TIDMTIA
RNS Number : 6674Y
Tialis Essential IT PLC
09 May 2023
Tialis Essential IT Plc
("Tialis" or the "Company")
9 May 2023
Audited Results for the Year Ended 31 December 2022
Tialis, the mid-market network, IT Managed Services provider,
announces its audited results for the year ended 31 December
2022.
The Annual Report and Accounts for the year ended 31 December
2022 will shortly be available on the Company's website at
www.idegroup.com.
Copies of the Annual Report and Accounts will be posted to
shareholders shortly along with the notice of annual general
meeting which will be held at 10.00am on 28 June 2023 at the
offices of finnCap, 1 Bartholomew Close, London EC1A 7BL
For more information, contact:
Tialis Essential IT Plc Tel: +44 (0)344
Andy Parker, Executive Chairman 874 1000
finnCap Limited Tel: +44 (0)20 7220
Nominated Adviser and Broker 0500
Corporate finance: Jonny Franklin-Adams/
Abby Kelly
ECM: Tim Redfern
Chairman's Statement
2022 was an important year in the ongoing rationalisation of our
trading business and at a group level, with the conversion of the
MXC debt into equity.
In November 2022 the members at the General Meeting voted to
reorganise the Company's share structure so as enable the Company
to issue new ordinary shares. Immediately following the capital
reorganisation, the loan notes ("Loan Notes") held by MXC were
converted into equity, reducing the debt level of the group to a
sensible level. Note 27 sets-out in detail the Company's capital
reorganisation.
Manage
During 2022, Tialis Essential IT Manage Limited's turnover
remained consistent at GBP14.5 million (2021: GBP14.5 million).
Adjusted EBITDA for Manage, before unallocated group overheads,
decreased from GBP3.8 million to GBP2.6 million, this reflects the
change in business mix and a decrease in one-off projects
experienced in 2022.
For the 2023 financial year, we have a higher level of
visibility over revenues. It is anticipated that the successful
transition of some of our traditional service contracts into our
lifecycle facility will see margins step back up year on year.
Employee numbers within the Manage business increased by 15%
within the year due to the company taking on more onsite managed
service contracts. The number of heads in our central function
decreased by 12 in the year.
Highlights in the year include:
-- The sale of IDE Connect in October 2021 enabled the company
to return to profit (before finance costs) in 2022 and allowed us
to concentrate on end user device and on-site support services
rather than chase the market in many different directions.
-- Although revenue for 2022 was flat on 2021, the company is
fundamentally stronger as the income is derived from recurring
revenue. 2021 revenue was bolstered by a number of very large,
one-off projects.
-- The acquisition of the profitable partner contracts from
Allvotec Limited, a division of Daisy Group, adds circa 50% to our
revenues in 2023.
-- In May 22, the company signed a seven figure multi-year
contract with a major nuclear organisation which has doubled the
annualised revenue on that account.
-- Extended relationship with Indian Global outsourcer to mid-2023.
-- Continued to expand our preferred supplier agreement with
major partner and over doubled the revenue from 2021 to 2022.
-- Via our partnership with CloudCoCo two large charities
started large lifecycle contracts across all users within their
organisations.
-- Took over the Tech Bar support operation for major German multinational in multi-year deal.
-- Started two important support relationships with large City
insurance companies, which will both be experiencing significant
expansion in 2023.
-- Started year one of a three-year project with UK utility in 2022.
-- Awarded Approved Supplier status with major UK IT service provider.
-- In December 2022, signed in excess of a million pound a year
contract for a minimum of 3 years with major UK print company which
is due to start in June 2023.
Results
Revenue remained steady for the full year at GBP14.5 million
(2021 continuing operations: GBP14.5 million), and we have seen
gross profit margin fall by 8%, from 43% to 35%. Resulting gross
profit has decreased year-on-year to GBP5.1 million (2021
continuing operations: GBP6.3 million). Adjusted EBITDA decreased
to GBP2.0 million (2021: Adjusted EBITDA of GBP3.1 million). The
net loss after tax for the year from continuing operations is
GBP0.6 million (2021: GBP2.0 million), after GBP1.2 million
amortisation expense and a GBP0.9 million gain on conversion of the
secured loan notes (2021 continuing operations: GBP3.0 million
amortisation and impairment charge).
People
The management team has made continued progress in simplifying
the structure of the business and aligning services better to
support our clients. The board would like to recognise and thank
its employees who have worked hard to deliver excellent client
service and retain existing key clients. The headcount in Tialis
Essential IT Manage Limited has increased by 15% reflecting
increased activity and trading.
Strategy
Our plan is to continue with our organic initiatives that will
continue to demonstrate positive growth. We intend to expand our
partner network and are also looking to expansion into Europe.
After four long years of restructuring the Group is now considering
growth through acquisition and would consider synergistic targets
that would expand and deepen our service offerings.
Financing and dividend
The Company had been exploring several options for the secured
loan notes, as the final stage of its restructuring, to reduce the
Company's indebtedness to allow the Company to grow organically and
through acquisition.
Prior to the secured loan note conversion on 2 November 2022,
the balances owed to the loan note holders were as summarised
below:
Holder Value of loan notes Value of loan notes
Pre Conversion Post Conversion at
31 December 2022
MXC GBP15,588,902 GBP-
-------------------- --------------------
Richard Griffiths GBP1,854,546 GBP1,891,435
-------------------- --------------------
Funds managed by Kestrel GBP1,354,963 GBP1,382,896
Partners LLP
-------------------- --------------------
Other loan note holders GBP204,138 GBP215,660
-------------------- --------------------
Total secured loan GBP19,002,549 GBP3,489,991
note value
-------------------- --------------------
The Company did not have adequate cash resources to repay the
loan notes and therefore, after exploring several options, the
Board believed that the capital reorganisation and loan note
conversion was the best option available to the Company. The loan
note conversion resulted in MXC materially increasing their
percentage shareholding in the Company, MXC have confirmed to the
Company that it has no current intention in taking the Company
private.
Note 27 sets out the full details of the capital reorganisation
which took place on 2 November 2022 having been approved by the
Members in General Meeting.
The capital reorganisation consisted of the following steps:
1. the amendment of the Articles to set out the rights and
restrictions attached to the Deferred Shares issued;
2. the sub-division of each existing Ordinary Share into 2 new
shares - a Redenominated Ordinary Share of 0.01p and a Deferred
Share of GBP2.49p; and
3. every 100 Redenominated Ordinary Shares of 0.01p each were
consolidated into one New Ordinary Share of 1p each.
The Board is not proposing to declare a dividend at this
time,
Current trading and outlook
Trading in the current financial year remains in line with Board
expectations, with current financial performance broadly in line
with the same period last year (excluding Allvotec). As our
business grows, we are looking to expand our partner channel and
possible expansion of our business model into Europe.
Our outlook for the year is 85% of revenue covered by existing
contracts and end user customers, and together with a buoyant
pipeline gives us great confidence in another positive year of
growth for the Group.
The key objective for 2023 is to increase the focus and
utilisation of our lifecycle facility which provides much greater
efficiencies for our end-user customers and higher levels of
customer satisfaction. Initiatives are underway with our most
significant partner to see an increase in this area. In February
2023, the Group added three new large partners to the portfolio,
providing the group with further opportunities.
Financial Review
The Group reported total revenues from continuing operations for
the year to 31 December 2022 of GBP14.5 million, the same as in
2021 (2021: GBP14.5 million) and gross profit of GBP5.1 million
(2021: GBP6.3 million). This shows a reduction in margins
year-on-year of 8 percentage points compared to the prior year due
to a shift in revenue streams.
The Group uses Adjusted EBITDA which is a non-GAAP measure of
performance as it believes this more accurately reflects the
underlying performance of the business. This is one of the key
operational performance measures monitored by the Board. Adjusted
EBITDA is defined as earnings before interest, tax, depreciation,
amortisation, impairment charges, non-underlying items, loss on
disposal of fixed assets and share-based payments.
The Adjusted EBITDA for the year to 31 December 2022 was a
profit of GBP2.0 million (2021: profit of GBP3.1 million).
A detailed review of the business is set out in the Chairman's
Statement and this Financial Review. Included in these reviews are
comments on the key performance indicators that are used by the
Board on a monthly basis to monitor and assess the performance of
the business. These indicators include the level of revenue, gross
profit and Adjusted EBITDA together with net debt.
Manage
The revenue for the continuing operations all relates to the
Manage Business. Revenues remained consistent at GBP14.5 million
(2021: GBP14.5 million). For the year we have seen lower gross
profit margins to 35% (2021: 43%), as a result of the services mix
and operational efficiencies.
Adjusted EBITDA attributable to Manage has moved to GBP2.6
million (2021: profit of GBP3.8 million).
Non-underlying items
Non-underlying items relating to restructuring and
reorganisation amount to GBP0.4 million in the year (2021: GBP0.4
million).
Finance costs
After incurring net finance charges of GBP2.3 million relating
to interest and arrangement fees for loan notes, leases and bank
debt (2021: GBP2.5 million), the loss before tax is GBP1.3 million
(2021: loss of GBP3.0 million) .
Taxation
The utilisation of tax losses and the benefit of the increase in
the rate of corporation tax on the deferred tax asset has resulted
in a tax credit for the year of GBP0.8 million (2021: GBP1.2
million).
Loss on continuing operations
Whilst the underlying trading performance of Manage shows
significant positive EBITDA, group costs, finance costs and
impairment charges on the software licences result in a loss after
tax for the year on continuing operations of GBP0.6 million (2021:
loss on continuing operations GBP1.8 million), which equates to a
basic loss per share of 0.14 pence (2021: loss per share of pence
0.39).
Loss on discontinued operations
The loss on discontinued operations of GBPnil million (2021:
loss of GBP0.2 million) arises on the disposal of the Connect
Business on 19 October 2021, and from the operations in the period
up to the date of disposal.
Statement of Financial Position
Non-current assets
The Group has property, plant and equipment of GBP1.1 million
(2021: GBP0.8 million) all of which are subject to depreciation as
per the policies set out in the accompanying financial statements.
During the year there were additions of GBP0.5 million (2021:
GBP0.03 million additions).
In 2020 we invested in software licences at the year-end
amounting to GBP1.8 million. These licences were purchased with a
view to a planned expansion of the group, resale to our clients in
our Connect Business and for operational use in the Connect
Business and are payable in three tranches at the end of 2021, 2022
and 2023. The licences were capitalised as intangible assets at the
present value of the payments, which are included within trade
payables at 31 December 2021. Due to planned expansion which didn't
materialise and the sale of the Connect Business in 2021, the Group
is unable to obtain the full benefit of the licences in its
remaining business. Accordingly, these software licenses were
impaired and written down to GBPnil in 2021. They can no longer be
utilised by the continuing operations and as such are deemed
unlikely to be sold to the customers of the Connect Business, given
its disposal in the prior year, or sold to third parties.
Further, intangible assets of customer contracts and related
relationships are GBP7.1 million (2021: GBP8.2 million) and are
subject to amortisation as per the policies set out in the
accompanying financial statements.
Trade and other receivables
Trade and other receivables have decreased to GBP3.8 million
from GBP4.3 million.
Following the disposal of the Connect Business in 2021, working
capital management has improved as the underlying nature of the
Managed Business has a reduced number of customers; all of them are
larger corporates with good credit ratings and regular payment
cycles.
Trade and other payables
Trade and other payables amounted to GBP4.5 million (2021:
GBP6.0 million), including trade payables of GBP2.7 million (2021:
GBP3.8 million) taxation and social security of GBP0.8 million
(2021: GBP0.8 million) and accruals of GBP1.0 million (2021: GBP1.4
million).
Contract liabilities arise from customers being invoiced in
advance of services delivered, in accordance with individual
contractual terms, at the balance sheet date this amounted to
GBP0.05 million (2021: GBP0.05 million). Contract liabilities
remain materially unchanged year on year.
Following the disposal of the Connect Business, the number of
suppliers has been reduced and allows for better supplier
management leading to improved working capital.
Cashflow and net debt
Net cash generated from operating activities during the year was
GBP1.5 million (2021 GBP0.6 million generated). Our Manage business
continues to be cash generative and has developed excellent
relationships with key strategic partners. The Group invested
GBP0.2 million (2021: GBP0.03 million) in fixed assets. There were
no new loans in 2022 (2021: GBP1.0 million net), but repayment of
lease liabilities consumed GBP0.3 million (2021: GBP0.4 million) of
cash. The result is that as at 31 December 2022 there were no bank
borrowings or overdraft debt and the cash balance was GBP0.4
million (2021: GBP0.3 million).
Borrowings
On 11 May 2021 GBP2,397,519 of the unsecured convertible loan
notes issued in August 2018 were converted into 95,900,760 Ordinary
shares of 2.5p each, at a conversion price of 2.5p per share.
The Nimoveri Loan Notes issued on 1(st) June 2020 (GBP100,000)
were redeemable on 31 December 2021. On 13 December 2021 both
parties agreed the Nimoveri Loan Notes would be repaid in four
equal monthly instalments commencing 31 January 2022.
The Company issued a loan note net of expenses for proceeds of
GBP1.0 million in November 2022, which if not repaid by 31 March
2022 increases to GBP1.1875m and incurs interest of 20.4 % per
annum, repayable on 23 December 2025. The loan note was not repaid
by 31 March 2022.
On 2 November 2022 the members meeting at the Annual General
Meeting, and then at the General Meeting that followed, voted to
convert GBP15.5 million of loan notes (including fees and interest)
into share capital. Details of the capital reorganisation and
consolidation are set out in Note 27.
As at 31 December 2022, the convertible loan notes liability in
the balance sheet was GBP143,480 (2021: GBP130,437), and the
secured loan notes liability was GBP3,489,991 (GBP2021:
GBP17,027,016).
Dividend
The Directors do not propose a dividend in respect of the
current financial year (2021: GBPnil).
Donations to charities
The Directors paid GBP33 to The Prince's Trust as part of the
Company capital reorganisation as set out in Note 27 (2021:
GBPnil).
Update and outlook for 2023
Set out within the Chairman's Statement are details of the
current trading performance and outlook. Trading in the first four
months of 2023 has been strong, including very positive further
contract wins from our key partner.
Going concern
The Directors have produced detailed trading and cashflow
forecasts. In reaching their conclusion on the going concern basis
of accounting, the Directors note and rely on the improved trading
performance, the positive cash generation that the business is now
experiencing and the current signed order book. A reverse stress
test of the model has been run to determine at what level of
shortfall in revenues the Group would run out of cash. Given the
committed orders already obtained and the visibility of future
revenues, the directors do not consider it likely that revenues
could drop to such an extent that the Group would run out of cash.
They have also considered the impact of any delayed customer
payments and have developed plans to mitigate any such delays to
ensure that the Group can continue to settle its liabilities as
they fall due and operate as a going concern. The Directors
therefore have an expectation that the Group and Company have
adequate resources available to them to continue in operational
existence for a period of at least 12 months from the date of
approval of these financial statements. Accordingly, the Group and
Company continue to adopt the going concern basis in preparing
these consolidated financial statements.
Strategic Report
Review of the Business
A detailed review of the business is set out in the Chairman's
Statement and the Financial Review. The year under review was a
positive one for the business with continuing revenues remaining
consistent year-on-year and Adjusted EBITDA* remaining positive,
although the Group reported a post-tax loss due to finance costs,
impairments and restructuring. Future developments and current
trading and prospects are set out in the Chairman's Statement and
the Financial Review. These reports together with the Corporate
Governance Statement are incorporated into this Strategic Report by
reference and should be read as part of this report. The Group's
strategy is focused on maximising value for stakeholders by
increasing revenues and profits by upselling to our current
customer base as well as by bringing new customers on board.
At 31 December 2022, the Board comprised two Directors (2021:
two) all of which were male. At 31 December 2022 the Group had 196
employees including Directors (2021: 165) of which 164 were male
(2021:134) and 36 were female (2021:31).
* Adjusted EBITDA is defined as earnings before interest, tax,
depreciation, amortisation, impairment charges, non-underlying
items, loss on disposal of fixed assets and share-based
payments.
Principal Risks and Uncertainties
Identifying, evaluating, and managing the principal risks and
uncertainties facing the Group is an integral part of the way the
Group does business. There are policies and procedures in place
throughout the operations, embedded within our management structure
and as part of our normal operating processes.
The Board reviews the principal risks on a bi-annual basis. The
risks have been amended following the sale of the Connect Business
with the resultant Group being greatly simplified. The impact,
measures in place and tactics to mitigate risks are assessed on a
regular basis. The risk categories, set out below, have been
identified by the Board as those currently considered to
potentially have the most material impact on the Group's future
performance. In addition to these risks, note 24 contains details
of financial risks.
Customer concentration
The Group has a significant revenue concentration with a single
Partner (84%). This is mitigated as there are a number of end
customers, all with different agreements and contract end dates.
The Group has traded with the Partner for over 20 years and has
long standing relationships. The Group is also focused on reducing
this concentration and is working on several opportunities to
achieve this.
Market and Economic Conditions
Market and economic conditions are recognised as one of the
principal risks in the current trading environment. Risk is
mitigated by the monitoring of trading conditions and changes in
government legislation, the development of action plans to address
specific legislative changes and the constant search for ways to
achieve new efficiencies in the business without impacting service
levels.
The Board does not believe the current macro-economic outlook
has changed the Group's prospects given the large proportion of the
end-customers being in the public sector. The Group has also
undertaken stress testing of the detailed trading forecasts and
cashflows taking into account inflation and interest rate
increases. The Board does not consider that these will change the
outlook at present. In relation to interest rates increases, the
Group's debt is at a fixed rate.
Reliance on Key Personnel and Management
The success of the Group is dependent on the services of key
management and operating personnel. The Directors believe that the
Group's future success will be largely dependent on its ability to
retain and attract highly skilled and qualified personnel and to
train and manage its employee base. During the year, the
restructuring programme continued which resulted in more members of
staff being made redundant and other members of staff moving into
new roles. For those who remain there are several employee benefits
and active communication is encouraged within the business to
mitigate the risk of losing skilled and qualified individuals.
Furthermore, there is an apprenticeship scheme which the Group
believes will assist in training and retaining younger individuals
going forward.
Competition
The Group operates in a highly competitive marketplace and while
the Directors believe the Group enjoys certain strengths and
advantages in competing for business, some competitors are much
larger with considerable scale. The Group monitors competitors'
activity and constantly reviews its own services and prices to
ensure a competitive position in the market is maintained.
Technology
The market for our services is in a state of constant innovation
and change. We devote significant resource to the development of
new service lines, ensuring new technologies can be incorporated
and integrated with the Group's core services. The nature of the
Group's services means that they are exposed to a range of
technological risks, such as viruses, hacking and an ever-changing
spectrum of security risk. We maintain constant pro-active
vigilance against such risks and the Group maintains membership of
some of the highest levels of security accreditation as part of the
service it offers its customers.
s.172(1) Companies Act 2006: Statement of Directors' Duties to
Stakeholders
Promoting the success of the Company
The Directors are aware of their duty under section 172(1) of
the Companies Act 2006 to act in the way which they consider, in
good faith, would be most likely to promote the success of the
Company for the benefit of its members as a whole and, in doing so,
to have regard (amongst other matters) to:
-- The likely consequences of any decision in the long term;
-- The interests of the Company's employees;
-- The need to foster the Company's business relationships with
suppliers, customers and others;
-- The impact of the Company's operations on the community and the environment;
-- The desirability of the Company maintaining a reputation for
high standards of business conduct; and
-- The need to act fairly between members of the Company.
The Board recognises that the long-term success of the Company
requires positive interaction with its stakeholders. Positive
engagement with stakeholders will enable our stakeholders to better
understand the activities, needs and challenges of the business and
enable the Board to better understand and address relevant
stakeholder views which will assist the Board in its decision
making and to discharge its duties under Section 172 of the
Companies Act 2006.
Our Commitment
The Company is committed to operating with an inclusive,
transparent, and respectful culture and places particular emphasis
on operating to the highest ethical and environmental
standards.
The Directors take personal ownership of the policies and
maintenance of the necessary exacting standards of business conduct
throughout the organisation and for delivering these corporate and
social responsibilities.
Stakeholder Engagement
Recruitment and employee management are undertaken in line with
the Company Employment Policy which has committed to a working
environment with equal opportunities for all, without
discrimination and regardless of sex, sexual orientation, age,
race, ethnicity, nationality, religion, or disability.
We are committed to being an equal opportunities employer and
oppose all forms of unlawful discrimination. We believe that staff
members should be treated on their merits and that
employment-related decisions should be based on objective
job-related criteria such as aptitude and skills. For these
reasons, all staff members, and particularly managers with
responsibility for employment-related decisions, must comply with
the practices described below.
-- recruitment;
-- pay and benefits;
-- promotion and training;
-- disciplinary, performance improvement and redundancy
procedures.
As part of the induction of all employees and on a recurring
annual basis, all employees have to complete a mandatory set of
training courses, one of which is on equality, diversity and
inclusion in both the workplace and local communities.
We conduct a gender pay analysis annually and the report is
published on the Company's website.
Tialis seeks to attract and retain staff by acting as a
responsible employer. The health, safety and well-being of
employees is important to the Company. On the sale of Connect, we
engaged with the acquirer and supported all the employees through
the transition. All employees had access and were encouraged to use
the Employee Assistance Program with a 24-hour helpline.
Furthermore, the Company has committed to continuous development
schemes and will support employees to attain the best for
themselves and the Company through personal assessment, training
and mentoring.
Externally, Tialis has established long-term partnerships that
complement its in-house expertise and has built a network of
specialised partners within the industry and beyond.
The Directors have committed to promoting a company culture that
treats everyone fairly and with respect and this commitment extends
to all principal stakeholders including shareholders, employees,
consultants, suppliers, customers, and the communities where it is
active.
All Directors are encouraged to act in a way they consider, in
good faith, to be most likely to promote the success of the Company
for the benefit of its shareholders. In doing so, they each have
regard to a range of matters when making decisions for the
long-term success of the Company.
Health and Safety
Tialis Group cares profoundly about the health and safety of our
employees, customers and the communities who could be affected by
our activities and aims to protect them from any foreseeable hazard
or danger arising from our activities. To this end in 2022 the
Company completed a series of safety related studies and reviews,
including electrical and gas, quantified risk assessments and layer
of protection analysis using external experts to review the product
risk and the application on our Dartford site. In all instances the
findings of the safety risk assessments have demonstrated that the
risk arising from the Tialis Group's activities is well within
acceptable tolerable risk levels. In 2023 the Company will revisit
these assessments to identify any changes that have been introduced
which may represent new or variants of risk.
We have a Health and safety policy and as mentioned above all
employees have to complete a mandatory set of training courses,
which include several health and safety courses, including manual
handling, mental health awareness, stress awareness, bullying and
harassment, display screen set-up and a general health and safety
course.
During 2022 the Board was particularly mindful of the impact of
the ongoing COVID-19 pandemic when making decisions. This has
impacted all areas of decision making and is not limited to
ensuring that its impact on employees, contractors, suppliers and
the communities in which Tialis Group operates is factored into any
decision, but also to ensure that its reputational, financial and
other impact is also considered.
The Directors recognise that the key to successful health and
safety management requires an effective policy, organisation, and
arrangements which reflect the commitment of senior management. The
executive management team implement the Company's health and safety
policy and ensure that the Company Health and Safety (HSE)
management system and safety standards are all maintained,
monitored, and improved where necessary. During the COVID-19
pandemic and currently, the level of cleaning was improved and a
high level of cleanliness is maintained.
The Company's activities at its Dartford site were delivered HSE
incident free in 2022.
Environmental Policies
The Company's Environmental Policy recognises the importance of
our technology from a global challenge perspective. The Company
will regularly evaluate the environmental impact of its activities,
products, and services, taking all actions necessary to continually
improve the Company's and its products' environmental
performance.
At present, we are working towards achieving ISO-14001
certification and are undergoing a third-party gap analysis prior
to the certification audit.
Tialis Group has a Carbon Reduction Strategy which is published
on the company website. We at Tialis Group are committed to
reducing our impact on the environment in order to help safeguard
our planet for future generations. We have committed to a
well-below 2 degrees Celsius trajectory and to maintaining our
scope 1 and scope 2 greenhouse gas emissions at a level 30% lower
than in our base year of 2018. We are also investing in an
environmental management system certified to ISO 14001 to ensure
that we can monitor and manage our activities to meet our
targets.
In addition to committing to maintaining our scope 1 and 2
emissions at 30% less than they were in 2018, we will also work to
reduce our overall greenhouse gas emissions (scopes 1, 2 and 3) by
2.5% every year from a 2022 baseline. We have engaged with Science
Based Targets (SBTi) to validate our 30% reduction target. SBTi has
confirmed that our target of a 30% reduction from 2018 has been
accepted and will be published on their website. They have
undertaken due diligence on the 2018 information we provided and
verified its accuracy. As the work we have done in the last few
years has helped us achieve the 30% target already, we will now
ensure that we maintain this lower level.
As mentioned above, all employees have to complete a mandatory
set of training courses, which include an environmental awareness
course.
Strategy
The market for IT managed services in the United Kingdom is
highly fragmented and is served by a broad spectrum of businesses
from global telecommunication companies through hardware and
software providers, system integrators and a range of independent
managed service providers of varying sizes through to companies
providing individual elements of the IT managed services spectrum.
The market is growing, driven by the continued move towards
off-premise solutions and mobile access to secure services.
Despite the continued challenges we met in 2022, the Board
believes that the Group's position between the very large system
integrators and the smaller competitors that may lack delivery
structure, reputation, reliability, and financial strength remains
a very compelling one.
We have developed a delivery model that provides assurance and
certainty for customers. This underlying platform is the core
strength of the Group and we will continue to consider augmenting
underlying organic growth in the Manage business in 2022 with
acquisitions to leverage this platform should there be a compelling
strategic and financial case.
The decision to dispose of Connect allows us to focus on the
core business, as part of this decision-making process which should
result in the medium to longer term the Group returning to
sustained profits. Through our long standing customer
relationships, we have demonstrated a commitment to service quality
for over twenty years.
On behalf of the Board
Andy Parker
Executive Chairman
Consolidated Statement of Comprehensive Income
for the year ended 31 December 2022
Year ended Year ended
31 December 31 December
Note 2022 2021
GBP000 GBP000
Continuing operations
Revenue 3 14,463 14,456
Cost of sales 5 (9,408) (8,185)
----------- ------------------
Gross profit 5,055 6,271
Other operating income 4 - 40
------------------------------------------ ---- ----------- ------------------
Administrative expenses excluding
impairment 5 (4,011) (5,151)
Impairment charge on intangibles 15 - (1,833)
Impairment credit on trade receivables - 139
------------------------------------------ ---- ----------- ------------------
Total administrative expenses (4,011) (6,845)
Adjusted EBITDA* 1,950 3,099
Non underlying items 7 (421) (433)
Depreciation 14 (208) (321)
Amortisation 15 (1,169) (1,169)
Gain on the conversion of secured
loan notes 892 -
Impairment charge on intangibles 15 - (1,833)
Impairment credit on trade receivables 17 - 139
Charges for share-based payments 28 - (16)
Operating profit/(loss) 1,044 (534)
Finance income 9 10 -
Finance costs 10 (2,334) (2,453)
Loss on ordinary activities before
taxation (1,280) (2,987)
Income tax 12 843 1,204
Loss for the year from continuing
operations (437) (1,783)
Derecognition of foreign currency
reserve (150) -
Loss for the year from discontinued
operations 8 - (193)
Loss for the year and total comprehensive
loss attributable to owners of the
parent company (587) (1,976)
=========== ==================
From continuing operations
Basic and diluted loss per share 13 (0.10) p (0.39) p
From discontinued operations
Basic and diluted loss per share 13 (0.04)p (0.04) p
Total basic and diluted loss per share 13 (0.14) p (0.43) p
* Adjusted EBITDA is defined as earnings before interest, tax,
depreciation, amortisation, impairment charge, non-underlying
items, loss on disposal of fixed assets and share-based
payments.
The notes are an integral part of these financial
statements.
Statements of Financial Position
As at 31 December 2022
Note Group Company
2022 2021 2022 2021
GBP000 GBP000 GBP000 GBP000
Non-current assets
Property, plant and
equipment 14 1,076 813 - -
Intangible assets 15 7,062 8,231 - -
Investments 16 - - 18,211 7,877
Deferred tax asset 12 3,108 2,265 - -
Trade and other receivables 17 100 313 9 16,842
11,346 11,622 18,220 24,719
========= ========= ========= =========
Current assets
Trade and other receivables 17 3,661 3,969 79 31
Cash and cash equivalents 18 414 349 3 2
4,075 4,318 82 33
========= ========= ========= =========
Total assets 15,421 15,940 18,302 24,752
========= ========= ========= =========
Current liabilities
Trade and other payables 19 4,544 5,318 778 2,445
Contract liabilities 20 51 49 - -
Borrowings 22 210 246 - -
Provisions 21 - 157 - -
4,805 5,770 778 2,445
========= ========= ========= =========
Non-current liabilities
Trade and other payables 19 - 730 - -
Borrowings 22 4,255 17,737 3,490 17,027
Convertible loan notes 23 143 131 143 131
Provisions 21 245 202 - -
4,643 18,800 3,633 17,158
========= ========= ========= =========
Total liabilities 9,448 24,570 4,411 19,603
========= ========= =========
Net (liabilities)/assets 5,973 (8,630) 13,891 5,149
========= ========= ========= =========
Equity attributable to equity holders of the parent
Share capital 27 12,586 12,418 12,586 12,418
Share premium 50,754 35,882 50,754 35,882
Equity reserve 58 58 58 58
Retained earnings (57,425) (56,838) (49,507) (43,209)
Foreign currency translation
reserve - (150) - -
Total equity 5,973 (8,630) 13,891 5,149
========= ========= ========= =========
The notes are an integral part of these financial statements.
The Company made a loss of GBP6.3 million in the year ended 31
December 2022 (2021: Loss GBP3.1 million) and in accordance with
s408 of the Companies Act 2006 has not presented a company
statement of comprehensive income. These financial statements were
approved by the Bord of Directors on 5 May 2023 and were signed on
its behalf by:
Ian Smith
Executive Director
Statements of Changes in Equity
for the year ended 31 December 2022
Foreign
Share Share Equity Retained currency
Capital Premium reserve Earnings translation Total
(a) (b) (c) (d) reserve(e) equity
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Group
Balance at 1 January 2021 10,020 35,439 967 (54,878) (150) (8,602)
Loss for the financial
year and total comprehensive
expense - - - (1,976) - (1,976)
Shares issued for redemption
of convertible loan notes
(note 27) 2,398 443 (909) - - 1,932
Transactions with owners
recorded directly in equity
Share based payments charge - - - 16 - 16
At 31 December 2021 12,418 35,882 58 (56,838) (150) (8,630)
======== ======== ======== ========= ============ =======
Balance at 1 January 2022 12,418 35,882 58 (56,838) (150) (8,630)
Loss for the financial
year and total comprehensive
expense - - - (587) - (587)
Shares issued for the conversion
of secured loan notes and
in lieu of a bonus to an
employee (note 27) 168 14,872 - - - 15,040
Transactions with owners
recorded directly in equity
Derecognition of foreign
exchange reserve - - - - 150 150
At 31 December 2022 12,586 50,754 58 (57,425) - 5,973
======== ======== ======== ========= ============ =======
(a) Share capital represents the nominal value of equity shares and deferred shares
(b) Share premium represents the excess over nominal value of
the fair value of consideration received for equity shares net of
expenses of the share issue
(c) The equity reserve consists of the equity component of
convertible loan notes that were issued as part of the fundraising
in August 2018 less the equity component of instruments converted
or settled
The fair value of the equity component of convertible loan notes
issued is the residual value after deduction of the fair value of
the debt component of the instrument from the face value of the
loan note
(d) Retained earnings represents retained profits and accumulated losses
(e) On consolidation, the balance sheets of the Group's foreign
subsidiaries are translated into sterling at the rates of exchange
ruling at the balance sheet date. Exchange gains or losses arising
from the consolidation of these foreign subsidiaries are recognised
in the foreign currency translation reserve.
Statements of Cash Flows
for the year ended 31 December 2022
Group
Note 2022 2021
GBP000 GBP000
Cash flows from operating activities
Profit/(loss) from continuing operations: (1,280) (2,987)
Profit/(loss) from discontinued operations - (193)
--------- -------
Total loss before tax (1,280) (3,180)
Adjustments for:
Depreciation of property, plant and
equipment 14 208 321
Amortisation of intangible assets 15 1,169 1,169
Profit/(loss) on disposal of discontinued
operations 8 - (1,286)
Impairment charge on goodwill and intangibles
15 - 1,833
Impairment credit on trade receivables
17 - (139)
Net finance expenses 9,10 2,324 2,453
Share based payments 28 - 16
Gain on conversion of secured loan
notes (892) -
Decrease/(increase) in trade and other
receivables 521 (133)
Increase/(decrease) in trade and other
payables and contract liabilities (461) (513)
Increase/(decrease) in provisions (114) 47
-------
Net cash generated from operating activities 1,475 588
Cash flows from investing activities
Acquisition of property, plant and
equipment (208) (28)
Disposal of subsidiaries (cash disposed
and expenses) - (586)
Net cash used in investing activities (208) (614)
======== =======
Cash flows from financing activities
Interest received 10 -
Interest paid (268) (334)
Supplier finance repaid (558) (550)
New loans and borrowings, net of expenses - 1,000
Nimoveri loan note repaid (100) -
Repayment of lease liabilities 22 (286) (434)
Net cash generated from/ (absorbed
by) financing activities (1,202) (318)
======== =======
Net (decrease)/increase in cash and
cash equivalents 65 (344)
Cash and cash equivalents at 1 January 349 693
Cash and cash equivalents at 31 December 414 349
======== =======
Cash and cash equivalents comprise
Cash at bank 18 414 349
414 349
=== ===
Notes to the Consolidated Financial Statements
1 Accounting policies
Tialis Essential IT PLC (formerly IDE Group Holdings PLC)
("Tialis Group") is a company incorporated in Scotland, domiciled
in the United Kingdom and limited by shares which are publicly
traded on AIM, the market of that name operated by the London Stock
Exchange. The registered office is 24 Dublin Street, Edinburgh EH1
3PP and the principal place of business is in the United
Kingdom.
The principal activity of the Group is the provision of network,
cloud and IT managed services.
The principal accounting policies, which have been applied
consistently in the preparation of these consolidated and parent
company financial statements throughout the year and all by
subsidiary companies are set out below.
1.1 Basis of preparation
The consolidated and parent company financial statements of
Tialis Group have been prepared on the going concern basis and in
accordance with UK-adopted International Accounting Standards. The
consolidated financial statements have been prepared under the
historical cost convention. The Company has elected to take the
exemption under section 408 of the Companies Act 2006 to not
present the parent Company's Income Statement.
The accounting framework requires the use of certain critical
accounting estimates. It also requires management to exercise its
judgement in the process of applying the Group's accounting
policies. The areas involving a higher degree of judgement or
complexity, or areas where assumptions and estimates are
significant to the consolidated financial statements are disclosed
in note 1.25 in the accounting policies. The financial statements
are prepared in GBP (being the functional currency of the Group)
and rounded to the nearest GBP1,000.
Going concern
The Directors have produced detailed trading and cashflow
forecasts. In reaching their conclusion on the going concern basis
of accounting, the Directors note and rely on the improved trading
performance, the positive cash generation that the business is now
experiencing and the current signed order book. A reverse stress
test of the model has been run to determine at what level of
shortfall in revenues the Group would run out of cash. Given the
committed orders already obtained and the visibility of future
revenues, the directors do not consider it likely that revenues
could drop to such an extent that the Group would run out of cash.
They have also considered the impact of any delayed customer
payments and have developed plans to mitigate any such delays to
ensure that the group can continue to settle its liabilities as
they fall due and operate as a going concern. The directors
therefore have an expectation that the Group and Company have
adequate resources available to them to continue in operational
existence for a period of at least 12 months from the date of
approval of these financial statements. Accordingly, the Group and
Company continue to adopt the going concern basis in preparing
these consolidated financial statements.
1.2 Basis of consolidation
Subsidiaries are all entities (including structured entities)
over which the Group has control. The Group controls an entity when
the Group is exposed to, or has rights to, variable returns from
its involvement with the entity and has the ability to affect those
returns through its power over the entity. Subsidiaries are fully
consolidated from the date on which control is transferred to the
Group. They are deconsolidated from the date that control
ceases.
The Group applies the acquisition method to account for business
combinations. The consideration transferred for the acquisition of
a subsidiary is the total of the fair values of the assets
transferred, the liabilities incurred to the former owners of the
acquiree and the equity interests issued by the Group. The
consideration transferred includes the fair value of any asset or
liability resulting from a contingent consideration arrangement.
Identifiable assets acquired, liabilities and contingent
liabilities assumed in a business combination are measured
initially at their fair values at the acquisition date. The Group
recognises any non-controlling interest in the acquiree on an
acquisition-by-acquisition basis, either at fair value or at the
non-controlling interest's proportionate share of the recognised
amounts of the acquiree's identifiable net assets.
Acquisition related costs are expensed as incurred.
Intercompany transactions, balances and unrealised gains on
transactions between Group companies are eliminated on
consolidation. Accounting policies of subsidiaries have been
changed where necessary to ensure consistency with policies adopted
by the Group.
1.3 Investments
Investments in subsidiaries are held at cost less accumulated
impairment losses. A formal assessment of the recoverability of the
investment values is undertaken on an annual basis by the
Directors. Where indicators of impairment are identified, fixed
asset investments are impaired accordingly.
1.4 Intangible assets
Goodwill
Goodwill is initially measured as the excess of the aggregate of
the consideration transferred and the fair value of any non-
controlling interest over the fair value of the net identifiable
assets acquired and liabilities assumed. If this consideration is
lower than the fair value of the net assets of the subsidiary
acquired, the difference is recognised in the income statement as a
bargain purchase.
Following initial recognition, goodwill is measured at cost less
any accumulated impairment losses.
For the purposes of impairment testing, goodwill acquired in a
business combination is allocated to a cash generating unit.
Goodwill impairment reviews are undertaken annually or more
frequently if events or changes in circumstances indicate a
potential impairment. Any impairment is recognised immediately as
an expense and is not subsequently reversed.
Other intangible assets arising from business combinations
Intangible assets that meet the criteria to be separately
recognised as part of a business combination are carried at cost
(which is equal to their fair value at the date of acquisition)
less accumulated amortisation and impairment losses. An intangible
asset acquired as part of a business combination is recognised
outside of goodwill if the asset is separable or arises from
contractual or other legal rights and its fair value can be
measured reliably. Intangible assets acquired in this manner
include trademarks and customer contracts. They are amortised over
their estimated useful lives on a straight-line basis as
follows:
-- Customer contracts and related relationships 13 years
-- Trademarks 5 years
Impairment and amortisation charges are included within the
administrative expenses line in the income statement.
Technology development
Expenditure on internally developed technology is capitalised if
it can be demonstrated that:
- it is technically feasible to develop the technology for it to
be used or sold
- adequate resources are available to complete the
development
- there is an intention to complete and for the Group to use or
sell the technology
- use or sale of the asset will generate future economic
benefits, and
- expenditure on the project can be measured reliably.
Capitalised development costs are amortised over the periods the
Group expects to benefit from using or selling the assets
developed. The amortisation expense is included within the
administrative expenses line in the income statement. Development
expenditure not satisfying the above criteria and expenditure on
the research phase of internal projects are recognised in the
consolidated income statement as incurred.
Software and licensing
Separately acquired software and licenses are shown at
historical cost less accumulated amortisation and impairment
losses.
They are amortised over their estimated useful lives on a
straight-line basis as follows:
-- Software and licensing 8 years
1.5 Property, plant and equipment
Property, plant and equipment are stated at cost less
accumulated depreciation and any impairment in value. The cost
includes the original price of the asset and the cost attributable
to bringing the asset to its current working condition for its
intended use.
Depreciation, down to residual value, is calculated on a
straight-line basis over the estimated useful life of the asset,
which is reviewed on an annual basis, as follows:
-- Leasehold property Over remaining lease term
-- Network infrastructure 3 - 10 years
-- Equipment, fixtures and fittings 3 - 5 years
An item of property, plant and equipment is de-recognised upon
disposal or when no future economic benefits are expected to arise
from the continued use of the asset. Any gain or loss arising on
derecognition of the asset (calculated as the difference between
the net disposal proceeds and the carrying amount of the item) is
included in the income statement in the year the item is
de-recognised.
Right-of-use assets
A right-of-use asset is recognised at the commencement date of a
lease. The right-of-use asset is measured at cost, which comprises
the initial amount of the lease liability, adjusted for, as
applicable, any lease payments made at or before the commencement
date net of any lease incentives received, any initial direct costs
incurred, and, except where included in the cost of inventories, an
estimate of costs expected to be incurred for dismantling and
removing the underlying asset, and restoring the site or asset.
Right-of-use assets are depreciated on a straight-line basis
over the unexpired period of the lease or the estimated useful life
of the asset, whichever is the shorter. Where the Group expects to
obtain ownership of the leased asset at the end of the lease term,
the depreciation is over its estimated useful life. Right-of use
assets are subject to impairment or adjusted for any remeasurement
of lease liabilities.
1.6 Impairment of assets
Goodwill is not subject to amortisation and is reviewed for
impairment annually or more frequently if events or changes in
circumstances indicate the carrying value may be impaired. As at
the acquisition date, any goodwill acquired is allocated to each of
the cash generating units expected to benefit from the business
combination's synergies. Impairment is determined by assessing the
recoverable amount of each cash generating unit to which the
goodwill relates. When the recoverable amount of the cash
generating unit is less than the carrying amount, including
goodwill, an impairment loss is recognised.
Other intangible assets and property, plant and equipment are
subject to amortisation and depreciation and are reviewed for
impairment whenever events or changes in circumstances indicate the
carrying values may not be recoverable. If any such indication
exists and where the carrying value exceeds the estimated
recoverable amount, the assets or cash generating units are written
down to their recoverable amount.
The recoverable amount of intangible assets and property, plant
and equipment is the greater of the fair value less costs to sell
and value in use. In assessing value in use, the estimated future
cash flows are discounted to their present values using a pre-tax
discount rate that reflects current market assessments of the time
value of money and the risks specific to the asset. For an asset
that does not generate largely independent cash inflows, the
recoverable amount is determined by the cash generating unit to
which the asset belongs. Fair value less costs to sell is, where
known, based on actual sales price net of costs incurred in
completing the disposal. Non-financial assets, other than goodwill,
that were impaired in previous periods are reviewed annually to
assess whether the impairment is still relevant.
1.7 Share capital
Ordinary shares are classified as equity. Incremental costs
directly attributable to the issue of new shares or options are
shown in equity as a deduction from proceeds.
1.8 Leases
A lease liability is recognised at the commencement date of a
lease. The lease liability is initially recognised at the present
value of the lease payments to be made over the term of the lease,
discounted using the interest rate implicit in the lease or, if
that rate cannot be readily determined, the Group's incremental
borrowing rate. Lease payments comprise of fixed payments less any
lease incentives receivable, variable lease payments that depend on
an index or a rate, amounts expected to be paid under residual
value guarantees, exercise price of a purchase option when the
exercise of the option is reasonably certain to occur, and any
anticipated termination penalties. The variable lease payments that
do not depend on an index or a rate are expensed in the period in
which they are incurred.
Lease liabilities are measured at amortised cost using the
effective interest method. The carrying amounts are remeasured if
there is a change in the following: future lease payments arising
from a change in an index or a rate used; residual guarantee; lease
term; certainty of a purchase option and termination penalties.
When a lease liability is remeasured, an adjustment is made to the
corresponding right-of use asset, or to profit or loss if the
carrying amount of the right-of-use asset is fully written
down.
1.9 Provisions
Provisions are recognised when the Company has a present
obligation (legal or constructive) as a result of a past event
where it is probable that an outflow of resources embodying
economic benefits will be required to settle the obligation and a
reliable estimate can be made of the amount of the obligation. If
the effect of the time value of money is material, provisions are
determined by discounting the expected future cash flows at a
risk-free rate that reflects current market assessments of the time
value of money and, where appropriate, the risks specific to the
liability.
1.10 Current and deferred income tax
Current tax assets and liabilities are measured at the amount
expected to be recovered from or paid to the taxation authorities,
based on tax rates and laws that are enacted or substantively
enacted by the balance sheet date.
Deferred income tax is provided for on all temporary differences
at the balance sheet date between the tax bases of assets and
liabilities and their carrying amounts for financial reporting
purposes, with the following exceptions:
-- where the temporary difference arises from the initial
recognition of goodwill or an asset or liability in a transaction
that is not a business combination that at the time of the
transaction neither affects accounting nor taxable profit or
loss;
-- in respect of taxable temporary differences associated with
investments in subsidiaries, where the timing of the reversal of
the temporary differences can be controlled and it is probable that
the temporary differences will not reverse in the foreseeable
future; and
-- deferred income tax assets are recognised only to the extent
that it is probable that taxable profits will be available against
which deductible temporary differences carried forward tax credits
or tax losses can be utilised.
1.11 Trade and other receivables
Trade receivables, which principally represent amounts due from
customers, are recognised at amortised cost as they meet the IFRS 9
classification test of being held to collect, and the cash flow
characteristics represent solely payments of principal and
interest.
The Group has applied the Simplified Approach applying a
provision matrix based on number of days past due to measure
lifetime expected credit losses and after taking into account
customers with different credit risk profiles and current and
forecast trading conditions.
Trade receivables are written-off when there is no reasonable
expectation of recovery, such as a debtor failing to engage in a
repayment plan with the company. The Group's trade and other
receivables are non-interest bearing.
1.12 Cash and cash equivalents
Cash and cash equivalents in the balance sheet comprise cash at
bank and in hand and short-term deposits with an original maturity
of three months or less.
For the purposes of the consolidated cash flow statement, cash
and cash equivalents consist of cash and cash equivalents as
defined above.
1.13 Foreign currencies
The presentational currency of the Group is Pound Sterling (GBP)
and the Group conducts the majority of its business in Sterling.
Transactions in foreign currencies are initially recorded in the
presentational currency by applying the rate of exchange ruling at
the date of the transaction. Monetary assets and liabilities
denominated in foreign currencies are retranslated at the
presentational currency rate of exchange ruling at the balance
sheet date. All differences are taken to the income statement.
1.14 Accrual for employee benefits, including holiday pay
Provision is made for employee benefits, including holiday pay,
to the extent of the liability as if all employees of the Group had
left the business at its reporting date.
1.15 Financial assets and liabilities
The Group's financial assets and liabilities mainly comprise
cash, borrowings, trade and other receivables and trade and other
payables. These are accounted for in accordance with the relevant
accounting policy note.
Trade and other payables are not interest bearing and are stated
at their amortised cost.
1.16 Convertible loan notes
The component parts of convertible loans issued by the Company
are classified separately as financial liabilities and equity in
accordance with the substance of the contractual arrangements and
the definitions of a financial liability and an equity instrument.
At the date of issue, the fair value of the liability portion of
convertible loan notes is determined using a market interest rate
for a comparable loan note with no conversion option. This amount
is recorded as a liability on an amortised cost basis using the
effective interest method until the loan notes are redeemed or
converted either during or at the end of the term of the
convertible loan notes. The remainder of the carrying amount of the
loan notes is allocated to the conversion option and shown within
equity and is not subsequently remeasured. When the conversion
option remains unexercised at the maturity date of the convertible
note, the balance recognised in equity will be transferred to
retained earnings. No gain or loss is recognised in the income
statement upon conversion or expiration of the conversion
options.
1.17 Interest-bearing loans and borrowings
All loans and borrowings are initially recognised at fair value
less directly attributable transaction costs. After initial
recognition, interest-bearing loans and borrowings are subsequently
measured at amortised cost using the effective interest method.
Gains and losses arising on the repurchase, settlement or otherwise
cancellation of liabilities are recognised in the finance cost line
in the income statement.
1.18 Finance costs
Loans are carried at fair value on initial recognition, net of
unamortised issue costs of debt. These costs are amortised over the
loan term.
All other borrowing costs are recognised in the income statement
on an accruals basis, using the effective rate method.
1.19 Revenue
Revenue is measured at the fair value of the consideration
received or receivable for the sale of goods and services in the
ordinary course of the Group's activities. Revenue is shown net of
Valued Added Tax, returns, rebates and discounts and after the
elimination of sales within the Group.
The Group recognises revenue when the amount of revenue can be
reliably measured, it is probable that future economic benefits
will flow to the entity and when specific criteria have been met
for each of the Group's activities as described below.
Recurring revenue
The largest portion of the Group's revenues relates to a number
of network, cloud and IT managed services, which the Group offers
to its customers. All of the revenue in this category is contracted
and includes a full range of support, maintenance, subscription and
service agreements. Revenue for these types of services is
recognised as the services are provided on the basis that the
customer simultaneously receives and consumes the benefits provided
by the Group's performance of the services over the contract term.
In terms of performance obligations, the customer can benefit from
each service on its own and the Group's promise to transfer the
service to the customer is separately identifiable from other
promises in the contract. The transaction price for each service is
allocated to each performance obligation. The costs incurred for
these revenue streams typically match the revenue pattern. A
contract liability is recognised when billing occurs ahead of
revenue recognition. A contract asset is recognised when the
revenue recognition criteria were met but in accordance with the
underlying contract, the sales invoice has not been issued
yet.
Project revenue
These project services include mainly installation and
consultancy services. Performance obligations are met once the
hours or days have been worked. Revenue is therefore recognised
over time based on the hours or days worked at the agreed price per
hour or day. The costs incurred for this revenue stream generally
match the revenue pattern, as a significant portion of consultancy
costs relate to staff costs, which are recognised as incurred.
Consultancy services are generally provided on a time and material
basis.
1.20 Government Grants
Grants from the government are recognised at their fair value
where there is a reasonable assurance that the grant will be
received and the Group will comply with all attached
conditions.
1.21 Non-underlying items
It is the policy of the Group to identify certain costs, which
are material either because of their size or nature, separately on
the face of the Income Statement in order that the underlying
profitability of the business can be clearly understood. These
costs are identified as non-underlying items, and comprise;
a) Professional fees incurred in sourcing and completing
acquisitions and disposals including legal expenses
b) Professional fees incurred in restructuring and refinancing acquisitions
c) Integration costs which are incurred by the Group when
integrating one trading business into another, including rebranding
of acquired businesses
d) Redundancy costs, including employment related costs of staff
made redundant up to the date of their leaving as a consequence of
integration
e) Property costs such as lease termination penalties and vacant
property provisions and third-party advisor fees
1.22 Discontinued operations
Cash flows and operations that relate to a major component of
the business that has been disposed of or is classified as held for
sale or distribution are shown separately from continuing
operations.
1.23 Segmental reporting
The Chief Operating Decision Maker has been identified as the
Executive Board. The Chief Operating Decision Maker reviews the
Group's internal reporting in order to assess performance and
allocate resources. For management reporting purposes and
operationally, the continuing operations of the Group consist of
Tialis IT Essential Manage Limited for this year and the prior
year.
1.24 Standards and interpretations not yet applied by the Group
For the purposes of the preparation of these consolidated
financial statements, the Group has applied all standards and
interpretations that are effective for accounting periods beginning
on or after 1 January 2022. There was no significant impact of new
standards and interpretations adopted in the year, which
include:
-- Interest Rate Benchmark Reform - Phase 2 (Amendments to IFRS
9, IAS 39, IFRS 7, IFRS 4 and -FRS 16) - effective 1 Jan 2022
No new standards, amendments or interpretations to existing
standards that have been published and that are mandatory for the
Group's accounting periods beginning on or after 1 January 2022, or
later periods, have been adopted early. The new standards and
interpretations are not expected to have any significant impact on
the financial statements when applied.
1.25 Critical accounting estimates and judgements
Estimates
The Group makes estimates and assumptions concerning the future,
which by definition will seldom result in actual results that match
the accounting estimate. The estimates and assumptions that have a
significant risk of causing a material adjustment to the carrying
amount of assets and liabilities within the next financial year are
discussed below:
Recoverability of deferred tax asset - This in cludes estimates
of the level of future profitability, and a judgement as to the
likelihood of the group undergoing a restructure of its finances
which would result in significant finance cost savings.
A change in the estimate of future profits would result in an
equivalent change to the deferred tax asset recognised of 25% of
the change in profits. There are no reasonably plausible scenarios
which would result in the future profitability not being sufficient
to enable full recovery of the tax losses in the assessment
period.
Impairment of intercompany balances - The directors use
estimates in assessing the level of impairment of intercompany
balances at each period end, including the likely methods of
recovery of the balances and future profitability of the underlying
trade which would enable repayments to be made.
Judgements
In the process of applying the Group's accounting policies,
management makes various judgements which can significantly affect
the amounts recognised in the financial statements. Critical
judgements are considered to be:
Classification of non-underlying items - the Directors have
exercised judgement when classifying certain costs arising during
integration and strategic reorganisation projects. The Directors
believe that these costs are all related to the types of costs
described in 1.21 above and are appropriately classified.
Recoverability of deferred tax asset - the Directors have
exercised judgement on the recoverability of tax losses
attributable to future trading profits generated by the Group, and
in doing so this has given rise to a deferred tax asset, details of
which are shown in note 12 to the financial statements. The
judgement involves assessing the extent to which trading losses can
be offset against future profits.
Impairment of software licences - As set out in note 15, the
directors performed an impairment review in respect of software
licences in 2021, which had a carrying amount at the previous
balance sheet date of GBP1.8m. The impairment review was triggered
both because the licences were not yet in use, and because of an
indicator of impairment due to planned expansion which didn't
materialise, and the sale of the Connect business, which meant the
licences had no addressable market. Following the review the
licences were fully impaired. The directors' judgement is that it
is very unlikely that the benefit of trying to earn revenues for
the licences would exceed the cost of funding the activities that
would be required.
2 Segment reporting
With the sale of the Connect and Nimoveri Businesses in 2021 the
Group has only one operating segment, the Manage Business.
3 Revenue
Disaggregation of revenue from contracts with customers is as
follows:
Year ended 31 December Managed Projects Total
2022
services
Geographical regions GBP000 GBP000 GBP000
United Kingdom 10,770 3,632 14,402
Europe 61 - 61
Total 10,831 3,632 14,463
========= ========= ========
Timing of revenue
recognition
Goods transferred
at a point in time 84 - 84
Services transferred
over time 10,747 3,632 14,379
Total 10,831 3,632 14,463
========= ========= ========
The revenue from the largest customer was GBP11.7m (2021: GBP6.8
million) or 84% of total revenue (2021: 63%). No other customers
account for more than 10% of revenue.
Year ended 31 December Managed Projects Total
2021
Services
Geographical regions GBP000 GBP000 GBP000
United Kingdom 10,704 3,716 14,420
Europe 13 23 36
Total 10,717 3,739 14,456
========= ========= ========
Timing of revenue
recognition
Goods transferred
at a point in time 48 - 48
Services transferred
over time 10,669 3,739 14,408
Total 10,717 3,739 14,456
========= ========= ========
Contract balances
2022 2021
GBP000 GBP000
Receivables included within trade
and other receivables 2,499 2,677
Contract assets 664 837
------ ------
3,163 3,514
Contract liabilities (51) (49)
------ ------
Total 3,112 3,465
====== ======
Contract assets predominantly relate to fulfilled obligations in
respect of projects and managed services which are billed monthly
and in arrears. At the point where completed work is invoiced, the
contract asset is derecognised, and a corresponding receivable
recognised. Contract liabilities relate to consideration received
from customers in advance of work being completed.
The Group's standard payment terms are 30 days from the date of
invoice. Refunds are only due in the exceptional circumstances
where the Group does not meet the performance obligations set out
in a contract. The majority of revenue for services is invoiced
monthly, sometimes quarterly, in advance, and goods are invoiced on
delivery.
Unsatisfied performance obligations
All contracts for the provision of services are for periods of
one year or less or are billed based on resources utilised. As
permitted under IFRS 15, the transaction price allocated to these
unsatisfied contracts is not disclosed.
4 Other operating income
Other operating income comprises government grants
receivable.
5 Expenses by nature
2022 2021
GBP000 GBP000
Direct staff costs 6,048 4,902
Third party cost of sales 3,360 3,283
Employee costs within administrative expenses 2,027 2,133
Amortisation of intangible assets 1,169 1,169
Depreciation 208 321
Impairment charge on intangible assets - 1,833
Share-based payments - 16
Non-underlying items 421 433
Impairment credit on trade receivables - (139)
Gain on the conversion of secured loan
notes (892) -
Other administrative costs 1,078 1,079
------ ------
Total cost of sales and administrative
expenses 13,419 15,030
====== ======
6 Auditor's remuneration
2022 2021
GBP000 GBP000
Audit of these financial statements 28 59
Amounts receivable by auditors and their associates
in respect of:
Audit of financial statements of subsidiaries of
the Company 45 59
Additional fees charged in respect of prior year's
audit 14 33
------ ------
Total 87 151
====== ======
7 Non-underlying costs
In accordance with the Group's policy in respect of
non-underlying costs, the following charges were incurred for the
year in relation to continuing operations:
2022 2021
GBP000 GBP000
Restructuring and reorganisation costs 421 433
421 433
====== =========
Restructuring and reorganisation costs in the year ended 31
December 2022 and the year ended 31 December 2021 relate to costs
incurred on the restructure of the Group, predominantly redundancy
costs, of which GBP29k are staff related as disclosed in note 11
(2021: GBP0.3 million) and GBP0.25m for cost relating to the loan
note conversion.
8 Discontinued operations
On 19 October 2021, the Group completed the sale of 100% of the
issued share capital of IDE Group Connect Limited, Nimoveri
Holdings Limited, and Nimoveri Limited, to CloudCoCo Group PLC for
a consideration of GBP250,000 to enable management to focus on
growth of the Manage business. Immediately prior to the sale,
Tialis Essential IT PLC (formerly IDE Group Holdings PLC) wrote-off
the inter-company loan of GBP15,235,000 owed to Tialis Essential IT
PLC (formerly IDE Group Holdings PLC) and its subsidiaries.
Financial performance Period ended
Discontinued Operations 31 December
2021
GBP000
Revenue 10,542
Cost of sales (9,708)
------------
Gross profit 834
Other operating income 95
Administrative expenses (2,486)
------------
Operating loss (1,557)
Finance costs (16)
Loss for the year from discontinued
operations (1,573)
Tax -
Gain on sale of subsidiaries 1,380
------------
Profit/(loss) for the financial period
from discontinued operations (193)
============
Carrying amounts of assets and liabilities disposed
GBP000
Cash and cash equivalents 490
Trade and other receivables 557
Other current assets 1,228
Deferred tax asset 592
Property, plant and equipment 17
Goodwill 196
Total assets 3,080
=======
Trade and other payables (4,304)
Total liabilities (4,304)
=======
Net Liabilities disposed (1,224)
=======
Details of the sale of the subsidiaries
GBP000
Cash consideration receivable 250
Carrying amount of net liabilities sold 1,224
Less disposal costs incurred (94)
------------
Gain on sale 1,380
============
Period ended
Cashflow statement 19 October
2021
GBP'000
Net cash generated from/ (used in) operating
activities 211
Net cash used in investing activities (27)
Net cash used in financing activities (139)
--------------
Net cash generated from/ (used in) the
subsidiaries sold 45
--------------
9 Finance Income
2022 2021
Continuing Operations GBP000 GBP000
Interest received 10 -
10 -
======= =======
10 Finance costs
2022 2021
Continuing Operations GBP000 GBP000
Interest expense on lease liabilities 98 84
Unwind of discount on trade payables 170 242
Interest expense in respect of convertible
loan notes 12 80
Interest expense in respect of loan notes 2,054 2,039
Other interest - 8
2,334 2,453
======= =======
11 Employee benefits expense
Staff costs for the year for the Group, including Directors,
relating to continuing operations amounted to:
2022 2021
GBP000 GBP000
Wages and salaries 6,750 6,065
Social security costs 739 552
Other pension costs 586 418
Restructuring costs - 267
------- -------
8,075 7,302
======= =======
At 31 December 2022, the Group employed 191 staff, including
Directors (2021: 166).
The average monthly number of persons employed by the Group
during the year, including Directors, analysed by category, and
relating to continuing operations, was as follows:
Number of employees
2022 2021
Operations 168 131
Sales and Marketing 6 7
Administration 15 26
Directors 2 2
---- ----
Total average monthly headcount 191 166
==== ====
The Company employed an average of 2 employees during 2022
(2021: 2), which were the Non-Executive Chairman Andy Parker and
the Executive Director Ian Smith. Their remuneration is as shown
below. No social security costs were payable.
For Directors who held office during the year, emoluments for
the year ended 31 December 2022 for the Group were as follows:
Salary/fees Salary/fees
2022 2021
GBP GBP
Executive
Ian Smith1 221,000 221,000
David Templeman - 72,885
Non-Executive
Andy Parker 53,333 40,000
Sebastian White2 - 2,500
--------------- -----------
Total 274,333 336,385
=============== ===========
1. Directors' emoluments to Ian Smith were paid to MXC Advisory
Limited, a subsidiary of MXC Capital Limited
2. Directors' emoluments to Sebastian White were paid to Kestrel
Partners LLP
Social security costs in respect of Directors' emoluments were
GBP6,354 (2021: GBP16,799). Pension contributions were made to a
defined contribution scheme in respect of one participating
Director in 2022 of GBPnil (2021: GBP1,500).
None of the Directors made any gains on the exercise of share
options in 2022 or 2021.
12 Taxation
2022 2021
GBP000 GBP000
Current tax
Current year - -
Current tax - -
------ -------
Deferred tax credit (843) (1,204)
------ -------
Total tax credit (843) (1,204)
====== =======
(a) Tax on loss on ordinary activities
Reconciliation of the total income tax credit:
2022 2021
GBP000 GBP000
Profit/(loss) before taxation from continuing operations (1,280) (2,987)
Tax using the United Kingdom corporation tax rate
of 19% (2021: 19%) (243) (568)
Non-deductible expenses/(income)
Amortisation and impairment of goodwill and intangibles (117) 95
- non qualifying assets - -
Tax losses utilised - not previously recognised (279) (188)
Adjustment for rate change (202) (543)
Prior year adjustment (2) -
Total tax credit (843) (1,204)
======= =======
(b) Deferred tax (asset)/liability
2022 2021
GBP000 GBP000
At 1 January (2,265) (1,653)
On discontinued operations - 592
Credit to income statement (843) (1,204)
-------- --------
At 31 December (3,108) (2,265)
======== ========
(Asset) Liability Net (asset)/
liability
GBP000 GBP000 GBP000
At 1 January 2021 (3,439) 1,786 (1,653)
Disposal of discontinued operations 592 - 592
Credit to income statement
Timing differences in respect of tangible
assets (47) - (47)
Timing differences in respect of intangible
assets - 272 272
Short term timing differences (2) - (2)
Recognition of losses (1,427) - (1,427)
(1,476) 272 (1,204)
At 31 December 2021 (4,323) 2,058 (2,265)
Credit to income statement - - -
Timing differences in respect of tangible
assets 140 - 140
Timing differences in respect of intangible
assets - (292) (292)
Short term timing differences 4 - 4
Recognition of losses (695) - (695)
(551) (292) (843)
At 31 December 2022 (4,874) 1,766 (3,108)
Deferred tax liabilities arose in respect of the amortisation of
intangible assets recognised on acquisitions as follows:
2022 2021
GBP000 GBP000
Fixed asset timing differences 1,766 2,058
----------- -----------
At 31 December 1,766 2,058
=========== ===========
Deferred tax assets arose in respect of trade losses and fixed
asset and other differences, details as follows:
2022 2021
GBP000 GBP000
Tax losses recognised 4,454 3,758
Other temporary differences 5 9
Depreciation in advance of capital allowances 415 556
----------- -----------
At 31 December 4,874 4,323
----------- -----------
Deferred tax assets are recognised for tax losses carried
forward of GBP15.8 million (2021: GBP15.0 million) to the extent
that the realisation of the related tax benefit through future
taxable profits is probable. In assessing recoverability,
management considers that the appropriate period over which profits
can be assessed with a reasonable degree of certainty, and
therefore used to offset the losses, is the period to 31 December
2029. The future taxable profits are assumed to include the impact
of the planned conversion of borrowings to equity.
The evidence supporting the recognition of the deferred tax
asset for losses is the partial use of losses in the year.
The Group had unrecognised trading losses carried forward at 31
December 2022 of GBP3.1 million (2021: GBP3.1 million). The Company
has no deferred tax assets or deferred tax liabilities as at 31
December 2022 or 31 December 2021.
The Finance Bill 2022, which was substantively enacted on 24 May
2022, included the announcement that the corporation tax rate for
years starting from April 2023 would increase to 25% on profits
over GBP250,000 and that the rate for small profits under GBP50,000
will remain at 19% and there will be a tapered rate for businesses
with profits under GBP250,000 so that they pay less than the main
rate. Deferred tax balances have been re-measured at the reporting
date taking into account the new rate of tax.
13 Earnings per share
Basic earnings per share has been calculated using the loss
after tax for the year for continuing operations of GBP0.4 million
(2021: Loss GBP1.8 million), a loss after tax for the year for
discontinued operations of GBP0.2 million (2021 loss: GBP0.2
million) and a weighted average number of ordinary shares of
418,575,630 (2021: 461,185,527). The weighted average number of
ordinary shares for the purpose of calculating the basic and
diluted measures is the same. This is because the outstanding
warrants details of which are given in note 28, would have the
effect of reducing the loss from continuing operations per ordinary
share and therefore would be anti-dilutive under the terms of IAS
33.
Continuing operations
2022 2021
------ --------------
(0.10) (0.39)
Basic and diluted loss per share (pence) p p
====== ==============
Discontinued operations
(0.04)
Basic and diluted loss per share (pence) (0.04)p p
------- ------
(0.14 (0.43)
Total basic and diluted loss per share )p p
======= ======
14 Property, plant and equipment Group
Equipment,
Leasehold Network fixtures,
Group property infrastructure and fittings Total
GBP000 GBP000 GBP000 GBP000
Cost
At 1 January 2022 1,549 3,029 337 4,915
Additions 272 103 116 491
Disposals - (2,970) (337) (3,307)
At 31 December 2022 1,821 162 116 2,099
========== ================ ============== ========
Accumulated depreciation
At 1 January 2022 784 2,990 328 4,102
Charge for the year 170 28 10 208
Disposals - (2,959) (328) (3,287)
At 31 December 2022 954 59 10 1,023
========== ================ ============== ========
Net carrying amount
31 December 2022 867 103 106 1,076
31 December 2021 765 39 9 813
========== ================ ============== ========
Equipment,
Leasehold Network fixtures,
Group property infrastructure and fittings Total
GBP000 GBP000 GBP000 GBP000
Cost
At 1 January 2021 2,181 14,637 3,726 20,544
Disposal of discontinued
operations (632) (7,179) (2,279) (10,090)
Acquisitions - - 28 28
Disposals - (4,429) (1,138) (5,567)
At 31 December 2021 1,549 3,029 337 4,915
========== ================ ============== ============
Accumulated depreciation
At 1 January 2021 1,144 14,558 3,634 19,336
Disposal of discontinued
operations (632) (7,172) (2,269) (10,073)
Charge for the year - continuing
operations 191 33 97 321
Charge for the year - discontinued
operations - - 4 4
Impairment - discontinued
operations 81 - - 81
Disposals - (4,429) (1,138) (5,567)
At 31 December 2021 784 2,990 328 4,102
========== ================ ============== ============
Net carrying amount
31 December 2021 765 39 9 813
31 December 2020 1,037 79 92 1,208
========== ================ ============== ============
Right of use assets
The carrying amounts of property, plant and equipment include
right of use assets as detailed below:
Leasehold Network Equipment, Total
Infrastructure Fixtures
& Fittings
Cost GBP000 GBP000 GBP000 GBP0000
At 1 January 2021 2,054 85 307 2,446
Disposal - discontinued
operations (505) (85) (29) (619)
---------- ---------------- ------------ --------
At 31 December 2021 1,549 - 278 1,827
Additions - continuing
operations 272 - 11 283
Disposal - continuing
operations - - (278) (278)
At 31 December 2022 1,821 - 11 1,832
========== ================ ============ ========
Accumulated depreciation
At 1 January 2021 1,017 85 261 1,363
Charge for the year- continuing
operations 191 - 33 224
Charge for the year- discontinued
operations - - 4 4
Impairment - discontinued
operations 70 - - 70
Disposal - discontinued
operations (494) (85) (26) (605)
---------- ---------------- ------------ --------
At 31 December 2021 784 - 272 1,056
Charge for the year -
continuing operations 170 - 8 178
Disposal - continuing
operations - - (278) (278)
At 31 December 2022 954 - 2 956
========== ================ ============ ========
Net carrying amount
31 December 2022 867 - 9 876
31 December 2021 765 - 6 771
========== ================ ============ ========
Additions to the right-of-use assets during the year were GBP0.3
million (2021: GBPnil).
The depreciation charge for the year of GBP0.2 million (2021:
GBP0.2 million) relates to continuing operations and has been
charged to administrative expenses.
15 Intangible assets Group
Customer
contracts
and related Technology Software
Goodwill Trademarks relationships development and Licensing Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Cost:
At 1 January
2021 32,452 1,707 29,076 935 1,833 66,003
Disposal -
discontinued
operation (16,854) - (13,880) - - (30,734)
--------- ---------------- ----------------------------- ---------------------- ------------------ ------------
At 31 December
2021 15,598 1,707 15,196 935 1,833 35,269
Additions - - - - - -
---------
At 31 December
2022 15,598 1,707 15,196 935 1,833 35,269
--------- ---------------- ----------------------------- ---------------------- ------------------ ------------
Impairment and
amortisation:
At 1 January
2021 32,256 1,707 19,676 935 - 54,574
Amortisation
for the year
- continuing
operations* - - 1,169 - - 1,169
Impairment
charge -
continuing
operations - - - - 1,833 1,833
Disposal -
discontinued
operations (16,658) - (13,880) - - (30,538)
--------- ---------------- ----------------------------- ----------------------
At 31 December
2021 15,598 1,707 6,965 935 1,833 27,038
--------- ---------------- ----------------------------- ---------------------- ------------------ ------------
Amortisation
for the year
- continuing
operations* - - 1,169 - - 1,169
At 31 December
2022 15,598 1,707 8,134 935 1,833 28,207
--------- ---------------- ----------------------------- ---------------------- ------------------ ------------
Net carrying
amount:
---------
At 31 December
2022 - - 7,062 - - 7,062
---------
At 31 December
2021 - - 8,231 - - 8,231
========= ================ ============================= ====================== ================== ============
*GBP1.2 million of the amortisation charge is included in the
loss for the year from continued operations in the Income Statement
within administrative expenses.
The remaining unamortised life of the intangible assets at 31
December 2022 is as follows:
-- Tialis IT Essential Manage customer contracts and related
relationships - 6 years, net carrying value GBP7.1 million.
Impairment of licences
In 2020 Tialis Group invested in software licences at the
year-end amounting to GBP1.8 million. These licences were purchased
with a view to a planned expansion of the group, resale to our
clients in our Connect Business and for operational use in the
Connect Business. Because the planned expansion didn't materialise
and with the sale of the Connect Business in 2021, the directors
believe that the Group would be unable to obtain the full benefit
of the licences in its remaining business (see also note 1.25). The
directors consider that the investment required to be able to sell
the licences to third parties would exceed any potential benefit.
Accordingly, these software licenses have been impaired and written
down to GBPnil in 2021.
Company
The company had no intangible assets at 1 January 2021, 31
December 2021 or 31 December 2022.
16 Investments Company
2022 2021
GBP000 GBP000
At 1 January 2021 7,877 7,877
Additions 20,211 -
Impairment of investment in subsidiary companies (9,877) -
At 31 December 18,211 7,877
The Company has the following investments in subsidiaries:
Country of Class of Ownership
Incorporation shares held 2022 2021
Held directly by Tialis
Essential IT PLC
IDE Group Limited England 1 Ordinary 100% 100%
Connexions4London Limited(3) Scotland 2 Ordinary 100% 100%
Selection Services Investments
Limited(3) Scotland 2 Ordinary 100% 100%
Selection Services Limited(3) England 1 Ordinary 100% 100%
Tialis Essential IT Financing
Limited England 1 Ordinary 100% 100%
Held indirectly by Tialis
Essential IT PLC
Tialis Essential IT Manage
Limited England 1 Ordinary 100% 100%
IDE Group Protect Limited(3) England 1 Ordinary 100% 100%
IDE Group Subholdings Limited England 1 Ordinary 100% 100%
IDE Group Voice Limited England 1 Ordinary 100% 100%
Holdfast Systems Limited(3) England 1 Ordinary 100% 100%
1 Registered office is located at Unit 2, Quadrant Court,
Crossways Business Park, Greenhithe, Dartford, England, DA9
9AY.
2 Registered office is located at 24 Dublin Street, Edinburgh EH1 3PP.
3 In solvent liquidation at the year-end 31 December 2022.
At 31 December, the only trading subsidiary of the Company was
Tialis Essential IT Manage Limited (31 December 2021: Tialis
Essential IT Manage Limited (formerly, IDE Group Manage
Limited).
As part of the group restructuring in November 2022, the
investment in Tialis Essential IT Financing Limited was transferred
from IDE Group Limited to Tialis Essential IT PLC for GBP20.2m.
Tialis Essential IT Manage Limited's activity consists of IT
Managed services .
All of the remaining subsidiaries are non-trading.
IDE Group Subholdings Limited, IDE Group Voice Limited, Tialis
Essential IT Financing Limited, and IDE Group Limited, are exempt
from the requirements of the Companies Act relating to the audit of
individual accounts by virtue of Section 479A and the parent
company has guaranteed all their liabilities at the reporting
date.
17 Trade and other receivables
Group Company
2022 2021 2022 2021
Current GBP000 GBP000 GBP000 GBP000
Trade receivables 2,499 2,677 - -
Less provision for impairment of trade
receivables - - - -
------- ------- ------- -------
Trade receivables - net 2,499 2,677 - -
Contract assets 664 837 - -
Prepayments and other receivables 498 455 2 -
Taxation and social security - - 77 31
------- ------- ------- -------
3,661 3,969 79 31
======= ======= ======= =======
Group Company
2022 2021 2022 2021
Non-current GBP000 GBP000 GBP000 GBP000
Other receivables 100 313 - -
Amounts due from subsidiary undertakings - - 9 65,575
Provision against amounts due from subsidiary
undertakings - - - (48,733)
------- --------- -------- --------
100 313 9 16,842
======= ========= ======== ========
In accordance with IFRS 9, the Group reviews the amount of
credit loss associated with its trade receivables, and contract
assets.
Customer credit risk is managed according to strict credit
control policies. The majority of the Group's revenues are derived
from national or multi-national organisations with no prior history
of default with the Group. There is low incidence of default in the
top 50 customers. In respect of these customers credit risk is
deemed lower on customers that contribute higher revenue due to an
increased dependency on the group's services for business
continuity, and because they are larger more secure businesses.
The Group has applied the Simplified Approach applying a
provision matrix based on categorisation of the customer based on
total revenue received by the group per annum to measure lifetime
expected credit losses and after taking into account customers with
different credit risk profiles and current and forecast trading
conditions and the days past due. The historical loss rates will be
adjusted to reflect current and forward-looking information on
macroeconomic factors affecting the ability of customers to settle
the receivables.
At period end, customers were categorised into three categories
based on spend in the last 12 months:
1. Top 10
2. Top 50
3. Other
Impairment was calculated based on the category the customer
falls in to:
Ccr credit loss
allowance
Category Impairment Rate Carrying amount (net of VAT)
2022 2021 2022 2021 2022 2021
% % GBP000 GBP000 GBP000 GBP000
Top 10 0 0 2,499 2,677 - -
Top 50 2 2 - - - -
Other 5 5 - - - -
Specific 100 100 - - - -
--------------- -------- ------ ------
2,499 2,677 - -
--------------- -------- ------ ------
The group is exposed to credit concentration risk with its
largest customer comprising 82% (2021: 74%) of outstanding trade
receivables.
Specific provisions are also made based on known issues or
changes in the lifetime expected credit loss. As at 31 December
2022, trade receivables of GBPnil (2021: GBPnil) were impaired and
fully provided for.
Movements on the Group provision for impairment of trade
receivables are as follows:
Group
2022 2021
GBP000 GBP000
At 1 January - 519
Increase in impairment provision - -
Provision relating to discontinued operations - (317)
Write offs - (63)
Released during the year - (139)
---- ------
At 31 December - - -
===== ======
The creation and release of a provision for impaired receivables
has been in the main included in "administrative expenses" in the
Income Statement, with an amount being set against contract assets,
GBPnil (2021: GBPnil). The other asset classes within the Group's
trade and other receivables do not contain impaired assets.
Amounts due from subsidiary undertakings
The Company has funded the trading activities of its principal
subsidiaries by way of inter-company loans. The amounts advanced do
not have any specific terms relating to their repayment, are
unsecured and are interest free. As all loans to subsidiaries are
to be treated as due on demand, they fall within the scope of IFRS
9.
In accordance with IFRS 9, the Company is required to make an
assessment of expected credit losses. Having considered the quantum
and probability of credit losses expected to arise, management
concluded that no additional impairment charge was required for
expected credit loss. There is no movement in the provision.
The calculation of the allowance for lifetime expected credit
losses requires a significant degree of estimation and judgement,
in particular in determining the probability weighted likely
outcome for each scenario considered to determine the expected
credit loss in each scenario. Should the assumptions in the
business plan vary, this could have a significant impact on the
carrying value of the intercompany loans in following periods.
The recoverability is sensitive to the probability of the
achievement of future cash flows; however, given the trading
projections and the level of provisions, there is currently no
reasonably plausible scenario in which the provision would alter
materially. A breakdown of the balances is set out in note 29.
18. Cash and cash equivalents
Group Company
2022 2021 2022 2021
GBP000 GBP000 GBP000 GBP000
Cash and cash equivalents 414 349 3 2
====== ====== ======= ======
The table below shows the balance with the major counterparty in
respect of cash and cash equivalents.
Group Company
2022 2021 2022 2021
Credit rating GBP000 GBP000 GBP000 GBP000
A 414 349 3 2
====== ====== ======= ======
19. Trade and other payables
Group Company
2022 2021 2022 2021
GBP000 GBP000 GBP000 GBP000
Non-Current
Trade and other payables - 730 - -
---------- -------- ---------- ----------
- 730 - -
========== ======== ========== ==========
Current
Trade payables 2,719 3,079 536 949
Amounts due to subsidiary undertakings - - 175 1,203
Other payables - 100 - 42
Taxation and social security 846 752 - -
Accruals 979 1,387 67 251
---------- -------- ---------- ----------
4,544 5,318 778 2,445
========== ======== ========== ==========
Amounts due to subsidiary undertakings are unsecured, interest
free and are repayable on demand.
20. Contract liabilities
Group Company
2022 2021 2022 2021
GBP000 GBP000 GBP000 GBP000
Contract liabilities recognisable within
12 months 51 49 - -
Contract liabilities recognisable after
12 months - - - -
-------------- ------ ------- ------
Total contract liabilities 51 49 - -
============== ====== ======= ======
Income is deferred to the Statement of Financial Position when
invoicing of revenue to customers occurs ahead of revenue
recognition in the Income Statement.
21. Provisions
Property provision
Dilapidation provisions are built up over the associated lease
based on estimates of costs of work required to fulfil the Group's
contractual obligation under the lease agreements to return the
property to the same condition as at the commencement of the lease.
The provision is not expected to be utilised until 2026.
Other provisions
Other provisions primarily relate to committed costs under
various onerous supplier contracts across hosting, connectivity,
hardware and software services, for example costs in relation to
empty racks within data centres which have to be paid for
regardless of whether populated or not and costs in relation to
excess software licences which are not used. The onerous contract
provisions all resolved in the current financial year.
Property Other
Group provision provision Total
GBP000 GBP000 GBP000
Balance at 1 January 2022 202 157 359
Increase in year 43 - 43
Utilised - (157) (157)
---------- -------------- -------
Balance at 31 December 2022 245 - 245
========== ============== =======
2022 2021
GBP000 GBP000
Non-current 245 202
Current - 157
-------------- -------
245 359
============== =======
Other
Company Provision Total
GBP000 GBP000
Balance at 1 January 2022 - 50
Released in the year - (50)
-------------- -------
Balance at 31 December 2022 - -
============== =======
Non-current - -
Current - -
-------------- -------
- -
============== =======
22. Borrowings
Group Company
2022 2021 2022 2021
GBP000 GBP000 GBP000 GBP000
Non-current
Lease liabilities 765 710 - -
Loan Note 2025 - 1,061 - 1,061
Loan Notes 3,490 15,966 3,490 15,966
------- ---------- ------- ------
4,255 17,737 3,490 17,027
======= ========== ======= ======
Group Company
2022 2021 2022 2021
GBP000 GBP000 GBP000 GBP000
Current
Nimoveri Loan Notes - 100 - -
Lease liabilities 210 146 - -
------ ------- ------- ------
210 246 - -
====== ======= ======= ======
The carrying value is not materially different to the fair value
of these liabilities.
In January 2019 the Company issued GBP5.3 million of secured
loan notes with a six-year term and a 12% coupon which is
compounded, rolled up and payable at the end of the term ("Loan
Notes"). In February and March 2019, a further GBP4.7 million in
total of secured Loan Notes were issued. The Loan Notes carry an
arrangement fee of 2.5 per cent., payable at the end of the term,
and an exit fee of 2.5 per cent, also payable at the end of the
term. The security comprises a debenture over all the assets of the
Group.
In December 2019 the Company issued an additional GBP1.5 million
of Loan Notes (with the same terms as those issued in the first
quarter of the year).
The Loan Notes are held at amortised cost using the effective
interest rate method. The effective interest rate for the Loan
Notes has been calculated to be 18%.
On 1 June 2021 the Group completed the acquisition of Nimoveri
Holdings Limited for GBP100,000 paid in cash on completion and the
issue of GBP100,000 0% loan notes by IDE Group Limited, a Group
company (the "Nimoveri Loan Notes"). The Nimoveri Loan Notes are
secured over the assets of Nimoveri Holdings Limited and redeemable
on 31 December 2021. On 13 December 2021 both parties agreed the
Nimoveri Loan Notes would be repaid in four equal monthly
instalments commencing 31 January 2022. The Nimoveri Loan Notes
were fully repaid during the financial year ended 31 December
2022.
The Company issued a further loan note ("Loan Note 2025") net of
expenses for proceeds of GBP1m on 1 December 2021. The terms of the
loan were that the rate of interest is 1.5% per month if repaid by
31 January 2022, 2.5% per month if repaid by 28 February 2022 and
3% per month if repaid by 31 March 2022. If not repaid by 31 March
2022 the amount due at that date including fees (GBP1.1875m) is
then subject to interest at 20.4% per annum compound. The maturity
date is 23 December 2025. The Loan Note 2025 was included in the 2
November 2022 conversion.
On 2 November 2022 the members meeting at the Annual General
Meeting, and then at the General Meeting that followed, voted to
convert GBP15.9 million of loan notes (including fees and interest)
into share capital. Details of the capital reorganisation and
consolidation are set out in Note 2.
Lease liabilities
The present value of lease liabilities
is as follows:
31 December 2022
Gross
contractual
amounts Carrying
Group payable Interest amount
2022 2022 2022
GBP000 GBP000 GBP000
Less than one year 288 78 210
Between one and five years 894 129 765
1,182 207 975
================== ======== ==========
31 December 2021
Gross
contractual
Group amounts Carrying
payable Interest amount
2021 2021 2021
GBP000 GBP000 GBP000
Less than one year 214 68 146
Between one and five years 829 150 679
Greater than five years 32 1 31
------------------ -------- ----------
1,075 219 856
================== ======== ==========
The Company has no lease liabilities at 31 December 2022 (31
December 2021: nil)
Reconciliation of borrowings:
Non-current Current
Lease Lease Non-current Convertible Supplier Current Total
Group liabilities liabilities Borrowings Loan Notes Finance Borrowings Borrowings
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Balance at 1
January
2022 710 146 17,027 131 1,649 100 19,763
Non-cash
changes
Transfer
from
current
to
non-current 55 (55) - - - - -
New finance
leases 405 - - - - 405
Loan note
interest - - 2,054 12 - - 2,066
Interest - - - - 170 - 170
Lease
interest - 98 - - - - 98
Conversion - - (15,591) - - - (15,591)
Cash flows
Lease
interest
paid - (98) - - - - (98)
Repayment - - - - (558) - (558)
Interest
paid - - - - (170) - (170)
Nimoveri
loan note
repaid - - - - - (100) (100)
Repayment of
lease
liabilities - (286) - - - - (286)
-------------- ------------------- ----------------------- --------------------- ------------ -------------- -----------------
Balance at
31 December
2022 765 210 3,490 143 1,091 - 5,699
============== =================== ======================= --------------------- ============ ============== =================
The total cash outflow for leases in the year including interest
was GBP384,000 (2021: GBP518,000).
Lease Current Non-current Total
Company liabilities Borrowings Borrowings Borrowings
GBP000 GBP000 GBP000 GBP000
Balance at 1 January 2022 - - 17,027 17,027
Non-cash changes
Loan note interest - - 2,054 2,054
Conversion of secured loan notes - - (15,591) (15,591)
Balance at 31 December 2022 - - 3,490 3,490
================== ===================== =========== ==================
23 Convertible loan notes
Group and Company
GBP000
Balance at 1 January 2022 131
Interest unwound 12
Balance at 31 December 2022 143
======
On 21 August 2018, as part of a wider fundraising, the Company
issued GBP2.55 million of unsecured loan notes, which have a term
of 5 years and a zero per cent coupon ("CLNs"). The CLNs can be
converted into new ordinary shares in the capital of Tialis
Essential IT plc at a price of 2.5 pence per share. Conversion is
at the option of the holder at any time during the 5-year term. At
the end of the term, if the holder has not chosen to convert the
CLNs, the CLNs will be settled with a cash repayment. At issue, the
CLNs have a fair value of GBP2.54 million, split into an equity
component (GBP0.96 million) and a debt component (GBP1.58
million).
On 7 June 2021 GBP2,397,519 of the unsecured convertible loan
notes issued in August 2018 were converted into 95,900,760 Ordinary
shares of 2.5p each, at a conversion price of 2.5p per share.
24 Financial instruments by category
The objectives of the Group's treasury activities are to manage
financial risk, secure cost-effective funding where necessary and
minimise adverse effects of fluctuations in the financial markets
on the value of the Group's financial assets and liabilities, on
reported profitability and on cash flows of the Group.
The Group's principal financial instruments for fundraising are
convertible loan notes and loan notes. The Group has various other
financial instruments such as cash, trade receivables and trade
payables that arise directly from its operations.
Group
2022 2021
Assets GBP000 GBP000
Amortised cost:
Trade receivables net of credit loss provision 2,499 2,677
Contract assets 664 837
Other receivables 498 455
Cash and cash equivalents 414 349
------ ------
Total 4,075 4,318
====== ======
Company
2022 2021
Assets GBP000 GBP000
Amortised cost:
Amounts due from subsidiary undertakings 9 16,842
Cash and cash equivalents 3 2
------ ------
Total 12 16,844
====== ======
The carrying amount of these assets is equivalent to their fair
value. At 31 December 2022, trade receivables are reported net of
the expected credit loss provision of GBPnil (2021: GBPnil
million), amounts due from subsidiary undertakings are reported net
of the expected credit loss provision of GBPnil (2021: GBP48.7
million)
Group
2022 2021
Liabilities at amortised cost GBP000 GBP000
Trade payables 2,719 3,809
Accruals and other payables 979 1,486
Lease liabilities 975 856
Loan, net of expenses - 1,061
Convertible loan notes 143 131
Loan Notes 3,490 16,066
------ ------
Total 8,306 23,409
====== ======
Company
2022 2021
Liabilities GBP000 GBP000
Trade payables 536 948
Accruals and other payables 67 293
Intercompany payables 175 1,203
Loan, net of expenses - 1,061
Convertible loan notes 143 131
Loan Notes 3,490 15,966
------ ------
Total 4,411 19,602
====== ======
The carrying amount of these liabilities is equivalent to their
fair value.
The Group has not entered into any derivative financial
instruments in the current or preceding period.
25 Financial risk management
The Group's activities are exposed to a variety of financial
risks: market risk (including cash flow interest rate risk and
price risk), credit risk and liquidity risk. The Group's overall
risk management programme focuses on the unpredictability of
financial markets and seeks to minimise potential adverse effects
on the Group's financial performance.
Risk management is carried out centrally under policies approved
by the Board of Directors. Management identifies, evaluates and
seeks to mitigate financial risks. The Board of Directors provides
principles for overall risk management as well as policies covering
specific areas, such as foreign exchange risk, interest rate risk,
credit risk, use of derivative financial instruments and
non-derivative financial instruments, and investments of excess
liquidity.
Cash flow interest ris k
The Group pays interest on its borrowings.
The Group has no borrowings at variable rates which would expose
the Group to cash flow interest rate risk. Borrowings issued at
fixed rates expose the Group to fair value interest rate risk. The
Group does not enter into derivatives.
Price risk
The Group is not exposed to significant commodity or security
price risk.
Credit risk
Credit risk is managed at a subsidiary level. Credit risk arises
from cash and cash equivalents as well as credit exposures to
customers, including outstanding receivables. Individual risk
limits are set based on internal and external ratings and reviewed
by management. The utilisation of credit limits is regularly
monitored with appropriate action taken by management in the event
of the breach of a credit limit. The Group has applied the
simplified approach applying a provision matrix based on number of
days past due to measure lifetime expected credit losses and after
taking into account customers with different credit risk profiles
and current and forecast trading conditions. The Group has
recognised a provision in respect of trade receivables of
GBPnil (2021: GBP nil)
Liquidity risk
Management reviews cash forecasts of trading companies of the
Group in accordance with practice and limits set by the Group. The
Group's liquidity management policy involves projecting cash flows
and considering the level of liquid assets necessary to meet
these.
The parent company's operations expose it to the following
risks:
Interest rate risk
The Company pays interest on its loan note borrowings. These are
at fixed rates and therefore there is no exposure to cash flow
interest rate risk. Borrowings issued at fixed rates expose the
Company to fair value interest rate risk. The Company does not
enter into derivatives.
Credit risk
The Company is exposed to credit risk mainly in respect of
inter-company receivables. Details of the approach to credit loss
provisions in respect of intercompany receivables is set out in
note 17 and note 30.
The tables below analyse the Group and the Company's financial
liabilities into relevant maturity groupings based on the remaining
period at the balance sheet date to the contractual maturity date.
These amounts disclosed in the table are the contracted
undiscounted cash flows. Balances within 12 months equal their
carrying balances as the impact of discounting is not
significant.
Group
More
Within 1-2 than
1 year years 2 years Total
At 31 December 2022 GBP000 GBP000 GBP000 GBP000
Trade and other payables 4,544 - - 4,544
Lease liabilities 210 728 37 975
Convertible loan notes - - 143 143
Loan Notes - - 3,490 3,490
------- ------ -------- ------
4,754 728 3,670 9,152
======= ====== ======== ======
Group
More
Within 1-2 than
1 year years 2 years Total
At 31 December 2021 GBP000 GBP000 GBP000 GBP000
Trade and other payables 6,379 730 - 7,109
Lease liabilities 214 415 446 1,075
Loan Note 2025 - - 1,061 1,061
Convertible loan notes - - 152 152
Loan Notes 100 - 16,517 16,617
------- ------ -------- ------
6,693 1,145 18,176 26,014
======= ====== ======== ======
Company
More
Within 1-2 than
1 year years 2 years Total
At 31 December 2022 GBP000 GBP000 GBP000 GBP000
Trade and other payables 536 - - 536
Intercompany payables 175 - - 175
Convertible loan notes - - 143 143
Loan Notes - - 3,490 3,490
------- ------ -------- ------
711 - 3,633 4,344
======= ====== ======== ======
Company
More
Within 1-2 than
1 year years 2 years Total
At 31 December 2021 GBP000 GBP000 GBP000 GBP000
Trade and other payables 2,414 - - 2,414
Intercompany payables 1,203 - - 1,203
Convertible loan notes - - 131 131
Loan Notes - - 17,578 17,578
------- ------ -------- ------
3,617 - 17,709 21,326
======= ====== ======== ======
26 Capital risk management
The Group's objectives when managing capital are to safeguard
the Group's future growth and its ability to continue as a going
concern in order to provide returns for shareholders and to
maintain an optimal capital structure to reduce the cost of
capital. The Group operates in the network and cloud hosting
sector, which, from time-to-time requires substantial fixed asset
investments, but the Group is financed predominately by equity.
In order to maintain or adjust the capital structure, the Group
has previously both issued new shares, bank debt and bank
facilities, and both unsecured and secured loan notes. The Group
monitors capital on the basis of the ratio of net debt to Adjusted
EBITDA. As at 31 December 2022 the ratio was 2.3. Net debt as at 31
December 2022 is calculated as total bank borrowings, as at 31
December 2022 nil, and loan notes (including 'current and
non-current borrowings' as shown in the consolidated balance sheet)
,plus loans, less cash and cash equivalents. Adjusted EBITDA is
defined as earnings before interest, tax, depreciation,
amortisation, impairment charge, non-underlying items, (loss)/gain
on disposal of fixed assets and share-based payments.
The loan note instrument under which the Secured Loan Notes were
issued does not contain any covenants, however, the Group continues
to carefully monitor its capital position. The Group adopts a
risk-averse position with respect to borrowings and maintains
significant headroom to ensure that any unexpected situations do
not create financial stress.
The Group has not proposed a dividend for the current or prior
year.
27 Called up share capital - Group and Company
Shares issued and fully paid 2022 2021
GBP000 GBP000
496,702,792 ordinary shares at 2.5p - 12,418
21,829,449 ordinary shares at 1p 218 -
496,702,800 deferred shares at 2.49p 12,368 -
Shares issued and fully paid 12,586 12,418
====================== =============================
Shares issued and fully paid 2022 2021
GBP000 GBP000
Beginning of the year 12,418 10,020
Issued during 2021 on redemption of
GBP2,397,519
of convertible loan notes - 2,398
Issued during the year on conversion
of secured
loan notes (see below) 167 -
Issued during the year in lieu of
2021 staff bonus
(see below) 1 -
Shares issued and fully paid 12,586 12,418
====================== =============================
Share capital allotted, called up and
fully
paid 2022 2022 2021
No. Ordinary No. Deferred No. Ordinary
Shares Shares Shares
Beginning of the year 496,702,792
shares at
2.5p 496,702,792 - 400,802,032
Issued during 2021 of 95,900,760
shares at 2.5p
on redemption of convertible loan
notes - - 95,900,760
Issue to the Company Secretary of 8 8 - -
new shares
at 2.5p
Sub-division of 496,702,780 shares - 496,702,800 -
into a redenominated
0.01p share and a deferred share
2.49p
Consolidation of 496,702,800 (491,735,772) - -
redenominated 0.01p
share to 4,967,028 shares at 1p
Issue of 16,758,421 shares at 1p on 16,758,421 - -
conversion
of secured loan notes
Issue of 104,000 shares at 1p in lieu 104,000 - -
of 2021
staff bonus (first tranche of three
tranches)
End of the year 21,829,449 496,702,800 496,702,792
====================== ============================= =============
The par value of the shares new Ordinary shares is 1p and the
Deferred shares is 2.49p (2021: old Ordinary shares 2.5p).
The holders of ordinary shares are entitled to receive dividends
as declared from time to time and are entitled to one vote per
share at meetings of the Company.
The holders of Deferred shares are not entitled to receive
dividends, nor are they entitled to vote. The holders of Deferred
shares are entitled to GBP1 for the entire class on winding up. The
Company at anytime may, at its option, redeem all the Deferred
shares for GBP1. The Directors' consider the Deferred shares of no
economic value.
On 11 May 2021 95,900,760 new ordinary shares of 2.5p each were
issued following the receipt of conversion notices from Kestrel
Opportunities and Kestrel Partners LLP for the conversion of
78,638,640 and 17,262,120 new ordinary shares of 2.5p
respectively.
On 2 November 2022 the Members at the Annual General Meeting
followed by the General Meeting passed several resolutions as set
out in the Directors' Report. The capital reorganisation consisted
of the following steps:
1. The amendment of the Articles of Association to set out the
rights and restrictions attaching to the new Deferred shares;
2. the sub-division of each existing Ordinary share into 2 new
shares - a redenominated Ordinary share of 0.01p and a Deferred
share of GBP2.49p each; and
3. every 100 redenominated Ordinary share of 0.01p be
consolidated into a new Ordinary share of 1p each.
Shareholders with fewer than 100 existing Ordinary shares as at
2 November 2022 ceased to be a shareholder.
The 8 existing shares issued to the Company Secretary and
fractional entitlements to a new Ordinary share, where any holding
was not precisely divisible by 100, no fractional share
certificates were issued. The Board decided in the best interest of
the Company was to aggregate the fractional shares and sell them in
the market. The GBP33 proceeds of the sale was donated to the
Prince's Trust, a charity registered with the charities commission
with Charity number 1079675 and which was selected by the Board in
accordance with article 15 of the Company's Articles of
Association.
On 2 November 2022 GBP20,995,862 secured loan notes (including
interest and fees), held by MXC at a rate equivalent to 70 pence in
the pound, were converted into 16,476,574 new Ordinary shares of 1p
at an assumed share price of GBP0.892 per new ordinary share.
Another 3 secure loan note holders converted their 1,578 secure
loan notes to new Ordinary 1p shares on the same terms as the MXC
conversion receiving. Fees relating to the capital reorganisation
were GBP250,000.
On 24 November 2022 104,000 new Ordinary 1p shares were allotted
to a member of staff in lieu of one-third of his 2021 bonus.
As at 31 December 2022 the Company has a total number of shares
in issue of 518,532,249 with a total nominal value of
GBP12,586,194. The Company has 21,829,449 new Ordinary shares of 1p
and 496,702,800 Deferred shares of 2.49p
28 Share-based payment
The share-based payment charge comprises:
2022 2021
GBP000 GBP000
Equity-settled share-based charges arising from
warrants - 16
-------- ------
Total charge - 16
======== ======
MXC warrants
Number
------------
Warrants as at 1 January 2022 20,040,101
------------
Lapsed during the year (20,040,10)
============
Warrants as at 31 December 2022 -
============
The following table illustrates the number and weighted average
exercise prices (WAEP) of, and movements in warrants during the
year:
2022 2022 2021 2021
Number WAEP Number WAEP
Opening balance 20,040,101 GBP0.17 20,040,101 GBP0.17
Lapsed during the year (20,040,101) GBP0.17 (20,040,101) -
------------ ------------- ------------ -------
Closing balance - - - -
============ ============= ============ =======
There were no warrants exercisable at 31 December 2022 (2021:
20,040,101). All warrants expired during the year.
The amount charged to the income statement in respect of the
share-based payments was GBPnil (2021: GBP16,000).
On 24 November 2022 104,000 new Ordinary 1p shares were allotted
to a member of staff in lieu of one-third of his 2021 bonus. As
these new shares were issued at market value no additional
accounting was required under IFRS 2.
29 Pensions
The Group operates a defined contribution pension schemes for
eligible employees. The charge for the year ended 31 December 2022
relating to continuing operations is GBP0.7 million (continuing
operations 2021: GBP0.4 million). An amount of GBP0.06 million is
included in creditors being outstanding contributions at 31
December 2022 (2021: GBP0.06 million).
30 Related parties
Key management comprise of the Directors, Chief Financial
Officer, the Group Managing Director, and the Group Director.
Directors' emoluments are disclosed in note 11.
Key management personnel
Total remuneration for key management personnel 2022 2021
GBP000 GBP000
Compensation 622 1,187
Social security 19 134
Pension contributions to money purchase pension
scheme 73 30
------ ------
Total 889 1,351
====== ======
Number of key management personnel accruing benefits
under defined contributions 33
Ian Smith, Executive Director at 31 December 2022, held 0.54%
(2021: 0%) through his Self-Invested Pension Plan. Mr Smith is also
Chief Executive Officer and a substantial shareholder of MXC
Capital Limited (MXC). MXC owned 83.4% (2021: 34.8%) of the issued
share capital of the Company at 31 December 2022. Together, Mr
Smith and MXC owned 83.9% (2021: 34.8%) of the issued share capital
of the Company at 31 December 2022.
During the year, the Group and Company paid MXC Capital Markets
LLP, a subsidiary of MXC, for corporate finance advice and other
services amounting to GBP30,000 (2021: GBP29,000). The balance owed
to MXC Capital Markets LLP as at 31 December 2022 was GBP33,000
(2021: GBP91,800).
In addition, the Group paid MXC Advisory Limited, a subsidiary
of MXC, fees of GBP221,000 (2021: GBP200,083) in respect of the
services of Ian Smith as Executive Director. The balance owed to
MXC Advisory Limited as at 31 December 2022 was GBP265,200 (2021:
GBP612,123).
The Group also paid MXC Guernsey Limited, a subsidiary of MXC
Capital Limited in the past in respect of underwriting of loan
notes and guarantee fee of the finance leases with Lombard. The
balance owed to MXC Guernsey as at 31 December 2022 was GBPnil
(2021: GBP29,560).
During the year, Kestrel Partners LLP invoiced the Company
GBPnil (2021: GBP2,500) in respect of the services of Sebastian
White as Non-Executive Director. The balance owed to Kestrel
Partners LLP as at 31 December 2022 was GBPnil (2021: GBPnil).
The Company had the following balances with its subsidiary
companies:
2022 2021
Receivables GBP000 GBP000
IDE Group Limited - 53,664
Tialis Essential IT Manage Limited - 11,846
IDE Group Voice Limited - 3
IDE Group Protect Limited 9 9
Tialis Essential IT Financing Limited - 52
IDE Group Subholdings Limited - 1
-------- ------
Total 9 65,575
======== ======
2022 2021
Payables GBP000 GBP000
Cupid.com inc - 1,033
Castle Digital services inc - 61
Tialis Essential IT Manage Limited 66 -
Selection Services Limited 61 61
Hooya Digital Limited 42 42
Connexions4London Limited 5 5
Aggregated Telecom Limited 1 1
------ -------
Total 175 1,203
====== =======
31 Contingent liabilities
There is a contingent liability in respect of tax owed of
GBP499,404 (2021: GBP819,047) by a former owner, when the business
was privately owned relating to a tax scheme from 2006.We expect
this to be settled by the individual in instalments in 2023. The
Board is confident there will be no recourse to the Group as the
Group would only have a liability if the individual is unable to
pay, which management considers highly unlikely.
32 Other commitments
None.
33 Post balance sheet event
On 1 February 2023, Tialis Essential IT Manage Limited, the
trading subsidiary of Tialis Essential IT PLC, acquired the
profitable partner contracts from Allvotec Limited, a division of
Daisy Group, for an initial consideration of GBP2.037 million. The
acquisition will bring three new channel partners to Tialis,
supporting the diversification of Tialis' partner base and will
build on the existing relationship that Tialis has with its largest
channel partner.
The initial acquisition of GBP2.037 million was satisfied
through the issue of 2,289,295 ordinary shares of 1p each in the
Company. An estimated GBP0.1 million of deferred consideration will
be paid in shares, subject to certain performance conditions being
met by February 2025, also at an effective price of 89.2 pence per
ordinary share.
34 Group reorganisation
During the year ended 31 December 2022, there was an internal
reorganisation of the group structure impacting many non-trading
subsidiaries of the Company. Several of the Company's non-trading
subsidiaries were put into liquidation on a solvent liquidation
basis and since all subsidiaries are under common control of the
Company, all the trade and assets were transferred to the Company
or one of its subsidiaries under the predecessor values method of
accounting. All subsidiaries were wholly owned either directly or
indirectly by the Company.
35 Ultimate controlling party
Following the Secure Loan Note exchange on 2(nd) November 2022
MXC Capital Limited, a company incorporated and domiciled in
Guernsey, became the ultimate controlling party with 83.4% of the
voting shares. There is no ultimate controlling party of MXC
Capital Limited.
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
FR SSUFLAEDSEDI
(END) Dow Jones Newswires
May 09, 2023 02:00 ET (06:00 GMT)
Tialis Essential IT (AQSE:TIA.GB)
Historical Stock Chart
From Oct 2024 to Nov 2024
Tialis Essential IT (AQSE:TIA.GB)
Historical Stock Chart
From Nov 2023 to Nov 2024
