TIDMHVN
RNS Number : 3141M
Harvey Nash Group PLC
27 April 2018
27 April 2018
HARVEY NASH GROUP PLC
("Harvey Nash" or the "Group")
PRELIMINARY RESULTS
24% uplift in core profit before tax
Harvey Nash, the global technology recruitment and outsourcing
group, announces its preliminary results for the year ended 31
January 2018, delivering a record performance.
Financial Results Constant
Currency
-------------------------- --------------------------------- ----------
2018 2017 Variance Variance
-------------------------- ---------- ---------- --------- ----------
Revenue GBP889.3m GBP784.3m 13.4% 9.2%
Gross profit GBP100.1m GBP97.9m 2.2% (0.6%)
Core(1) operating profit GBP11.4m GBP9.3m 22.6% 16.8%
Operating profit GBP6.0m GBP9.2m (34.4%) (40.5%)
Core(1) PBT GBP10.8m GBP8.6m 24.4% 18.2%
Profit before tax GBP5.4m GBP8.5m (37.1%) (43.7%)
Core(1) EPS 11.46p 8.86p 29.3%
EPS 4.74p 8.70p (45.5%)
Final dividend 2.652p 2.525p 5.0%
Net cash from operating
activities GBP0.6m GBP15.1m (96.3%)
Net cash at 31 January (GBP6.8m) GBP5.6m (221.4%)
--------------------------- ---------- ---------- --------- ----------
Albert Ellis, Chief Executive Officer of Harvey Nash,
commented:
"The Group delivered an excellent performance in the year to
January 2018, driven by our transformation programme which saw us
sharpen our focus on the buoyant demand for technology skills,
streamline our operations and complete two earnings enhancing
acquisitions. This combination of organic and acquisitive growth,
our renewed strategy and transformed cost base resulted in a 24%
uplift in Core profit before tax and an increased core conversion
margin from 9.5% to 11.7%.
I am particularly delighted by the outstanding performance of
the UK business against a backdrop of Brexit related uncertainty
and an overall decline in demand reported by many others in our
sector. A successful acquisition in IT solutions, increased demand
in the regions and strong growth in Financial Services in London
has contributed to this excellent result.
We are encouraged by the strong trading momentum in the second
half of the year to January 2018 which has continued into the
current year. As a result, the Board is confident the Group will
continue to make significant progress in the year ahead."
Financial Highlights
-- Revenue increased by 13.4% to a record level of GBP889.3m
-- Core(1) operating profit increased by 22.6% to GBP11.4m
-- Operating profit decreased 34.4% to GBP6.0m
-- Core(1) PBT increased by 24.4% to GBP10.8m
-- Core(1) EPS increased by 29.3% to 11.46p
-- Final dividend increased by 5.0% to 2.652p
Operational Highlights
-- Transformation programme on track with expected annualised
savings of GBP2.0m. The cost of this programme impacted statutory
results
-- Listing successfully moved to AIM to support growth strategy
-- Two acquisitions successfully integrated and already delivering synergies:
o PAT (July 2017), a Swedish leadership consulting business
o Crimson (September 2017), a UK IT solutions and recruitment
business
-- In the UK & Ireland, robust growth and market share gains
achieved despite the sector being materially affected by Brexit
uncertainty
o Gross profit increased by 7.2% and operating profit by
7.6%
o Robust organic growth across Ireland, Scotland and offices
outside London
o In London Financial Services division achieved revenue growth
of 28%
o Multiple managed service contracts won by Recruitment
Solutions division
o Contractor numbers up 23% year on year at 31 January 2018
-- In Europe strong organic growth was reported in Benelux and
Nordics with benefits flowing from streamlining actions taken
during the year in Central Europe
o Excellent organic growth from the Benelux with 16.9% increase
in gross profit and 20.7% increase in operating profit
o Nordics gross profit up 5.3% with 47.2% increase in operating
profit
o Strong year on year growth in contractor numbers (up 20% at 31
January 2018) underpinning profit growth and momentum at the start
of the current year
o Outstanding organic growth in Finland, with gross profit up
35.4%
o Turnaround in Germany achieved in second half of the year
-- In Rest of the World, although gross profit fell 11.9% the
benefits from the transformation programme resulted in operating
profit of GBP0.9m (2017: GBP0.2m)
o Record revenues for Executive Search in the USA
o Operating profit in Vietnam increased by 60.3%
Enquiries:
Harvey Nash Albert Ellis (CEO) Tel: 020
and Mark Garratt 7333 2635
(CFO)
Hudson Sandler Michael Sandler Tel: 020
and Hattie O'Reilly 7796 4133
Panmure Gordon (Nominated Ben Thorne, Erik Tel: 020
Adviser & Broker) Anderson, Andrew 7886 2500
Potts
Key:
(1) Core results exclude non-recurring items and the impact of
offices closed during the current financial year. The impact of
these closed offices is described as 'non-core'. There were no
office closures in the year ended 31 January 2017. For further
details see notes 8 to the financial information.
Note: Alternative Performance Measures
The Group uses Alternative Performance Measures (APMs) as key
performance indicators to assess underlying performance of the
Group. All references to non-recurring items, core operations, or
net debt throughout this report meet the definition of an APM.
Descriptions of these APMs and a reconciliation to their equivalent
statutory measures will be detailed on pages 89 to 90 in our Annual
Report and Accounts.
CEO Review
I am delighted to report excellent results showing strong
organic growth and an encouraging contribution from the two
acquisitions made during the year. It is particularly pleasing that
these results are ahead of expectations, which were raised four
times over the course of the year.
Transformation Programme
During the year, management implemented a Transformation
Programme taking action in the following key areas:
-- to focus on our key strength in the Technology and Digital Transformation markets
-- to invest in our market-leading businesses in the UK, Europe and Vietnam
-- to streamline operations by closing underperforming offices,
reviewing overheads and driving efficiencies
-- to move the Company's listing to AIM, a more appropriate
environment for the Group's acquisition strategy
The early results of this transformation are very positive, with
accelerated profit growth in the second half. This can be clearly
seen in the proportion of Group operating profit in the second half
of the year, which represented 60.7% of the total. The success of
the transformation is also reflected in the conversion ratio
(operating profit as a proportion of gross profit) improving, on a
core basis to 12.6% for the second half of the year. Full year
conversion was 10.7% on a statutory basis (2017: 9.5%).
Financial Performance
The year saw record revenue of GBP889.3m, up 13.4%, and gross
profit of GBP100.1m, up by 2.2%. Core profit before tax and
non-recurring items increased by 24.4% to GBP10.8m (2017: GBP8.6m).
On a total basis, taking account of the impact of closed offices,
profit before tax and non-recurring items was GBP10.1m. Removing
these closed offices reduced the Group's core revenue and gross
profit but lifted core operating profit.
Results from the UK & Ireland were excellent, with gross
profit increasing by 7.2% and operating profit before non-recurring
items and Group costs up 7.6%. The strategy to increase market
share by growing the scale of the business through prudent
headcount increases, an acquisition and broad geographic coverage
has resulted in a strong set of results.
With the UK market materially affected by the uncertainty
surrounding Brexit, the business focused on buoyant demand for
technology skills in areas such as the Financial Services sector
where a combination of compliance challenges and Brexit
preparations are creating demand for technology skills and offices
outside of London where demand was stronger.
Changes to the tax treatment of freelancers working in the
Public Sector (IR35 legislation) resulted in some disruption in the
first half of the year but demand and profits rebounded in the
second half. While Executive Search reflected the cautious stance
adopted by business with gross profit down by 10.5%, permanent
placements in IT recruitment was up 13.8%. Multiple contract wins
in the Recruitment Solutions division during the year lifted
organic growth and the total number of contractors at the year-end
was up 23.0% on the prior year. Gross profit for outsourced IT
solutions and software development increased by 10.4%.
In Europe, our market leading businesses in Belgium,
Netherlands, Sweden and Finland delivered strong organic growth.
Contractor growth of 20% increased gross profit in the Benelux by
16.9%. Growth in Executive Search including the acquisition of PAT
in Sweden increased gross profit in the Nordics by 5.3%.
Actions were taken to restructure our businesses in Norway,
Switzerland and Germany, by reducing headcount and property costs.
Whilst this was reflected in the 15.8% decline in Central Europe
gross profit, operating profit for the second half of the year was
GBP0.4m, more than double that of the first half.
In the Rest of the World, an operating profit of GBP0.9m was
achieved compared to GBP0.2m in the prior year thanks to record
results in US Executive Search and strong profit growth in Vietnam.
A key part of the Transformation Programme included a number of
office closures, particularly in Asia. Excluding the results of
these locations, core operating profit in the Rest of the World was
GBP1.4m.
Dividend
The Board is recommending a 5.0% increase in the final dividend
to 2.652 pence per share (2017: 2.525p) in line with the Group's
progressive and sustainable dividend policy. This gives a total
dividend for the year of 4.30 pence per share (2017: 4.09p).
Subject to approval at the Annual General Meeting on 28 June 2018,
the final dividend will be paid on 6 July 2018 to shareholders on
the register on 15 June 2018.
Technology
The Group generates approximately eighty percent of its gross
profit in the technology and digital markets.
The Group's own 2017 global survey of IT leaders identified that
four out of ten companies are increasing their investment in
digital strategies and two thirds of CIOs are experiencing skills
shortages, driving up demand. Latest research suggests that many
jobs in administration, production, retail, logistics and sales
will be replaced in the future by robotics or intelligent software
automation.
Our global reach of Technology Recruitment and Outsourcing
specialisation differentiates Harvey Nash. We are well placed to
benefit from the increasing investment in digital and the
automation and artificial intelligence and big data analytics
trends identified in recent studies.
Strategy
We have a clear strategic vision. We aim to continue to be one
of the market leading technology recruitment, executive search and
outsourcing brands in the UK, Northern Europe and Vietnam with
support from challenger brands in Australia and the USA. Investment
is primarily focused in locations where we have scale, a
well-recognised brand and opportunities for growth.
We offer a one-stop-shop approach to technology and digital
recruitment. Our unique portfolio of services leverages the needs
of our clients, from the very top of an organisation down to the
operational level, from CIO to developer and offshore project
manager. This model is resilient, supporting the Group throughout
the business cycle.
Our growth model is founded on two core activities, acquisitions
and organic growth.
In July 2017 the Group moved its stock market quotation from the
Main Market to the AIM market of the London Stock Exchange. One of
the purposes of this was to facilitate future acquisitions to
complement organic growth in our existing businesses. Critically,
owners of businesses which would fit with the Group have been
attracted to our strategic platform and management culture. We have
been successful over the years in attracting, integrating and
retaining entrepreneurs to continue working within the Group long
after their earnout is finished.
Attracting the very best employees is critical to driving
growth. We invest in our people, fostering an inclusive and
collegiate culture. We were the first recruitment business to be
awarded the Ernst and Young National Equalities Standard, the
accepted standard for inclusiveness in business across the UK and
increasingly the world. Another attraction for our employees is our
corporate purpose.
Board changes
Mark Garratt joined the Board in April 2017. In the course of
year, he has assumed additional responsibilities to those for which
he was recruited particularly to include much of the Group's IT
infrastructure, including cyber security. The Board has decided
formally to broaden the scope of Mark's responsibilities, effective
1 May 2018 and to change his title to Chief Financial Officer.
Outlook and Current Trading
We are encouraged by the strong trading momentum in the second
half of the year to January 2018 which has continued into the
current year. As a result, the Board is confident the Group will
continue to make significant progress in the year ahead.
Albert Ellis
Chief Executive Officer
Group Finance Director's Review
Overview
I am delighted that in my first year as Group Finance Director
the Group has performed so strongly whilst going through
significant changes, including acquisitions and the transformation
programme.
Record revenue increased by 13.4% to GBP889.3m (2017: GBP784.3m)
and gross profit increased by 2.2% to GBP100.1m (2017: GBP97.9m).
On a constant currency basis, revenue grew by 9.2% while gross
profit decreased by 0.6%.
Closing fee earner headcount increased by 1.0% on the previous
year to 619. Investment in UK and Benelux and acquisitions was
offset by reductions in Germany and USA. Acquisitions accounted for
25 additional fee earners in the UK and Sweden.
The net finance charge of GBP0.7m was unchanged on the prior
year as average net borrowings remained similar. The cost of
acquisitions and the transformation programme were offset by strong
trading cashflows.
Profit before tax and non-recurring items and closed offices
increased by 24.4% to GBP10.8m (2017: GBP8.6m) whereas the
statutory profit after tax fell by 41.6% to GBP3.5m (2017: GBP6.0m)
once account is taken of the transformation programme and other
non-recurring items.
The Group had a net borrowings position at 31 January 2018 of
GBP6.8m (2017: net cash of GBP5.6m) which relates to the working
capital required to fund higher levels of trading, and has no
long-term debt. The Group is managed by geography in the main and
in the cases of the UK & Ireland and the Benelux, the overall
results are very similar to core performance whereas Nordics,
Central Europe and the Rest of the World was impacted more by the
transformation programme.
United Kingdom and Ireland
The UK and Irish businesses performed well, growing revenue and
gross profit while the market declined.
2018 2018 2017 Variance
Core Total Restated* Core Total
GBPm GBPm GBPm % %
Gross profit 39.4 39.7 37.0 6.5% 7.2%
Operating profit 6.8 6.7 6.2 9.0% 7.6%
Group and central
service costs (5.7) (4.8) 18.1%
Total Operating
Profit 1.0 1.4 (28.2%)
* In the current year, Group and central service costs are
presented separately to show underlying trading performance in each
segment. The 2017 results have been restated on the same basis.
The UK & Ireland represented 39.7% of the Group's gross
profit in 2018 (2017: 37.8%). The business employs 280 fee earners
in ten offices and is recognised as a leading market specialist in
executive and specialist technology talent provision. On a core
basis, the UK & Ireland represented 40.1% (2017: 38.7%).
Executive Search and interim revenue accounted for 10% of gross
profit, Technology Recruitment 75% and Outsourcing 15% (2017: 12%,
74% and 14% respectively).
Gross profit of GBP39.7m was up 7.2% year-on-year, up 6.6% on a
constant currency basis. Core operating profit was GBP6.8m, up 9.0%
on the prior year (8.2% on a constant currency basis). Taking
account of the closed office in Cork, total operating profit grew
7.6% to GBP6.7m.
Demand was more robust for IT recruitment outside London, with
Scotland, Ireland, the Midlands and Northern England reporting
strong growth. Total gross profit from the UK businesses outside
London grew by 18.2% albeit GBP1.7m related to the Crimson
acquisition. London was mixed with strong growth with financial
services clients held back by reduced demand for executive and
interim roles.
Group and central service costs include the Group marketing, IT
and finance functions as well as listing and Board costs. The Group
transformation yielded cost savings of GBP0.3m in the second half
of the year, offset by GBP1.1m of variable pay accrued on the
improved results (2017: GBPnil).
Mainland Europe
Mainland Europe accounts for 41.2% of the Group's total gross
profit (2017: 39.9%). The Group employs 230 fee earners in 17
offices in nine countries and benefits from leading market
positions.
2018 2018 2017 Variance
Core Total Restated* Core Total
GBPm GBPm GBPm % %
Benelux 19.1 19.1 16.3 16.9% 16.9%
Central
Europe 7.2 7.4 8.8 (17.9%) (15.8%)
Nordics 14.7 14.7 14.0 5.3% 5.3%
Gross profit 41.0 41.2 39.1 4.9% 5.4%
Benelux 7.2 7.2 6.0 20.7% 20.7%
Central
Europe 0.6 0.5 0.9 (33.4%) (42.0%)
Nordics 1.2 1.2 0.8 47.2% 47.2%
Operating
profit 9.0 8.9 7.7 16.8% 15.7%
* In the current year, central costs have been separated out to
show underlying trading performance in each segment. The 2017
results have been restated on the same basis.
Revenue in Mainland Europe increased by 14.0% to GBP529.3m
(2017: GBP464.4m) and gross profit increased by 5.4% to GBP41.2m
(2017: GBP39.1m). On a constant currency basis, growth was 7.8% and
0.3% respectively. Operating profit increased by 15.7% to GBP8.9m
(2017: GBP7.7m), up 9.8% on a constant currency basis. Across the
region, Technology Recruitment placements accounted for 64.2% of
gross profit and leadership services placements accounted for
35.8%.
Benelux
Results from the Netherlands and Belgium were excellent, with
gross profit increasing by 16.9% to GBP19.1m (10.5% on a constant
currency basis). Operating profit increased to GBP7.2m (2017:
GBP6.0m) up 20.7% (14.1% on a constant currency basis). This was
supported by investment in fee earner headcount, which rose from 82
to 88 over the year.
The Netherlands performed very well year on year, growing gross
profit by 16.7% (10.3% on a constant currency basis) and operating
profit by 15.4% (up 9.3% on a constant currency basis) driven by
growing contractor numbers. In addition, an accounting estimate for
aged accrued liabilities in the Netherlands was re-assessed
following a detailed review resulting in a non-recurring credit to
the income statement. In Belgium, the Group continued to make very
good progress, with gross profit increasing by 17.0% (10.5% on a
constant currency basis) with both the Harvey Nash and Talent IT
brands showing double digit growth in both gross profit and
operating profit.
Nordics
The Nordics region comprising Sweden, Norway, Finland and
Denmark also reported encouraging growth. Revenue and gross profit
increased by 4.5% and 5.3% respectively (0.2% and 1.1% on a
constant currency basis). Operating profit grew by 47.2% to GBP1.2m
(41.6% at constant currency) mainly as a result of transformation
actions taken during the year to reduce the cost base in Oslo and
Copenhagen. Sweden accounts for 84.7% of gross profit, reported
strong financial results, supported by the acquisition of PAT in
July 2017. Operating profit grew by 65.7% (62.0% constant currency)
and 26.0% excluding the impact of PAT. Norway gross profit was
11.5% lower (16.1% constant currency). Over the year, the
management team was strengthened, the office was relocated and
performance is improving. Record gross profit was achieved in
Finland with an increase of 35.4% (28.8% constant currency) due to
growth in Executive Search and Board Services. This resulted in an
operating profit compared to a small loss in the prior year.
Central Europe
The Group's Central Europe region comprises Germany, Switzerland
and Poland. Both our German and Swiss operations have been through
a period of restructure and transformation including reductions in
management, fee earners and property overheads. As a result of this
restructure, fee earners were reduced by 28% in Germany and 29% in
Switzerland. As a result, overall revenue fell in this region by
13.6% (17.9% on a constant currency basis), while gross profit fell
by 15.8% (20.0% on a constant currency basis) to GBP7.4m. Although
operating profit fell for the year by 42.0% (43.7% on a constant
currency basis) the second half reflected the progress made from
the actions taken. In Germany gross profit was 12.8% lower (17.6%
on a constant currency basis). In Switzerland, gross profit was
26.1% lower (28.4% on a constant currency basis). Poland saw strong
growth, with gross profit increasing by 23.6% (14.0% on a constant
currency basis). The in-country Technology Recruitment business has
achieved strong growth and provides nearshore recruiting support
for other European IT recruitment businesses.
Rest of World
Results from the rest of the world were mixed, with strong
performances from the remaining offices in Asia Pacific following
the effects of the transformation programme.
2018 2018 2017 Variance
Core Total Restated* Core Total
GBPm GBPm GBPm % %
USA 13.8 13.9 16.6 (16.7%) (16.4%)
Asia Pacific 3.8 5.3 5.2 (26.9%) 2.7%
Gross profit 17.6 19.2 21.8 (19.1%) (11.9%)
USA 0.4 0.1 0.7 (51.1%) (80.8%)
Asia Pacific 1.0 0.7 (0.5) (295.4%) (239.5%)
Operating
profit 1.4 0.8 0.2 487.0% 268.9%
* In the current year, central costs have been separated out to
show underlying trading performance in each segment. The 2017
results have been restated on the same basis.
USA
The USA represented 13.9% of the Group's gross profit in 2018
(2017: 17.0%). The USA is the largest market for technology
recruitment in the world, and though fragmented, it offers strong
growth potential. The Group has five offices in the USA, with 65
fee earners and 45 offshore recruiters based in Vietnam supporting
well-known multinational clients. During the year the loss-making
office in Denver was closed. The US Technology Recruitment business
has faced acute skills shortages particularly on the West Coast,
which reduced conversion rates from vacancies into placements
reducing contractor numbers and the level of permanent placements
compared to the prior year. Gross profit declined by 16.4% to
GBP13.9m, (down 18.9% on a constant currency basis). In the current
year, 24% of gross profit related to Executive Search, with 54%
Technology Recruitment and 22% Outsourcing (2017: 17%, 59% and 24%
respectively). Excluding the impact of the Denver office closure,
core operating profit fell to GBP0.4m, down 51.1% (59.6% constant
currency). On a total basis, operating profit was GBP0.1m (2017:
GBP0.7m).
Asia Pacific
Management have taken a number of actions in Asia to improve
performance in FY19, including the closure of the Hong Kong office
and the Executive Search businesses in Japan and Singapore. The
focus in the region is on IT outsourcing from Vietnam and the
Australian recruitment and offshore business. Led by a strong
performance from Vietnam, Asia Pacific gross profit increased by
2.7% to GBP5.3m (2017: GBP5.2m), with an operating profit of
GBP0.7m compared to a loss of GBP0.5m in the prior year. On a core
basis, stripping out these closed offices operating profit
increased to GBP1.0m (2017: loss of GBP0.5m).
Service Line
2018 2018 2017 Variance
Core Total Restated* Core Total
GBPm GBPm GBPm % %
Executive
Search 21.9 23.5 23.7 (7.4%) (1.0%)
Technology
Recruitment 64.1 64.5 63.1 1.5% 2.3%
Outsourcing 12.1 12.1 11.1 8.8% 8.8%
Total Gross
Profit 98.1 100.1 97.9 0.2% 2.2%
Executive
Search 2.3 2.0 0.8 177.0% 143.0%
Technology
Recruitment 12.9 12.5 11.4 12.7% 9.3%
Outsourcing 1.9 1.9 1.9 2.3% 2.3%
Total Operating
Profit 17.1 16.4 14.1 21.1% 16.3%
Central Costs (5.7) (5.7) (4.8) 18.1% 18.1%
Total Operating
Profit 11.4 10.8 9.3 22.6% 15.4%
* In the current year, central costs have been separated out to
show underlying trading performance in each segment. The 2017
results have been restated on the same basis.
Operating profit in all service lines grew, with IT Solutions
and Outsourcing showing the strongest growth in gross profit with
operating profit improved in the UK and Asia offset weaker lower
results from the USA. On a total basis, growth was similar in both
the Technology Recruitment and Outsourcing service lines. Executive
Search's growth was strong in the USA, stable in the UK &
Europe and reduced in Asia due to headcount reductions in offices
subject to closure. Excluding the impact of closed offices, Group
operating profit before non-recurring items increased by 22.6% to
GBP11.4m (2017: GBP9.3m). On a statutory basis, Group operating
profit before non-recurring items was GBP10.8m, an increase of
15.4% (9.9% on a constant currency basis). Central costs are
discussed above in the UK & Ireland segment.
Taxation
The overall effective rate of tax is a function of the mix of
profits between the various countries in which the Group operates,
with higher rates in the USA, Belgium and Germany, offset by lower
rates elsewhere.
The tax charge for core operations for the year before
non-recurring items was GBP2.4m (2017: GBP2.2m) giving an effective
rate of tax on core operations of 22.6% (2017: 25.5%). The full
charge for the year was GBP1.9m (2017: GBP2.2m) yielding an
effective rate of tax of 34.9% (2017: 25.9%) this is higher due to
the impact of office closures and the accrual release in the
Netherlands which have a higher tax rate than the Group
average.
The deferred tax asset of GBP3.8m (2017: GBP2.8m) relates
primarily to accrued Group interest charges payable by the USA
business and tax losses.
Earnings per Share
Basic earnings per share decreased to 4.80p (2017: 8.70p). EPS
for core operations, before non-recurring items increased to
GBP11.46p (2017: 8.86p).
Balance Sheet
Total net assets at the year-end were GBP60.8m (2017: GBP62.0m).
Property, plant and equipment decreased by GBP0.6m to GBP2.6m
(2017: GBP3.2m) with depreciation exceeding new capital spending.
Intangible assets increased by GBP7.3m to GBP62.4m due to the two
acquisitions. Offsetting this was the GBP0.8m impairment in Japan.
An increase in net trade receivables to GBP120.9m (2017: GBP102.9m)
was due to higher levels of trading in the quarter preceding the
year end. Debtor days were 39.5 days at 31 January 2018 compared to
(2017: 38.0 days. Accrued income increased by GBP6.0m, a result of
timing of the weekly invoicing cycle. Trade payables increased by
GBP10.1m to GBP78.5m in line with higher trading and timings of
contractor payrolls. Accruals increased to GBP56.2m (2017:
GBP52.5m) due mainly to the timing of contractor payments in
Benelux. Deferred consideration increased to GBP4.1m (2017:
GBP0.2m), as a result of the two acquisitions during the year.
Cash Flow
Net cash generated from operating activities was GBP0.5m (2016:
GBP15.1m). The decrease is due to increased working capital as a
result of the higher levels of trading, the costs of transformation
(GBP4.5m) and acquisitions (GBP8.0m). The overall net debt position
at 31 January 2018 was GBP6.8m (2017: net cash of GBP5.6m). Other
significant cash outflows in the year included dividend payments of
GBP3.0m (2017: GBP2.8m) and tax payments of GBP3.3m (2017:
GBP2.9m). Capital expenditure was lower at GBP0.8m (2017:
GBP1.0m).
Banking Facilities
The Group maintains adequate headroom in its banking facilities.
During the year its invoice discounting facilities were increased
from GBP60.0m to GBP70.0m. The facilities are available in the UK
& Ireland, Benelux and the USA. A facility of GBP2.75m with
Close Finance was added to the Group's existing facilities through
the UK acquisition of Crimson.
Mark Garratt
Group Finance Director
Consolidated Income Statement
for the year ended 31 January 2018
2018 2018 2018 2017
Notes Core(*) Non-core(*) Total GBP'000
GBP'000 GBP'000 GBP'000
============================= ======== ========== ============= ========== ==========
Continuing operations
Revenue 885,651 3,608 889,259 784,328
Cost of sales (787,585) (1,600) (789,185) (686,449)
----------------------------- -------- ---------- ------------- ---------- ----------
Gross profit 4 98,066 2,008 100,074 97,879
Administrative expenses (86,637) (2,685) (89,322) (88,559)
============================= ======== ========== ============= ========== ==========
Operating profit before
non-recurring items 11,429 (677) 10,752 9,320
Non-recurring items 8 (2,958) (1,762) (4,720) (119)
============================= ======== ========== ============= ========== ==========
Operating profit 4 8,471 (2,439) 6,032 9,201
Finance costs (671) - (671) (676)
============================= ======== ========== ============= ========== ==========
Profit before tax 7,800 (2,439) 5,361 8,525
Income tax expense 5 (1,992) 123 (1,869) (2,206)
============================= ======== ========== ============= ========== ==========
Profit for the year
from continuing operations 5,808 (2,316) 3,492 6,319
============================= ======== ========== ============= ========== ==========
Discontinued operations
Loss from discontinued
operations - - - (340)
Profit for the year attributable
to owners of the Company 5,808 (2,316) 3,492 5,979
======================================= ========== ============= ========== ==========
Earnings per share
from continuing operations
- Basic 7 7.99p 4.80p 8.70p
- Diluted 7 7.81p 4.70p 8.70p
(*) Core results exclude the impact of offices closed during the
current financial year. These excluded items are described as
'non-core'. There were no office closures in the year ended 31
January 2017. See note 8 for further details on Alternative
Performance Measures.
Consolidated Statement of Comprehensive Income
for the year ended 31 January 2018
2018 2017
GBP'000 GBP'000
------------------------------------------ --------- ---------
Profit for the year 3,492 5,979
------------------------------------------- --------- ---------
Foreign currency translation differences
(1) (2,095) 4,669
Disposal of net investment (1) (5) -
------------------------------------------ --------- ---------
Other comprehensive (loss) / income
for the year (2,100) 4,669
------------------------------------------- --------- ---------
Total comprehensive income for the
year attributable to owners of Company 1,392 10,648
------------------------------------------- --------- ---------
(1) These differences may be recycled into the Consolidated
Income Statement if specific conditions are met.
Consolidated Balance Sheet
as at 31 January 2018
Notes 2018 2017
GBP'000 GBP'000
-------------------------------- ------ ---------- ----------
ASSETS
Non-current assets
Intangible assets 62,381 55,074
Property, plant and equipment 2,623 3,201
Investments 234 264
Deferred tax assets 5 1,483 2,167
Loans receivable 2,015 1,976
-------------------------------- ------ ---------- ----------
68,736 62,682
Current assets
Trade and other receivables 152,664 128,926
Deferred tax assets 5 2,270 794
Cash and cash equivalents 10,487 20,250
165,421 149,970
Total assets 234,157 212,652
-------------------------------- ------ ---------- ----------
LIABILITIES
Current liabilities
Trade and other payables (148,294) (133,186)
Current income tax liabilities (1,575) (2,307)
Borrowings (17,261) (14,694)
Deferred consideration (1,000) (171)
Provisions (1,991) (96)
-------------------------------- ------ ---------- ----------
(170,121) (150,454)
-------------------------------- ------ ---------- ----------
Net current liabilities (4,700) (484)
-------------------------------- ------ ---------- ----------
Non-current liabilities
Deferred consideration (3,060) -
Long-term provisions (321) -
Deferred tax liabilities 5 - (159)
(3,381) (159)
Total liabilities (173,502) (150,613)
-------------------------------- ------ ---------- ----------
Net assets 60,655 62,039
-------------------------------- ------ ---------- ----------
EQUITY
Ordinary shares 3,673 3,673
Share premium 8,425 8,425
Fair value and other reserves 15,079 15,079
Own shares held (811) (910)
Cumulative translation reserve 4,540 6,640
Retained earnings 29,749 29,132
-------------------------------- ------ ---------- ----------
Total equity 60,655 62,039
-------------------------------- ------ ---------- ----------
Consolidated Statement of Changes in Equity
for the year ended 31 January 2018
Share Share Fair Own Cumulative Retained Total
capital premium value shares translation earnings
and held reserve
other
reserves
--------------------- -------- -------- --------- ------- ------------ --------- -------
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
--------------------- -------- -------- --------- ------- ------------ --------- -------
1 February 2016 3,673 8,425 15,079 (1,032) 1,971 26,002 54,118
Profit for the
year - - - - - 5,979 5,979
Currency translation
adjustments - - - - 4,669 - 4,669
--------------------- -------- -------- --------- ------- ------------ --------- -------
Total comprehensive
income for the
year - - - - 4,669 5,979 10,648
Movement in own
shares - - - 122 - - 122
Dividends paid - - - - - (2,849) (2,849)
--------------------- -------- -------- --------- ------- ------------ --------- -------
31 January 2017 3,673 8,425 15,079 (910) 6,640 29,132 62,039
--------------------- -------- -------- --------- ------- ------------ --------- -------
1 February 2017 3,673 8,425 15,079 (910) 6,640 29,132 62,039
--------------------- ----- ----- ------ ----- ------- ------- -------
Profit for the
year - - - - - 3,492 3,492
Currency translation
adjustments - - - - (2,100) - (2,100)
--------------------- ----- ----- ------ ----- ------- ------- -------
Total comprehensive
income for the
year - - - - (2,100) 3,492 1,392
Employee share
option and bonus
plan - - - - - 187 187
Movement in own
shares - - - 99 - (33) 66
Dividends paid
(note 6) - - - - - (3,029) (3,029)
--------------------- ----- ----- ------ ----- ------- ------- -------
31 January 2018 3,673 8,425 15,079 (811) 4,540 29,749 60,655
--------------------- ----- ----- ------ ----- ------- ------- -------
Consolidated Cash Flow Statement
for the year ended 31 January 2018
Notes 2018 2017
GBP'000 GBP'000
------------------------------------------------------------- ------ --------- ---------
Profit before tax 5,361 8,525
Non-recurring items 4,720 119
------------------------------------------------------------- ------ --------- ---------
Profit before tax and non-recurring
items 10,081 8,644
Adjustments for:
* depreciation 1,341 1,284
* amortisation 69 70
* loss on disposal of property, plant and equipment 7 101
* finance costs 671 676
253 -
* share based employee settlement and share option
charge
Operating cash flows before
changes in working capital 12,422 10,775
Changes in working capital:
* decrease / (increase) in trade and other receivables (22,516) 9,633
* increase / (decrease) in trade and other payables 15,994 (2,239)
* increase / (decrease) in provisions 2,191 (35)
Cash flows from operating activities 8,091 18,134
Non-recurring items (4,453) (119)
Income tax paid (3,098) (2,935)
------------------------------------------------------------- ------ --------- ---------
Net cash generated from operating
activities 540 15,080
------------------------------------------------------------- ------ --------- ---------
Cash flows from investing activities
Purchases of property, plant
and equipment (834) (1,049)
Capitalised software development (71) -
costs
Disposal of subsidiary - (6,166)
Cash acquired with acquisitions 75 -
Purchase of subsidiary undertakings (7,757) -
Settlement of deferred consideration (250) (439)
Net cash used in investing
activities (8,837) (7,654)
------------------------------------------------------------- ------ --------- ---------
Cash flows from financing activities
Proceeds from employee share
option exercise - 60
Dividends paid to group shareholders 6 (3,029) (2,849)
Interest paid (671) (676)
Increase / (decrease) in borrowings 2,260 (4,104)
------------------------------------------------------------- ------ --------- ---------
Net cash used in financing
activities (1,440) (7,569)
------------------------------------------------------------- ------ --------- ---------
Decrease in cash and cash equivalents (9,737) (143)
Cash and cash equivalents at
the beginning of the year 20,250 18,506
Exchange movements on cash
and cash equivalents (26) 1,887
------------------------------------------------------------- ------ --------- ---------
Cash and cash equivalents at
the end of the year 10,487 20,250
------------------------------------------------------------- ------ --------- ---------
Notes to the Preliminary Results
1. Publication of non-statutory accounts
The financial information set out in this preliminary
announcement does not constitute statutory accounts for the years
ended 31 January 2018 or 2017, for the purpose of the Companies Act
2006, but is derived from those accounts.
The statutory accounts for 2017 have been filed with the
Registrar of Companies. The statutory accounts for 2018 will be
filed with the Registrar of Companies following the Group's next
Annual General Meeting. The Group's auditors have reported on the
2018 and 2017 statutory accounts; their reports were unqualified
and did not contain statements under Section 498(2) or (3) of the
Companies Act 2006.
2. Basis of preparation
Whilst the financial information included in this preliminary
announcement has been prepared in accordance with the International
Financial Reporting Standards (IFRS) as adopted for use in the
European Union and as issued by the International Accounting
Standards Board, this announcement does not itself contain
sufficient information to comply with IFRS. The accounting policies
applied in preparing this financial information are consistent with
the Group's financial statements for the year ended January 2017
with the exception of the following new accounting standards and
amendments which were mandatory for accounting periods beginning on
or after 1 February 2017, none of which had any material impact on
the Group's results or financial position:
In the current year, the following new and revised Standards and
Interpretations have been adopted:
-- Amendments to IAS 7 'Statement of Cash Flows'
-- Amendments to IAS 12 'Income Taxes'
-- Amendments to IFRS 2 'Share-Based Payments'
-- Annual Improvements to IFRSs 2014-2016 Cycle
The main factors that could affect the business and the
financial results are described in the Principal Risks section of
the 31 January 2017 Annual Report.
3. Going concern
The Group's business activities for the year are described in
the CEO Review and FD Review and the financial statements within
this preliminary announcement. The Directors have reasonable
expectation that the Company and the Group have adequate resources
to continue in operational existence for the foreseeable future. As
a result they continue to adopt the going concern basis of
accounting in the preparation of the financial statements.
The Directors have assessed the Group's viability over a longer
period than the twelve months required by the 'Going Concern'
statement in accordance with the 2014 UK Corporate Governance Code.
The Directors have assessed the Group's viability over the three
year period ending 31 January 2021 which aligns with the Group's
planning process. This period is considered an appropriate balance
between the need to provide a longer term outlook, and the need for
a reasonable degree of confidence in that outlook in a fast-moving
industry.
4. Segment information
IFRS 8 "Operating Segments" requires disclosure of information
about the Group's operating segments. It requires a management
approach under which segment information is presented on a similar
basis to that used for internal reporting purposes. The chief
operating decision maker in the business has been identified as the
Group Board. Services provided by each reportable segment are
Executive Search, Technology Recruitment and Outsourcing.
The accounting policies of the reportable segments are the same
as the Group's accounting policies described in note 2.
The Group Board analyses segmental information as follows:
Gross profit
2018 2018 2018 2017
GBP'000 GBP'000 GBP'000 GBP'000
Geographical Core Non-core Total Restated*
United Kingdom
& Ireland 39,442 252 39,694 37,024
Mainland
Europe 41,019 179 41,198 39,086
Benelux 19,062 - 19,062 16,306
Nordics 14,743 - 14,743 13,996
Central Europe 7,214 179 7,393 8,784
---------------------------- -------- -------- -------- ---------
Rest of
World 17,605 1,577 19,182 21,769
United States 13,829 52 13,881 16,607
Asia Pacific 3,776 1,525 5,301 5,162
---------------------------- -------- -------- -------- ---------
Total Gross
profit 98,066 2,008 100,074 97,879
Service Line
Executive Search 21,947 1,525 23,472 23,700
Technology Recruitment 64,066 483 64,549 63,096
Outsourcing 12,053 - 12,053 11,083
----------------------------- -------- -------- -------- ---------
Total Gross
profit 98,066 2,008 100,074 97,879
Operating profit
2018 2018 2018 2017
GBP'000 GBP'000 GBP'000 GBP'000
Geographical Core Non-core Total Restated*
United Kingdom &
Ireland 6,787 (88) 6,699 6,227
Mainland
Europe 8,958 (81) 8,877 7,670
Benelux 7,162 - 7,162 5,935
Nordics 1,169 - 1,169 794
Central Europe 627 (81) 546 941
----------------------------------- -------- -------- -------- ---------
Rest of
World 1,365 (508) 857 233
United States 364 (221) 143 745
Asia Pacific 1,001 (287) 714 (512)
----------------------------------- -------- -------- -------- ---------
Total 17,110 (677) 16,433 14,130
Service Line
Executive Search 2,332 (287) 2,045 842
Technology Recruitment 12,865 (390) 12,475 11,417
Outsourcing 1,913 - 1,913 1,871
------------------------------------- -------- -------- -------- ---------
Total 17,110 (677) 16,433 14,130
Group and central
service costs (5,680) - (5,680) (4,810)
Total Operating Profit before
non-recurring items 11,429 (677) 10,752 9,320
Non-recurring items
(see note 9) (4,720) (119)
---------------------------------------- -------- -------- -------- ---------
Total Operating Profit 6,032 9,201
Finance costs (671) (676)
---------------------------------------- -------- -------- -------- ---------
Profit before tax 5,361 8,524
---------------------------------------- -------- -------- -------- ---------
*In the current year, Group and central service costs are
separately disclosed to reflect the management information provided
to the chief operating decision maker. The 2017 results have been
restated on the same basis.
There were no discontinued operations during the year.
5. Tax
2018 2018 2018 2017
Core Non-core Total GBP'000
GBP'000 GBP'000 GBP'000
---------------------------- --------- ---------- --------- ---------
Corporation tax on profits - - - -
in the year - UK
Corporation tax on profits
in the year - overseas 2,868 (41) 2,827 2,742
Adjustments in respect
of prior years (4) - (4) 82
Total current tax 2,864 (41) 2,823 2,824
---------------------------- --------- ---------- --------- ---------
Deferred tax (872) (82) (954) (618)
---------------------------- --------- ---------- --------- ---------
Total tax charge from
continuing operations 1,992 (123) 1,869 2,206
---------------------------- --------- ---------- --------- ---------
Discontinued operations
---------------------------- --------- ---------- --------- ---------
Adjustments in respect
of prior years - - - 340
---------------------------- --------- ---------- --------- ---------
Total tax charge from
discontinuing operations - - - 340
---------------------------- --------- ---------- --------- ---------
Total tax charge 1,992 (123) 1,869 2,546
------------------- ------ ------ --------- ------
The tax for the year is higher (2017: higher) than the standard
UK corporation tax rate applied to pre-tax profit. The standard
rate of corporation tax in the UK changed from 20% to 19% with
effect from 1 April 2017. The Group's profits for this accounting
period are therefore taxed at an effective standard rate of 19.17%
(2017: 20.17%).
The differences are explained below for 2018 and 2017 using the
UK standard rate of corporation tax:
2018 2018 2018 2017
Core Non-core Total GBP'000
GBP'000 GBP'000 GBP'000
--------------------------------------- --------- ---------- --------- ---------
Profit before tax from continuing
operations 7,800 (2,439) 5,361 8,525
--------------------------------------- --------- ---------- --------- ---------
Tax at standard UK corporation
tax rate of 19.13% (2017: 20.00%) 1,495 (467) 1,028 1,705
Effects of:
Expenses not deductible for tax
purposes 465 - 465 487
Income not taxable (125) - (125) (441)
Utilisation of brought forward
tax losses not previously recognised (185) - (185) (31)
Tax losses for which no deferred
tax asset is recognised 42 315 357 121
Tax losses now recognised for
deferred tax (64) - (64) (201)
Adjustments to tax in respect
of prior year (4) - (4) 82
Effect of changes in tax rates
on deferred tax balances (16) 44 28 61
Profits taxed at overseas rates 370 (15) 355 411
Other 14 - 14 12
Total taxation 1,992 (123) 1,869 2,206
--------------------------------------- --------- ---------- --------- ---------
Current tax:
Tax on profit in the year 2,868 (41) 2,827 2,742
Adjustments in respect of prior
years (4) - (4) 82
--------------------------------------- --------- ---------- --------- ---------
Total current tax 2,864 (41) 2,823 2,824
--------------------------------------- --------- ---------- --------- ---------
Deferred tax:
Origination and reversal of timing
differences (1,320) (82) (1,402) (679)
Effect of changes in tax rates
on deferred tax balances 448 - 448 61
Total deferred tax credit (872) (82) (954) (618)
--------------------------------------- --------- ---------- --------- ---------
Total tax charge 1,992 (123) 1,869 2,206
--------------------------------------- --------- ---------- --------- ---------
Deferred tax 2018 2017
GBP'000 GBP'000
--------------------------------------------- --------- ---------
Deferred tax assets:
Deferred tax asset to be settled after
more than 12 months 1,483 2,167
Deferred tax asset to be settled within
12 months 2,270 794
--------------------------------------------- --------- ---------
3,753 2,961
Deferred tax liabilities:
Deferred tax liability to be settled after
more than 12 months - (159)
Deferred tax liability to be settled within - -
12 months
--------------------------------------------- --------- ---------
- (159)
Net deferred tax asset 3,753 2,802
--------------------------------------------- --------- ---------
The deferred tax position is analysed below:
Asset Share-based Accelerated Accrued
payments capital Tax interest Loan
allowances losses charges waiver Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
----------------- ------------ ------------ -------- ---------- -------- --------
1 February 2017 10 - 1,521 1,006 424 2,961
Movement 34 (29) 1,212 - (424) 793
----------------- ------------ ------------ -------- ---------- -------- --------
31 January 2018 44 (29) 2,733 1,006 - 3,754
----------------- ------------ ------------ -------- ---------- -------- --------
The deferred tax asset recognised for accrued interest charges
relates to Group interest charges payable by the US business.
Deferred tax assets arising from deductible temporary
differences are only recognised to the extent that it is probable
that there will be sufficient taxable profits against which to
utilise the benefits of the temporary differences, and they are
expected to reverse in the foreseeable future.
Deferred tax assets and liabilities are measured at the tax
rates that are expected to apply in the periods in which they are
realised. The rates enacted or substantively enacted by the UK
government for the relevant periods of reversal are 19% from 1
April 2017 and then 17% from 1 April 2020. The rates enacted by the
US government for the relevant periods of reversal was 26% from 22
December 2017.
Due to the uncertainty of recoverability, deferred tax assets in
respect of tax losses, depreciation in excess of accelerated
capital allowance and deductible temporary differences of GBP3.6m
(2017: GBP4.6m) have not been recognised. Future tax charges may be
reduced as a result of tax losses for which a deferred tax asset is
currently not recognised.
Unremitted Total
Liability earnings
GBP'000 GBP'000
1 February 2017 (159) (159)
Reversed 159 159
------------------ ----------- --------
31 January 2018 - -
------------------ ----------- --------
The deferred tax liability relates to unremitted earnings in
Switzerland.
6. Dividends
The dividends paid in the year were GBP3.0m (2017: GBP2.8m).
The proposed final dividend of GBP1.9m (2.652p per share) is
subject to approval by shareholders at the AGM on 28 June 2018
(2017: 2.525p per share amounting to GBP1.8m) and has not been
included as a liability at 31 January 2018.
2018
GBP'000
-------------------------------------- ---------
Final dividend for year ended 31
January 2017 of 2.525p per share 1,834
--------------------------------------- ---------
Interim dividend for year ended
31 January 2018 of 1.643p per share 1,195
--------------------------------------- ---------
Total 3,029
--------------------------------------- ---------
Proposed final dividend for year
ended 31 January 2018 of 2.652p
per share 1,929
--------------------------------------- ---------
2017
GBP'000
-------------------------------------- ---------
Final dividend for year ended 31
January 2016 of 2.360p per share 1,712
--------------------------------------- ---------
Interim dividend for year ended
31 January 2017 of 1.565p per share 1,137
--------------------------------------- ---------
Total 2,849
--------------------------------------- ---------
Proposed final dividend for year
ended 31 January 2017 of 2.525p
per share 1,835
--------------------------------------- ---------
7. Earnings per share
2018 2018 2018 2017
Core Non-core Total GBP'000
GBP'000 GBP'000 GBP'000
------------------------------------ --------- ---------- ----------- -----------
Earnings
Profit before non-recurring
items 10,758 (677) 10,081 8,644
Non-recurring items (2,958) (1,762) (4,720) (119)
Profit before tax 7,800 (2,439) 5,361 8,525
Tax on profit before non-recurring
items (2,427) 34 (2,393) (2,206)
Tax on non-recurring items 435 89 524 -
Total tax (1,992) 123 (1,869) (2,206)
Profit after tax 5,808 (2,316) 3,492 6,319
------------------------------------ --------- ---------- ----------- -----------
Number of shares
Weighted average number
of shares 72,683,400 72,621,076
Dilutive effect of share 1,635,660 -
plans
------------------------------------ --------- ---------- ----------- -----------
Diluted weighted average
number of shares 74,319,060 72,621,076
------------------------------------ --------- ---------- ----------- -----------
Earnings per share
Basic EPS 7.99p 4.80p 8.70p
Basic EPS before non-recurring
items 11.46p 10.58p 8.86p
Diluted EPS 7.81p 4.70p 8.70p
Diluted EPS before non-recurring
items 11.21p 10.34p 8.86p
Basic earnings per share is calculated by dividing the earnings
attributable to ordinary shareholders by the weighted average
number of ordinary shares in issue during the year, excluding those
held in the employee benefit trust, which are treated as
cancelled.
For diluted earnings per share, the weighted average number of
ordinary shares in issue is adjusted to assume conversion of all
dilutive potential ordinary shares.
8. Alternative performance measures and non-recurring items
Alternative performance measures
In the reporting of financial information, the Group uses
certain measures that are not required under IFRS. We consider that
these additional measures (commonly referred to as 'alternative
performance measures' or 'APMs') provide shareholders with valuable
additional information on the performance of the business. These
measures are consistent with those used internally, and are
considered critical to understanding the financial performance of
the Group. APMs are also used to enhance the comparability of
information between reporting periods, by adjusting for
non-recurring or items considered to be distortive to trading
performance which may affect IFRS measures, to aid shareholders in
understanding the Group's performance. These APMs are not intended
to be a substitute for, or superior to, IFRS measures.
In the current year, a decision was taken to close a number of
underperforming offices. Trading results from offices closed in the
current year are disclosed as an APM on the face of the income
statement. Results from the underlying business are referred to as
'core results' and the impact of closed offices referred to as
'non-core results'.
For this reason, the Group presents a number alternative
performance measures including:
Core operating profit
Core profit before tax
Core earnings per share
The Consolidated Income Statement shows the reconciliation of
these APMs to the most directly comparable IFRS equivalents.
The Group also presents two further APMs:
Net debt - defined as cash and cash equivalents less borrowings,
disclosed in note 19
Non-recurring items - defined in accounting policy note (v)
The non-core operating loss before non-recurring items of
GBP0.7k arose from the following offices closures during the
current year: Denver (USA) GBP0.2m, Japan GBP0.2m, Singapore
GBP0.1m, Cork GBP0.1m and Geneva GBP0.1m.
Office closure costs of GBP1.8m are included in the table of
non-recurring items below and arose as follows: Hong Kong GBP0.7m,
Japan GBP0.5m, Singapore GBP0.2m, Denver (USA) GBP0.2m, Cork
GBP0.1m and Geneva GBP0.1m.
There were no office closures in the prior year.
Non-recurring items
2018 2018 2018 2017
Core Non-core Total GBP'000
GBP'000 GBP'000 GBP'000
------------------------------- --------- ---------- --------- ---------
Group transformation 4,189 1,762 5,951 -
Release of aged accruals (2,871) - (2,871) (539)
Impairment of goodwill 798 - 798 99
Acquisition costs 377 - 377 -
Re-listing on AIM 245 - 245 -
Excess deferred consideration
payable 220 - 220 -
Bad debt write-off - - - 559
Total non-recurring items 2,958 1,762 4,720 119
------------------------------- --------- ---------- --------- ---------
In the year, the Executive Directors commenced a review of the
Group's operations and cost base, implementing a transformation
programme to review underperforming offices, streamline the
business and reduce central overheads.
Office closure costs totalling GBP1.8m are discussed in the APM
section above. The remaining GBP4.2m comprises:
- Recruitment of a new Group Finance Director and consequent
overlapping costs totalling GBP0.4m, considered the first step of
this transformation and are accordingly treated as a non-recurring
item.
- Streamlining businesses in the UK, Nordics and Central Europe
at a cost of GBP0.8m, GBP0.7m and GBP1.3m respectively.
- Restructure and simplification of Group and central services totalling GBP1.0m.
The accounting estimate for aged accrued liabilities in
Netherlands was re-assessed following a detailed review. This
estimate is now in line with the rest of the business and resulted
in a release of aged accrued liabilities totalling GBP3.0m.
As a result of the decision to close the Group's executive
search business in Japan, the goodwill recognised on the
acquisition of Beaumont KK was fully impaired, leading to a
non-recurring cost of GBP798k.
The Group's policy is to recognise acquisition-related costs as
non-recurring items in profit or loss as incurred.
On 28 July 2017, the Group's shares were admitted to AIM and its
listing on the London Stock Exchange's Main Market was cancelled.
The cost of this re-listing was GBP0.2m.
The final deferred consideration payable for the Beaumont KK
acquisition in Japan exceeded initial estimates and the
GBP0.2m shortfall was booked as a non-recurring item.
In the prior year, a review of the USA trade receivable ledger
led to the discovery of uncollected historical invoices totalling
$0.7m which were no longer contractually enforceable.
9. Business combinations
PAT Management AB
On 3 July 2017, the Group acquired 100% of the share capital of
PAT Management AB, a recruitment business in Lund, Sweden, for an
initial cash consideration of SEK 17.6m (GBP1.6m) and contingent
consideration of SEK 11.8m (GBP1.1m). The contingent consideration
arrangements require the Group to pay the selling company, PAT
Invest AB, based on a multiple of earnings before interest and tax
('EBIT'), over threshold performance, for the three years ending
January 2020.
The provisional fair value of the net assets acquired is
approximately equal to the acquiree's carrying amount. The excess
of consideration above net asset values has been attributed in full
to goodwill as no other intangible assets have been identified.
Details of the net assets acquired and the goodwill recognised
were as follows:
GBP'000
-------------------------------------------- --------
Cash consideration 1,602
Deferred consideration 1,077
Fair value of net identifiable assets
acquired (227)
Goodwill recognised at date of acquisition 2,452
Foreign exchange movements (70)
--------------------------------------------- --------
Goodwill at 31 January 2018 2,382
--------------------------------------------- --------
Acquisition-related costs amounted to GBP0.1m.
The assets and liabilities arising at the date of acquisition
were as follows:
GBP'000
---------------------------------- --------
Tangible fixed assets 11
Cash 148
Receivables 289
Payables (221)
Net identifiable assets acquired 227
----------------------------------- --------
The outflow of cash to acquire the business, net of cash
acquired, was:
GBP'000
----------------------------------------- --------
Cash consideration 1,602
Cash and cash equivalents in subsidiary
acquired (148)
Acquisition costs 75
Cash outflow on acquisition 1,529
------------------------------------------ --------
The company recorded revenue of GBP1.3m and gross profit of
GBP1.3m for the 12 months ending 31 January 2018.
Crimson Limited
On 11 September 2018, the Group acquired 100% of the share
capital of Crimson Limited, a UK IT solutions and recruitment
company based in Birmingham, from its management for an initial
cash and cash equivalent consideration of GBP6.1m and deferred cash
consideration of up to GBP9m. The contingent consideration
arrangements require the Group to pay a guaranteed GBP2m over two
years and then on a multiple of earnings before interest and tax
('EBIT'), over threshold performance, for the three years ending
September 2020.
The provisional fair value of the net assets acquired is
approximately equal to the acquiree's carrying amount. The excess
of consideration above net asset values has been attributed in full
to goodwill as no other intangible assets have been identified.
Details of the net assets acquired and the goodwill recognised
were as follows:
GBP'000
-------------------------------------------- --------
Cash and cash equivalent consideration 6,124
Deferred consideration 3,000
Fair value of net identifiable assets
acquired (1,666)
Goodwill recognised at date of acquisition 7,458
Movement in deferred consideration -
-------------------------------------------- --------
Goodwill at 31 January 2018 7,458
--------------------------------------------- --------
Acquisition-related costs amounted to GBP0.3m.
The assets and liabilities arising at the date of acquisition
were as follows:
GBP'000
---------------------------------- --------
Tangible fixed assets 133
Receivables 3,659
Overdraft (73)
Payables (2,053)
Net identifiable assets acquired 1,666
----------------------------------- --------
The outflow of cash to acquire the business, net of cash
acquired, was:
GBP'000
----------------------------------------- --------
Cash consideration 5,851
Cash and cash equivalents in subsidiary
acquired 73
Acquisition costs 302
Cash outflow on acquisition 6,226
------------------------------------------ --------
The company recorded revenue of GBP21.8m and gross profit of
GBP4.6m for the 12 months ending 31 January 2018.
This information is provided by RNS
The company news service from the London Stock Exchange
END
FR BRGDSLSDBGIL
(END) Dow Jones Newswires
April 27, 2018 02:00 ET (06:00 GMT)
Harvey Nash Grp (LSE:HVN)
Historical Stock Chart
From Apr 2024 to May 2024
Harvey Nash Grp (LSE:HVN)
Historical Stock Chart
From May 2023 to May 2024