues and contribution have demonstrated significant improvement from H1 to H2 in the year, and H2 2015 finished marginally up on H2 2014.

The IT Resources Offering

The recruitment business entered 2015 with a high level of activity but with contractor volumes impacted by the cancellation of a major contract at the end of 2014. Whilst divisional revenues for the year dropped, the team has made significant progress through the year in terms of contractor and permanent fee growth and improvement in contribution.

The underlying momentum has been built by successfully adding 104 new clients in the year (vs 79 in 2014) and improving average margins across our offices. With an improvement in the volume of opportunities, conversion rates and placements over 2014, we have achieved an increase in Gross Profit generated on new deals written of 29%.

Permanent fees grew by 38% in the year due to the speed in which we responded to an increase in demand for niche skills as we built a new permanent team dedicated to target skills verticals. It is our intention to replicate this model of niche specialism in growing markets for our London and Edinburgh offices.

The Talent Management Offering

The business continues to offer HR consultancy, training and advisory services to government and industry.

Parity continued to manage the highly regarded FastStream graduate recruitment programme on behalf of HMRC with the contract being renewed for a further 12 months taking us into our 12th year of successful delivery. Public sector spend on funded development and employment support in Northern Ireland is being reduced and as a result our INTRO graduate programme is unlikely to continue. The team will build upon their credentials by offering graduate recruitment and development programmes direct to end clients as well as their leadership and coaching services. We are adding scale to the sales team in mainland GB where sales achieved significant growth in 2015 with much less reliance on public sector spend.

The team have won 24 new clients in the year (16 in 2014) including some larger scale and higher margin programmes with well-known blue-chips including adidas and Coca-Cola. A closer working relationship across Parity Professionals is proving that clients see the value in an integrated solution.

 

 

Strategic Report (continued)

 

Operating Review (continued)

 

PARITY CONSULTANCY SERVICES

At the core of the new Parity Consultancy Services business, the Parity Solutions offering allows our clients to combine expertise and technology to provide a competitive advantage. This expertise creates an important differentiator between the people-led Parity Professionals business and the technology-enabled Parity Consultancy Services. The in-house development team are building expertise in big data solutions and the wider Business Intelligence market. This expanding market has already resulted in the award of a significant high-profile management information contract with the MoD to deliver the next phase of the Military Capability Output Costing System (MCOCS). This major Business Intelligence initiative is worth over £2 million for the first two years and has supported a growing pipeline in other related areas through the year.

We will build the consultancy proposition further with new practices in markets that are undergoing significant change that have access to funding to support the transition, such as Health and Utilities where we already have significant market presence and expertise across the Group. As with the MoD we will further develop this knowledge with niche technology expertise driven by senior industry-experienced consultants, underwritten with the delivery capability of a trusted brand.

Inition remains in its own right as a small but exciting technology node specialising in Virtual and Augmented Reality to create installation-based experiences and exciting marketing solutions. During the year, Inition has increased the focus on account management resulting in greater visibility of a growing pipeline.

 

 

 

Alan Rommel,

Chief Executive Officer

 

 

 

 

 

Strategic Report (continued)

 

Financial Review

Mike Aspinall - Group Finance Director

 

Divisional performance

Continuing operations

 

 

 

 

Revenue

Contribution

 

2015

£'000

2014

£'000

2015

£'000

2014

£'000

Parity Professionals

78,190

84,466

2,276

2,491

Parity Consultancy Services

6,652

7,798

801

683

Total divisional

84,842

92,264

3,077

3,174

 

Whilst revenue for the Group decreased by 8.0% to £84.84m (2014: £92.26m), divisional contribution margin increased to 3.6% (2014: 3.4%). The main driver of the year on year movement was the low starting point to 2015 due to a strategic decision by a client to move a significant contract to a master vendor agreement with another supplier at the end of 2014. Momentum grew steadily during the year, with H2 revenues up 6.0% and H2 contribution up 36.2% on H1, and both above the equivalent period in 2014, allowing the Group to finish the year strongly.

Within Parity Professionals, IT Resources revenues were down 7.5%, due to the low 2015 starting point. Revenue and margins built during the year, with H2 revenues of £39.4m up 7.2% and H2 contribution up 19.3% on H1, and both marginally up on the comparable period last year.

Parity Consultancy Services benefited from Solutions winning the MCOCS Management Information programme for the MoD in H2 as well as continued work with long-standing client BAT to offset the low starting point to 2015. Inition revenues were up 7.3% year on year and overall divisional margins increased to 12.0% (2014: 8.8%), helped in part by a £0.62m reduction in divisional overheads.

 

Reconciliation of divisional contribution to operating profit/(loss) from continuing operations

 

 

2015£'000

2014£'000

Divisional contribution

3,077

3,174

Group costs

(1,497)

(1,570)

Depreciation and amortisation

(719)

(477)

Share-based payment charges

(152)

(242)

Operating profit/(loss) before non-recurring items

709

885

Non-recurring items (continuing operations)

(2,058)

(814)

Impairment

(1,994)

-

Operating (loss) / profit from continuing operations

(3,343)

71

 

 

Group costs fell to £1.50m (2014: £1.57m), reflecting the share of the cost reduction program implemented following the strategy change at the end of H1.

Depreciation and amortisation has risen in 2015 to £0.72m (2014: £0.48m) due to the full year effect of investments in 2014 in core management information systems and in Inition's product portfolio.

Share based payment charges have fallen as there was a reduction in the number of share options issued to employees in 2015. 

Strategic Report (continued)

 

Financial Review (continued)

 

Non-recurring items

 

Continuing operations

2015£'000

2014£'000

Impairment loss

1,994

-

Restructuring costs

 

 

- Employee benefit costs

1,404

405

- Write down of tangible fixed assets

341

-

- Other operating costs

126

129

Transaction costs

125

166

Property provisions

62

169

Gain on acquisition

-

(55)

 

4,052

814

 

 

Impairment

At the year end, the directors considered the carrying value of all intangible assets, reviewing the underlying assumptions for both cash flows projections and discount rates specific to the cash generating unit concerned. As a result of this review, the directors considered it prudent to increase the discount rate associated with the Inition service offering and an impairment loss of £1.99m was booked.

Other non-recurring items

Employee benefit costs relate to compensation payments incurred in exiting the digital acquisition strategy, the streamlining of the Board and the closure of the Golden Square Content service offering. The impairment of tangible fixed assets relates to the closure of Golden Square.

The transaction costs relate to an aborted transaction in H1. Property provisions represent empty office provisions related to the relocation of the PLC head office.

Earnings per share and dividend

The basic loss per share from continuing operations was 3.85 pence (2014: 0.43 pence).

The Board does not propose a dividend for 2015 (2014: nil), but will continue to review this policy each year.

 

Statement of Financial Position

Intangible fixed assets

During 2015, the Company invested £0.28m (2014: £1.06m) in intellectual property relating principally to further enhancements to three successful and in-demand products in the Inition service offering, and the development of core programmes for the Talent Management service offering. There was a residual amount related to the completion of certain features of the new management information systems introduced in 2014.

Carrying value of goodwill was impacted by a £1.99m impairment related to the Inition service offering.

Trade receivables and accrued income

Trade and other receivables increased by £0.1m to £15.6m (2014: £15.5m) due to an increase in year-end activity and billings compared to the same period last year, offset by a slight improvement in debtor days. At the end of the year, calculated on billings on a countback basis, debtor days decreased to 31 days (2014: 33 days).

 

 

Strategic Report (continued)

 

Financial Review (continued)

 

Statement of Financial Position (continued)

Trade and other payables

Trade and other payables increased during the year to £8.6m (2014: £8.3m). The increase is due to restructuring related non-recurring costs payable in 2016, offset by a reduction in the brought forward payable balance following payment of the final tranche of the Inition earn out in H1 2015.

Other financial liabilities

Other financial liabilities represent the Group's debt under the asset-based lending facility. This is a working capital facility and is consequently linked to the same cycle as the trade receivables. The asset-based lending facility with PNC provides for borrowing of up to £15m depending on the availability of appropriate assets as security. Interest on borrowings is charged at 2.5% over the prevailing base rate. The current facility is subject to a minimum period up to 31st December 2016, at which point the facility becomes evergreen rolling over on the same terms, with six months' notice from either party. The bank has not drawn to the attention of the Group any matters to suggest that this facility will not be continued.

Cash flow and net debt

The Group realised positive net cash flows from operating activities of £0.18m (2014: £1.91m cash outflow); the first positive operating cash flow in five years, helped in part by lower payments to the retirement benefit plan. With the final Inition earn-out payment now made, and lower non-recurring costs and affordability linked pension contributions, the Group looks forward to a period of positive operating cash flows.

Net debt increased to £7.38m (2014: £6.61m), due mostly to cash non-recurring costs in the year and the final earn out payment for Inition.

Provisions

Provisions are all property related and have significantly decreased during the year to £0.01m (2014: £0.08m) reflecting the final unwinding of provisions built up in previous years for empty properties. The 2015 provision is for leasehold dilapidations on current properties.

Pension Fund

During 2015, the Group agreed a payment holiday with the trustees of the Pension fund from January to December 2015. Payments therefore reduced in the year to £0.03m (2014: £0.89m). The pension fund realised an actuarial gain of £0.85m during the year as the present value of liabilities reduced following an upwards revision to the discount rate to 3.8% (2014: 3.5%).

In March 2016, we reached agreement with the trustees of the defined benefit pension scheme to reduced deficit reduction contributions, linking amounts payable to Group performance and affordability on a sliding scale as part of the current triennial valuation review. Reduced cash commitments over the next three years will help the Group's interest cover ratio and cash generating capability.

 

 

 

 

Strategic Report (continued)

 

Financial Review (continued)

 

Principal risks and uncertainties

Market

The Group continues to monitor its exposure to the public sector and while the Group's exposure has reduced over recent years, it still remains exposed to potential public sector budget reductions and changes to recruitment.

The Group trades almost exclusively in the UK, and is aware of the changing competitive environment that faces both its divisions. As a result, there is a major emphasis on addressing the lower volume but higher margin niche sectors and opportunities in the Parity Professionals division and the new growth areas for the Parity Consultancy Services division.

People

Our people are the most important part of our service and having appropriately trained and motivated staff helps us reduce the risk of poor service delivery. Share plans are used to incentivise and retain senior staff in the medium term. HR policies and procedures are reviewed regularly to ensure the business recruits and retains appropriately trained and experienced staff.

Financial

The Group actively monitors its liquidity position to ensure it has sufficient available funds and working capital in order to operate and meet its planned commitments and has a credit risk policy that requires appropriate status checks and or references as necessary.

Technology

As an IT services provider the Group relies on its IT, telecommunications and infrastructure systems to perform and manage the services we provide to clients. The Group reviews its own disaster recovery systems regularly in order to minimise the risk of prolonged disruption to systems.

Legal

The Board recognises that non-compliance with relevant laws and regulations can result in substantial fines or penalties. Suitable controls are built into our service delivery processes to reduce the risk of non-compliance.

 

Mike Aspinall

Group Finance Director

 

Parity Group plc

Consolidated income statement

for the year ended 31 December 2015

 

 

 

 

 

 

 

Notes

 

 

Before non-recurring items

2015

£'000

 

 

Non-recurring

items

2015(note 5)

£'000

 

 

 

 Total

2015

£'000

 

 

Before non-recurring items

2014

£'000

 

 

Non-recurring

items

2014(note 5)

£'000

 

 

 

Total

2014

£'000

Continuing operations

Revenue

 

 

2

84,842

-

84,842

92,264

-

92,264

Employee benefit costs

3

(7,800)

(1,404)

(9,204)

(9,064)

(405)

(9,469)

Depreciation & amortisation

3

(719)

(341)

(1,060)

(477)

(129)

(606)

Impairment loss

All other operating expenses

11

 

3

- (75,614)

(1,994)

(313)

(1,994)

(75,927)

-

(81,838)

-

(280)

-

(82,118)

Total operating expenses

 

(84,133)

(4,052)

(88,185)

(91,379)

(814)

(92,193)

Operating profit/(loss)

 

709

(4,052)

(3,343)

885

(814)

71

Finance income

7

506

-

506

694

-

694

Finance costs

7

(1,072)

-

(1,072)

(1,173)

-

(1,173)

Profit/(loss) before tax

 

143

(4,052)

(3,909)

406

(814)

(408)

Tax (charge)/credit

8

(258)

252

(6)

(184)

159

(25)

(Loss)/profit for the year from continuing operations

 

(115)

(3,800)

(3,915)

222

(655)

(433)

Discontinued operations

Loss for the year from

discontinued operations

 

 

(4)

 

-

 

(4)

(5)

-

(5)

(Loss)/profit for the year

attributable to owners of

the parent

 

 

(119)

 

(3,800)

 

(3,919)

217

(655)

(438)

Basic and diluted loss

per share

 

9

 

 

(3.85p)

 

 

(0.43p)

         

 

The notes on pages 19 to 29 form part of the financial statements.

 

 

 

 

 

 

Parity Group plc

Statements of comprehensive income and statements of changes in equity

for the year ended 31 December 2015

 

 

Statement of comprehensive incomefor the year ended 31 December 2015

 

Consolidated

 

 

 

2015£'000

2014£'000

Loss for the year

 

(3,919)

(438)

Other comprehensive income:

 

 

 

Items that may be reclassified to profit or loss

 

 

 

Exchange differences on translation of foreign operations

 

42

67

 

 

42

67

Items that will never be reclassified to profit or loss

 

 

 

Remeasurement of defined benefit pension scheme

 

848

(649)

 

 

848

(649)

Other comprehensive income for the year net of tax

 

890

(582)

Total comprehensive income for the year attributable to equity holders of the parent

 

(3,029)

(1,020)

 

 

Statements of changes in equity

for the year ended 31 December 2015

Consolidated

Share

capital

£'000

Deferred

 shares

£'000

Share

premium

reserve

£'000

Other

reserves

£'000

Retained

earnings

£'000

Total

£'000

At 1 January 2015

2,035

14,319

33,189

44,160

(84,812)

8,891

Loss for the year

-

-

-

-

(3,919)

(3,919)

Exchange differences on translation of foreign operations

-

-

-

-

42

42

Remeasurement of defined benefit pension scheme

-

-

-

-

848

848

Issue of new ordinary shares

2

-

6

-

-

8

Share options - value of employee services

-

-

-

-

152

152

At 31 December 2015

2,037

14,319

33,195

44,160

(87,689)

6,022

 

Consolidated

Share

capital

£'000

Deferred

 shares

£'000

Share

premium

reserve

£'000

Other

reserves

£'000

Retained

earnings

£'000

Total

£'000

At 1 January 2014

2,033

14,319

33,183

44,160

(84,034)

9,661

Loss for the year

-

-

-

-

(438)

(438)

Exchange differences on translation of foreign operations

-

-

-

-

67

67

Remeasurement of defined benefit pension scheme

-

-

-

-

(649)

(649)

Issue of new ordinary shares

2

-

6

-

-

8

Share options - value of employee services

-

-

-

-

242

242

At 31 December 2014

2,035

14,319

33,189

44,160

(84,812)

8,891

 

 

 

 

 

 

Parity Group plc

Statement of changes in equity (continued)for the year ended 31 December 2015

 

 

 

Company

Share

capital

£'000

Deferred

shares

£'000

Share

premium

reserve

£'000

Other

reserves

£'000

Retained

earnings

£'000

Total

£'000

At 1 January 2015

2,035

14,319

33,189

22,729

(51,657)

20,615

Loss for the year

-

-

-

-

(1,558)

(1,558)

Issue of new ordinary shares

2

-

6

-

-

8

Share options - value of

employee services

-

-

-

-

38

38

At 31 December 2015

2,037

14,319

33,195

22,729

(53,177)

19,103

 

 

Company

Share

capital

£'000

Deferred

shares

£'000

Share

premium

reserve

£'000

Other

reserves

£'000

Retained

earnings

£'000

Total

£'000

At 1 January 2014

2,033

14,319

33,183

22,729

(51,214)

21,050

Loss for the year

-

-

-

-

(491)

(491)

Issue of new ordinary shares

2

-

6

-

-

8

Share options - value of

employee services

-

-

-

-

48

48

At 31 December 2014

2,035

14,319

33,189

22,729

(51,657)

20,615

 

 

The notes on pages 19 to 29 form part of the financial statements

 

  

 

Parity Group plc

Statements of financial position

As at 31 December 2015

 

Company number 3539413

 

 

Consolidated

 

Company

 

 

Notes

2015£'000

2014£'000

2015£'000

2014£'000

Assets

Non-current assets

 

 

 

 

 

 

Intangible assets and goodwill

10,11

7,113

9,307

-

-

Property, plant and equipment

 

180

602

2

2

Trade and other receivables

 

-

-

113,332

103,460

Investment in subsidiaries

 

-

-

20,527

20,527

Deferred tax assets

 

507

536

-

-

 

 

7,800

10,445

133,861

123,989

Current assets

 

 

 

 

 

Stocks and work in progress

 

61

27

-

-

Trade and other receivables

 

15,619

15,524

3,350

3,407

Cash and cash equivalents

 

2,648

2,974

18

102

 

18,328

18,525

3,368

3,509

Total assets

 

26,128

28,970

137,229

127,498

Liabilities

Current liabilities

 

 

 

 

 

Loans and borrowings

 

(10,016)

(9,559)

-

-

Trade and other payables

 

(8,574)

(8,314)

(9,561)

(7,518)

Provisions

 

-

(82)

-

(69)

 

 

(18,590)

(17,955)

(9,561)

(7,587)

Non-current liabilities

 

 

 

 

 

Loans and borrowings

 

(11)

(23)

-

-

Trade and other payables

 

-

-

(108,565)

(99,296)

Provisions

 

(14)

-

-

-

Retirement benefit liability

 

(1,491)

(2,101)

-

-

 

 

(1,516)

(2,124)

(108,565)

(99,296)

Total liabilities

 

(20,106)

(20,079)

(118,126)

(106,883)

Net assets

 

6,022

8,891

19,103

20,615

Shareholders' equity

 

 

 

 

 

Called up share capital

 

16,356

16,354

16,356

16,354

Share premium account

 

33,195

33,189

33,195

33,189

Other reserves

 

44,160

44,160

22,729

22,729

Retained earnings

 

(87,689)

(84,812)

(53,177)

(51,657)

Total shareholders' equity

 

6,022

8,891

19,103

20,615

 

Approved by the Directors and authorised for issue on 16 March 2016.

The notes on pages 19 to 29 form part of the financial statements

 

Alan Rommel Mike Aspinall

Chief Executive Officer Finance Director 

Parity Group plc

Statements of cash flows

For the year ended 31 December 2015

 

 

 

 

 

Consolidated

Company

 

 

 

Notes

2015£'000

2014£'000

2015£'000

2014£'000

 

Cash flows from operating activities

Loss for year

 

 

(3,919)

 

(438)

 

(1,558)

 

(491)

Adjustments for:

 

 

 

 

 

Finance income

7

(506)

(694)

(2,077)

(2,357)

Finance expense

7

1,072

1,173

1,568

1,337

Share-based payment expense

 

152

242

38

48

Income tax expense/(credit)

 

6

25

(249)

(332)

Amortisation of intangible assets

 

546

216

-

-

Depreciation of property, plant and equipment

 

173

261

1

1

Impairment of goodwill

 

1,994

-

-

-

Loss on disposal of intangible assets

 

3

-

-

-

Loss on disposal of property, plant and equipment

5

341

129

-

-

Gain on acquisition

 

-

(55)

-

-

 

 

(138)

859

(2,277)

(1,794)

Working Capital

 

 

 

 

 

Increase in stocks and work in progress

 

(34)

(8)

-

-

Decrease/(increase) in trade and other receivables

 

(96)

838

(1,374)

(1,701)

Increase/(decrease) in trade and other payables

 

522

(1,836)

1,536

2,427

Decrease in provisions

 

(68)

(838)

(68)

(893)

Payments to retirement benefit plan

 

(28)

(873)

-

-

Cash generated from operations

 

158

(1,858)

(2,183)

(1,961)

 

 

 

 

 

 

Income taxes received/(paid)

 

23

(9)

-

-

Net cash flows from operating activities

 

181

(1,867)

(2,183)

(1,961)

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Acquisition of subsidiaries

 

(250)

(623)

-

-

Purchase of intangible assets

 

(349)

(1,064)

-

-

Purchase of property, plant and equipment

 

 

(92)

 

(137)

 

(1)

 

(1)

 

Net cash used in investing activities

 

(691)

(1,824)

(1)

(1)

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Issue of ordinary shares

 

8

8

8

8

Proceeds from/(repayment of) finance facility

 

476

(407)

-

-

Net movements on intercompany funding

 

-

-

2,391

2,320

Interest paid

7

(300)

(312)

(299)

(301)

Net cash from financing activities

 

184

(711)

2,100

2,027

 

 

 

 

 

 

Net (decrease)/increase in cash and cash equivalents

 

(326)

(4,402)

(84)

65

Cash and cash equivalents at the beginning of the year

Effect of exchange rate movement on intercompany balances

 

2,974

-

7,376

-

102

-

37

-

Cash and cash equivalents at the end of the year

 

2,648

2,974

18

102

 

 

 

 

 

 

 

 

 

 

The notes on pages 19 to 29 form part of the financial statements

 

 

Notes to the accounts

 

 

1 Accounting policies

 

Basis of preparation

Parity Group plc (the "Company") is a company incorporated and domiciled in the UK.

The financial information set out in these audited preliminary results constitutes the Company's statutory accounts for 2015 and 2014. The notes in this preliminary announcement have been extracted from the audited accounts for the year ended 31 December 2015.

 

The financial information set out in these audited preliminary results has been prepared using recognition and measurement principles of International Accounting Standards, International Financial Reporting Standards and Interpretations adopted for use in European Union (collectively Adopted IFRS). The accounting policies adopted in this preliminary results announcement have been consistently applied to all the years presented and are consistent with the policies used in the preparation of the statutory accounts for the period ended 31 December 2014. The principal accounting policies adopted are unchanged from those used in the preparation of the statutory accounts for the period ended 31 December 2014.

  

 

 

Notes to the accounts (continued) 

 

2 Segmental information

 

Factors that management used to identify the Group's reporting segments

 

In accordance with IFRS 8 'Operating Segments' the Group's management structure, and the reporting of financial information to the Chief Operating Decision Maker (the Group Board), have been used as the basis to define reporting segments. Whilst the Group has three defined cash generating units (see note 11), the Group Board reviews financial information at aggregated, divisional level, where offerings are similar in nature. The components of each segment are described below.

 

The internal financial information prepared for the Group Board includes contribution at a segmental level, and the Group Board allocates resources on the basis of this information.

 

Adjusted EBITDA as defined in note 4, profit before tax, and assets and liabilities are internally reported at a Group level.

 

Description of the types of services from which each reportable segment derives its revenues

 

The Group has two segments:

 

· Parity Professionals - this segment provides IT recruitment services across all UK markets. It also provides graduate selection, training, placement and career development services. Parity Professionals provides 92% (2014: 92 %) of the continuing Group's revenues.

· Parity Consultancy Services - this segment delivers business intelligence solutions designed around client problems and unique 3D creative technology. Parity Consultancy Services provides 8% (2014: 8 %) of the continuing Group's revenues.

 

Group costs include directors' salaries and costs relating to Group activities and are not allocated to reporting segments for internal reporting purposes.

 

Measurement of operating segment contribution

 

The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies.

 

The Group evaluates performance on the basis of contribution from operations before tax not including non-recurring items, such as restructuring costs.

 

Inter-segment sales are priced on the same basis as sales to external customers, with a discount applied to encourage the use of group resources at a rate acceptable to the tax authorities.

 

 

 

Notes to the accounts (continued)

 

 

2 Segmental information (continued)

 

 

Parity

Professionals

 2015

£'000

 

Parity Consultancy Services

2015

£'000

Before non-recurring

items

£'000

Non-recurring

items

£'000

Total

2015

£'000

 

 

 

 

 

 

Revenue from external customers

78,190

6,652

84,842

-

84,842

Attributable costs

(75,914)

(5,851)

(81,765)

-

(81,765)

Segmental contribution

2,276

801

3,077

-

3,077

Group costs

 

 

(1,497)

-

(1,497)

Adjusted EBITDA

 

 

1,580

-

1,580

Depreciation and amortisation

 

 

(719)

-

(719)

Share based payment

 

 

(152)

-

(152)

Impairment losses

Non-recurring items

 

 

-

-

(1,994) (2,058)

(1,994) (2,058)

Finance income

 

 

506

-

506

Finance costs

 

 

(1,072)

-

(1,072)

Profit/(loss) before tax (continuing activities)

-

-

143

(4,052)

(3,909)

 

 

Parity

Professionals

 2014

£'000

 

Parity Consultancy Services

2014

£'000

Before non-recurring

items

£'000

Non-recurring

items

£'000

Total

2014

£'000

 

 

 

 

 

 

Revenue from external customers

84,466

7,798

92,264

-

92,264

Attributable costs

(81,975)

(7,115)

(89,090)

-

(89,090)

Segmental contribution

2,491

683

3,174

-

3,174

Group costs

 

 

(1,570)

-

(1,570)

Adjusted EBITDA

 

 

1,604

-

1,604

Depreciation and amortisation

 

 

(477)

-

(477)

Share based payment

 

 

(242)

-

(242)

Non-recurring items

 

 

-

(814)

(814)

Finance income

 

 

694

-

694

Finance costs

 

 

(1,173)

-

(1,173)

Profit/(loss) before tax (continuing activities)

-

-

406

(814)

(408)

 

The continuing Group operates exclusively in the UK. All revenues are generated and all segment assets are located in the UK.

 

57% (2014: 64 %) or £44.8m (2014: £54.1m) of the Parity Professionals revenue was generated in the Public Sector. 21% (2014: 19 %) or £1.4m (2014: £1.5m) of the Parity Consultancy Services revenue was generated in the Public Sector.

The largest single customer in Parity Professionals contributed revenue of £11.8m or 15% and was in the private sector (2014: £14.3m or 16% and in the private sector). The largest single customer in Parity Consultancy Services contributed revenue of £2.4m or 35% and was in the private sector (2014: £3.2m or 41% and in the private sector).  

 

 

Notes to the accounts (continued)

 

 

3 Operating costs

 

 

 

Consolidated

Continuing operations

 

 

2015

£'000

2014

£'000

Employee benefit costs

- wages and salaries

- social security costs

- other pension costs

 

 

 

8,228

762

214

 

8,252

939

278

 

 

 

9,204

9,469

Depreciation and amortisation

 

 

 

 

Amortisation of intangible assets - software

 

 

546

216

Depreciation of leased assets

Depreciation of tangible assets

Write down of tangible fixes assets

 

 

27

146

341

29

232

-

 

 

 

1,060

477

All other operating expenses

 

 

 

 

Contractor costs

Sub-contracted direct costs

 

 

72,073

977

78,377

1,065

Operating lease rentals - plant and machinery

 

 

37

54

- land and buildings

 

 

1,131

1,366

Sub-let income - land and buildings

 

 

(150)

(339)

Other occupancy costs

IT costs

Net exchange loss

 

 

263

296

12

326

367

6

Equity settled share based payment charge

 

 

152

242

Impairment Losses

Other operating costs

 

 

1,994

1,136

-

783

 

 

 

77,921

82,247

Total operating expenses

 

 

88,185

92,193

 

 

 

During the year the Group obtained the following services from the Group's auditor, KPMG LLP:

 

 

 

Consolidated

 

 

 

2015

£'000

2014

£'000

Audit of the Parent Company and consolidated financial statements

 

 

11

11

 

 

 

 

 

Other services:

 

 

 

 

Audit of the Company's subsidiaries

 

 

65

69

Interim review

 

 

6

6

Tax compliance

 

 

27

23

Other

 

 

33

56

 

 

 

131

154

 

 

 

142

165

 

All other services have been performed in the United Kingdom.

 

Other refers to services provided in relation to aborted acquisition activity, and advice relating to the Retirement Benefit Plan.

  

 

Notes to the accounts (continued)

 

 

4 Reconciliation of operating (loss)/profit to adjusted EBITDA

 

 

Note

2015

£'000

2014

£'000

Operating (loss)/profit from continuing operations

 

(3,343)

71

Non-recurring items

5

4,052

814

Share-based payment charges

3

152

242

Depreciation and amortisation

3

719

477

Adjusted EBITDA

 

1,580

1,604

     

 

The directors use EBITDA before non-recurring items and share-based payment charges ('Adjusted EBITDA') as a key performance measure of the business.

 

5 Non-recurring items

 

 

Note

2015

£'000

2014

£'000

Continuing Operations

 

 

 

Transaction costs

 

125

166

Impairment of goodwill

Gain on acquisition

11

 

1,994

-

-

(55)

Restructuring

 

 

 

- Employee benefit costs

- Write down of tangible fixed assets

 

1,404

341

405

129

- Other operating costs

 

126

-

Property provisions

 

62

169

 

 

4,052

814

 

The continuing operations non-recurring charge for 2015 includes an impairment charge, transaction costs, restructuring costs and a charge relating to surplus property. The goodwill impairment charge of £1,994,000 relates solely to the Group's investment in Inition Limited (see note 11). Transaction costs refer to the professional services incurred in the Group's acquisition programme. This initiative was discontinued during the year. £737,200 of the restructuring costs relate to the closure of the Golden Square business, including a £341,000 write down of tangible fixed assets. A further £659,200 relates to compensation payments made in respect of redundancies following the Group's decision to discontinue its digital acquisition initiative, and £454,600 relates to compensation payments in relation to Board changes.

 

The continuing operations non-recurring charge for 2014 included transaction costs, restructuring costs and a charge relating to surplus property. Transaction costs referred to professional services incurred in the Group's acquisition programme. £277,478 of the restructuring costs related to compensation payments incurred in reorganising the Golden Square business following its acquisition in May 2014. A further £127,827 related to compensation payments made in realigning the previously shared back office functions, to the intended future needs of the Group's two segments. The charge for surplus properties included a charge of £168,935 relating to excess property costs acquired with the Golden Square business, £76,000 relating to excess space at the Wimbledon office, and releases of £108,000 relating mainly to a lower dilapidations charge for the Wimbledon office than previously provided for. The other operating costs of £129,000 related to the loss on disposal of plant and equipment following the restructuring of the Golden Square business. 

 

 

 

Notes to the accounts (continued)

 

 

6 Average staff numbers

 

 

 

2015

Number

2014

Number

Continuing operations

 

 

 

 

Professionals - United Kingdom 1

 

 

92

93

Consultancy Services - United Kingdom, including corporate office 2

 

57

72

 

 

 

149

165

1 Includes 19 (2014: 24) employees providing shared services across the Group.

2 Includes 8 (2014: 8) employees of the Company.

 

At 31 December 2015, the Group had 135 continuing employees (2014: 159).

 

7 Finance income and costs

 

 

 

 

 

 

2015

£'000

2014

£'000

Finance income

 

 

 

 

Finance income in respect of post-retirement benefits

 

 

506

694

 

 

 

506

694

Finance costs

 

 

 

 

Interest expense on financial liabilities

 

 

300

312

Finance costs in respect of post-retirement benefits

 

 

772

861

 

 

 

1,072

1,173

 

The interest expense on financial liabilities represents interest paid on the Group's asset-based financing facilities. A 1% increase in the base rate would increase annual borrowing costs by approximately £100,000.

 

 

 

Notes to the accounts (continued)

 

 

8 Taxation

 

 

 

2015

£'000

2014

£'000

Current tax (credits)/expense

 

 

 

 

Current tax on loss for the year

 

 

(23)

9

Total current tax (credit)/expense

 

 

(23)

9

 

Deferred tax expense/(credit)

 

 

 

 

Accelerated capital allowances

 

 

(21)

(19)

Origination and reversal of other temporary differences

Change in corporation tax rate

Adjustments in respect of prior periods

 

 

(7)

56

1

-

-

35

Total tax expense

 

 

29

16

 

 

Tax expense on continuing operations

 

 

6

25

 

The standard rate of corporation tax in the UK changed from 21% to 20% with effect from 1 April 2015. Accordingly, the Group's profits for this accounting period are subject to tax at a rate of 20.25%. The Finance No. 2 Bill 2015 became substantively enacted on 26 October 2015 and further reduced the UK corporation tax rate to 19% with effect from 1 April 2017 and then to 18% from 1 April 2018. The tax rate of 18% has been applied in calculating the UK deferred tax position at 31 December 2015.

 

The 2015 tax expense is after a tax credit of £252,000 (2014: £159,000) in respect of non-recurring items.

 

The reasons for the difference between the actual tax charge for the year and the standard rate of corporation tax in the United Kingdom applied to losses for the year are as follows:

 

 

 

2015

£'000

2014

£'000

 

Loss for the year

 

 

(3,919)

(438)

Income tax expense

 

 

6

25

Loss before income tax

 

 

(3,913)

(413)

 

Expected tax credit based on the standard rate of United

 

 

 

 

Kingdom corporation tax of 20.25% (2014: 21.5 %)

 

 

(792)

(89)

Expenses/(income) not allowable for tax purposes

Adjustment for under provision in prior years

Reduction in deferred tax asset due to change in enacted rate

Tax losses not recognised

Deferred tax not provided

 

 

 

449

(32)

56

272

53

27

35

-

135

(83)

 

 

 

6

25

 

 

 

 

 

        

Tax on each component of other comprehensive income is as follows:

 

 

 

2015

 

 

 

2014

 

 

Before tax£'000

 

Tax £'000

After tax

£'000

 

Before tax£'000

 

Tax £'000

After tax

£'000

Exchange differences on translation of foreign operations

42

-

42

 

67

-

67

Actuarial gain/(loss) on defined benefit pension scheme

848

-

848

 

(649)

-

(649)

 

890

-

890

 

(582)

-

(582)

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the accounts (continued)

 

 

9 Earnings per ordinary share

 

Basic earnings per share is calculated by dividing the basic earnings from continuing operations for the year by the weighted average number of fully paid ordinary shares in issue during the year.

 

Diluted earnings per share is calculated on the same basis as the basic earnings per share with a further adjustment to the weighted average number of fully paid ordinary shares to reflect the effect of all dilutive potential ordinary shares. None of the potential ordinary shares are dilutive, as the Group made a loss on continuing activities during the year.

 

 

 

 

 

Earnings

2015

£'000 

 

Weighted

average number of

shares

2015

000's

 

 

Earnings

per share

2015

Pence 

 

 

 

Earnings

2014

£'000 

 

Weighted

average number of

shares

2014

000's 

 

 

Earnings

per share

2014

Pence 

 

 

 

 

 

 

 

Basic loss per share

(3,919)

101,731

(3.85)

(438)

101,655

(0.43)

Effect of dilutive options

-

-

-

-

-

-

Diluted loss per share

(3,919)

101,731

(3.85)

(438)

101,655

(0.43)

 

 

 

 

 

 

 

As at 31 December 2015 the number of ordinary shares in issue was 101,824,020 (2014: 101,726,520).

Basic and diluted earnings per share from discontinued operations was 0.00p (2014: basic and diluted loss per share 0.00p).

 

 

10 Intangible assets

 

 

Software

Intellectual Property

Goodwill

Total

 

2015

2014

2015

2014

2015

2014

2015

2014

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Cost

 

 

 

 

 

 

 

 

At 1 January

1,219

727

572

-

7,753

7,753

9,544

8,480

Additions

Disposals

66

-

492

-

283

(3)

572

-

-

-

-

-

349

(3)

1,064

-

Impairment

-

-

-

-

(1,994)

-

(1,994)

-

At 31 December

1,285

1,219

852

572

5,759

7,753

7,896

9,544

Accumulated amortisation

 

 

 

 

 

 

 

 

At 1 January

233

21

4

-

-

-

237

21

Charge for the year

Disposals

262

-

212

-

284

-

4

-

-

-

-

-

546

-

216

-

At 31 December

495

233

288

4

-

-

783

237

Net book amount

790

986

564

568

5,759

7,753

7,113

9,307

 

During 2015, the Inition business invested in enhancing certain of its existing technologies in addition to developing new technologies. This resulted in additional intellectual property of £157,000. Other additions to IP included content development for the Talent Management business.

 

In 2014, the Inition business invested in developing a range of new products and in developing a new website. This resulted in the addition of £477,000 of intellectual property. Other additions to IP included the development of GroupSeer, a venture between the Group and The Royal Holloway College aimed at creating a marketing internet search engine.

 

 

Notes to the accounts (continued)

 

 

10 Intangible assets (continued)

 

As at 31 December 2014 the Professionals division had virtually completed its project to implement a new financial system, CRM and website. During 2014 costs of £446,000 were capitalised in relation to the project.

 

The Company does not hold any intangible assets.

 

Neither the Group nor the Company had any additional capital commitments for the purchase of intangible assets as at the balance sheet date.

 

Notes to the accounts (continued)

 

 

11 Goodwill

 

The carrying amount of goodwill is allocated to the Group's cash generating units (CGUs). During the year the Group announced the discontinuation of its SuperCommunications division, a CGU as at 31 December 2014. Therefore, as at the 31 December 2015, the Group allocated the carrying value of its goodwill to three separate CGU's, being Parity Professionals, Parity Solutions and Inition.

 

Carrying amounts are as follows:

 

 

Professionals

£'000

Solutions

£'000

Inition

£'000

Total

£'000

Carrying value

 

 

 

 

Balance at 1 January and 31 December 2014

2,642

1,952

3,159

7,753

 

 

 

 

 

Balance at 1 January 2015

2,642

1,952

3,159

7,753

Impairment losses

-

-

(1,994)

(1,994)

Balance at 31 December 2015

2,642

1,952

1,165

5,759

 

Goodwill was tested for impairment in accordance with IAS 36 at the year end. An impairment charge of £1,994,000 was recorded in respect of the Group's investment in Inition Limited. The impairment charge was driven by the Group's decision to discontinue its digital "buy and build" acquisition initiative, and to subsequently focus management attention on its core businesses.

 

The recoverable amounts of the CGUs are based on value in use calculations using the pre-tax cash flows based on budgets approved by management for 2016. Years from 2017 onward are based on the budget for 2016 projected forward at expected growth rates. This is considered prudent based on current expectations of the 2016 long-term growth rate.

Major assumptions are as follows:

 

 

Professionals

%

 

Solutions

%

 

Inition

%

2015

 

 

 

Discount rate

6.9

4.5

15.6

Forecast revenue growth

4.8

9.2

9.9

Operating margin 2016

3.1

15.8

5.4

Operating margin 2017 onward

3.0 - 3.5

16.1 - 16.9

9.5 - 10.0

 

 

 

 

2014

 

 

 

Discount rate

8.0

4.3

6.5

Forecast revenue growth

2.2

14.7

7.4

Operating margin 2015

2.5

18.5

(4.3)

Operating margin 2016 onward

3.1 - 3.2

15.1 - 17.2

7.1 - 9.3

 

Discount rates are based on the Group's weighted average cost of capital adjusted for the specific risks of each cash generating unit.

 

Forecast revenue growth is expressed as the compound growth rate over the next 4 years. For all CGUs the rates are based on past experience of growth in revenues and future expectations of economic conditions.

 

Operating margins are based on past experience adjusted for investments, and cost action taken in 2015 that will reduce costs in the future.

 

 

 

Notes to the accounts (continued)

 

 

11 Goodwill (continued)

 

A 10% change in the underlying assumptions used in the discounted cash flow forecasts for Inition would result in a further impairment loss of up to £116,000. A 10% change in any of the underlying assumptions used in the discounted cash flow forecasts for the other two CGU's would not lead to the carrying value of goodwill being in excess of their recoverable amount.

 

An increase of 1% to the discount rate used in relation to the Inition CGU i.e. an increase from 15.6% to 16.6%, would result in a further impairment of £45,000.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EANDKFADKEFF
Date   Source Headline
15th Apr 20247:00 amRNSHolding(s) in Company
5th Apr 20243:41 pmRNSHolding(s) in Company
13th Mar 20245:59 pmRNSHolding(s) in Company
13th Mar 20245:00 pmRNSReceipt of Final Consideration
1st Feb 20243:10 pmRNSHolding(s) in Company
25th Jan 20247:00 amRNSHolding(s) in Company
19th Dec 202310:59 amRNSHolding(s) in Company
8th Dec 20232:31 pmRNSCompletion of Disposal, Change of Name & Website
7th Dec 20235:07 pmRNSResult of General Meeting
21st Nov 20232:43 pmRNSProposed disposal of PPL and notice of GM
29th Sep 20237:00 amRNSInterim Results
4th Aug 20237:00 amRNSTrading Statement
15th Jun 20234:05 pmRNSResult of AGM
15th Jun 20237:00 amRNSAGM Statement
22nd May 20237:00 amRNSAnnual Report & Accounts and Notice of AGM
16th May 20237:00 amRNSFinal Results
26th Jan 20237:00 amRNSDirectorate Change
26th Jan 20237:00 amRNSTrading Update
30th Dec 20227:00 amRNSSale and Licence of Trademark
29th Sep 20227:00 amRNSInterim Results
25th Jul 20227:00 amRNSTrading Update
20th Jun 20222:20 pmRNSHolding(s) in Company
8th Jun 20221:24 pmRNSResult of AGM
8th Jun 20227:00 amRNSAGM Statement
16th May 20227:00 amRNSPosting of Annual Report and Notice of AGM
12th May 20227:00 amRNSChange of Adviser
9th May 20227:00 amRNSDirector Dealing
27th Apr 20227:00 amRNSFinal Results
20th Jan 20227:00 amRNSTrading Update
4th Nov 20217:00 amRNSDirector/PDMR Shareholding
13th Oct 20217:00 amRNSContract award
4th Oct 20217:00 amRNSGrant of Warrants and Options to Directors/PDMRs
22nd Sep 20218:41 amRNSInvestor Presentation
22nd Sep 20217:00 amRNSInterim Results
26th Aug 202110:40 amRNSTrading Update
24th Jun 202112:00 pmRNSIssue of Equity, Option Grant & Director Shares
10th Jun 202112:15 pmRNSResult of AGM
9th Jun 20212:40 pmRNSDirectorate Change
18th May 202111:18 amRNSNotice of AGM and Posting of Accounts
4th May 20219:50 amRNSHolding(s) in Company
21st Apr 20217:00 amRNSDirectorate Change
21st Apr 20217:00 amRNSFinal Results
12th Apr 20217:00 amRNSChange of Adviser
1st Mar 20217:00 amRNSNew contract wins and Notice of Results
1st Feb 20217:00 amRNSContract win
28th Jan 20217:00 amRNSTrading Statement
25th Nov 20207:00 amRNSDirector/PDMR Shareholding - Options Grant
22nd Sep 20207:00 amRNSInterim results
3rd Sep 20207:00 amRNSFramework Agreement and Notice of Interim Results
27th Aug 202011:41 amRNSHolding(s) in Company

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.