Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksUtilitywise Regulatory News (UTW)

  • There is currently no data for UTW

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

28 Oct 2014 07:00

RNS Number : 4166V
Utilitywise plc
28 October 2014
 



28 October 2014

 

Utilitywise plc

("Utilitywise" or the "Group")

 

Final Results

 

Utilitywise PLC (AIM: UTW), a leading independent utility cost management consultancy, is pleased to announce its audited full year results for the year ended 31 July 2014.

 

Financial Highlights:

 

 

2014

(£000's)

2013

(£000's)

 

% change

Revenue

48,641

25,256

+93

Gross profit

22,056

12,137

+82

EBITDA*

14,161

7,817

+81

Profit before tax**

13,059

7,411

+76

Diluted earnings per share# 

13.4p

8.5p

+58

Total dividend for the year

4.0p

2.6p

+54

 

*Excluding exceptional items relating to acquisition costs of £0.1m, (2013: £0.8m), share based payment expenses of £0.7m (2013: £0.2m), restructuring and reorganisation costs of £1.9m (2013: £nil) and exceptional credit of £2m (2013: £nil) relating to the release of contingent consideration.

 

** As above, but excluding amortisation relating to acquired intangibles of £0.9m (2013: £0.2m).

# As above, but including the tax impact of the above adjustments.

 

 

Highlights:

· 62% increase in like for like revenue growth, largely driven by increased energy consultant headcount to 363 (2013: 281)

· Secured revenue pipeline increased 70% on 2013 to £28.2 million, representing visible revenue streams secured by the Group but not yet recognised in the financial statements

· New additions to the Partner Channel including the British Chamber of Commerce

· Acquisition and integration of Icon Communication Centres, providing a platform into continental Europe

· Creation of an Operational board and changes to PLC Board to provide optimum support for further growth

 

 

Geoff Thompson, Chief Executive of Utilitywise, commented: "I am very pleased to report on another year of significant growth for the Group, demonstrating the momentum we have established as a result of both organic growth and the successful integration of our recent acquisitions. Utilitywise procures, monitors, reduces and manages the three essential utilities of power, gas and water for SME's through to multi-national corporate organisations and our new divisional structure ensures the optimal support for each client. Our continued strong performance is evidence of the strength of our proposition, the hard work of our people and most importantly the value we add to our customers. We enter the new financial year with a very healthy level of contracted revenue as well as a strong pipeline and, as a result, the Board remains confident in the Group's continued success."

 

 

For further information:

 

Utilitywise PLC

0870 626 0559

Geoff Thompson (CEO)

Andrew Richardson (Deputy CEO)

Jon Kempster (CFO)

finnCap (NOMAD and broker)

020 7220 0500

Matt Goode / Charlotte Stranner (Corporate Finance)

Simon Johnson (Corporate Broking)

Newgate Threadneedle

020 7653 9850

Josh Royston / John Coles / Hilary Buchanan

 

 

About Utilitywise

Utilitywise is a leading independent utility cost management consultancy based in North Tyneside. The Group has established trading relationships with a number of major UK energy suppliers and provides services to its customers designed to assist them in achieving better value out of their energy contracts, reduced energy consumption and lower carbon footprint.

 

Businesses large and small rely on Utilitywise for their energy management needs. Clients range in size from single site SME's to multinationals with thousands of sites and cover the whole of the UK. In total, Utilitywise has over 20,000 customers and manages an overall energy consumption of approaching 20 terra watt hours per annum.

 

Utilitywise is a UK company quoted on the AIM market of the London Stock Exchange. For more information, please visit www.utilitywise.com.

 

 

 

 

 

 

 

 

Strategic Report

Chairman's Statement

 

I am delighted to report another year of strong performance and excellent operational progress. Revenue increased by 93% in the year to £48.6 million, delivering EBITDA of £14.2 million and Adjusted Profit Before Tax of £13.1 million, increases of 82% and 76% respectively. As a result of the acquisitions made over the past two years and the increasing scope of the Group's business, Utilitywise has been re-organised into two divisions, Enterprise and Corporate. The former concentrates on the provision of our energy procurement services to the SME market, whilst the latter's focus is on the larger, industrial and commercial ("I&C") segment as well as the provision of utility management services. I am pleased that both have performed well throughout the year. Icon Communication Centres s.r.o was also acquired in April in order to facilitate international expansion and in particular into certain European markets.

 

During the year the Company welcomed both Jeremy Middleton and Jon Kempster to the Board of Directors, with Jon having now taken on an executive role following his initial appointment as a Non-Executive Director.

 

As a result of the new divisional structure and to provide the support necessary for further growth, the Company is taking the opportunity to restructure the PLC Board and to create an Operational Board to handle the day to day operations of the Company.

 

As a result of these changes Andrew Richardson has taken on an enhanced role as Deputy Chief Executive and Jon Kempster has become Chief Financial Officer, a role he previously held at Wincanton Plc. Adam Thompson and Michael Dent will both step down from the PLC Board but assume roles as Managing Director of Utilitywise Enterprise and Sales Director respectively on the newly formed Operational Board and will be joined by Claire Waterson, Group Director of People and HR; Nigel Hudson, Marketing Director and Ashley Guise, Managing Director of Utilitywise Corporate. The Operational Board will be chaired by Geoff Thompson, Chief Executive.

 

As well as providing the best balance for the business, these changes will ensure the Company is committed to maintaining a high standard of corporate governance, a duty the Board continues to take very seriously.

 

Utilitywise will shortly be moving into its new head office at Cobalt Business Park, North Tyneside, which will enable us to grow Group headcount to 1,400 in the next two years to drive further organic growth.

 

Given the dynamic and ever changing environment in which we operate, I believe that the increasing diversity of our offering and the strategic decisions taken to further broaden our products and services auger well for the future. We are well placed to take advantage of opportunities as well as face any challenges which may present themselves as we continue to grow.

 

With the continued strong performance the Board is pleased to recommend a final dividend payment of 2.7p per share, making a total of 4.0p for the year, and continues to view the future with confidence.

 

I would like to thank all of the staff for their continued hard work. It is as a result of their strenuous efforts that Utilitywise continues to thrive and prosper.

 

Richard Feigen

 

 

Our Strategy

 

Utilitywise was established to assist the SME market to procure their gas and electricity. It was a poorly served market with traditional consultants and brokers focusing on large customers. It became apparent that the SME market was very conducive to assistance and we have continued to expand our ability to service this market with increases in personnel and capabilities.

 

As we developed the business we started to build further capabilities that allowed our customers to monitor their usage and provided a reporting platform in order to aid better consumption management.

The strategy of the Group has been reinforced via acquisitions which brought in more capabilities and expertise including the procurement of utilities for I&C customers, the ability to monitor water consumption via our O box product and an audit and compliance capability. These acquisitions typically targeted the larger customer but we have used these skills to enhance our offering in to our core historic SME customer.

 

Our strategy is to provide a comprehensive utility solution to all sizes of customer. We can procure their energy, we can monitor and report their usage, identify efficiency savings and project manage the solutions in order to realise identified savings.

 

Business Model

Utilitywise continues to specialise in energy procurement and energy management services for businesses. The Company negotiates rates with energy suppliers on behalf of business customers, provides an account care service and offers a range of products and services designed to assist customers in managing their energy consumption. Customers are based throughout the UK, the Republic of Ireland and most recently certain European markets, across a variety of industry sectors and the public sector, and range in size from small single site customers to large multi-site customers.

The Company has further developed its routes to market as follows:

 

· The Company continues to employ energy consultants who contact prospective customers identified by the Company's bespoke IT search system to offer a potentially reduced energy tariff and various energy management products and services designed to assist in identifying ways to reduce that customer's overall energy consumption.

 

· Secondly, the Company operates a "partner channel" where organisations refer customers to Utilitywise and commissions generated from those customers are shared between Utilitywise and the referring organisation. We are pleased to have secured the British Chamber of Commerce as an important addition to this channel.

 

· The company also employs 'field based' energy consultants who target organisations that cannot be effectively reached via the core telemarketing channel.

 

· Additionally, the company has now grown its business development team who target larger I&C prospective customers. For these prospective customers the process is more consultative and bespoke and whilst it may lead with an energy procurement discussion, it often includes a range of the broader service elements.

 

The Group has continued to develop in all of these areas and has re-organised to ensure the Group's products and services are presented to target customers in the most efficient way. As a result the Group is now organised into two divisions, Enterprise and Corporate.

 

The Enterprise Division services SME and mid-market customers.

 

Following integration of all three newly acquired businesses namely Clouds Environmental Consultancy Limited, Aqua Veritas Consulting Limited and Energy Information Centre Limited (EIC), the Corporate Division has been created to service the larger I&C customers.

 

These structural changes reflect the Directors' comments at the end of 2013 when we stated "there will be more focus on providing both energy procurement and energy management services to the full customer portfolio in the future and the Directors expect to provide further analysis of the activities in the next reporting period as the reporting systems are updated and the Group develops."

 

The Directors continue to believe that the UK market fragmentation, the low penetration of third party intermediaries (TPIs) in the UK commercial market and the Company's current share of the total potential market, means that there is an opportunity to increase the Company's market share through organic growth and acquisitions.

 

In addition to the Company's aim to grow its market share of both SME and I&C customers, the Directors believe that there is an opportunity to capitalise on the Company's established relationships with energy suppliers who continue to show an interest in some of the Company's energy management products and services for sale into the supplier's customer base.

 

Consequently the Group's strategy remains focused on three key areas:

 

(1) Organic growth

The scaling and investment in the UK procurement and services business model will continue and the number of energy consultants is now planned to increase to over 700 by 2016.

 

(2) Acquisition

The Group continues to evaluate acquisitions which will add to the overall proposition, including acquisitions in the controls and demand management sectors;

 

(3) European expansion

Recent trials have proven successful. A clear market opportunity exists and the acquisition of Icon Communication Centres s.r.o was announced at our half year results marking the start of the Group's expansion of its model into other geographies.

  

 

 

Business Review

 

The Group has developed in all areas of its operations and delivered a 62% increase in like for like revenue growth (adjusted for acquired businesses), largely driven by increased headcount in line with our stated

strategy.

 

Financial Highlights

 

2014

 

(£000's)

2013

 

(£000's)

 

 

% change

Revenue

48,641

25,256

+93

Gross profit

22,056

12,137

+82

EBITDA*

14,161

7,817

+81

Profit before tax**

13,059

7,411

+76

Diluted earnings per share# 

13.4p

8.5p

+58

Dividend

4.0p

2.6p

+54

 

*Excluding share based payment expenses of £0.7m (2013: £0.2m), exceptional items relating to acquisition costs of £0.1m, (2013: £0.8m), , restructuring and reorganisation costs of £1.9m (2013: £nil) and exceptional credit of £2m (2013: £nil) relating to the release of contingent consideration.

 

** As above, but excluding amortisation relating to acquired intangibles of £0.9m (2013: £0.2m).

# As above, but including the tax impact of the above adjustments.

 

Adjusted EBITDA is defined as profit from operations plus depreciation, amortisation, share based payment expenses and exceptional items. Exceptional items relate to costs associated with the acquisition of Icon Communication Centres s.r.o, restructure and reorganisation costs and the release of contingent consideration where the earn out criteria was not met.

 

Key Performance Indicators

Some of the key performance indicators used by the Directors are as follows:

 

KPI

2014

2013

% change

Energy consultants at 31 July

363

281

+29

Contracts secured

37,824

27,794

+36

Future secured revenue*

£28.2 million

£16.6 million

+70

 

*where future secured revenue is contracts which have been won but are not currently live, and therefore have not contributed to these financial statements.

 

The Group has performed well against its key performance objectives with the continued investment in new energy consultants throughout this and prior periods driving a 36% increase in contracts secured for 2014 at 37,824. This increase in secured contracts in turn has driven up the secured revenue pipeline to £28.2 million, an increase of 70% on 2013. This is a very positive metric as it represents visible revenue streams secured by the group but not yet recognised in the financial statements.

 

These results demonstrate the momentum we have established, as we continue to grow headcount to support organic growth and successfully integrate our recent acquisitions, but more fundamentally continue to show the strength of our proposition, the hard work of our people and most importantly the value we add to our customers.

 

Revenue generated in 2014 at £48.6 million represents an increase of 93% on the year ended 2013 and a like for like comparison, adjusting for acquired businesses, results in an increase of 62%. The value of contracts going live in the period, a core driver of revenue, at £42.6 million is 65% higher than 2013. Energy consultant head count in the Enterprise Division continues to increase through the year to a total of 363 (an increase of 82 or 29%), a statistic that underpins the £40.1 million revenue generated by the Enterprise Division in 2014 (an increase of 68% on 2013). The Corporate Division servicing larger customers on a more consultative basis continues to perform well and represents 18% of Group revenue.

 

Gross margin has stabilised at 45.3% for the year against 48.1% for 2013 reflecting a first half margin of 43.1% where a majority of the energy consultancy recruitment took place and a second half margin of 47.5% reflecting the maturity of these recruits.

 

Customer Growth

 

Our core energy intermediary offering to commercial customers has continued to scale throughout this reporting period as evidenced by the volume of new customers we contracted in 2014. As at our IPO in June 2012 we had over 10,000 contracted customers and this grew to over 15,333 customers and over 44,361 meters by July 2013, incorporating EIC customers and meters. On a like for like basis this now stands at 20,826 customers and 63,451 meters as at the year end.

 

This has been principally driven by the increased energy consultant headcount to 363 at 31 July 2014, up from 281 at the previous year end. Given the sophistication of our leading software based analysis tools, headcount remains the greatest driver of our core offering in order to convert the vast number of opportunities identified. As such, we will continue to add further to our staffing levels over the course of the current year. The success of this approach can be further seen through the level of contracts waiting to go live, one of our key forward looking metrics, which was £28.2 million at 31 July 2014, compared with £16.6 million at the prior year end.

 

Proprietary Systems and Solutions

 

Investment has continued in the Group's IT systems and processes to support further growth and this has included the development of Quantum, our core CRM solution. In addition the Group has developed the system to support our presence in the French and German markets.

 

Our acquisitions have allowed us to invest further in Energy Services with improvements to our Edd:e sub-metering solution that is now fully integrated to our multi-utility reporting platform - Utility Insight.

During the year under review Utilitywise added Icon Communication Centres s.r.o to the Group which supports our stated strategy to develop our business model in certain European markets.

 

Acquisitions

 

The Directors are pleased to report that each of the previously acquired businesses is integrating well, as part of the newly formed Corporate Division, with revenues of £8.6m, 860 customers and 19,258 meters. The division's strength lies within the large enterprise, industrial and commercial market, complementing Utilitywise's leading position in the SME market. As a result, Utilitywise has a much broader offering and expertise in providing the right products for any company's wider energy needs, be they large or small. We have also increased our geographical reach, with locations in Portsmouth, Redditch and Bury St Edmunds as well as our Head Office in North Tyneside, enabling us to service clients in any part of the UK more easily.

 

The Group remains alert to further opportunities in this highly fragmented market which could bring additional products, services or expertise to our existing capability. In particular the Group continues to seek opportunities in the controls and demand management space.

 

The Board of Directors has a strong expertise in M&A activity and our Chairman in particular will continue to work closely with the Executive team to assess the viability of potential targets and the benefits that they could bring to the Group.

 

Principal risks and uncertainties

 

The principle risks and uncertainties faced by the group are as follows:

 

Exposure to energy suppliers

A significant proportion of the Group's revenues are derived from commissions paid by a small number of energy suppliers. Should these energy suppliers decide in future not to engage with the Group or with TPIs generally and, instead, engage directly with customers, the Group would suffer a loss in revenues related to the commission payable by such energy suppliers. The Group ensures that it is in constant dialogue and has trading with all of the major energy suppliers to help mitigate this risk.

 

Exposure to underlying customers

The Group's customers pay the energy supplier directly for the energy consumed, with the Group receiving its commissions from the energy supplier. The Group is, however, at risk should the customer cease trading or fail to pay the energy supplier. Should this occur, the Group would suffer a loss in future revenues related to the commissions associated with the future energy consumption by that customer. It should be noted, however, that the energy supplier usually undertakes credit checks on customers prior to entering into a contract to supply energy and there is limited individual customer concentration in revenue terms.

 

Competition

The Group has a number of competitors. These competitors may announce new services, or enhancements to existing services, that better meet the needs of customers or changing industry standards. Management continue to develop and offer a full range of energy services products to help mitigate customer risk.

 

Legislation

Legislation may change in a manner that may require more strict or additional standards of compliance than those currently in effect thereby creating additional costs. In addition, the Government may implement legislation requiring changes to current fee structures for TPIs. Should such legislation be passed, there may be a material adverse effect on its financial condition and operating results of the Group.

 

Regulatory

Currently, energy procurement is an unregulated market. Should regulation be introduced to cover the Group's activities, the increased regulatory burden could impact on the profits of the Group. However, it should be noted that the Board believe that the Group operates in line with best market practice, including the provisions of the OFGEM retail market review, and in their view any such regulation would initially impact on the smaller energy consultancy and brokering businesses.

 

Dividend

 

The Board is proposing a final dividend of 2.7p per share subject to the approval of the shareholders at the Annual General Meeting. The dividend per share will be paid on 18 December 2014 to shareholders on the register at close of business on 14 November 2014. The associated ex-dividend date is 13 November 2014.

 

Outlook

 

The new financial year has started well, in line with management expectations. The increasing diversity of our offering and commitment to further broaden our products and services auger well for the future. Our plans remain to continue to grow headcount to support organic growth; we have successfully integrated our recent acquisitions and we continue to show the strength of our proposition with the value we add to our customers.

 

We are well placed to take advantage of opportunities as we continue to grow.

 

 

Approved by the Board of Directors and signed on behalf of the Board on 28 October 2014.

 

 

 

Andrew RichardsonCompany secretary

 

 

 

 

 

 

 

 

Consolidated statement of total comprehensive income

 

 

 

12 months ended

12 months ended

31 July 2014

31 July 2013

£

£

Revenue

48,641,855

25,256,142

Cost of sales

26,585,832

13,119,386

Gross profit

22,056,023

12,136,756

Other operating income

327,647

142,739

Exceptional contingent consideration release

2,000,000

-

Total operating income

2,327,647

142,739

Other administrative expenses

10,621,221

5,194,916

Exceptional administrative expenses

2,021,790

826,935

Total administrative expenses

12,643,011

6,021,851

 

Profit from operations before exceptional items

 

11,762,449

 

7,084,579

Exceptional items

(21,790)

(826,935)

 

Profit from operations

 

11,740,659

 

6,257,644

Finance income

103,697

41,296

Finance expense

476,393

83,521

Profit before tax

11,367,963

6,215,419

Tax expense

2,101,925

1,457,213

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

9,266,038

4,758,206

Other comprehensive income / (expense) (net of tax)

(77,308)

-

Total comprehensive income attributable to equity holders of the parent company

9,188,730

4,758,206

 

Earnings per share for profit attributable to the owners of the parent during the year

Basic

0.127

0.075

Diluted

0.121

0.071

 

Consolidated statement of financial position

 

As at

As at

31 July 2014

31 July 2013

Restated

£

£

Non-current assets

Property, plant and equipment

4,837,532

4,795,670

Goodwill

14,851,149

14,281,743

Intangible assets

7,075,202

6,943,854

Accrued revenue

13,068,221

7,269,680

Total non-current assets

39,832,104

33,290,947

Current assets

Inventories

97,983

80,825

Trade and other receivables

14,717,485

8,554,629

Cash and cash equivalents

15,823,137

9,014,680

Total current assets

30,638,605

17,650,134

Total assets

70,470,709

50,941,081

Current liabilities

Trade and other payables

17,564,007

12,644,484

Loans and borrowings

-

1,252

Corporation tax liability

303,200

1,357,362

Current provisions

750,639

-

Total current liabilities

18,617,846

14,003,098

Non-current liabilities

Trade and other payables

7,918,457

4,669,308

Loans and other borrowings

6,000,000

5,000,000

Deferred tax liability

1,132,642

1,958,117

Non-current provision

443,256

-

Total non-current liabilities

15,494,355

11,627,425

Total liabilities

34,112,201

25,630,523

Net assets

36,358,508

25,310,558

 

 

 

 

Equity attributable to equity holders of the company

Called up share capital

74,514

71,858

Share premium

12,477,889

10,864,765

Merger reserve

5,783,427

5,684,693

Share option reserve

1,231,434

228,916

Foreign currency reserve

(77,308)

-

Retained earnings

16,868,552

8,460,326

Total equity

36,358,508

25,310,558

 

Consolidated statement of changes in equity 

 

Share capital

Share premium

Share option reserve

 

Merger reserve

Retained earnings

Foreign currency reserve

Total

£

£

£

£

£

£

£

At 1 August 2012

61,426

6,187,598

20,952

-

4,814,894

-

11,084,870

Profit for the period

-

-

-

-

4,758,206

-

4,758,206

Other comprehensive income

-

-

-

-

-

-

-

Total comprehensive income for the year

 

-

-

-

-

4,758,206

-

4,758,206

Dividends paid

-

-

-

-

(1,112,770)

-

(1,112,770)

Share option expense

-

-

207,964

-

-

-

207,964

Issue of shares

10,432

4,995,000

-

5,684,693

-

-

10,690,125

Share issue costs

-

(317,833)

-

-

-

-

(317,833)

Equity as at 31 July 2013

71,858

10,864,765

228,916

5,684,693

8,460,326

-

25,310,558

Profit for the period

-

-

-

-

9,266,038

-

9,266,038

Other comprehensive income

-

-

-

-

-

(77,308)

(77,308)

Total comprehensive income for the year

 

-

-

-

-

9,266,038

(77,308)

9,188,730

Dividends paid

-

-

-

-

(2,158,341)

-

(2,158,341)

Share option expense

-

-

737,117

-

-

-

737,117

Deferred tax on share options

-

-

617,249

-

-

-

617,249

Tax on equity items

-

-

-

-

948,681

-

948,681

Issue of shares

2,656

1,613,124

-

98,734

-

-

1,714,514

Reserve transfer relating to share based payments

-

-

(351,848)

-

351,848

-

-

Equity as at 31 July 2014

 

74,514

12,477,889

1,231,434

5,783,427

16,868,552

 (77,308)

 36,358,508

 

 

Consolidated cash flow statement 

 

12 months ended

12 months ended

31 July 2014

31 July 2013

£

£

Operating activities

Profit before tax

11,367,963

6,215,419

Finance income

(103,697)

(41,296)

Finance expense

476,393

83,521

Depreciation of property, plant and equipment

715,256

332,911

Share option expense

737,117

207,964

Grant income

(36,000)

(36,000)

Amortisation of intangible fixed assets

946,391

191,406

14,103,423

6,953,925

(Increase)/Decrease in trade and other receivables

(11,961,397)

(11,209,146)

(Increase)/Decrease in inventories

(17,158)

17,796

Increase/(Decrease) in trade and other payables

8,296,666

7,142,642

Increase/(Decrease) in provisions

1,193,895

-

(2,487,994)

(4,048,708)

Cash generated from operations

11,615,429

2,905,217

Income taxes paid

(1,910,373)

(1,206,853)

Net cash flows from operating activities

9,705,056

1,698,364

 

Investing activities

Purchase of property, plant and equipment

(630,583)

(467,063)

Purchase of intangibles

(42,313)

(57,557)

Consideration paid

(192,500)

-

Finance income

12,603

41,296

Acquisition of subsidiary, net of cash acquired

(599,688)

(8,997,012)

Net cash used in investing activities

(1,452,481)

(9,480,336)

 

Financing activities

Issue of shares

200,000

5,000,000

Share issue costs

-

(317,833)

Loans repaid

(1,252)

(24)

Loans received

1,000,000

5,000,000

Finance expense

(476,393)

(220)

Dividends paid

(2,158,341)

(1,112,770)

Net cash raised from financing activities

(1,435,986)

8,569,153

 

Net increase in cash and cash equivalents

 

6,816,589

 

787,181

Exchange losses on cash and cash equivalents

(8,132)

-

Cash and cash equivalents at beginning of period

9,014,680

8,227,499

Cash and cash equivalents at end of period

15,823,137

9,014,680

 

Notes to financial statements

 

1. The financial information set out herein does not constitute the Group's statutory accounts for the year ended 31 July 2014 or the year ended 31 July 2013 within the meaning of section 435 of the Companies Act 2006, but is derived from those accounts. The information has been derived from the audited statutory accounts for each of those years upon which an unqualified audit opinion was expressed and which did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

The audited accounts will be posted to all shareholders in due course and will be available upon request by contacting the Company Secretary at the Company's registered office.

 

2. Basis of preparation

 

The financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRSs"), as adopted by the European Union (EU).

 

Utilitywise Plc is incorporated and domiciled in the United Kingdom.

 

Prior period adjustment

During the preparation of the current year financial statements management has considered the loss of the Initial Recognition Exemption on the property acquired as part of the acquisition of Energy Information Centre Limited. This has resulted in the tax base of this property reducing to £nil. A deferred tax liability of £584,651 should have been recognised, with a corresponding increase in goodwill. Management consider it appropriate to reflect this as a prior period adjustment to the financial position and results of 2013. There is no impact on actual cash flows or net assets. Further narrative has been provided in note 14 of the financial statements.

 

The principal accounting policies have been applied consistently to all years and are detailed in the Group's statutory accounts.

 

 

3. Operating Segments

 

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision maker has been identified as the management team including the Chief Executive Officer, Chief Operating Officer and Chief Financial Officer. The Group reports to the Board under both UK GAAP and IFRS. Underlying accounting information is prepared under UK GAAP and the adjustments noted within this report taking results to IFRS are made for the purpose of reporting to the Board and external reporting.

 

During the current year the Group serviced both corporate and enterprise businesses. The Board considers that the services were offered from two distinct segments in the current year, and as such have taken the decision to report separately on these operating segments. These distinct operating segments have arisen from a restructure in the current year of previously acquired businesses. Given the reorganisation in the year the Board have undertaken to restate the corresponding items of the segment information, see note 4.

 

Operating segments are determined based on the internal reporting information and management structure within the Group. Information regarding the results of the reportable segments is included within this report. Performance is based on segment operating profit or loss before share-based payment charges, depreciation, amortisation and acquisition costs, as reported in the internal management reports that are reviewed by the CODM. The segment operating profit or loss is used to measure performance. Revenues represent revenues to external customers.

 

The Enterprise Division derives its revenues from energy procurement by negotiating rates with energy suppliers for small and medium sized business customers throughout the UK, Republic of Ireland and certain European markets. The Corporate Division derives its revenues from energy procurement of larger industrial and commercial customers, providing an account care service and offering a variety of utility management products and services designed to assist customers manage their energy consumption.

 

12 months ended 31 July 2014

12 months ended

31 July 2013

£

£

Revenue

Enterprise (local GAAP)

40,064,832 

23,902,261 

Corporate (local GAAP)

9,859,510 

2,783,173 

Intersegment revenue

(1,252,367)

(1,181,096)

Accrued revenue

390,627

-

Discounting of cash flows

(420,747) 

(248,196)

Total Group revenue

48,641,855 

25,256,142 

Enterprise

 

Corporate

£

£

Segment profit

7,094,711

2,146,573

Finance income

9,738

2,865

Finance expense

(476,214)

(179)

Depreciation

(312,740)

(402,516)

Amortisation

(8,876)

(6,300)

Profit before tax (local GAAP)

6,306,619

1,740,443

 

12 months ended

31 July 2014

12 months ended

31 July 2013

Profit before tax

£

£

Enterprise (local GAAP)

6,306,619

5,784,521 

Corporate (local GAAP)

1,740,443

1,503,431 

Accrued revenue

390,627

-

Grant release

36,000

36,000

Discounting of cash flows net of unwinding

(69,117)

(749,573)

Amortisation

999,891

160,538

Investment costs

(36,500)

(519,498)

Exceptional release of contingent consideration

2,000,000

-

Total Group profit before tax

11,367,963

6,215,419 

 

 

 

 

12 months ended

31 July 2014

12 months ended

31 July 2013

Net assets

£

£

Enterprise (UK GAAP)

29,808,399

24,393,737 

Corporate (UK GAAP)

2,469,364

1,164,500 

Accrued revenue and tax impact

312,502

-

Grant release and tax impact

(24,638)

(66,790)

Discounting of cash flows and tax impact

(394,342)

(339,053)

Share options

617,249

-

Amortisation

2,113,728

677,662

Investment costs

(555,998)

(519,498)

Exceptional release of contingent consideration

2,000,000

-

Business combinations

12,244

-

Group net assets

36,358,508

25,310,558 

 

4. Exceptional Items

 

12 months ended

12 months ended

31 July 2014

31 July 2013

£

£

Exceptional release

Contingent consideration

2,000,000

-

Exceptional costs

Restructuring and reorganisation

782,795

-

Provisions

1,193,895

-

Acquisition costs and aborted acquisition costs

45,100

826,935

2,021,790

826,935

21,790

826,935

 

Exceptional items in the year ended 31 July 2014 relate to the costs incurred in the acquisition of Icon Communication Centres s.r.o and other aborted acquisition costs. Also included are restructuring and reorganisation costs such as settlement payments of £456k, costs of £167k incurred in the set up of a new Head Office which will be occupied in the next financial year, as well as a dilapidations provision and an onerous lease provision for the current premises of £422k and £772k respectively.

 

There is also a credit of £2m offsetting these costs which has arisen from the release of deferred consideration where earn out criteria were not met. Exceptional items are included in administrative expenses and other operating income in the income statement.

 

Exceptional items in the year ended 31 July 2013 related to the costs incurred in the acquisitions of Clouds Environmental Consultancy Limited, Aqua Veritas Consulting Limited and Energy Information Centre Limited and other aborted acquisitions. Costs associated with share issues were taken to the share premium account. Please see the Consolidated Statement of Changes in Equity.

 

5. Tax expense

 

12 months ended

12 months ended

31 July 2014

31 July 2013

£

£

Current tax expense

Current tax on profits for the period

2,569,906

1,617,704

Adjustments in respect of previous periods

(67,920)

-

2,501,986

1,617,704

Deferred tax expense

Origination and reversal of temporary differences

(349,793)

(61,274)

Adjustment in respect of previous periods

(50,268)

(108,905)

Effects of change on tax rates

-

9,688

(400,061)

(160,491)

Total tax expense

2,101,925

1,457,213

 

Equity items

Origination and reversal of temporary differences

(948,677)

(160,491)

Adjustment in respect of previous periods

(617,249)

-

(1,565,926)

(160,491)

 

 

 

 

 

 

5. Tax expense (continued)

 

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 profit for the year as follows:

 

12 months ended

12 months ended

31 July 2014

31 July 2013

£

£

Profit for the period

11,367,963

6,215,419

Expected tax charge based on corporation tax rate of 22.33% in 2014 (23.67% in 2013)

2,538,638

1,471,190

Expenses not deductible for tax purposes

82,073

75,306

Income not taxable for tax purposes

(446,630)

-

Current tax rate difference

(534)

(414)

Impact of change in tax rate in period

40,429

9,688

Adjustment to tax charge in respect of previous periods - current tax

(67,920)

-

Adjustment to tax charge in respect of previous periods - deferred tax

(50,268)

(108,905)

Deferred tax not recognized

6,137

10,348

Total tax expense

2,101,925

1,457,213

 

 

 

 

 

6. Earnings per Share

 

Basic profit per share is calculated by dividing the profit attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year.

 

Diluted profit per share is calculated by adjusting the weighted average number of ordinary shares in issue to assume the conversion of all potentially dilutive ordinary shares.

 

 

12 months ended

12 months ended

31 July 2014

31 July 2013

£

£

Profit

Profit used in calculating basic and diluted profit

9,188,730

4,758,206

Number of shares

Weighted average number of shares for the purpose of basic earnings per share

72,464,331

63,220,550

Effects of:

Employee share options and warrants

2,593,870

3,109,573

Contingent shares to be issued

1,096,414

315,315

Weighted average number of shares for the purpose of diluted earnings per share

 

76,154,615

66,645,438

 

 

 

 

7. Acquisition

 

Utilitywise Plc acquired the entire share capital of Icon Communication Centres s.r.o on 28 April 2014 for £1,981,294 in order to enhance the service offering provided by the Group.

 

Consideration consisted of both cash payments and the issue of shares, an element of which is contingent on the performance of Icon Communication Centres s.r.o to 31 December 2014. Contingent consideration has been included as a best estimate of amounts payable.

 

Goodwill on consolidation has been calculated as follows:

 

£

Amount of consideration

1,981,294

Fair value of net assets acquired:

Property, plant and equipment

 

23,348

Customer related intangible assets

1,161,000

Other intangibles

5,381

Receivables

517,905

Cash

297,457

Payables

(372,613)

Deferred tax liability

(220,590)

Net assets

1,411,888

Goodwill (note 14)

569,406

 

Consideration:

 

Cash paid

 

897,145

Shares issued

 

98,765

Contingent consideration

 

 

985,384

Total consideration

 

1,981,294

 

 

The goodwill reflects expected synergies from combining the two businesses and is not tax deductible.

 

The total value of the contingent consideration is based on a multiple of expected EBITDA capped at £985,384. This is split between cash and shares. All of the contingent consideration is included in trade and other payables as it meets the definition of a financial liability. The share consideration is deemed a financial liability as it represents the settlement of a specific cash amount rather than a specific number of shares.

 

Since the date of acquisition Icon Communication Centres s.r.o has generated revenue of £866,825 and a loss before tax of £65,140 which is included in the consolidated statement of comprehensive income.

 

Assuming Icon Communication Centres s.r.o was acquired at the beginning of the annual reporting period, group revenue would be £52,200,249 and profit before tax £10,885,967.

 

Included within receivables above are gross contractual amounts receivable of £436,589. These are expected to be collected in full.

 

8. Share Capital

 

2014

 

2013

Share capital issued and fully paid

No.

£

 

 

No.

 

 

£

Ordinary shares of £0.001 each

At 1 August

71,858,078

71,858

61,425,842

61,426

Warrants exercised

333,332

333

-

-

Deferred consideration

253,290

253

-

-

Consideration

30,701

31

5,432,236

5,432

Shares issued for cash

-

-

5,000,000

5,000

LTIPS exercised

2,038,750

2,039

-

-

At 31 July

74,514,151

74,514

71,858,078

71,858

 

Ordinary shares carry the right to one vote per share at general meetings of the Company and the rights to share in any distribution of profits or returns of capital and to share in any residual assets available for distribution in the event of a winding up.

 

On 15 August 2013 a further 166,666 shares were issued pursuant to the exercise of warrants over such shares, leading to additions of £167 to share capital and £99,833 to share premium.

 

On 15 November 2013 a further 253,290 shares were issued in part settlement of deferred consideration due on the acquisition of Clouds Environmental Consultancy Limited, as announced on 1 October 2013, leading to additions to share capital of £253 and additions to share premium of £192,247.

 

On 26 November 2013 a further 166,666 shares were issued pursuant to the exercise of warrants over such shares, leading to additions of £167 to share capital and £99,833 to share premium.

 

On 28 April 2014 a further 30,701 shares were issued at 321.7p per share for consideration in the investment in Icon Communication Centres s.r.o. The investment has been recognized at fair value in the consolidated financial statements which resulted in additions to merger reserve of £98,734 and additions to share capital of £31.

 

On 20 June 2014 a further 2,038,750 shares were issued pursuant to the exercise of options over such shares, leading to additions to share capital of £2,039 and additions to share premium of £1,221,211.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR PGGMUUUPCGBM
Date   Source Headline
15th Feb 20198:30 amRNSResignation of Nominated Adviser
14th Feb 20195:30 pmRNSUtilitywise
14th Feb 20197:00 amRNSAppointment of Administrators
13th Feb 20196:20 pmRNSNotice of Intention to Appoint Administrators
8th Feb 20199:47 amRNSForm 8 (OPD) Utilitywise plc
1st Feb 20197:30 amRNSSuspension - Utilitywise Plc
31st Jan 201910:57 amRNSForm 8.3 - Utilitywise PLC
29th Jan 201911:41 amRNSForm 8.3 - Utilitywise plc
29th Jan 201911:24 amRNSForm 8.3 - Utilitywise Plc
29th Jan 20199:51 amRNSForm 8.5 (EPT/RI)
29th Jan 20198:56 amRNSForm 8.3 - Utilitywise plc
28th Jan 201912:47 pmRNSForm 8 (DD) - Utilitywise PLC
28th Jan 201912:03 pmRNSForm 8.3 - Utilitywise Plc
28th Jan 20197:00 amRNSStrategic Review and Formal Sale Process
9th Jan 20193:16 pmRNSMailing of Notice of AGM
13th Nov 20184:35 pmRNSPrice Monitoring Extension
9th Nov 201812:08 pmRNSSecond Price Monitoring Extn
9th Nov 201812:02 pmRNSPrice Monitoring Extension
6th Nov 20185:29 pmRNSNotification of Transaction in Shares
5th Nov 20184:45 pmRNSHolding(s) in Company
2nd Nov 201812:07 pmRNSSecond Price Monitoring Extn
2nd Nov 201812:02 pmRNSPrice Monitoring Extension
19th Oct 201812:07 pmRNSSecond Price Monitoring Extn
19th Oct 201812:02 pmRNSPrice Monitoring Extension
12th Sep 20184:30 pmRNSHolding(s) in Company
4th Sep 20187:00 amRNSTrading Update
15th Aug 20181:43 pmRNSHolding(s) in Company
9th Aug 20185:25 pmRNSHolding(s) in Company
9th Aug 20185:20 pmRNSHolding(s) in Company
1st Aug 20187:00 amRNSGrant of options under long term incentive plan
11th Jul 20187:00 amRNSHolding(s) in Company
5th Jul 20187:00 amRNSStrategy Update
3rd Jul 20187:00 amRNSUtilitywise partners with Dell and Vodafone on IoT
22nd Jun 201812:07 pmRNSSecond Price Monitoring Extn
22nd Jun 201812:02 pmRNSPrice Monitoring Extension
21st Jun 201812:41 pmRNSResult of General Meeting
19th Jun 201812:07 pmRNSSecond Price Monitoring Extn
19th Jun 201812:02 pmRNSPrice Monitoring Extension
12th Jun 20182:29 pmRNSBoard Changes
7th Jun 20186:02 pmRNSHolding(s) in Company
4th Jun 20184:42 pmRNSMailing of Notice of General Meeting
4th Jun 201810:10 amRNSHolding(s) in Company
1st Jun 20183:18 pmRNSHolding(s) in Company
1st Jun 20181:57 pmRNSHolding(s) in Company
18th May 20184:56 pmRNSHolding(s) in Company
16th May 201812:21 pmRNSGeneral Meeting
11th May 201812:07 pmRNSSecond Price Monitoring Extn
11th May 201812:02 pmRNSPrice Monitoring Extension
3rd May 20184:41 pmRNSSecond Price Monitoring Extn
3rd May 20184:35 pmRNSPrice 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.