The latest Investing Matters Podcast episode featuring Jeremy Skillington, CEO of Poolbeg Pharma has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksTavistock Regulatory News (TAVI)

Share Price Information for Tavistock (TAVI)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 4.35
Bid: 4.00
Ask: 4.70
Change: -0.15 (-3.33%)
Spread: 0.70 (17.50%)
Open: 4.35
High: 4.35
Low: 4.35
Prev. Close: 4.50
TAVI 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

5 Jul 2016 07:00

RNS Number : 2032D
Tavistock Investments PLC
05 July 2016
 

 

TAVISTOCK INVESTMENTS PLC

RESULTS FOR THE YEAR ENDED 31 MARCH 2016

 

5 JULY 2016

 

Tavistock Investments Plc ("Tavistock" or "Company") today announces its financial results for the year ended 31 March 2016.

 

The period under review represents the first full year of trading for Tavistock as a financial services group and Group performance has been substantially ahead of market expectations1.

 

Financial Highlights:

 

· Total revenue of £29.9 million (2015: £5.0 million), £10 million ahead of market expectation

 

· Adjusted EBITDA (removing acquisition costs and share based charges) of £103,000 (2015 loss: £352,000), some £800,000 ahead of market expectation

 

· Net assets of £8.9 million (2015: £11.42 million), including £3.4 million of cash (2015: £4.74 million)

 

· In excess of £4 billion of assets under influence (AUI) and £460 million of assets under management (AUM)

 

· As approximately 75% of the Group's net revenues are represented by recurring income, future performance has become significantly more predictable

 

 

Operational Highlights:

 

· Marked improvement in Group performance in the second half of the year, largely a reflection of the successful restructuring of the Tavistock Financial business

o all of the Group's operating businesses are now trading profitably

 

· Range of risk rated model portfolios within Tavistock Wealth's Centralised Investment Proposition have consistently outperformed relevant sector benchmarks since inception (October 2014) as a result of asset class diversification, use of index tracking instruments and currency hedging

 

· Rollout of the Group's new software support system, "Revolution", to automate and record all aspects of an adviser's relationship with their client; enhances the Company's management and oversight of advisers' activities

 

· Advisory businesses currently operate with more than 320 advisers supporting over 70,000 clients around the UK whose AUI is estimated to exceed £4 billion

 

· Amount of clients' assets managed (AUM) by Tavistock Wealth has continued to grow and is currently over £460 million

 

 

Post-period highlights:

 

· Acquisition of Abacus at the start of the current financial year has propelled the Group, as a whole, into profitability; also increased available cash resources by more than £1.25 million, to over £4 million

 

· The Brexit vote has unsettled markets, but our investment portfolios continue to perform well, largely due to their asset class diversification and currency hedging

 

Brian Raven, Group Chief Executive, said:

 

"We are extremely proud of what we have achieved this year. Tavistock has emerged from a period of consolidation more successful than ever, moving into profitability and increasing total revenue by a significant margin. We have exceeded market expectations and now look ahead to what I am confident will be another highly successful financial year.

 

We intend to improve our service even further as we implement our new software support system. We also continue to have several significant growth opportunities, both organic and acquisitive, and we are well placed to take advantage of these. Exciting times lie ahead for Tavistock, and I am looking forward to seeing the Group continue its successful growth trajectory."

 

1. By reference to research note published by WH Ireland Limited on 11 April 2016

 

This announcement contains inside information for the purposes of Article 7 of Regulation 596/2014.

 

For further information:

 

Tavistock Investments plc Tel: 01753 867000

Oliver Cooke, Executive Chairman

Brian Raven, Group Chief Executive

 

Northland Capital Partners Limited Tel: 020 3861 6625

William Vandyk

Matthew Johnson

 

WH Ireland Limited Tel: 0113 394 6600

Tim Feather

Liam Gribben

 

Templars Communications Limited Tel: 020 3642 3140

Kitty Parry

Kate Boothman Meier

 

 

CHAIRMAN'S STATEMENT

 

I am delighted to report that considerable progress has been made during the financial year ended 31 March 2016. By any measure this has been a successful year for the Company and it is particularly pleasing to advise that the Group's performance during the year has been substantially ahead of the market's expectations.

 

The Group's gross revenues, at £29.9 million, were some £10 million ahead of market expectation and Adjusted EBITDA (earnings before interest, taxation, depreciation and amortisation) for the ongoing Group, at £103,000 excluding share based payment charges and one-off acquisition related costs, were some £800,000 ahead of market expectation.

 

Financial Performance

 

The Group's financial performance showed a marked improvement in the second half of the year, largely a reflection of the successful restructuring of the Tavistock Financial business. The level of this improvement has enabled the Group's ongoing businesses to report a maiden Adjusted EBITDA profit for the full year. Adjusted EBITDA has been selected as the most appropriate measure of performance as it removes the distorting effect of one-off gains and losses that arise on acquisitions and the impact of non-cash items.

 

The Group's recent financial performance can be summarised as follows.

 

 

Year ended

31 Mar 2016

H1

£'000

Year ended

31 Mar 2016

H2

£'000

Year ended

31 Mar 2016

Full Year

£'000

15 months ended

31 Mar 2015

£'000

Gross Revenues

15,960

13,890

29,850

4,999

Adjusted EBITDA

(63)

166

103

(352)

Depreciation, amortisation

& loss on fixed asset disposals

(688)

(240)

(928)

(826)

Share based payments

(298)

(230)

(528)

(587)

Acquisition related (costs)/gains

227

(1,643)

(1,416)

780

Loss from Operations

(822)

(1,947)

(2,769)

(985)

 

Included within Acquisition related costs are the committed costs associated with the acquisitions of Duchy Independent Financial Advisers Limited ("Duchy") and Abacus Associates Financial Services Limited ("Abacus") together with an increase in the provision for the deferred consideration payment due to the vendors of Tavistock Wealth Limited (formerly Blacksquare Limited), calculated by reference to the estimated assets under management as at 31 May 2016, two years after the acquisition date.

 

At 31 March 2016, the Group had net assets of £8.90 million (31 March 2015 £11.42 million), which included cash resources of £3.39 million (31 March 2015 £4.74 million).

 

Progress & Prospects

 

Tavistock's business model has been gaining increasing commercial traction and the acquisition of Abacus at the start of the current financial year has propelled the Group, as a whole, into profitability. The acquisition has had the added benefit of increasing Tavistock's available cash resources by more than £1.25 million, to over £4 million.

 

The reorganisation of the Standard Financial Group business has been successfully completed and as a consequence the business, which was losing some £1 million per annum, is now trading profitably.

 

The Group's advisory businesses currently operate with more than 320 advisers supporting over 70,000 clients around the UK with investible assets (AUI, or assets under influence) that are estimated to exceed £4 billion.

 

The value of clients' assets managed by the Group's investment management business (AUM), Tavistock Wealth, on either an advisory basis or a discretionary basis has continued to grow and is currently around £460 million.

 

The performance of the range of risk rated model portfolios within Tavistock Wealth's Centralised Investment Proposition, has consistently outperformed the relevant sector benchmarks since inception in October 2014. The company's conservative and disciplined investment philosophy, providing diversification across asset classes and global markets coupled with the extensive use of index tracking instruments and currency hedging, has stood its clients in good stead during turbulent market conditions.

 

The rollout of the Group's new software support system, known as "Revolution", has now begun. Revolution is used to automate and record all aspects of an adviser's relationship with their client. At the same time, it enhances the Company's management and oversight of advisers' activities.

 

Each of the Group's operating businesses is now trading profitably and it would therefore be reasonable to expect the improvement that we have seen in the Group's financial performance to accelerate during the current financial year.

 

One of the Board's stated aims has been to establish and manage a dividend stream for the benefit of shareholders and the current financial year offers the first potential opportunity for the Board to achieve this objective. In order for the Company to pay a dividend, it must have available distributable reserves and the Board plans, in the near future, to begin the Court process of offsetting accumulated losses (principally attributable to the historic discontinued SocialGo business) against the credit balance on the share premium account.

 

The Future

 

The Board will continue to review the Group's existing businesses with a view to reducing risk where possible and to improving the quality and efficiency of the service offerings. It will also look to grow the business both organically, and by making further strategic acquisitions.

 

Much of the progress that we have achieved has been made possible through the empowerment of our management team and through the hard work and dedication of our excellent staff, and I would like to take this opportunity to acknowledge their contribution and to thank them for it.

 

The Brexit vote has unsettled markets, but our investment portfolios continue to perform well largely due to their asset allocation and currency hedging. Exciting times lie ahead for the Tavistock Group and I look forward to updating you further.

 

Oliver Cooke

Executive Chairman

5 July 2016

 

 

STRATEGIC REPORT

 

This Report has been prepared in compliance with the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013.

The Report's aim is to provide shareholders with the relevant information to enable them to assess the performance of the Directors of the Company during the period under review.

 

The Company's prime objective, to become a large and profitable integrated financial services business, remains unchanged.

 

During the period under review the Board's principal focus was on the reorganisation of the acquired Standard Financial Group business, the roll out of Revolution (the Company's new automation system) and increasing the take up of our investment management services.

 

The Chairman's Statement contains further details on the progress and performance of the Group.

 

In the current financial year the Board's focus will be on the following,

 

- continuing the review of our businesses with a view to reducing risk where possible and improving the efficiency and quality of our service offering,

 

- strengthening the management team and the recruitment of additional business development managers,

 

- continuing to significantly increase the uptake of the Group's investment management services, and

 

- expanding the business through organic growth and through further selective acquisitions.

 

Risks and Uncertainties:

 

The principal risk facing the business relates to the execution of the strategy outlined above, including the performance of the Group's Centralised Investment Proposition, and the growth of AUM.

 

There can be no absolute certainty that the planned deployment of Revolution will go as planned or that the pace at which the Group has grown, and in particular the rapid pace at which the investment management service has been adopted to date will continue into the future. However, a great deal has been achieved by the management team over the last year and the Board remains confident that rapid progress will continue.

 

The Company continues to face the usual risks of operating within a regulated environment, but to mitigate these risks the Board actively promotes an ethos and culture in which the client is placed at the centre of everything that the Company does.

 

The Board considers that the Company has sufficient working capital for its current needs.

 

Future Prospects:

 

The Company continues to have a number of significant growth opportunities and is well placed to take advantage of these. This is a time of great progress for the Company and I look forward to reporting to you in the near future on the next milestones that your Company achieves.

 

Approved by the Board of Directors and signed on its behalf by

 

Oliver Cooke

Executive Chairman

 

4 July 2016

 

DIRECTORS' REPORT

 

The Directors are pleased to present their report on the audited financial statements of the Group for the year ended 31 March 2016.

 

Principal Activities, Review of the Business and Future Developments

 

The principal activities of the Group during the period were the provision of support services to a network of IFAs and the provision of investment management services. The key performance indicators recognised by management are gross revenues and the level of clients' assets under advice or management by the Group.

 

An overall review of the Group's trading performance and future developments is given in the Chairman's Statement and in the Strategic Report. The Group is not unduly impacted by environmental matters and as a consequence does not offer comment on them.

 

Substantial shareholdings

 

The Company has been advised of the following interests in more than 3% of its ordinary share capital as at 30 June 2016:

 

 Name

Number of shares

% of Ordinary shares

 Brian Raven

38,542,362

9.74%

 Andrew Staley

35,628,000

9.00%

 Stephen Moseley

33,300,568

8.41%

 Christopher Peel

31,793,293

8.03%

 Kevin Mee

27,066,666

6.84%

 Paul Millott

27,000,000

6.82%

 City Financial

25,000,000

6.32%

 Malcolm Harper

20,000,000

5.05%

 

 

 

Directors

The Directors of the Company during the period were:

 

Executives:

Oliver Cooke

Brian Raven

 

Non Executives:

Roderic Rennison

Philip Young

 

Oliver Cooke

Executive Chairman, aged 61

 

Oliver has over 35 years of financial and business development experience gained in a range of quoted and private companies including over fifteen years' experience as a public company director. He has considerable experience in the fields of strategic transformation, acquisitions, disposals and fundraisings. Oliver is a Chartered Accountant and a Fellow of the Chartered Association of Certified Accountants.

 

Brian Raven

Group Chief Executive, aged 60

 

Brian has been involved in the financial services sector since 2010. He has a wide range of business experience, having held many sales and general management posts at senior management and board level, including running public companies on both AIM and the Official List. Most notably, in 1991 Brian founded Card Clear Plc, subsequently renamed Retail Decisions plc, a business engaged in combating the fraudulent use of plastic payment cards. He led the company until 1998 by which time it was an international group, listed on AIM, with a market capitalisation of some £100 million. As a principal, Brian has been responsible for identifying, negotiating and integrating numerous acquisitions, as well as for delivering organic growth.

 

Roderic Rennison

Non-Executive Director, Chairman of Remuneration Committee, aged 61

 

Roderic has more than 40 years of experience in financial services encompassing a variety of roles including sales, strategy, product development, proposition, operations and latterly acquisitions, mergers, and integrations together with corporate affairs, risk and regulatory matters. He provides consultancy services in the sector to a range of providers, fund managers and intermediaries and particularly specialises on RDR, for which he chaired the professionalism and reputation work stream.

 

Philip Young

Non-Executive Director, Chairman of Audit Committee, aged 42

 

Philip began his career in 1996 at a small financial consultancy business specialising in complex regulatory issues, CCL, in Macclesfield. Philip moved to Bankhall Investment Associates Ltd in 1998, where he worked initially in the compliance area, then moved to become Commercial Manager for Bankhall's e-commerce department. In 2003 he co-founded threesixty services LLP and threesixty support LLP, with a number of colleagues, and became an equity partner. threesixty has grown to become one of the most significant forces in adviser support in the UK, providing professional business services to over 700 firms with more than 7,000 advisers. threesixty was acquired by Standard Life Plc in 2010, after which Philip was appointed Managing Director and continues to run the business today.

 

Corporate Governance

 

The Board confirms that the Group has had regard, throughout the accounting period, to the provisions set out in the UK Corporate Governance Code which was issued by the Financial Reporting Council in May 2010 and updated in September 2014. Whilst not required to do so the Directors, as a matter of best practice, have voluntarily endeavoured to comply with those of the provisions which they consider to be relevant to a company of this size.

 

The Board does not consider the Group to be sufficiently large to warrant the establishment of a dedicated internal audit function.

 

Diversity

 

Tavistock is an equal opportunities employer and does not discriminate against staff on the basis of disability, gender, ethnicity or sexual orientation.

 

The Board of Directors

 

The Board currently comprises two executive Directors and two non-executive Directors.

 

The non-executive Directors have a strong compliance background and are considered to be independent. All Directors are required to stand for re-election at least once in every three years.

 

All members of the Board are equally responsible for the management and proper stewardship of the Group. The non-executive Directors are independent of management and free from any business or other relationship with the Company or Group and are thus able to bring independent judgment to issues brought before the Board.

 

The Board meets at least ten times per year and more frequently where necessary to approve specific decisions. Directors may take independent professional advice at the Company's expense.

 

The Audit Committee

 

The Audit Committee is comprised of the Chairman, who is a Chartered Accountant and has been a partner in a public practice, and the independent non-executive Directors, and determines the terms of engagement of the Company's auditors and, in consultation with the auditors, the scope of the audit. The Audit Committee receives and reviews reports from management and the Company's auditors relating to the interim and annual accounts and the accounting and internal control systems in use throughout the Company. The Audit Committee has unrestricted access to the Company's auditors.

 

During the year under review the Audit Committee met twice.

 

The Nomination Committee

 

The Directors do not consider it necessary for a company of this size to have a separate Nomination Committee.

 

Communication with shareholders

 

The Executive Chairman and the Chief Executive are available to meet with institutional shareholders and to answer questions from private shareholders. The Board is open to receiving constructive input from shareholders. Each shareholder receives the annual report, which contains the Chairman's Statement. The annual and interim reports, together with other corporate press releases are made available on the Company's website www.tavistockinvestments.com. The Annual General Meeting provides a forum for shareholders to raise issues with the Directors. The Notice convening the meeting is issued with 21 clear days' notice. Separate resolutions are proposed on each substantially separate issue.

 

Going concern

 

The Directors confirm that they are satisfied the Group has adequate resources to continue its business for the foreseeable future and on this basis; they continue to adopt the going concern basis in preparing the accounts.

 

Financial instruments

 

Details of the use of financial instruments by the Group are contained in Note 13 of the financial statements.

 

Share capital

 

Changes to share capital during the period are given in note 15 to the accounts onwards.

 

Charitable and Political Donations

 

The Group did not make any political donations in the period but made charitable donations totalling £5,000 (period ended 2015: £Nil).

 

Dividends

 

The Directors do not propose a final dividend (period ended 2015: £Nil)

 

Auditors

 

A resolution reappointing haysmacintyre will be proposed at the Annual General Meeting in accordance with S489 of the Companies Act 2006.

 

Supplier payment policy

 

The Group's policy is to agree terms of payment with suppliers when entering into a transaction; ensure that those suppliers are aware of the terms of payment by including them in the terms and conditions of the contract and pay in accordance with contractual obligations. Trade creditors at 31 March 2016 represented 7 days purchases (period ended 2015: 35 days).

 

Internal control

 

The Directors are aware of the UK Corporate Governance Code which was issued by the Financial Reporting Council in April 2016. The key elements of the systems, which have regard to the size of the Group, are that the Board meets regularly and takes the decisions on all material matters, the organisational structure ensures that responsibilities are defined and authority only delegated where appropriate, and that regular management accounts are presented to the Board to enable the financial performance of the Group to be analysed.

 

The Directors acknowledge that they are responsible for the system of internal control which is established in order to safeguard the assets, maintain proper accounting records and ensure that financial information used within the business or published is reliable. Any such system of control can, however, only provide reasonable, not absolute, assurance against material misstatement or loss.

 

In preparing the financial statements, the Directors are required to:

 

· select suitable accounting policies in accordance with IAS 8 Accounting Policies, changes in Accounting Estimates and Errors and then apply them consistently;

· present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information; provide additional disclosures when compliance with the specific requirements in IFRSs is insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance; and

· state that the Group has complied with IFRSs, subject to any material departures disclosed and explained in the financial statements, and make judgments and estimates that are reasonable and prudent

 

Directors' responsibilities

 

The Directors are responsible for preparing the annual report and financial statements in accordance with applicable law and regulations.

 

Company law requires the Directors to prepare financial statements for each financial period. Under that law the Directors have elected to prepare the Group financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union and the Company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice United Kingdom Accounting Standards and applicable law). Under company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company and of the profit or loss of the group for that period.

 

The Directors are also required to prepare financial statements in accordance with the rules of the London Stock Exchange for companies trading securities on the Alternative Investment Market.

 

In preparing these financial statements, the Directors are required to:

 

· select suitable accounting policies and then apply them consistently;

· make judgments and estimates that are reasonable and prudent;

· for the Group financial statements, state whether they have been prepared in accordance with IFRSs as adopted by the European Union;

· for the parent company financial statements, state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

· prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and the parent company will continue in business.

 

The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Group's transactions and disclose with reasonable accuracy at any time the financial position of the Group and enable them to ensure that the financial statements comply with the requirements of the Companies Act 2006. They are also responsible for safeguarding the assets of the Group and for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Website publication

 

The Directors are responsible for ensuring the annual report and the financial statements are made available on a website. Financial statements are published on the Company's website in accordance with legislation in the United Kingdom governing the preparation and dissemination of financial statements, which may vary from legislation in other jurisdictions. The maintenance and integrity of the Company's website is the responsibility of the Directors. The Directors' responsibility also extends to the ongoing integrity of the financial statements contained therein.

 

Directors' interests

 

The Directors beneficial interests in the Ordinary Share Capital and options to purchase such shares were as follows:

 

 

Ordinary shares of 1p each

 

31 March 2016

31 March 2015

 

Share options

Shares

Share options

Shares

Executive Directors:

 

 

 

 

Oliver Cooke (*)

1,600,000

2,078,206

1,600,000

1,616,667

Brian Raven (*)

1,600,000

16,455,295

1,600,000

14,993,756

 

 

 

 

 

 

Non-executives Directors:

 

 

 

 

 

Roderic Rennison

Philip Young

 

-

-

 

250,000

500,000

 

-

-

 

250,000

500,000

 

 

(*) In addition to the above interests in the Ordinary Shares of the Company, Oliver Cooke and Brian Raven each subscribed for 5,000,000 A Ordinary Shares at 0.05 pence per share, which after the reporting date were converted into 50,000 Ordinary Shares. In addition each had been granted options over 50,000 G Ordinary shares of 1p each, as detailed in the table in the Remuneration Report. The 100,000 G Ordinary Shares resulting from the exercise of these options will convert as a class, between 1 August 2016 and 31 July 2018, into such number of Ordinary Shares as shall equate to 10 per cent of the Company's fully diluted share capital as at 31 July 2016 as enlarged by such conversion.

 

On 22 June 2016, Brian Raven was allotted an additional 22,037,067 new Ordinary Shares in satisfaction of the deferred consideration due to him as one of the vendors of Blacksquare Limited. This, together with the conversion of the A Ordinary Shares referred to above, took his total holding to 38,542,362 as referred to in the table of substantial shareholdings above.

 

Research and Development

 

The Group is not undertaking any research and development activities.

 

Directors' statement as to disclosure of information to auditors

 

The current Directors have taken all of the steps required to make themselves aware of any information needed by the Group's auditors for the purposes of their audit and to establish that the auditors are aware of that information.

 

The Directors are not aware of any audit information of which the auditors are unaware.

 

Approved by the Board of Directors and signed on its behalf by

 

Oliver Cooke

Executive Chairman

 

5 July 2016

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEAR ENDED 31 MARCH 2016

 

 

 

Year ended

15 months ended

 

 

31 March

31 March

 

 

2016

2015

 

Note

£'000

£'000

 

 

 

 

Revenue - continuing operations

 

29,850

4,999

 

 

 

 

Cost of sales - continuing operations

 

(24,175)

(3,346)

 

 

------------

------------

Gross profit

 

5,675

1,653

 

 

 

 

Administrative expenses- continuing operations

 

(8,444)

(2,638)

 

 

--------------

--------------

Loss from Operations

4

(2,769)

(985)

 

 

 

 

Memorandum:

Adjusted EBITDA

 

 

103

 

(352)

Depreciation& amortisation

 

(736)

(621)

Intangible impairment & loss on disposals

 

(192)

(205)

Share based payments

 

(528)

(587)

Acquisition related (costs)/gains

 

(1,416)

780

 

 

--------------

--------------

Loss from Operations

 

(2,769)

(985)

 

 

 

 

 

 

 

 

Finance costs

 

(31)

(2)

Finance income

 

8

4

 

 

------------

--------------

Loss before taxation and attributable to equity holders of the parent

 

 

(2,792)

(983)

 

 

 

 

Taxation

6

375

119

 

 

------------

------------

Loss from continuing operations

 

Discontinued operations (net of tax)

 

Loss after taxation and attributable to equity holders of the parent and total comprehensive income for the period

 

 

4

(2,417)

 

(766)

------------

 

(3,183)

(864)

 

-

------------

 

(864)

 

 

======

======

Loss per share (continuing operations)

 

 

 

Basic

7

(1.10)p

(0.85)p

 

 

======

=======

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 31 MARCH 2016

 

 

 

 

31 March 2016

31 March 2015

 

 

£'000

£'000

£'000

£'000

ASSETS

 

 

 

 

 

Non-current assets

 

 

 

 

 

Property, plant and equipment

8

 

257

 

69

Intangible assets

9

 

11,969

 

12,733

 

 

 

-----------------

 

-----------------

Total non-current assets

 

 

12,226

 

12,802

 

 

 

 

 

 

Current assets

 

 

 

 

 

Trade and other receivables

10

3,705

 

4,377

 

Cash and cash equivalents

 

3,385

 

4,739

 

 

 

-----------------

 

-----------------

 

Total current assets

 

 

7,090

 

9,116

 

 

 

-----------------

 

-----------------

Total assets

 

 

19,316

 

21,918

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

11

 

(7,826)

 

(3,158)

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Other payables

11

 

(250)

 

(2,604)

Provisions

12

 

(1,640)

 

(3,663)

Deferred taxation

6

 

(702)

 

(1,069)

 

 

 

------------------

 

------------------

Total liabilities

 

 

(10,418)

 

(10,494)

 

 

 

------------------

 

------------------

Total net assets

 

 

8,898

 

11,424

 

 

 

=========

 

=========

Capital and reserves attributable to owners

 

 

 

 

 

of the parent

 

 

 

 

 

Share capital

15

 

10,262

 

10,245

Share premium

 

 

20,688

 

20,576

Retained deficit

 

 

(22,052)

 

(19,397)

 

 

 

------------------

 

------------------

Total equity

 

 

8,898

 

11,424

 

 

 

=========

 

=========

 

The financial statements were approved by the Board and authorised for issue on 4 July 2016.

 

Oliver Cooke

Executive Chairman

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 MARCH 2016

 

 

Share capital

Share premium

Retained deficit

Total equity

 

£'000

£'000

£'000

£'000

 

 

 

 

 

31 December 2013

7,471

11,887

(19,120)

238

 

 

 

 

 

Issue of shares

2,774

8,799

-

11,573

 

 

 

 

 

Loss after tax and total comprehensive income

-

-

(864)

(864)

 

 

 

 

 

Equity settled share based payments

-

-

587

587

 

Costs charged against share premium

-

(110)

-

(110)

 

-------------

--------------

---------------

--------------

31 March 2015

10,245

20,576

(19,397)

11,424

 

--------------

--------------

--------------

--------------

 

 

 

 

 

Issue of shares

17

112

-

129

 

 

 

 

 

Loss after tax and total comprehensive income

-

-

(3,183)

(3,183)

 

 

 

 

 

Equity settled share based payments

-

-

528

528

 

--------------

--------------

--------------

--------------

31 March 2016

10,262

20,688

(22,052)

8,898

 

--------------

--------------

--------------

--------------

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 MARCH 2016

 

 

 

Year ended

31 March 2016

15 Months ended

31 March 2015

 

 

£'000

£'000

£'000

£'000

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Loss before tax

 

Adjustments for:

 

 

 

(3,558)

 

(983)

Share based payments

 

 

528

 

587

Depreciation on property plant and equipment

 

 

48

 

26

Amortisation of intangible assets

 

 

688

 

595

Impairment of intangible assets

 

 

-

 

231

Disposal of intangible assets

 

 

192

 

-

Deferred consideration

 

 

1,263

 

-

Gain on bargain purchase

 

 

-

 

(1,282)

Net Finance (income)/costs

 

 

23

 

(2)

 

 

 

-----------------

 

-----------------

Cash flows from operating activities before changes

 

 

 

 

 

in working capital

 

 

(816)

 

(828)

 

 

 

 

 

 

Decrease/(increase) in trade and other receivables

 

 

739

 

(772)

Decrease in trade and other payables

 

 

(1,316)

 

(58)

Corporation tax paid

 

 

(87)

 

-

 

 

 

-----------------

 

-----------------

Cash used in operations

 

 

(1,480)

 

(1,658)

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Finance income

 

8

 

4

 

Development of intangible assets

 

(275)

 

-

 

Purchase of property, plant and equipment

 

(230)

 

(21)

 

Proceeds on disposals

 

489

 

-

 

Cash on acquisition

 

256

 

2,604

 

Acquisition of subsidiaries

 

(220)

 

(600)

 

 

 

-----------------

 

-----------------

 

Net cash generated from investing activities

 

 

28

 

1,987

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Finance costs

 

(31)

 

(2)

 

Issue of new share capital (net of costs)

 

129

 

4,088

 

 

 

-----------------

 

-----------------

 

Net cash from financing activities

 

 

98

 

4,086

 

 

 

-----------------

 

-----------------

Net (decrease)/increase in cash and cash equivalents

 

 

(1,354)

 

4,415

 

 

 

 

 

 

Cash and cash equivalents at beginning of the period

 

 

4,739

 

324

 

 

 

------------------

 

------------------

Cash and cash equivalents at end of the period

 

 

3,385

 

4,739

 

 

 

=========

 

=========

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2016

 

1. ACCOUNTING POLICIES

 

Principal accounting policies

The Company is a public company incorporated and domiciled in the United Kingdom. The principal accounting policies applied in the preparation of these consolidated financial statements are set out below. These policies have been consistently applied to all the periods presented, unless otherwise stated.

 

Basis of preparation

The financial statements have been prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations (collectively IFRS) issued by the International Accounting Standards Board (IASB) as adopted by the European Union ("adopted IFRSs") and those parts of the Companies Act 2006 which apply to companies preparing their financial statements under IFRSs.

 

Frequency of Reporting

The accounting reference date of various group companies has been changed to create a uniform reporting date for the Group of 31 March in each year.

 

Changes in accounting policies

Standards issued but not yet effective up to the date of issuance of the Group's financial statements are listed below:

 

IFRS 14 Regulatory Deferral Accounts (effective from 1 April 2016)

 

The implementation of this standard is not expected to have any material effect on the Group's financial statements.

Basis of Consolidation

The Group consists of a number of subsidiaries and these have been included in the consolidated financial statements in accordance with the principles of acquisition accounting as laid out by IFRS 3 Business Combinations. The consolidation has been prepared on an acquisition basis.

 

Revenue recognition

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. All such revenue is reported net of discounts and Value Added Tax. Revenue represents either gross Independent Financial Adviser ("IFA") income or investment management fees receivable in respect of the period. This revenue is recognised as and when it is earned and is calculated on a monthly basis.

 

Intangible assets

Intangible assets include goodwill arising on the acquisition of subsidiaries and represents the difference between the fair value of the consideration payable and the fair value of the net assets that have been acquired. The residual element of Goodwill is not being amortised but is subject to an annual impairment review. Also included within intangible assets are various assets (such as FCA permissions, established systems and processes, adviser and client relationships and brand value) to which the Directors have ascribed a commercial value and a useful economic life. The ascribed value of these intangible assets is being amortised on a straight line basis over their estimated useful economic life, which is considered to be between 5 and 10 years.

 

Internally generated intangible assets

Internally generated assets are capitalised when the technical feasibility of completing the asset so that it will be available for use is confirmed, there is a demonstrable ability to use the asset and probable future economic benefits will flow from it. Internally generated intangible assets are measured at cost and amortised over a useful life of 5 years.

 

Financial assets

Loans and receivables: These assets are deemed to be non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They arise principally through the provision of goods and services to customers (trade receivables), but also incorporate other types of contractual monetary asset. They are carried at amortised cost using the effective interest rate method.

 

Cash and cash equivalents: Cash and cash equivalents include cash in hand and deposits held at call with UK banks.

 

Financial liabilities

Other financial liabilities include trade payables and other short-term monetary liabilities, which are initially recognised at fair value and subsequently carried at amortised cost using the effective interest method.

 

Share based payments

Where share options are awarded to employees, the fair value of the options at the date of grant is charged to the statement of comprehensive income on a straight line basis over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of options expected to vest at each statement of financial position date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition.

 

Fair value is calculated using the Black-Scholes model, details of which are given in note 16.

 

Property, plant and equipment

Property, plant and equipment are stated at cost net of accumulated depreciation and provision for impairment. Depreciation is provided on all property plant and equipment, at rates calculated to write off the cost less estimated residual value, of each asset on a straight-line basis over its expected useful life. The residual value is the estimated amount that would currently be obtained from disposal of the asset if the asset were already of the age and in the condition expected at the end of its useful economic life.

 

The method of depreciation for each class of depreciable asset is:

 

Computer equipment - 3 - 4 years straight line

Office fixtures, fittings & equipment - 4 - 7 years straight line

 

Impairment of Assets

Impairment tests on goodwill are undertaken annually at the balance sheet date. The recoverable value of goodwill is estimated on the basis of value in use, defined as the present value of the cash generating units with which the goodwill is associated. When value in use is less than the book value, an impairment is recorded and is irreversible.

 

Other non-financial assets are subject to impairment tests whenever circumstances indicate that their carrying amount may not be recoverable. Where the carrying value of an asset exceeds its estimated recoverable value (i.e. the higher of value in use and fair value less costs to sell), the asset is written down accordingly. Where it is not possible to estimate the recoverable value of an individual asset, the impairment test is carried out on the asset's cash-generating unit. The carrying value of property, plant and equipment is assessed in order to determine if there is an indication of impairment. Any impairment is charged to the statement of comprehensive income. Impairment charges are included under administrative expenses within the consolidated statement of comprehensive income.

 

Taxation and deferred taxation

Corporation tax payable is provided on taxable profits at prevailing rates.

 

Deferred tax assets and liabilities are recognised where the carrying amount of an asset or liability in the balance sheet differs from its tax base, except for differences arising on:

· the initial recognition of goodwill; and

· the initial recognition of an asset or liability in a transaction which is not a business combination and at the time of the transaction affects neither accounting nor taxable profit.

 

Recognition of deferred tax assets is restricted to those instances where it is probable that future taxable profit will be available against which the difference can be utilised. The amount of the asset or liability is determined using tax rates that have been enacted or substantively enacted by the balance sheet date and are expected to apply when the deferred tax liabilities/(assets) are settled/(recovered).

 

Deferred tax assets and liabilities are offset when the Group has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority on either:

 

· the same taxable Group company; or

· different Group entities which intend either to settle current tax assets and liabilities on a net basis, or to realise the assets and settle the liabilities simultaneously, in each future period in which significant amounts of deferred tax assets or liabilities are expected to be settled or recovered.

 

2. CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS

 

The preparation of these financial statements has required management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. These judgments and estimates are based on management's best knowledge of the relevant facts and circumstances, having regard to prior experience, but actual results may differ from the amounts included in the financial statements. Information about such judgments and estimations is contained below, as well as in the accounting policies and accompanying notes to the financial statements.

 

Impairment of goodwill and intangible assets

The Group is required to test, on an annual basis, whether goodwill has suffered any impairment. Other intangible assets are tested whenever circumstances indicate that their carrying value may not be recoverable. The recoverable amount is determined based on value in use calculations. The Group has not impaired any goodwill or intangible assets during the year (15 month period ended 2015: £23l,000).

 

 

 

3. SEGMENTAL INFORMATION

 

A segmental analysis of revenue and expenditure for the period is:

 

 

 

Investment Management

Advisory

Support

2016

2015

 

 

£'000

£'000

£'000

£'000

REVENUE

 

 

 

 

 

Fees and Commissions

 

987

28,518

29,505

4,801

Other

 

-

345

345

198

 

 

------------

---------------

-------------

-------------

TOTAL REVENUE

 

987

28,863

29,850

4,999

 

 

------------

---------------

-------------

-------------

Cost of Sales

 

(472)

(23,703)

(24,175)

(3,346)

 

 

 

 

 

 

Administrative Expenses

 

(740)

(4,145)

(4,885)

(1,204)

 

 

 

 

 

 

Group costs

 

 

 

(3,559)

(1,434)

 

 

 

 

-------------

-------------

Loss from operations

 

 

 

(2,769)

(985)

 

 

 

 

======

======

       

 

The segmental analysis above reflects the parameters applied by the Board when considering the Group's monthly management accounts. The Directors do not consider a division of the balance sheet to be appropriate or useful for the purposes of understanding the financial performance and position of the Group.

 

During the period under review the Group operated, and earned revenue exclusively within the UK.

 

4.

LOSS FROM OPERATIONS

Year ended

15 months ended

 

 

31 March 2016

31 March 2015

 

 

£'000

£'000

 

This is arrived at after charging/(crediting):

 

 

 

 

 

 

 

Staff costs (see note 5)

3,155

1,538

 

Depreciation

48

26

 

Amortisation of intangible fixed assets

688

595

 

Loss on adjustments to deferred consideration (note 14)

1,297

-

 

Gain on bargain purchase

-

(1,282)

 

Impairment of intangible fixed assets

-

231

 

Auditors' remuneration in respect of the Company

8

21

 

Audit of subsidiary undertakings

60

35

 

Auditors' remuneration - non-audit services -interim

4

4

 

Auditors' remuneration - non-audit services -taxation

10

9

 

Auditors' remuneration - non-audit services - reporting accountants

-

138

 

Operating lease expense - property

199

107

 

 

=====

=====

     

 

5.

STAFF COSTS

Year ended

15 months ended

 

 

31 March 2016

31 March 2015

 

 

£'000

£'000

 

Staff costs for all employees, including directors and development

 

 

 

staff consist of:

 

 

 

Wages, fees and salaries

2,361

864

 

Social security costs

242

58

 

Pensions

24

29

 

 

-----------

-----------

 

 

2,627

951

 

Share based payment charge

528

587

 

 

-----------

-----------

 

 

3,155

1,538

 

 

=====

=====

 

 

 

 

 

 

Year ended

15 months ended

 

 

31 March 2016

31 March 2015

 

The average number of employees of the group during the period

Number

Number

 

was as follows:

 

 

 

Directors and management

10

9

 

Operations and administration

56

31

 

 

-----------

-----------

 

 

66

40

 

 

======

======

 

 

 

 

      

The remuneration of the highest paid director was £151,325 (period ended 2015: £104,166). The total remuneration of key management personnel was £828,766 (period ended 2015: £435,565).

 

Directors' Detailed Emoluments

 

Details of individual Directors' emoluments for the year are as follows:

 

 

Salary and fees

Benefits in kind

Pension contributions

Total

2016

Total

2015

 

£

£

£

£

£

 

 

 

 

 

 

O Cooke

135,000

1,942

12,000

148,942

104,166

B Raven

135,000

4,325

12,000

151,325

104,166

P Young*

25,000

-

-

25,000

18,750

R Rennison*

25,000

-

-

25,000

21,875

 

----------------

----------------

--------------

----------------

---------------

 

320,000

6,267

24,000

350,267

248,957

 

========

=======

=======

=======

=======

 

*Denotes non-executive Director

 

All pension contributions represent payments into defined contribution schemes.

 

6.

TAXATION ON LOSS FROM ORDINARY ACTIVITIES

Year ended

15 months ended

 

 

31 March 2016

31 March 2015

 

 

£'000

£'000

 

 

 

 

 

Current tax credit

(6)

-

 

Deferred tax (credit)/charge

(369)

119

 

 

------------

------------

 

Tax (credit)/charge for the period

(375)

119

 

 

======

======

 

 

 

 

 

Loss on ordinary activities before tax

(2,792)

(983)

 

 

======

======

 

 

 

 

     

The tax assessed for the period differs from the standard rate of corporation tax in the UK applied to loss before tax.

 

 

 

Year ended

15 months ended

 

 

31 March 2016

31 March 2015

 

 

£'000

£'000

 

 

 

 

 

The differences are explained below:

 

 

 

Loss on ordinary activities at the standard rate of corporation tax in

 

 

 

the UK of 20% (2015: 21.40%)

(558)

(210)

 

 

 

 

 

Effects of:

 

 

 

Unutilised losses and other deductions

-

71

 

Expenses not deductible for tax purposes

289

12

 

Other short term timing differences

(88)

245

 

Differences between capital allowances and depreciation

23

1

 

Capital gains

54

-

 

Income not taxable for tax purposes

(24)

-

 

Adjust closing deferred tax to average rate of tax

(85)

-

 

Deferred tax not recognised

14

-

 

 

-----------

-----------

 

Tax (credit)/charge for period (see above)

(375)

119

 

 

 

Factors affecting future tax charges

 

=====

=====

 

The deferred tax liability of £702,000 (2015: 1,069,000) relates entirely to timing differences arising on the recognition of intangible fixed assets.

 

The credit to the profit and loss account in the period represents the reduction in these differences between point of initial recognition and the period end.

 

The Group has not recognised a deferred tax asset of £325,000 in relation to trading and other losses carried forward due to uncertainty around the timing and recoverability of such losses.

 

 

7.

LOSS PER SHARE

Year ended

15 months ended

 

 

31 March 2016

31 March 2015

 

 

£'000

£'000

 

Loss per share has been calculated using the following:

 

 

 

Loss (£'000)

(3,183)

(864)

 

Weighted average number of shares ('000s)

289,631

101,414

 

 

--------------

--------------

 

Basic loss per ordinary share

(1.10)p

(0.85)p

 

 

=======

=======

 

Loss per ordinary share has been calculated using the weighted average number of shares in issue during the relevant financial periods, allowing for the consolidation of Ordinary Shares on 2 June 2014.

 

 

8.

PROPERTY, PLANT AND EQUIPMENT

 

 

Office fixtures

 

 

 

Freehold

Computer

fittings and

 

 

 

improvement

equipment

equipment

Total

 

 

£'000

£'000

£'000

£'000

 

Cost

 

 

 

 

 

Balance at 1 April 2015

15

200

136

351

 

Additions

-

19

211

230

 

Transfer on acquisition

-

-

17

17

 

 

---------

---------

--------------

---------------

 

Balance at 31 March 2016

15

219

364

598

 

 

---------

---------

--------------

---------------

 

Accumulated depreciation

 

 

 

 

 

Balance at 1 April 2015

13

168

101

282

 

Depreciation charge

2

10

36

48

 

Transfer on acquisition

-

-

11

11

 

 

---------

---------

--------------

---------------

 

Balance at 31 March 2016

15

178

148

341

 

 

---------

---------

--------------

---------------

 

Net Book Value

 

 

 

 

 

At 31 March 2016

-

41

216

257

 

 

=====

=====

=====

=====

 

At 31 March 2015

2

32

35

69

 

 

=====

=====

=====

======

 

 

 

 

 

 

 

         

 

9.

INTANGIBLE ASSETS

Customer

Regulatory

Goodwill

Other

 

 

 

& Adviser

Approvals

Arising on

Intangible

 

 

 

Relationships

& Systems

Consolidation

Assets

Total

 

 

£'000

£'000

£'000

£'000

£'000

 

Cost

 

 

 

 

 

 

Balance at 1 April 2015

4,591

1,350

7,618

-

13,559

 

Additions

101

-

230

275

606

 

Disposals

(682)

-

-

-

(682)

 

 

-------------

-------------

-------------

------------

---------------

 

Balance at 31 March 2016

4,010

1,350

7,848

275

13,483

 

 

-------------

-------------

------------

------------

---------------

 

Accumulated amortisation

 

 

 

 

 

 

Balance at 1 April 2015

433

188

205

-

826

 

Impairment charges

-

-

-

-

-

 

Amortisation

446

242

-

-

688

 

 

------------

-----------

-----------

------------

---------------

 

Balance at 31 March 2016

879

430

205

-

1,514

 

 

-----------

------------

------------

------------

---------------

 

Net Book Value

 

 

 

 

 

 

At 31 March 2016

3,131

920

7,643

275

11,969

 

 

======

======

======

======

=======

 

At 31 March 2015

4,158

1,162

7,413

-

12,733

 

 

======

======

======

======

=======

 

Customer and Adviser Relationships relate to identifiable relationships between acquired companies, their adviser network and the associated client bases.

 

Regulatory Approvals and Systems relate to the estimated costs incurred by acquired companies in obtaining authorisations to carry on their relevant business and in putting in place the appropriate staffing and information structures.

 

Amortisation is charged over a period between 5 and 10 years.

 

 

 

 

 

 

 

 

 

GOODWILL AND IMPAIRMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

The carrying value of goodwill in respect of each subsidiary entity is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill carrying amount

 

 

 

 

 

31 March 2016

31 March 2015

 

 

 

 

 

£'000

£'000

 

 

 

 

 

 

 

 

Tavistock Financial Limited (formerly Standard Financial Group Limited)

 

260

260

 

Tavistock Wealth Limited

 

 

 

1,915

1,915

 

Tavistock Partners Limited

 

 

 

5,004

5,004

 

Cornerstone Asset Holdings Limited

 

 

 

234

234

 

Duchy Independent Financial Advisers Limited

 

 

 

230

-

 

 

 

 

 

-------------

-------------

 

 

 

 

 

7,643

7,413

 

 

 

 

 

======

=======

 

 

 

 

 

 

 

 

In determining whether to impair the carrying value of goodwill the Directors have given consideration to the anticipated performance of each of these entities as part of a value in use calculation. Their consideration included reference to a generally accepted future medium term (three year) growth rate of 10%, followed by a long term rate of 3% thereafter. They also assumed a discount rate of 15%. It is considered that any reasonably possible levels of change in the key assumptions would not result in impairment of the goodwill.

 

 

 

 

         

ACQUISITIONS DURING THE PERIOD

 

Duchy Independent Financial Advisers Limited

 

On 6 May 2015, the Group acquired 100% of the ordinary shares in Duchy Independent Financial Advisers Limited, an independent financial advisory company, for a total consideration of £506,000 which was satisfied through the issue to the vendors of 1,733,333 ordinary shares of 1p each at an issue price of 7.5 pence per share, cash of £220,000 and deferred consideration of £156,000.

 

Book

Fair value

Fair value

 

value

adjustments

to group

 

£'000

£'000

£'000

Cost

 

 

 

Tangible fixed assets

6

-

6

Intangible fixed assets

1

-

1

Debtors

67

-

67

Cash at bank and in hand

256

-

256

Creditors due within one year

(132)

-

(132)

 

---------

--------------

------------

Net assets on acquisition

198

-

198

 

---------

--------------

------------

 

Included in the Consolidated Statement of Comprehensive Income is revenue of £749,326 and profit of £21,132 arising from Duchy Independent Financial Advisers Limited. The primary reason for the acquisition was to increase the size of the Group and the assets under influence.

 

10.

TRADE AND OTHER RECEIVABLES

 

 

31 March 2016

31 March 2015

 

 

 

 

 

£'000

£'000

 

 

 

 

 

 

 

 

 

Trade receivables

 

 

498

665

 

 

Prepayments and accrued income

 

 

589

697

 

 

Amounts recoverable in respect of claims and complaints

1,418

2,855

 

2,855

 

Other receivables

 

 

1,200

160

 

 

 

 

 

-------------

-------------

 

 

 

 

 

3,705

4,377

 

 

 

 

 

======

======

 

 

 

 

 

 

 

 

11.

LIABILITIES

 

 

31 March 2016

31 March 2015

 

 

 

 

 

£'000

£'000

 

 

Current liabilities

 

 

 

 

 

 

Trade payables

 

 

495

1,060

 

 

VAT and social security liabilities

106

119

 

119

 

Accruals

 

 

938

636

 

 

Deferred consideration on acquisitions (see note 14)

 

 

4,476

1,190

 

 

Other payables

 

 

1,810

83

 

 

Corporation tax payable

 

 

1

70

 

 

 

 

 

-------------

-------------

 

 

 

 

 

7,826

3,158

 

 

 

 

 

======

======

 

 

Non-current liabilities

 

 

 

 

 

 

Loan

 

 

250

250

 

 

Deferred consideration on acquisitions (see note 14)

 

 

-

2,354

 

 

 

 

 

-------------

-------------

 

 

 

 

 

250

2,604

 

 

 

 

 

======

=======

 

           

 

Novia Financial plc and Cocoon Investment Holdings Ltd have provided the Company with a three year, unsecured, convertible loan facility of up to an aggregate of £750,000, for business development and working capital purposes of which £250,000 had been drawn down at the balance sheet date.

 

Interest on amounts drawn down under the facility accrue at the rate of 1 percent per annum over the base rate and are paid quarterly. Any funds drawn down under the Loan Facility fall due for repayment at the end of the term, being 27 August 2017. The principal sum outstanding under the Loan Facility may be converted, at a share price of 7.5 pence per share, into new ordinary shares in the capital of the Company at any time prior to the end of the term at the discretion of the Lenders.

 

12.

PROVISIONS

 

 

 

 

 

 

Total

 

 

£'000

 

 

 

 

Balance at 1 April 2015

3,663

 

Payments to settle claims

(923)

 

Provisions utilised

(1,100)

 

 

-------------

 

Balance at 31 March 2016

1,640

 

 

=======

 

The amount provided relates to claims arising from the conduct of thematic past business reviews and from specific complaints received from clients of the Group's advisers. The provision represents the gross obligation and, where these amounts can be recovered from insurers or from advisers, a corresponding asset is recognised.

 

13. FINANCIAL RISK MANAGEMENT

 

The Group is exposed to risks that arise from its use of financial instruments. These financial instruments are within the current assets and current liabilities shown on the face of the statement of financial position and comprise the following:

 

Credit risk

The Group is exposed to credit risk primarily on its trade receivables, which are spread over a range of Investment platforms and advisers. Receivables are broken down as follows:

 

 

 

 

31 March 2016

31 March 2015

 

 

 

 

£'000

£'000

 

Loans and receivables

 

 

 

 

 

Trade receivables

 

 

498

665

 

Cash and cash equivalents

 

 

3,385

4,739

 

 

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

 

 

Trade payables

 

 

495

1,060

 

Accruals

 

 

814

636

 

 

 

 

======

=======

 

The table below illustrates the due date of trade receivables:

 

 

 

31 March 2016

 

31 March 2015

 

 

£'000

£'000

 

 

 

 

 

Current

407

444

 

31 - 60 days

-

8

 

61 - 90 days

-

2

 

91 - 120 days

3

208

 

121 and over

88

3

 

 

 

 

-------------

-------------

 

 

 

 

498

665

 

 

 

 

======

======

 

 

 

 

 

 

 

Liquidity risk

Liquidity risk arises from the Group's management of working capital and the finance charges and repayments of its liabilities.

 

The Group's policy is to ensure that it will have sufficient cash to allow it to meet its liabilities when they become due and so cash holdings may be high during certain periods throughout the period.

 

The Group currently has no bank borrowing or overdraft facilities.

 

The Group's policy in respect of cash and cash equivalents is to limit its exposure by reducing cash holding in the operating units and investing amounts that are not immediately required in funds that have low risk and are placed with a reputable bank.

 

Cash at bank and cash equivalents

 

 

 

 

31 March 2016

31 March 2015

 

 

 

 

£'000

£'000

 

 

 

 

 

At the year end the Group had the following cash balances:

3,385

4,739

 

 

 

 

======

======

 

 

 

 

 

 

Cash at bank comprises Sterling cash deposits held across a number of banks. At 31 March 2016, £1,470,000 (2015: £1,542,000) of cash is held on deposit in special interest bearing accounts to maximise returns

 

All monetary assets and liabilities within the group are denominated in the functional currency of the operating unit in which they are held. All amounts stated at carrying value equate to fair value.

 

The table below illustrates the ageing of trade payables:

 

 

 

 

31 March 2016

31 March 2015

 

 

 

 

£'000

£'000

 

 

 

 

 

 

 

Current

487

761

 

31 - 60 days

-

37

 

61 - 90 days

-

8

 

91 - 120 days

-

254

 

121 and over

8

-

 

 

 

 

----------------

----------------

 

 

 

 

495

1,060

 

 

 

 

========

========

Capital Disclosures and Risk Management

 

The Group's management define capital as the Group's equity share capital and reserves.

 

The Group's objective when maintaining capital is to safeguard the Group's ability to continue as a going concern, so that it can begin to provide returns for shareholders and benefits for other stakeholders.

 

The Group manages its capital structure and makes adjustments to it in the light of changes in the business and in economic conditions. In order to maintain or adjust the capital structure, the Group may from time to time issue new shares, based on working capital and product development requirements and current and future expectations of the Company's share price.

 

Share capital is used to raise cash and as direct payments to third parties for assets or services acquired.

 

Market risk

 

Interest rate risk

Interest rate risk is the risk that the value of financial instruments will fluctuate due to changes in market interest rates. The Group considers the interest rates available when deciding where to place cash balances. The Group has no material exposure to interest rate risk.

 

14.

DEFERRED CONSIDERATION

 

 

31 March 2016

31 March 2015

 

 

 

 

 

£'000

£'000

 

 

Deferred consideration: due within one year

 

 

 

 

 

 

Tavistock Wealth Limited

 

 

3,650

-

 

 

Standard Financial Group Limited

 

 

437

600

 

 

Cornerstone Asset Holdings Limited

233

590

 

590

 

Duchy Independent Financial Advisers Limited

156

-

 

 

 

 

 

 

-----------------

-----------------

 

 

Total

 

 

4,476

1,190

 

 

 

 

 

=======

=======

 

 

Deferred consideration: due after more than one year

 

 

 

 

 

 

Tavistock Wealth Limited

 

 

-

2,222

 

 

Cornerstone Asset Holdings Limited

 

 

-

132

 

 

 

 

 

--------------

--------------

 

 

Total

 

 

-

2,354

 

 

 

 

 

=======

=======

 

Tavistock Wealth Limited

 The deferred consideration reflects the Directors' best estimation of the value of the deferred consideration on acquisition was which has been calculated by reference to an estimated value of the funds under management at 31 May 2016. Please see note 19 regarding events after the date of the statement of financial positions.

Standard Financial Group Limited

The deferred consideration has been calculated by reference to the number of network members at completion who remained with the Group at 31 January 2016. This has been settled subsequent to the year end through the issue of 10,057,938 ordinary shares.

 

Cornerstone Asset Holdings Limited

The Group acquired Cornerstone Asset Holdings Limited for consideration of £100,000. The deferred consideration referred to in the table above relates to the amount owed in respect of businesses previously acquired by Cornerstone Asset Holdings Limited and has been calculated by reference to the anticipated revenues to be generated by those businesses.

 

Duchy Independent Financial Advisers Limited

The deferred consideration referred to above has been calculated by reference to certain of performance conditions and is to be settled through the issue of ordinary shares of 1p each at an issue price of 7.5p per share.

 

15.

SHARE CAPITAL

31 March 2016

31 March 2015

 

 

£'000

£'000

 

Called up share capital

 

 

 

 

 

 

 

Allotted, called up and fully paid

 

 

 

 

 

 

 

291,348,638 Ordinary shares of 1 pence each

 

 

 

(2015: 289,615,305 shares of 1 pence each)

2,913

2,896

 

 

 

 

 

10,000,000 "A" Ordinary shares of 0.01 pence each

1

1

 

 

 

 

 

30,450,078 Deferred shares of 9p each

2,741

2,741

 

 

 

 

 

465,344,739 Deferred "A" shares of 0.99 pence each

4,607

4,607

 

 

------------

-------------

 

 

10,262

10,245

 

 

======

======

After the year end date, the "A" Ordinary Shares were converted into 100,000 Ordinary Shares.

 

Share Options

 

During the period, the Company issued options within its EMI (Enterprise Management Incentive) Share Option Scheme to employee over a total of 9,650,000 ordinary shares of 1p each. These options become capable of exercise between October 2017 and December 2020.

 

In addition the Company granted options within the Scheme over 100,000 G Ordinary shares with an exercise price of 1p per share. The 100,000 G Ordinary Shares, resulting from the exercise of these options will convert as a class between 1 August 2016 and 31 July 2018 into such number of Ordinary Shares as shall equate to 10 per cent of the Company's fully diluted share capital as at 31 July 2016 as enlarged by such conversion.

 

On 6 May 2015 1,733,333 new ordinary shares of 1p were issued at an issue price of 7.5p per share.

 

The following describes the nature and purpose of each of the Company's reserves:

 

Reserve Description and purpose

 

Share capital Amount subscribed for share capital at nominal value.

 

Share premium Amount subscribed for share capital in excess of nominal value.

 

Retained deficit Cumulative net gains and losses recognised in the consolidated statement of

comprehensive income.

 

16.

SHARE BASED PAYMENTS

 

 

 

 

 

 

 

During the period the Company issued options over 9,650,000 Ordinary shares under its EMI Share Option Scheme.

 

These options have been valued using the Black- Scholes pricing model. The weighted average of the assumptions used in the model are:

 

 

Share price at grant

4.35p

 

Exercise price

5.30p

 

Expected volatility

82%

 

Expected life

9.15 years

 

Risk free rate

1.8%

 

 

 

 

Expected volatility has been determined by reference to the fluctuations in the Company's share price between the formation of its current group structure and the grant date of the share options.

 

 

 

 

 

Ordinary shares

 

 

 

 

Weighted

 

 

 

 

 

average price

 

 

 

 

 

(pence)

Number

 

 

 

 

 

 

 

 

 

Outstanding at the beginning of the period*

5.24

8,800,000

 

 

 

Granted during the period

5.30

9,650,000

 

 

 

 

---------------

-------------------

 

 

 

Outstanding at the end of the period

5.28

18,450,000

 

 

 

 

=======

=========

 

 

         

 

*Following consolidation of 1 new ordinary share of 1p each for every 100 existing ordinary shares of 0.01p each.

 

The exercise price of options outstanding at the end of the period, 500,000 of which had vested, was 5.46p and their weighted contractual life was 9.54 years.

 

At the year-end no options outstanding were exercisable.

 

There were no options exercised in the period. The weighted average fair value of each option granted during the current period was 3.43p and their weighted average contractual life was 9.15 years. No options granted during the period had vested.

 

The Company had also issued EMI options over 100,000 G Ordinary Shares for which performance criteria has now been met, so will convert as a class between 1 August 2016 and 31 July 2018 into such number of ordinary shares as would be equivalent to 10% of the Company's fully diluted share capital as at 31 July 2016 as enlarged by such conversion. These options were valued by reference to an assessment of the Company's future market capitalisation.

 

17.

LEASING COMMITMENTS

31 March 2016

31 March 2015

 

 

£'000

£'000

 

The Group's future minimum finance lease payments are as follows:

 

 

 

 

 

 

 

Within one year

170

105

 

Between one and two years

116

26

 

Between two and five years

129

-

 

 

-------------

-------------

 

 

415

131

 

 

=====

=====

 

 

18. RELATED PARTY TRANSACTIONS

 

Payments of £14,825 (2015: £4,000) were made to threeSixty Support LLP (a firm in which Philip Young is Managing Director) respectively in relation to compliance and due diligence services.

 

During the period, Tavistock Wealth Limited received gross commission of £567,744 (2015: £286,191) from Investment Fund Services Limited ("IFSL") and paid to that company £209,778 (2015: £171,435) in management charges. IFSL is a company of which Andrew Staley, a significant shareholder in Tavistock Investments Plc, is a director.

 

19. EVENTS AFTER THE DATE OF THE STATEMENT OF FINANCIAL POSITION

 

On 1 April 2016 the Company announced the acquisition of Abacus Associates Financial Services Limited, an IFA business with 44 advisers covering the North East, the Midlands and the South West of the country.

 

The initial consideration for the transaction was £5,165,000, of which £2,535,000 was settled in cash, £130,000 through the adoption of a debt obligation, £1,500,000 was satisfied through the issue to the vendor of 20,000,000 new ordinary shares of 1p each in the capital of the Company at an issue price of 7.5p per share and a further £1,000,000 is to be settled in cash on the first anniversary of completion. The vendor is also entitled to a performance-related deferred consideration payment, payable in cash in July 2018, subject also to certain other conditions relating to quality of service and customer satisfaction.

 

On 22 June 2016 the company allotted 48,645,651 new Ordinary Shares at an issue price of 7.5p per share in satisfaction of the Blacksquare Limited deferred consideration obligation. It also allotted a further 878,324 Ordinary Shares at an issue price of 7.5p per share to Stephen Moseley in satisfaction of a performance bonus obligation.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SSSFMLFMSEEW
Date   Source Headline
8th Jan 20247:00 amRNSDirector/PDMR Shareholding
4th Jan 20249:33 amRNSDirector/PDMR Shareholding
19th Dec 20237:00 amRNSInterim Results
1st Nov 202312:25 pmRNSResult of AGM
18th Oct 20234:58 pmRNSNotice of AGM
5th Oct 20237:00 amRNSTrading update and interim dividend declaration
20th Sep 20237:00 amRNSFinal Results for Year Ended 31 March 2023
28th Apr 20235:00 pmRNSTotal Voting Rights
11th Apr 20237:00 amRNSAcquisition of Precise Protect Limited
1st Mar 20237:00 amRNSTotal Voting Rights
16th Feb 20231:45 pmRNSExercise of Options and Total Voting Rights
10th Feb 20237:00 amRNSChange of Auditor
26th Jan 20237:00 amRNSDirector appointment
20th Dec 20227:00 amRNSInterim Results
1st Dec 20227:49 amRNSSale of LEBC Hummingbird Limited
30th Nov 20225:00 pmRNSTotal Voting Rights
22nd Nov 202212:30 pmRNSBuyback shares cancelled
18th Nov 20229:30 amRNSTransaction in Own Shares
4th Nov 202211:30 amRNSExercise of Options and Total Voting Rights
31st Oct 202212:00 pmRNSResult of AGM
6th Oct 20227:00 amRNSNotice of AGM
30th Sep 20225:00 pmRNSTotal Voting Rights
28th Sep 20227:00 amRNSPosting of Annual Report and Accounts
26th Sep 20227:00 amRNSFinal Results for Year Ended 31 March 2022
2nd Sep 202212:49 pmRNSExercise of Options and Total Voting Rights
31st Aug 20225:00 pmRNSTotal Voting Rights
24th Aug 20222:14 pmRNSBuyback shares cancelled
17th Aug 202210:41 amRNSTransaction in Own Shares
16th Aug 202210:14 amRNSDirector/PDMR Shareholding
26th Jul 202211:50 amRNSDirector/PDMR Shareholding
26th Jul 202210:33 amRNSDirector/PDMR Shareholding
12th Jul 20223:42 pmRNSHolding(s) in Company
12th Jul 20221:10 pmRNSHolding(s) in Company
4th Jul 202211:56 amRNSDirector/PDMR Shareholding
30th Jun 20226:29 pmRNSTotal Voting Rights
30th Jun 20222:20 pmRNSDirector/PDMR Shareholding
29th Jun 20222:22 pmRNSDirector/PDMR Shareholding
27th Jun 20227:00 amRNSTrading update and interim dividend declaration
23rd Jun 20222:04 pmRNSExercise of Options and Total Voting Rights
23rd May 20227:00 amRNSAcquisition of LEBC Hummingbird Limited
10th May 20227:00 amRNSDirector/PDMR Shareholding
3rd May 20227:00 amRNSCompletion of purchase of minority holding in LEBC
31st Mar 20225:00 pmRNSTotal Voting Rights
21st Mar 20227:00 amRNSTotal Voting Rights & AIM Rule 17
17th Mar 20227:00 amRNSHolding(s) in Company
28th Feb 202211:06 amRNSSecond Price Monitoring Extn
28th Feb 202211:00 amRNSPrice Monitoring Extension
21st Feb 20227:00 amRNSTransaction in Own Shares and Total Voting Rights
11th Feb 202211:06 amRNSSecond Price Monitoring Extn
11th Feb 202211:00 amRNSPrice Monitoring Extension

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.