TIDMBMS
RNS Number : 9757U
Braemar PLC
29 November 2023
THE INFORMATION CONTAINED WITHIN THIS ANNOUNCEMENT IS DEEMED TO
CONSTITUTE INSIDE INFORMATION AS STIPULATED UNDER THE MARKET ABUSE
REGULATION (EU NO. 596/2014) WHICH IS PART OF UK LAW BY VIRTUE OF
THE EUROPEAN UNION (WITHDRAWAL) ACT 2018. UPON THE PUBLICATION OF
THIS ANNOUNCEMENT, THIS INSIDE INFORMATION IS NOW CONSIDERED TO BE
IN THE PUBLIC DOMAIN.
29 November 2023
BRAEMAR PLC
("Braemar", the "Company" and together with its subsidiaries the
"Group")
UNAUDITED HALF YEAR RESULTS
For the six months ended 31 August 2023
Simplification strategy delivering resilience and increasing
scale
Braemar Plc (LSE: BMS), a leading provider of expert investment,
chartering and risk management advice to the shipping and energy
markets, announces its unaudited half -- year results for the six
months ended 31 August 2023 ("H1 FY24" or the "Period").
The Group has delivered a strong performance in the Period,
against a global backdrop of weakening rates in certain sectors.
The addition of Southport Maritime Inc. in FY23, along with two new
desks, more than offset this reduction in rates, enabling the Group
to deliver revenue growth of 8% . Underlying operating profit was,
as expected, lower than H1 FY23, due to an unfavourable foreign
exchange swing (GBP2.8m) and acquisition-related expenditure
(GBP0.9m). As a result, underlying profit after tax was GBP5.1m, a
decrease of GBP4.0m from the prior period.
This set of results demonstrates that our strategy, to
concentrate on shipbroking, expand into new geographies and grow
the highly complementary securities business, while maintaining a
keen focus on operational leverage and cost management, is
delivering a more resilient Group. As a result, Braemar remains on
track to double FY21's underlying operating profit by FY25 on a
sustainable basis.
The Group has continued to trade well in H2 FY24 and remains on
course to meet market expectations(1) for FY24 and the board views
the future with confidence.
Financials
Underlying (2) Statutory
H1 H1 FY23 % change H1 FY24 H1 FY23 % change
FY24
--------- --------- --------- --------- --------- ---------
Revenue GBP74.9m GBP69.4m +8% GBP74.9m GBP69.4m +8%
--------- --------- --------- --------- --------- ---------
Operating profit GBP6.7m GBP10.9m -38% GBP2.2m GBP10.5m -79%
--------- --------- --------- --------- --------- ---------
Profit before
tax GBP6.0m GBP10.5m -43% GBP1.9m GBP10.1m -81%
--------- --------- --------- --------- --------- ---------
Profit after
tax GBP5.1m GBP9.1m -44% GBP1.6m GBP8.6m -82%
--------- --------- --------- --------- --------- ---------
Underlying earnings
per share (basic) 17.43p 31.84p -45% 5.37p 30.22p -82%
--------- --------- --------- --------- --------- ---------
Dividend per
share 4.0p 4.0p - 4.0p 4.0p -
--------- --------- --------- --------- --------- ---------
Net cash GBP3.1m GBP1.8m +72% GBP3.1m GBP1.8m +72%
--------- --------- --------- --------- --------- ---------
Financial highlights
-- Prior year acquisition and investments performing ahead of initial revenue expectations
-- Increase in Group revenue of 8% driven by strong performance
in Chartering and Risk Advisory
-- Underlying operating profit(2) of GBP6.7m (H1 FY23:
GBP10.9m), due to anticipated acquisition-related expenditure
associated with the Madrid tanker desk (GBP0.9m) and a foreign
exchange translation loss of GBP0.8m (H1 FY23: GBP2.0m gain)
-- Underlying operating profit of GBP8.4m (H1 FY23: GBP8.9m)
after adjusting for acquisition-related expenditure and foreign
exchange translation
-- Balance sheet remains strong with net cash position of
GBP3.1m at 31 August 2023 (H1 FY23: GBP1.8m and FY23: GBP6.9m)
-- Interim dividend maintained at 4.0 pence per share (H1 FY23:
4.0 pence), reflecting strong underlying performance and the
board's confidence in the outlook for the Company
(1) Consensus as at 28 November 2023: Revenue GBP150.4m, Underlying operating profit (before
acquisition-related expenditure) GBP18m
(2) Underlying results measures are before specific items, including acquisition and disposal-related
charges and profit/loss from discontinued operations (see Note 5)
Operational highlights
-- Continued growth in volumes, with fixture numbers up 8% from H1 FY23
-- Forward order book increased to $67.2m as at 31 August 2023 (28 February 2023: $56.2m)
-- Average revenue per head at GBP184,000 (H1 FY23: GBP192,000)
Outlook
-- Market conditions healthy in the Group's core sectors, shipping and energy
-- Forward order book continues to be strong, $65.6m as at 31 October 2023
-- Benefits of increased breadth, depth, and scale across the
Group's core competency, shipbroking, continue to compound
-- The Group is continuing to trade well in H2 FY24 and is on
track to meet FY24 market expectations
-- Opportunities for growth remain strong and Braemar is
on-track to double FY21 underlying operating profit by FY25
James Gundy, Group Chief Executive Officer, said:
"Our strategy of simplifying the Group and focusing on
shipbroking with a clear profitable growth agenda has delivered a
strong performance for the first half of FY24. The investment in
new operations, that we made in the prior year, has increased the
resilience, breadth and scale of the business and we continue to
grow our market share."
"The outlook for the shipping industry remains positive and our
growing scale and expertise put us in a great position to provide
quality service to our clients and to capitalise on the many growth
opportunities presented. With the independent internal
investigation now complete, we can now fully focus on continuing on
our growth trajectory."
Results presentations
A presentation for analysts will be held today at 10.30 a.m. at
Buchanan's offices at 107 Cheapside, London, EC2V 6DN. Please
contact the team at Buchanan via braemar@buchanan.uk.com for
further details.
A copy of the presentation and meeting recording will be made
available on the Investor Relations section of Braemar's website
later today: https://braemar.com/investors/ .
The Company is also hosting an online investor presentation for
Retail Investors with Q&A on Friday, 1 December 2023,
commencing at 1.00 p.m. To participate, please register with PI
World at https://bit.ly/BMS_FY23_webinar .
For further information, contact:
Braemar Plc
James Gundy, Group Chief Executive Officer Tel +44 (0) 20 3142 4100
Grant Foley, Group Chief Financial Officer
Rebecca-Joy Wekwete, Company Secretary
Buchanan
Charles Ryland / Stephanie Whitmore / Tel +44 (0) 20 7466 5000
Jamie Hooper
Investec Bank plc
Gary Clarence / Harry Hargreaves / Alice Tel +44 (0) 20 7597 5970
King
Cavendish Securities PLC Tel +44 (0) 20 7220 0500
Ben Jeynes / Matt Lewis (Corporate Finance)
Leif Powis /Dale Bellis/ Charlie Combe
(Sales & ECM)
About Braemar Plc
Braemar provides expert advice in shipping investment,
chartering, and risk management to enable its clients to secure
sustainable returns and mitigate risk in the volatile world of
shipping. Our experienced brokers work in tandem with specialist
professionals to form teams tailored to our customers' needs, and
provide an integrated service supported by a collaborative
culture.
Braemar joined the Official List of the London Stock Exchange in
November 1997 and trades under the symbol BMS.
For more information, including our investor presentation, visit
www.braemar.com and follow Braemar on LinkedIn .
Reconciliation of underlying profit before tax to reported
profit before tax for the period
H1 FY24 H1 FY23
GBPm GBPm
Underlying operating profit 6.7 10.9
Specific items (4.5) (0.4)
Reported operating profit 2.2 10.5
-------- --------
Alternative Performance Measures ("APMs")
Braemar uses APMs as key financial indicators to assess the
underlying performance of the Group. Management considers the APMs
used by the Group to better reflect business performance and
provide more useful information to investors and other interested
parties. Our APMs include underlying operating profit, underlying
profit before tax, underlying earnings per share and net debt.
Explanations of these terms and their calculation are shown in the
summary above and in detail in our Financial Review.
This document contains forward-looking statements, including
statements regarding the intentions, beliefs or current
expectations of our directors, officers and employees concerning,
among other things, the Group's results of operations, financial
condition, liquidity, prospects, growth, strategies and the
business. These statements are based on current expectations and
assumptions and only relate to the date on which they are made.
They should be treated with caution due to the inherent risks,
uncertainties and assumptions underlying any such forward-looking
information. The Group cautions investors that a number of factors,
including matters referred to in this document, could cause actual
results to differ materially from those expressed or implied in any
forward-looking statement, including general business and economic
conditions globally, industry trends, competition, changes in
government and other regulation and policy, interest rates and
currency fluctuations, and political and economic uncertainty
(including as a result of global pandemics). Neither the Group, nor
any of the directors, officers or employees, provides any
representation, assurance or guarantee that the occurrence of the
events expressed or implied in any forward-looking statements in
this document will actually occur. Undue reliance should not be
placed on these forward-looking statements. Other than in
accordance with our legal and regulatory obligations, the Group
undertakes no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information,
future events or otherwise.
CHAIRMAN'S STATEMENT
I am pleased with the Group's performance for the first six
months of the year, despite the work undertaken to address legacy
issues during the first half of the year, the Group has delivered
strong results.
We successfully completed the capital reduction in June 2023,
and then, with the support of external advisers, began a thorough
and complex investigation that ultimately focused on several
historical transactions from 2006 to 2013. This internal
independent investigation is now complete, and the Group is well
positioned to move forward and focus on continuing its development
and growth.
During the previous financial year, the Group acquired Southport
Maritime Inc. in the USA, a tanker desk in Madrid, Spain, and
launched a Natural Gas and Oil derivatives desk. I am delighted to
report that all these businesses outperformed our initial revenue
expectations for the Period and are continuing to perform well.
Most importantly, they have contributed significantly to the
resilience of Group revenue, reducing the impact of less favourable
market rates experienced in some sectors in the Period to deliver
revenue growth of 8%.
As expected, given these new investments, costs have increased
and underlying operating profit has reduced to GBP6.7m from the
GBP10.9m reported last year. However, after adjusting for foreign
exchange translation gains and losses, as well as
acquisition-related expenditure, adjusted underlying operating
profit was GBP8.4m, only GBP0.5m lower than the comparative figure
in H1 FY23 of GBP8.9m.
As well as reflecting the continued improvement of the business,
the strong outturn for the Period demonstrates the hard work,
dedication and resilience of the Braemar team. Their unwavering
commitment to delivering quality service to our clients, whilst
dealing with the historic issues, shows the quality of our people
and I would like to take this opportunity to thank them.
The Group continues to trade well and the outlook for the
business and shipping market remain positive. As a result of the
strong underlying financial performance in the Period and the
positive outlook, I am delighted to declare an interim dividend of
4.0 pence per share. This will be paid on 29 March 2024 for all
shares on the register on 23 February 2024. The last date for
Dividend Reinvestment Plan ("DRIP") elections will be 8 March 2024.
The DRIP is provided by Equiniti Financial Services Limited. The
DRIP enables the Company's shareholders to elect to have their cash
dividend payments used to purchase the Company's shares. More
information can be found at www.shareview.co.uk/info/drip .
CHIEF EXECUTIVE OFFICER'S STATEMENT
I am delighted with our performance over the last six months.
The investment we have made in acquisitions and new teams has more
than offset the weakening rates experienced in some of our sectors,
allowing us to achieve revenue growth of 8% against the same period
last year. This proves that our strategy of focusing on
shipbroking, moving into new geographies and growing our highly
complementary securities business is delivering a more diversified
and resilient business.
As expected, these investments have increased our cost base, but
we remain on track to deliver a sustainable doubling of our FY21
underlying operating profit by FY25, as we focus on prudent cost
control and delivering operational leverage.
The outlook for the shipping industry remains positive and our
growing scale and expertise puts us in a great position to give the
best possible service to our clients and continue on our growth
trajectory.
I would also like to take this opportunity to thank our
shareholders and the Braemar team for their patience and
understanding during this Period. I am very proud of the continued
hard work and resilience that the team has shown. With the internal
independent investigation now complete and our growth-focused
strategy delivering strong results, we look to the future with
confidence.
OPERATING AND FINANCIAL REVIEW
As a result of the streamlined business and focus on our core
Shipbroking activities, as in the prior year, the Group is
presenting three business segments: Investment advisory, Chartering
and Risk advisory.
Investment advisory Sale and Purchase
Corporate Finance
Chartering Deep Sea Tankers
Specialised Tankers
Offshore
Dry Cargo
---------------------
Risk advisory Securities
---------------------
Revenue H1 FY24 H1 FY23 Change
GBPm GBPm %
Investment advisory 12.4 16.3 (24%)
Chartering 52.6 44.9 17%
Risk advisory 9.9 8.2 21%
-------- -------- -------
Total in Sterling GBP74.9 GBP69.4 8%
-------- -------- -------
Total in US dollars $92.6 $88.1 5%
-------- -------- -------
Chartering performed strongly in the Period, particularly Deep
Sea Tankers driven by the additional revenue from the acquisitions
that were made at the end of FY23. Specialised Tankers and Offshore
also performed well, however, these performances were partially
offset by a weaker Dry Cargo market.
Investment advisory had a weaker Period than last year,
primarily driven by the more 'lumpy' revenue profile. However, the
pipeline for these businesses remains strong.
Risk advisory continues to grow, as we expand our offering and
meet the risk management requirements of our clients.
As at 31 October 2023, the forward order book totalled US$65.6m,
compared to US$56.2m as at 28 February 2023. This represents an
increase of $9.4m in the eight months to 31 October 2023.
USD revenues have grown by 5%, whilst reported GBP revenues have
increased by 8% supported by the Group's hedging.
SEGMENTAL PERFORMANCE
INVESTMENT ADVISORY
H1 FY24 H1 FY23 Change
GBPm GBPm %
Revenue 12.4 16.3 (24%)
Underlying operating profit 1.7 3.7 (55%)
-------- -------- -------
Sale and Purchase
Total revenue for Sale and Purchase in H1 FY24 was GBP11.3m, a
16% decrease on the prior year. During the Period, there was strong
interest for second hand tankers and gas carriers, and dry bulk
deals continued to trade actively despite the more changeable
sentiment driving the deals. Newbuilding enquiries for larger LPG
carriers remained extremely strong, although the lack of prompt
newbuilding slots continues to dampen conventional vessel
newbuilding activity.
Corporate Finance
Total revenue for Corporate Finance in H1 FY24 was GBP1.2m, a
decrease of 60% on prior year. The majority of the revenue in this
business is success fee based, and as a result these fees are not
earned evenly over the year. However, the business continues to
have a strong pipeline and it is expected that revenue performance
will improve in the second half of the year.
The adverse variance in underlying operating profit in the
Investment advisory segment is the result of the weaker performance
in both parts of the segment.
CHARTERING
H1 FY24 H1 FY23 Change
GBPm GBPm %
Revenue 52.6 44.9 17%
Underlying operating profit 6.4 6.9 (8%)
-------- -------- -------
Tankers
Revenue for Deep Sea Tankers in H1 FY24 was GBP28.5m, a 68%
increase on H1 FY23. Of this, GBP10m came from the new businesses
in the USA and Spain, which are performing strongly. Overall,
tanker rates remained relatively robust in the face of ongoing
geopolitical uncertainty and OPEC cuts and this is expected to
continue.
Revenue for Specialised Tankers in H1 FY24 was GBP9.3m, a 15%
improvement on H1 FY23. Whilst rates softened slightly, the growing
international reach of the business is driving revenues.
Offshore Energy Services
Revenue for Offshore Energy Services was GBP3.8m, a 70%
improvement on H1 FY23. This division saw a strong market recovery
in the Period, driven by a combination of a resurgent oil and gas
sector as well as the continuation of a rapidly growing offshore
wind industry. Tightening supply and demand, compounded by a lack
of newbuilding, led to an improvement in day rates.
Dry Cargo
Revenue for Dry Cargo was GBP11.0m, a 37% decrease on prior
year. Overall Dry Cargo volumes were at similar levels to those in
H1 FY23 however, underlying market rates were significantly lower,
driving a reduction in revenues. Forward cargo contract fixing
increased, as charterers took advantage of low spot rates, and,
whilst volatile fuel costs contributed to some spikes in rates,
there was significantly less port congestion in China, leading to
greater fleet efficiency and capping of rates.
Despite the improved revenue, underlying operating profit was 8%
weaker due to costs relating to the new businesses.
RISK ADVISORY
H1 FY24 H1 FY23 Change
GBPm GBPm %
Revenue 9.9 8.2 21%
Underlying operating profit 1.4 1.5 (5%)
-------- -------- -------
Securities
Revenue for Securities was GBP9.9m, a 21% rise on H1 FY23, the
division continued to grow, expanding its global product range to
include Natural Gas, EUA allowances, LNG FFA and oil derivatives,
increasing the team to over 30 brokers.
Despite challenging market conditions leading to reduced rates
for Dry FFA contracts, volumes continued to rise and the ongoing
enhancements to the business' proprietary pricing platform,
Braemarscreen.com, led to increased interest. Daily user volumes
almost doubled to 4,000 from a year ago.
The Natural Gas desk performed extremely well and continues to
broaden its reach, working closely with our shipping desks. Global
political instability increased market volatility, underscoring the
importance of proactive risk management and securing energy
resources ahead of the winter months.
The Tanker FFA market was also very active, and our team
continued to broker a significant market share. Time Charter
Equivalent rates remained high and ongoing geopolitical factors
have kept volatility high.
Other operating costs
Central costs H1 FY24 HI FY23 Change
GBPm GBPm %
Central costs 2.7 1.2 125%
-------- -------- -------
Central costs were up 125% compared with the previous period.
However, the prior year included a favorable foreign exchange gain
of GBP1.5m. When adjusting for this, central costs are unchanged
year on year.
Specific items
H1 FY24 H1 FY23
GBPm GBPm
Operating costs 1.9 -
-------- --------
Acquisition related items 2.6 0.4
-------- --------
Other items (0.4) 0.1
-------- --------
The Group has separately identified certain items that are not
part of the underlying trade of the Group. These specific items are
material in both size and/or nature and the Directors believe that
they may distort the understanding of the underlying performance of
the business. Specific items included within operating costs mainly
relate to costs incurred in relation to the internal independent
investigation.
Acquisition related costs are primarily employment costs
relating to the treatment of the consideration for the acquisition
of Southport and post contractual costs relating to the Madrid
team. Other items include a gain on the revaluation of the embedded
derivatives and a foreign exchange gain relating to the convertible
loan notes issued on the acquisition of the Naves business. For
further details see Note 5.
Foreign exchange
The majority of the Group's revenue is earned in USD. The US
dollar exchange rate relative to Sterling weakened from
US$1.21:GBP1 at 28 February 2023 to US$1.27:GBP1 at 31 August
2023.
At 31 August 2023, the Group held forward currency contracts to
sell US$148.9m at an average rate of US$1.24/GBP1.
The Group also has material liabilities in Euros and the Euro
rate weakened against Sterling from EUR1.14:GBP1 at 28 February
2023 to EUR1.17:GBP1 at 31 August 2023.
Balance sheet
Net assets at 31 August 2023 were GBP80.4m (28 February 2023:
GBP76.7m). A review aimed at identifying evidence of impairment of
intangible assets was carried out and no such impairment was
identified.
Trade and other receivables decreased by GBP5.3m to GBP38.0m (28
February 2023: GBP43.3m) including provisions for the impairment of
trade receivables which decreased by GBP1.1m from GBP3.7m at 28
February 2023.
Amounts totalling GBP3.6m have been included in respect of the
expected deferred and contingent consideration receivable for the
disposal of Cory Brothers at 31 August 2023. GBP1.8m is due in May
2024 and is presented as current, GBP1.8m is due in May 2025 and
has been presented as non-current. There has been no significant
change to the expected contingent consideration and the unwinding
of the discounting has been credited to finance income.
The pension surplus increased by GBP0.7m to GBP1.8m during the
Period (28 February 2023: GBP1.1m) largely reflecting increases in
discount rates.
Shares held in the Group's Employee Share Ownership Plan
("ESOP") increased by GBP1.9m from GBP10.6m at 28 February 2023 to
GBP12.5m at 31 August 2023, due to the additional shares purchased
by the ESOP.
Borrowings and cash
At 31 August 2023, the Group held cash of GBP29.1m (28 February
2023: GBP34.7m). The decrease in cash is largely attributable to
the reduction in borrowings and tax paid.
The Group has continued to pay down debt and the net bank
position was cash of GBP3.1m compared with GBP6.9m at 28 February
2023, reflecting the higher level of cash payments typically seen
in the first half of the year.
The Group continues to hold a revolving credit facility with
HSBC ("RCF"). The RCF limit totals GBP40.0m with GBP30.0m available
immediately and an accordion limit of GBP10.0m. Drawdown of the
accordion facility is subject to additional credit approval. The
facility is for a three-year duration to November 2025, but at the
Group's option this can be extended by one year on each of the
first and second anniversaries of its completion. Therefore, the
maximum possible duration is five years.
The RCF has a number of covenants, in particular the ratio of
debt to rolling 12-month EBITDA with a limit of 2.5x. In addition,
the RCF has a requirement to provide the Group's audited financial
statements within six months of the year end. Due to the delay in
completing the FY23 audited financial statements, the Group
obtained waivers for this requirement. The Group also has access to
global cash management arrangements, notably in our regional hubs
of UK, Germany and Singapore.
The operating cash flows of the Group exhibit seasonality with
higher bonus payments occurring in the first half of the financial
year and it is therefore normal for the second half of the year to
generate more cash .
Dividend
As previously announced, a final dividend of 8.0 pence per
ordinary share for FY23 will be proposed at the reconvened Annual
General Meeting on 18 December 2023, for payment on 9 February
2024. The board remains committed to its progressive dividend
policy and an interim dividend of 4.0 pence has been declared for
the Period, which will be paid on 29 March 2024.
Taxation
The total tax charge of GBP0.3 million consists of a current tax
charge of GBP0.8 million and a deferred tax credit of GBP0.6
million. The total tax charge of GBP1.5m for the comparative period
comprises a current tax charge of GBP2.1m and a deferred tax credit
of GBP0.6m.
Current tax is charged at 23.5% on underlying profits for the
six months ended 31 August 2023 (FY22: 20.2%) representing the best
estimate of the average annual effective tax rate expected to apply
for the full year, applied to the pre-tax income of the six-month
period. The annual effective tax rate in the current Period is
higher than the prior year, partly due to the increase in UK tax
rate from 19% to 25%, but broadly lower than the standard rate
applicable due to the impact of timing differences.
Deferred tax assets arise primarily in the UK, the deferred tax
credit is based on 25.0% for the six months ended 31 August 2023
(H1 FY23: 25.0%) The amount of deferred tax is based on the
expected manner of realisation of the carrying amount of assets and
liabilities. The Directors believe it is probable that there will
be sufficient taxable profits in the future to recover the deferred
tax assets in full.
Principal risks
The Directors consider that the principal risks and
uncertainties which could have a material effect on the Group's
performance identified on pages 49 to 51 of the 2023 Annual Report
and Accounts are also applicable for the period of six months to 31
August 2023. These include risks associated with sanctions and
trade restrictions, integration risk, loss of key personnel and
weak organisational culture, compliance with laws and regulations,
currency fluctuations, cybercrime and data security, disruptive
technology, environment and climate change and geopolitical and
macroeconomic risks.
The Directors continue to monitor the risks associated with the
conflicts in Ukraine and the Middle East. The Group's compliance
with sanctions related to the conflict in the Ukraine is not
expected to have any material effect on trading in the current
financial year nor does the Group have any existing material
exposure.
Going concern
Following a detailed review, no material uncertainty has been
identified and the interim condensed consolidated financial
statements have been prepared on a going concern basis. See Note
2.
Condensed Consolidated Income Statement
Unaudited Unaudited
Six months ended Six months ended
31 Aug 2023 31 Aug 2022
------------------------------------------------------ ----------------------------------------------------
Specific Specific
Underlying items Total Underlying items Total
Notes GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
-------------------- ----- ---------------- ------------------ ---------------- --------------- ------------------ ---------------
Revenue 4 74,929 - 74,929 69,439 - 69,439
Operating expense:
Operating costs 5 (67,355) (1,903) (69,258) (58,540) - (58,540)
Acquisition-related
expenditure 5 (862) (2,597) (3,459) - (377) (377)
Total operating
expense (68,217) (4,500) (72,717) (58,540) (377) (58,917)
-------------------- ----- ---------------- ------------------ ---------------- --------------- ------------------ ---------------
Operating
profit/(loss) 6,712 (4,500) 2,212 10,899 (377) 10,522
Share of associate
loss for the period 9 1 - 1 (14) - (14)
Finance income 5 552 391 943 99 - 99
Finance costs (1,265) - (1,265) (456) (83) (539)
-------------------- ----- ---------------- ------------------ ---------------- --------------- ------------------ ---------------
Profit/(loss) before
taxation 6,000 (4,109) 1,891 10,528 (460) 10,068
Taxation (923) 597 (326) (1,473) - (1,473)
-------------------- ----- ---------------- ------------------ ---------------- --------------- ------------------ ---------------
Profit /(loss)
attributable
to equity
shareholders
of the Company 5,077 (3,512) 1,565 9,055 (460) 8,595
-------------------- ----- ---------------- ------------------ ---------------- --------------- ------------------ ---------------
Total
-------------------- ----- ---------------- ------------------ ---------------- --------------- ------------------ ---------------
Earnings per
ordinary
share
Basic 7 17.43p 5.37p 31.84p 30.22p
Diluted 7 14.15p 4.36p 24.36p 23.33p
-------------------- ----- ---------------- ------------------ ---------------- --------------- ------------------ ---------------
Condensed Consolidated Statement of Comprehensive Income
For the six months ended 31 August 2023
Restated
[1]
31 Aug 31 Aug
2023 2022
Notes GBP'000 GBP'000
------------------------------------------------------------ ----- --------------- --------
Profit for the period 1,565 8,595
------------------------------------------------------------ ----- --------------- --------
Other comprehensive income/(expense)
Items that will not be reclassified to
profit or loss:
* Actuarial gain on employee benefit schemes - net of
tax 556 1,971
Items that are or may be reclassified
to profit or loss:
* Foreign exchange (losses)/gains on retranslation of (1,873
foreign operations 18 ) 2,417
* Investment hedge gain 18 262 -
* Cash flow hedging gain/(loss) - net of tax 18 2,077 (3,272)
------------------------------------------------------------ ----- --------------- --------
Other comprehensive income 1,022 1,116
------------------------------------------------------------ ----- --------------- --------
Total comprehensive income attributable
to equity shareholders of the Company 2,587 9,711
------------------------------------------------------------ ----- --------------- --------
(1) For further details refer to Note 22 Prior period
adjustments.
Condensed Consolidated Balance Sheet
Unaudited Audited
As at As at
31 Aug 28 Feb
2023 2023
Note GBP'000 GBP'000
------------------------------------ ---- ---------------- -------------------
Assets
Non-current assets
Goodwill 71,341 71,407
Other intangible assets 3,507 3,980
Property, plant and equipment 4,506 5,320
Other investments 1,780 1,780
Investment in associate 9 702 701
Derivative financial instruments 13 430 30
Deferred tax assets 4,478 4,794
Pension surplus 14 1,755 1,120
Other long-term receivables 10 4,929 8,554
------------------------------------ ---- ---------------- -------------------
93,428 97,686
------------------------------------ ---- ---------------- -------------------
Current assets
Trade and other receivables 11 37,997 43,323
Derivative financial instruments 13 2,329 1,224
Current tax receivable 2,136 973
Cash and cash equivalents 29,051 34,735
71,513 80,255
------------------------------------ ---- ---------------- -------------------
Total assets 164,941 177,941
------------------------------------ ---- ---------------- -------------------
Liabilities
Current liabilities
Derivative financial instruments 13 141 1,122
Trade and other payables 47,336 57,310
Current tax payable 1,645 4,141
Provisions 15 2,722 2,575
Convertible loan notes 12 696 699
52,540 65,847
------------------------------------ ---- ---------------- -------------------
Non-current liabilities
Long-term borrowings 27,122 29,919
Deferred tax liabilities 896 344
Derivative financial instruments 13 299 1,022
Other long-term payables 331 542
Provisions 15 468 734
Convertible loan notes 12 2,836 2,852
31,952 35,413
------------------------------------ ---- ---------------- -------------------
Total liabilities 84,492 101,260
------------------------------------ ---- ---------------- -------------------
Total assets less total liabilities 80,449 76,681
------------------------------------ ---- ---------------- -------------------
Equity
Share capital 16 3,292 3,292
Share premium 16 - 53,796
ESOP reserve 17 (12,517) (10,607)
Other reserves 18 9,134 28,819
Retained earnings 80,540 1,381
------------------------------------ ---- ---------------- -------------------
Total equity 80,449 76,681
------------------------------------ ---- ---------------- -------------------
By order of the board
James Gundy Grant Foley
Group Chief Executive Officer Group Chief Financial Officer
28 November 2023
Condensed Consolidated Cash Flow Statement
For the six months ended 31 August 2023
31 Aug
31 Aug 2022
2023 restated
[1]
Notes GBP'000 GBP'000
--------------------------------------------- ----- ------------------- ------------------
Profit before tax 1,891 10,068
Adjustment for non-cash transactions
included in profit before tax
Depreciation and amortisation charges 1,867 1,545
Loss on disposal of fixed assets - 134
Share of loss of associate (1) 14
Share scheme charges 3,802 1,770
Fair value loss on financial instruments
charged to profit or loss 13 66 799
Net finance cost 322 440
Foreign exchange differences
Cash settlement of share based payment 343 (1,177)
Cash settlement of share-based payment (52) -
Adjustment for cash items not included
in profit before tax
Contribution to defined benefit scheme (37) (225)
--------------------------------------------- ----- ------------------- ------------------
Operating cash flow before changes
in working capital 8,201 13,368
--------------------------------------------- ----- ------------------- ------------------
Decrease/(increase) in receivables 6,082 (6,858)
(Decrease)/increase in payables (8,921) 4,551
Increase in provisions (83) 98
--------------------------------------------- ----- ------------------- ------------------
Cash flows from operating activities 5,279 11,159
--------------------------------------------- ----- ------------------- ------------------
Interest received 235 21
Interest paid (1,219) (305)
Tax paid (4,418) (2,159)
--------------------------------------------- ----- ------------------- ------------------
Net cash (used in)/generated from operating
activities (123) 8,716
--------------------------------------------- ----- ------------------- ------------------
Cash flows (used in)/from investing
activities
Purchase of property, plant and equipment (366) (187)
Purchase of other intangible assets (12) (300)
Proceeds from disposal of Cory Brothers 13 1,397 6,500
Principal received on finance lease
receivables 310 300
--------------------------------------------- ----- ------------------- ------------------
Net cash generated from investing activities 1,329 6,313
--------------------------------------------- ----- ------------------- ------------------
(1) For further details refer to Note 22 Prior period
adjustments.
31 Aug
31 Aug 2022
2023 restated
[1]
Notes GBP'000 GBP'000
----------------------------------------------- ------ --------------- ---------
Cash flows (used in)/from financing
activities
Repayment of borrowings (4,098) (3,000)
Proceeds from borrowings 2,500 2,000
Repayment of principal under lease liabilities (1,576) (2,195)
Purchase of own shares (1,931) (4,884)
Net cash used in financing activities (5,105) (8,079)
------------------------------------------------------- --------------- ---------
(Decrease)/increase in cash and cash
equivalents (3,899) 6,950
Cash and cash equivalents at beginning
of the period 34,735 13,964
Foreign exchange (loss)/gain (1,785) 3,144
------------------------------------------------------- --------------- ---------
Cash and cash equivalents at end of
the period 29,051 24,058
------------------------------------------------------- --------------- ---------
The six months ended 31 August 2022 has been restated for the
impact of prior period adjustments. See Note 22.
(1) For further details refer to Note 22 Prior period
adjustments.
Condensed Statement of Changes in Total Equity
Share Share ESOP Other Retained Total
capital premium reserve reserves earnings equity
Note GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------ ---- -------- --------- --------- --------- --------- --------
At 1 March 2022 (reported) 3,221 53,030 (6,771) 27,124 (1,543) 75,061
Prior period adjustment 21 - - - (994) (2,576) (3,570)
------------------------------ ---- -------- --------- --------- --------- --------- --------
At 1 March 2022 (restated) 3,221 53,030 (6,771) 26,130 (4,119) 71,491
Profit for the period - - - - 8,595 8,595
------------------------------ ---- -------- --------- --------- --------- --------- --------
Actuarial gain on employee
benefits schemes - net
of tax (restated) - - - - 1,971 1,971
Foreign exchange gain
arising on translation
of foreign operations - - - 2,417 - 2,417
Loss on cash flow hedges
- net of tax - - - (3,272) - (3,272)
Other comprehensive
(expense)/income (restated) - - - (855) 1,971 1,116
------------------------------ ---- -------- --------- --------- --------- --------- --------
Total comprehensive
(expense)/income (restated) - - - (855) 10,566 9,711
------------------------------ ---- -------- --------- --------- --------- --------- --------
Tax credit taken to
equity - - - - 2,261 2,261
Shares issued 16 26 - - - (26) -
Acquisition of own shares 17 - - (4,884) - - (4,884)
ESOP shares allocated 17 - - 3,849 - (3,849) -
Share-based payments - - - - 1,770 1,770
------------------------------ ---- -------- --------- --------- --------- --------- --------
Transactions with owners 26 - (1,035) - 156 (853)
------------------------------ ---- -------- --------- --------- --------- --------- --------
At 31 August 2022 (restated) 3,247 53,030 (7,806) 25,275 6,603 80,349
------------------------------ ---- -------- --------- --------- --------- --------- --------
At 1 March 2023 3,292 53,796 (10,607) 28,819 1,381 76,681
Profit for the period - - - - 1,565 1,565
------------------------------ ---- -------- --------- --------- --------- --------- --------
Actuarial gain on employee
benefits schemes - net
of tax - - - - 556 556
Foreign exchange loss
arising on translation
of foreign operations - - - (1,873) - (1,873)
Foreign exchange gain
on net investment hedge - - - 262 - 262
Gain on cash flow hedges
- net of tax - - - 2,077 - 2,077
Other comprehensive
income - - - 466 556 1,022
------------------------------ ---- -------- --------- --------- --------- --------- --------
Total comprehensive
income - - - 466 2,121 2,587
------------------------------ ---- -------- --------- --------- --------- --------- --------
Deferred tax expense
on share awards - (638) (638)
Capital reduction 8 - (53,796) - (20,151) 73,947 -
Acquisition of own shares 17 - - (1,931) - - (1,931)
ESOP shares allocated 17 - - 21 - (21) -
Cash paid for share-based
payments - - - - (52) (52)
Share-based payments - - - - 3,802 3,802
------------------------------ ---- -------- --------- --------- --------- --------- --------
Transactions with owners - (53,796) (1,910) (20,151) 77,676 1,819
------------------------------ ---- -------- --------- --------- --------- --------- --------
At 31 August 2023 3,292 - (12,517) 9,134 80,540 80,449
------------------------------ ---- -------- --------- --------- --------- --------- --------
Notes to the Condensed Consolidated Financial Statements
(unaudited)
1 General information
Braemar Plc (the "Company") is a public limited company
incorporated and domiciled in England and Wales. These interim
condensed consolidated financial statements for the six months
ended 31 August 2023 comprise the Company and its subsidiaries
(together referred to as the "Group"). The address of the Company's
registered office is One Strand, Trafalgar Square, London, WC2N
5HR, United Kingdom. The interim condensed consolidated financial
statements of the Group were authorised for issue in accordance
with a resolution of the directors on 28 November 2023.
2 Basis of preparation and statement of compliance
The interim condensed consolidated financial statements for the
six months ended 31 August 2023 have been prepared in accordance
with the Disclosure Guidance and Transparency Rules of the
Financial Conduct Authority and with IAS 34, "Interim Financial
Reporting", and also in accordance with the measurement and
recognition principles of UK adopted international accounting
standards.
These interim accounts and comparative figures for the half year
ended 31 August 2022 and year ended 28 February 2023 do not
constitute statutory accounts for the purpose of section 434 of the
Companies Act 2006. The auditors have reported on the 2023
accounts, and these have been filed with the Registrar of
Companies; their report was unqualified, did not include a
reference to any matters to which the auditors drew attention by
way of emphasis, and did not contain a statement under section
498(2) or (3) of the Companies Act 2006. The half year accounts as
at and for the half years ending 31 August presented in these
condensed consolidated interim financial statements have been
reviewed in accordance with International Standard on Review
Engagements (UK and Ireland) 2410 but have not been audited.
The interim condensed consolidated financial statements do not
include all the information and disclosures required in the annual
financial statements and should be read in conjunction with the
Group's Annual Report for the year ended 28 February 2023, which
were prepared in accordance with UK-adopted international
accounting standards and in conformity with the requirements of the
Companies Act 2006.
These interim condensed consolidated financial statements have
been prepared on a going concern basis with a reasonable
expectation that the Group has adequate resources to continue in
operational existence for at least 12 months from the date of
signing of the interim condensed consolidated financial statements.
In reaching this conclusion the directors considered cash flow
forecasts that have been prepared in the light of current trading,
the continued impact of conflict in the Ukraine and the possibility
of a global recession. The Directors have considered the trading
and cash flows over the first six months of the year which has been
good across the Group's business and has benefitted from the
volatility in the shipping markets caused by international
conflicts. The Directors consider that the breadth of the Group's
business model and the diversity of the broking operation and the
markets in which the Group now operates, have insulated the
business well from cycles in any one shipping market. The Directors
have also considered forward-looking market data in respect of the
shipping market. This includes the forward order book within the
Chartering segment, and the potential within the Investment
Advisory segment.
The Group's RCF is for GBP30.0 million plus an accordion limit
of GBP10.0 million. Drawdown of the accordion facility is subject
to additional credit approval. It has an EBITDA leverage covenant
of 2.5x and a minimum interest cover of 4x. At 31 August 2023, 31
May 2023 and 28 February 2023 the Group met all financial covenant
tests. As at 31 August 2023 the Group's net cash was GBP3.1 million
with available headroom in the GBP30.0 million RCF of GBP3.8
million (net cash is calculated as cash less secured RCF).
The Group has updated its expected revenue, cost and cash
forecasts in the light of the positive trading over the first half
of the current financial year and assessed the ability of the Group
to operate both within the facility covenants and the facility
headroom. A number of downside sensitivities were tested including
reverse stress scenarios. The results of this exercise showed that
the Group could withstand revenue reductions of 35% before it was
forecast that covenants would be breached or liquidity
insufficient, after taking into account reasonable cost mitigations
and other cash management measures within the control of the
Group.
The Directors have considered these revenue downside
sensitivities and in the light of the revenue growth seen in the
period and the prospects for the second half of the year have
concluded that it would be remote that revenues would be impacted
to this extent over the assessed going concern period,
The Directors consider revenue as the key assumption in the
Group's forecasts as the operating costs are largely fixed or made
up of discretionary bonuses which are directly linked to
profitability.
To date the current geo-political instability and global trade
interruption has not had a significant impact on the business but
there remains uncertainty over the current outlook. However, the
directors are comfortable that under the scenarios run, the Group
could withstand a decline in revenue as described and continue to
operate within the available banking facilities. Accordingly, the
Group continues to adopt the going concern basis in preparing the
condensed consolidated financial statements.
Forward-looking statements
Certain statements in this interim report are forward-looking.
Although the Group believes that the expectations reflected in
these forward-looking statements are reasonable, we can give no
assurance that these expectations will prove to be correct. Because
these statements involve risks and uncertainties, actual results
may differ materially from those expressed or implied by these
forward-looking statements. We undertake no obligation to update
any forward-looking statements whether as a result of new
information, future events or otherwise.
3 Accounting policies
The Group has applied the same accounting policies and methods
of computation in its interim condensed consolidated financial
statements as in its annual consolidated financial statements as at
and for the year ended 28 February 2023, except as described below,
and should be read in conjunction with the 2023 Annual Report.
No new standards or amendments effective for reporting periods
beginning on or after 1 March 2023 had a material impact on the
interim condensed consolidated financial statements for the period
ended 31 August 2023.
Amendments to IFRS Accounting Standards
The following amendments to IFRS Accounting Standards have been
applied for the first time by the Group. Their adoption has not had
any material impact on the amounts reported or the disclosures in
these condensed half-yearly financial statements:
-- IFRS 17 Insurance Contracts (including the June 2020 and
December 2021 Amendments to IFRS 17)
-- Amendments to IAS 12 Income Taxes - Deferred Tax related to
Assets and Liabilities arising from a Single Transaction
-- Amendments to IAS 1 Presentation of Financial Statements and
IFRS Practice Statement 2 Making Materiality Judgements -
Disclosure of Accounting Policies
-- Amendments to IAS 12 Income Taxes - International Tax Reform
- Pillar Two Model Rules
-- Amendments to IAS 8 Accounting Polices, Changes in Accounting
Estimates and Errors - Definition of Accounting Estimates
Accounting estimates and critical judgements
The preparation of interim financial statements in conformity
with IFRSs requires management to make judgements, estimates and
assumptions that affect the application of accounting policies and
the reported amounts of assets and liabilities, income and
expenses. Actual results may differ from these estimates.
In preparing these interim condensed consolidated financial
statements, the significant judgements made by management in
applying the Group's accounting policies and the key sources of
estimation uncertainty were consistent with those that applied to
the consolidated financial statements as at and for the year ended
28 February 2023.
Seasonality
The Group's operating cash flows exhibit seasonality in that the
majority of bonus payments occur in the first half of the financial
year. The Group's revenues are not subject to significant seasonal
variation.
4 Segmental information and revenue
a) Business segments
The Group's operating segments are Chartering, Investment
advisory and Risk advisory. The Chief Operating Decision Maker is
considered to be the Group's board of directors. Each of
Chartering, Investment Advisory and Risk Advisory are managed
separately, and the nature of the services offered to clients is
distinct between the segments. The Chartering segment includes the
Group's shipbroking business, Risk Advisory includes the Group's
regulated securities business and Investment Advisory focuses on
transactional services.
The board considers the business from both service line and
geographic perspectives. A description of each of the lines of
service is provided in the operating and financial review.
Central costs relate to board costs and other costs associated
with the Group's listing on the London Stock Exchange. All segments
meet the quantitative thresholds required by IFRS 8 as reportable
segments.
Underlying operating profit is defined as operating profit for
continuing activities before specific items as set out in Note
5.
The segmental information provided to the board for reportable
segments for the six months ended 31 August 2023 is as follows:
Revenue Operating profit/(loss)
------------------ -------------------------
Six Six Six Six
months months months months
ended ended ended ended
31 Aug 31 Aug 31 Aug 31 Aug
2023 2022 2023 2022
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------------- -------- -------- ------------ -----------
Chartering 52,567 44,892 6,385 6,931
Investment advisory 12,445 16,325 1,663 3,719
Risk advisory 9,917 8,222 1,379 1,457
--------------------------------------- -------- -------- ------------ -----------
Trading segments revenue/results 74,929 69,439 9,427 12,107
--------------------------------------- -------- -------- ------------ -----------
Central costs (2,715) (1,208)
--------------------------------------- -------- -------- ------------ -----------
Underlying operating profit 6,712 10,899
--------------------------------------- -------- -------- ------------ -----------
Specific items included in operating
expenses (4,500) (377)
--------------------------------------- -------- -------- ------------ -----------
Operating profit 2,212 10,522
--------------------------------------- -------- -------- ------------ -----------
Share of associate's profit/(loss) for
period 1 (14)
Net finance expense (322) (440)
--------------------------------------- -------- -------- ------------ -----------
Profit before taxation 1,891 10,068
--------------------------------------- -------- -------- ------------ -----------
Geographical segment - by origin
The Group manages its business segments on a global basis. The
Group's main geographical area of operation and also the home
country of the Company is the United Kingdom.
Geographical information determined by location of customers is
set out below:
Revenue
----------------------
Six months Six months
ended ended
31 Aug 31 Aug
2023 2022
GBP'000 GBP'000
------------------ ---------- ----------
United Kingdom 37,777 36,061
Singapore 11,102 13,251
United States 10,358 1,167
Australia 4,412 8,579
Switzerland 4,027 5,168
Germany 363 1,646
Rest of the World 6,890 3,567
------------------ ---------- ----------
Total 74,929 69,439
------------------ ---------- ----------
b) Revenue analysis
The Group disaggregates revenue in line with the segmental
information presented above, and also by desk. Revenue analysed by
desk is provided below.
Revenue
----------------------
Six months Six months
ended ended
31 Aug 31 Aug
2023 2022
GBP'000 GBP'000
--------------------------------------- ---------- ----------
Chartering
Deep Sea Tankers (incl. Projects) 28,513 17,005
Specialised Tankers & Gas 9,256 8,054
Offshore 3,773 2,224
Dry Cargo 11,025 17,609
Chartering sub-total 52,567 44,892
Shipping Investment Advisory
S&P 11,291 13,454
Corporate Finance 1,154 2,871
Shipping Investment Advisory sub-total 12,445 16,325
Shipping Risk Advisory
Securities (incl. GFI) 9,917 8,222
Shipping Risk Advisory sub-total 9,917 8,222
Total revenue 74,929 69,439
--------------------------------------- ---------- ----------
There is no single customer that makes up more than 10% of the
Group's revenues.
5 Specific items
In reporting financial information, the Group presents
Alternative Performance Measures ("APMs") which are not defined or
specified under the requirements of International Financial
Reporting Standards ("IFRS"). The Group believes that these APMs,
which are not considered to be a substitute for or superior to IFRS
measures, provide stakeholders with additional helpful information
and enable an alternative comparison of performance over time.
Further details of the specific items as disclosed in the Group's
Condensed Consolidated Income Statement are set out below.
Six months Six months
ended ended
31 Aug 31 Aug
2023 2022
GBP'000 GBP'000
---------------------------------------------------- ----------- -----------
Operating costs
- Investigation costs (1,442) -
- Board change costs (232) -
- Unlawful dividend rectification (229) -
---------------------------------------------------- ----------- -----------
(1,903)
Acquisition-related items
- Madrid post-contractual obligation (521) -
- Amortisation of acquired intangible assets (289) -
- Consideration treated as an employee expense (1,787) -
- Acquisition of Naves Corporate Finance GmbH - (377)
(2,597) (377)
Other items
Finance income - Interest income on deferred
consideration 68 -
Finance income - Gain on Naves derivative liability
and foreign exchange gain 323 -
Finance costs - (83)
Total (4,109) ( 460)
---------------------------------------------------- ----------- -----------
Operating costs
During the preparation of the 2023 Annual Report, the board
instigated an investigation into a transaction which originated in
2013 and involved payments being made through to 2017. The
investigation engaged multiple external specialist firms and
resulted in a significant cost to the business of GBP1.4 m illion
in the six months to August 2023 which the Group does not consider
reflects the trading of the business in the period and as a result
is treated as a specific item.
As set out in more detail in Note 8, following the
identification of the payment of historic unlawful dividends, the
Group incurred costs of GBP0.2 m illion in relation to their
rectification, which are not expected to recur, are not considered
part of the trading performance of the business and so are treated
as specific items.
The Group appointed a new Chief Financial Officer with effect
from 1 August 2023 to replace Nick Stone who left on 31 July 2023.
The recruitment costs incurred of GBP0.2 m illion are not
considered part of the trading performance of the business and so
are treated as specific items.
Acquisition-related items
Following the acquisition of Southport Maritime Inc. in December
2022, due to the requirement for ongoing employee service, the
upfront cash payment of GBP6.0 m illion and IFRS 2 charge related
to share awards made to the sellers and existing employees of
Southport are treated as a post-combination remuneration expense.
The total expense related to amounts linked to ongoing employee
service in connection with the acquisition of Southport was GBP1.8
m illion (2022: GBPnil) in the six months to August 2023. The
period of required employee service is three years from the
acquisition date.
An amount of GBP0.3 m illion (2022: GBPnil) relates to the
amortisation of acquired intangible assets, primarily in relation
to intangible assets recognised as a result of the acquisition of
Southport.
In the prior period, the Group incurred total costs of GBP0.4 m
illion directly linked to the acquisition of Naves Corporate
Finance GmbH, being GBP0.1 m illion due to management sellers
conditional on their ongoing service to the Group, a GBP0.1 m
illion charge on remeasurement of the fair value of derivative
liabilities on the restructured liabilities due to management
sellers , and exchange losses on acquisition related liabilities of
GBP0.2 m illion .
As a result of the recruitment of a team of brokers based in
Madrid, service agreements were entered into with employees. The
recruitment of the broker team in Madrid includes the following key
elements:
- The Group assumed a liability of GBP0.3 million for a
post-contractual payment to the employees, which was fully vested
on signing the contracts.
- An upfront cash payment of GBP1.3 million with a further
payment of GBP1.3m due in December 2023.
- Share awards to a total value of GBP1.1 million which vest
evenly in one, two and three years from December 2022
The upfront payments and share awards have a clawback mechanism
which is linked to the continued employment of the brokers over a
three-year period from December 2022. The costs associated with the
upfront payments and share awards are not considered by the Group
to be specific items but are disclosed as acquisition-related
expenditure given their materiality and will be amortised over
three years to December 2025 (H1 FY24: GBP0.9 million). In
addition, certain brokers are entitled to a payment on termination
in return for a non-compete obligation. The cost related to the
post-contractual payment obligation is treated as a specific item
because it is akin to a transaction cost with no requirement to
provide service (H1 FY24: GBP0.5 million).
Other specific items
The unwinding of the discounting of the deferred receivable due
in respect of the Cory Brothers disposal contributed interest
income of GBP0.1 m illion (2022: GBPnil). This income is not
related to the trading of the business in the period but is related
to the disposal of the logistics business in a prior year. As a
result, it is treated as specific item.
The gain of GBP0.3 m illion in relation to Naves related foreign
exchange on convertible loan note liabilities and fair value gain
on the linked derivative is included as a specific item as it
relates to the acquisition of Naves and is not related to trading.
The Naves-related gains and losses do not relate to the trading
performance of the businesses during the period, and as a result
are classified as specific items. These current period amounts are
included within net finance cost which the Group considers more
reflective of their substance, but the comparative amounts have not
been restated as they are not material, and are included in
'Acquisition-related items' as previously reported and disclosed
above.
In the prior year, finance costs include an amount of GBP0.1 m
illion in relation to the interest charge on the convertible loan
notes related to the acquisition of Naves. This is no longer
treated as a specific item by the Group due to its limited
size.
6 Taxation
The total tax charge of GBP0.3 million consists of a current tax
charge of GBP0.8 million and a deferred tax credit of GBP0.6
million. The total tax charge of GBP1.5m for the comparative period
comprises a current tax charge of GBP2.1 million and a deferred tax
credit of GBP0.6 million.
Current tax is charged at 23.5% on underlying profits for the
six months ended 31 August 2023 (2022 20.2%) representing the best
estimate of the average annual effective tax rate expected to apply
for the full year, applied to the pre-tax income of the six-month
period. The annual effective tax rate in the current period is
broadly lower than the standard rate applicable due to the impact
of timing differences.
At 31 August 2023, the Group recognised a deferred tax asset of
GBP4.5 million (28 February 2023 GBP4.8 million) and deferred tax
liability of GBP0.9 million (28 February 2023 GBP0.3 million). The
reduction in the deferred tax asset is a result of the valuation of
outstanding share awards. The increase in the deferred tax
liability is attributable to the movement in the mark-to-market
gain of the Group's forward currency contracts at 31 August 2023.
As a result of the movements on deferred tax, a credit of GBP0.6m
was recognised in the income statement, with the balance of the
movement recognised in equity. Deferred tax assets arise primarily
in the UK, the deferred tax credit is based on 25.0% for the six
months ended 31 August 2023 (2022: 25.0%) The amount of deferred
tax is based on the expected manner of realisation of the carrying
amount of assets and liabilities. The directors believe it is
probable that there will be sufficient taxable profits in the
future to recover the deferred tax assets in full.
The Group is not within the scope of the OECD Pillar two model
rules. Pillar two applies to multinational groups with consolidated
revenue over EUR750 million.
7 Earnings per share
Basic earnings per share is calculated by dividing the earnings
attributable to ordinary shareholders by the weighted average
number of ordinary shares outstanding during the year. At 31 August
2023 4,229,630 ordinary shares were held by the Employee Share
Ownership Plan and 62,290 ordinary shares held by the ACM Employee
Benefit Trust which are not treated as outstanding for the purpose
of calculating earnings per share (28 February 2023: 3,587,130 and
62,290 shares respectively).
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. The Group has dilutive
potential ordinary shares, being those options granted to employees
where the exercise price is less than the average market price of
the Company's ordinary shares during the period, and convertible
loan notes issued in respect of the Naves acquisition.
Six months Six months
ended ended
31 Aug 31 Aug
2023 2022
Total operations GBP'000 GBP'000
------------------------------------------------- ---------- -----------
Profit for the year attributable to shareholders 1,565 8,595
------------------------------------------------- ---------- -----------
Pence Pence
--------------------------------------------- ------- -------
Basic earnings per share 5.37 30.22
Effect of dilutive potential ordinary shares (1.01) ( 6.89)
--------------------------------------------- ------- -------
Diluted earnings per share 4.36 23.33
--------------------------------------------- ------- -------
Six months Six months
ended ended
31 Aug 31 Aug
2023 2022
Underlying operations GBP'000 GBP'000
----------------------------------------------- ---------- ----------
Underlying profit for the year attributable to
shareholders 5,077 9,055
----------------------------------------------- ---------- ----------
pence pence
--------------------------------------------- ------------------ -------
Basic earnings per share 17.43 31.84
Effect of dilutive potential ordinary shares (3.28) ( 7.48)
--------------------------------------------- ------------------ -------
Diluted earnings per share 14.15 24.36
--------------------------------------------- ------------------ -------
A reconciliation by class of instrument in relation to dilutive
potential ordinary shares and their impact on earnings is set out
below:
Six months ended Six months ended
31 Aug 2023 31 Aug 2022
-------------------------------------
Weighted Underlying Statutory Weighted Underlying Statutory
average earnings earnings average earnings earnings
number GBP'000 GBP'000 number GBP'000 GBP'000
of shares of shares
Used in b asic
earnings per share 29,132,957 5,077 1,565 28,439,984 9,055 8,595
RSP, DBP and LTIP 6,749,611 - - 8,728,393 - -
Options (SAYE) - - - - - -
Convertible loan
notes - - - - - -
--------------------- ------------ ---------------- ---------------------- ------------ ----------- ----------
Used in diluted
earnings per share 35,882,568 5,077 1,565 37,168,377 9,055 8,595
--------------------- ------------ ---------------- ---------------------- ------------ ----------- ----------
8 Dividends
The board has declared an interim dividend of 4.0 pence per
share, as a result of the trading in the first half of this year,
to be paid on 29 March 2024 (H1 FY23: 4.0 pence).
In December 2022 the Company commenced a project to research
various options for increasing the distributable reserves available
to the Company in order to support the stated progressive dividend
policy. After the payment of an interim dividend in January 2023,
the outcome of the research identified an accounting practice of
the Company used since IFRS 2 was introduced in 2005, which carried
realised gains which could only be used in very limited
circumstances with the consequence that a significant balance
within retained earnings (that was not previously identified as
created by unrealised gains) was incorrectly used by the Company in
the calculation of distributable reserves.
Dividends paid between 2016 and 2023 were therefore paid by the
Company without having sufficient distributable reserves from which
to lawfully pay them. Having identified these issues, to rectify
the gap in retained earnings and the unlawful payment of dividends,
after the Balance Sheet date, the Company reduced its share premium
account and capital redemption reserve and capitalised and reduced
GBP19.8 million of the merger reserve ("Capital Reduction") and
entered into releases from liability for the benefit of
shareholders and directors (to ensure that no person was
disadvantaged as a consequence of the payment of unlawful
dividends).
On 15 February 2023 the Company entered into deeds of release in
favour of shareholders receiving the unlawful dividends and the
directors of the Company at the time the unlawful dividends were
paid. These releases were conditional on various conditions
including; shareholder approval for the Capital Reduction, the
Capital Reduction becoming effective, and the terms of the deeds of
release for shareholders and directors. At a General Meeting of the
Company on 14 April 2023, shareholders approved the Capital
Reduction and the deeds of release for shareholders and directors
which allowed the Company to proceed with the process for the
Capital Reduction by seeking approval from the High Court of
Justice. On 9 May 2023 the High Court approved and confirmed the
Capital Reduction and on 5 June 2023 the Capital Reduction became
effective providing the Company with an increase of GBP73.9 million
of distributable reserves at that time.
9 Investment in associate
Zuma Labs Limited
At 31 August 2023 the Group held 2,500 ordinary shares in Zuma
Labs Limited ("Zuma") being 20% of Zuma's share capital (at 28
February 2023: 2,500 ordinary shares being 20% of share capital).
Zuma Labs Limited is a private company incorporated in England and
Wales and its registered address is 128 City Road, London, United
Kingdom, EC1V 2NX. Zuma Labs Limited has one share class and each
share carries one vote.
The Group has representation on the board of Zuma Labs Limited,
and as a result, the Group considers that it has the power to
exercise significant influence in Zuma Labs Limited and the
investment in it has been accounted for using the equity
method.
The movements in the investment in associate are provided
below.
Zuma
GBP'000
----------------------------- --------
At 1 March 2022 724
Share of loss of associate (14)
At 31 August 2022 710
Share of loss of associate (9)
At 28 February 2023 701
Share of profit of associate 1
At 31 August 2023 702
----------------------------- --------
10 Other long-term receivables
31 Aug 28 Feb
2023 2023
GBP'000 GBP'000
---------------------------- -------- --------
Other long-term receivables
Deferred consideration 1,324 2,540
Contingent consideration 488 1,004
Security deposits 16 16
Finance lease receivables - 228
Prepayments 3,101 4,766
4,929 8,554
---------------------------- -------- --------
Deferred consideration of GBP1.3 and contingent consideration of
GBP0.5m relates to the non-current earn-out payments receivable in
respect of the disposal of Cory Brothers in 2022. Prepayments
includes an asset of GBP3.0 million (28 February 2023: GBP4.8
million) which is the non-current element of the clawback provision
on joining incentives paid to certain employees. This includes an
amount of GBP2.5 million (28 February 2023: GBP3.6 million) in
relation to the acquisition of Southport. The receivable is
amortised over the clawback period.
11 Trade and other receivables
31 Aug 28 Feb
2023 2023
GBP'000 GBP'000
---------------------------------------------- -------- --------
Trade receivables 24,736 31,989
Provision for impairment of trade receivables (2,663) (3,725)
---------------------------------------------- -------- --------
Net trade receivables 22,073 28,264
Deferred consideration 1,285 1,097
Contingent consideration 515 403
Other receivables 3,747 4,148
Finance lease receivables 550 626
Contract assets 4,518 3,388
Prepayments 5,309 5,397
---------------------------------------------- -------- --------
Total 37,997 43,323
---------------------------------------------- -------- --------
Included in other receivables in all periods are security
deposits, VAT and other sales tax receivables and employee
loans.
Deferred consideration of GBP1.3 million and contingent
consideration of GBP0.5 million relates to the current element of
earn-out payments receivable in respect of the disposal of Cory
Brothers in 2022.
The Directors consider that the carrying amounts of trade
receivables approximate their fair value.
The provision for impairment of trade receivables consists of a
lifetime expected loss provision and any specific provisions. At 31
August 2023 the lifetime expected loss provision for trade
receivables and contract assets was GBP0.6 million (28 February
2023: GBP0.7 million). The expected credit loss rates applied at 31
August 2023 are consistent with those applied at 28 February 2023.
The specific provisions against trade receivables as at 31 August
2023 were GBP2.1 million (28 February 2023: GBP3.0 million).
12 Convertible Loan Notes
Acquisition of Naves Corporate Finance GmbH
In September 2017, the Group acquired the entire share capital
of Naves Corporate Finance GmbH ("Naves"). Naves was an established
and successful business, headquartered in Hamburg, Germany, which
advises national and international clients on corporate finance
related to the maritime industry including restructuring advisory,
corporate finance advisory, M&A, asset brokerage,
interim/pre-insolvency management and financial asset management
including loan servicing.
The acquisition agreement provided for consideration of GBP16.0
million (EUR18.4 million) payable as follows:
i) at completion in cash GBP7.3 million (EUR8.3 million), in
shares GBP1.3 million (EUR1.5 million) and in convertible loan
notes GBP6.4 million (EUR7.4m); and
ii) deferred consideration in cash of GBP0.5 million (EUR0.6
million) and convertible loan notes of GBP0.5m (EUR0.6 million),
payable in instalments over the three years after the
acquisition.
No consideration was contingent consideration. As at 31 August
2023, there is nil outstanding deferred consideration (28 February
2023: nil) due to non-management sellers.
The acquisition agreement also provided deferred amounts that
would be payable to management sellers, conditional on their
ongoing service in the business. IFRS 3 states that amounts paid to
former owners which are conditional on ongoing service are for the
benefit of the acquirer and not for the benefit of former owners.
Consideration linked to the ongoing service of former owners is
treated as remuneration for post-combination services and
classified as acquisition-related expenditure under specific items
in the Income Statement. As all service conditions had been met by
28 February 2023, there is no service cost included in the Group's
interim accounts for the period ended 31 August 2023 (six months
ended 31 August 2022: GBP0.1 million).
The deferred amounts payable to management sellers
comprised:
i) deferred cash of GBP1.3 million (EUR1.5 million) and deferred
convertible loan notes of GBP4.3m (EUR4.9 million) conditional only
on the individual management seller's continued service payable in
instalments over the five years after the acquisition; and
ii) deferred convertible loan notes of up to GBP9.4 million
(EUR11.0 million) conditional on the individual management seller's
continued service and the post-acquisition Naves' EBIT in the three
years post-acquisition. By February 2021, there was no contingency
remaining and the total amount paid was GBP4.6 million (EUR5.3
million).
The following tables set out the remaining outstanding
amounts.
As at As at
31 Aug 28 Feb 2023
2023
GBP'000 GBP'000
------------------------------- ------------------- ------------------
Current
Issued convertible loan notes 696 699
Derivatives - 14
------------------------------- ------------------- ------------------
696 713
Non-current
Issued convertible loan notes 2,836 2,852
Derivatives 128 370
------------------------------- ------------------- ------------------
2,964 3,222
------------------------------- ------------------- ------------------
Total 3,660 3,935
------------------------------- ------------------- ------------------
GBP'000
------------------------------------------- -------------------
Total Naves liabilities at 28 February
2023 3,935
Interest expense 106
Derivative fair value gain (256)
Cash paid (57)
Foreign exchange gain (68)
-------------------------------------------- -------------------
Total Naves liabilities at 31 August 2023 3,660
-------------------------------------------- -------------------
As at 31 August 2023, there are three further payments of
principal required, with the final payment being in the full year
ended 28 February 2026.
13 Financial instruments
There have been no substantive changes in the Group's exposure
to financial instrument risk, its objectives, policies, and other
processes for managing those risks or the methods used to measure
them from previous periods. The Group continues to apply hedge
accounting to derivative financial instruments that meet the
criteria set out in IFRS 9.
a) Financial instruments
i) Principal financial instruments
The principal financial instruments used by the Group, from
which financial instrument risk arises, are as follows:
- trade and other receivables;
- cash and cash equivalents;
- deferred consideration receivable;
- contingent consideration receivable;
- unlisted investments;
- trade and other payables;
- revolving credit facility;
- lease liabilities;
- derivative financial instruments; and
- convertible loan notes.
ii) Financial instruments by category
Financial instruments measured at fair value
The Group's financial assets and liabilities measured at fair
value through profit and loss, including their fair value
hierarchy, are as follows. Fair value is the amount at which a
financial instrument could be exchanged in an arm's length
transaction, other than in a forced or liquidated sale.
As at
Level Level Level 31 Aug
1 2 3 2023
GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------ --------- -------- -------- --------
Financial assets
Unlisted investments - 1,780 - 1,780
Contingent consideration receivable - - 1,003 1,003
Derivative contracts - 2,759 - 2,759
Total - 4,539 1,003 5,542
------------------------------------ --------- -------- -------- --------
Financial liabilities
Derivative contracts - 312 - 312
Embedded derivative - - 128 128
------------------------------------ --------- -------- -------- --------
Total - 312 128 440
------------------------------------ --------- -------- -------- --------
As at
Level Level Level 28 Feb
1 2 3 2023
GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------ --------- -------- -------- --------
Financial assets
Unlisted investments - 1,780 - 1,780
Contingent consideration receivable - - 1,407 1,407
Derivative contracts - 1,254 - 1,254
Total - 3,034 1,407 4,441
------------------------------------ --------- -------- -------- --------
Financial liabilities
Derivative contracts - 1,760 - 1,760
Embedded derivative - - 384 384
------------------------------------ --------- -------- -------- --------
Total - 1,760 384 2,144
------------------------------------ --------- -------- -------- --------
Fair value hierarchy
The level in the fair value hierarchy within which the financial
asset or liability is categorised is determined on the basis of the
lowest level input that is significant to the fair value
measurement.
Financial assets and liabilities are classified in their
entirety into one of three levels:
- Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities.
- Level 2: Inputs other than quoted prices included within Level
1 that are observable for the asset or liability, either directly
or indirectly.
- Level 3: Inputs for the asset or liability that are not based on observable market data.
Unlisted investment
The unlisted investments primarily relate to the Group's
investment in the London Tanker Brokers' Panel. The investment is
carried at fair value, being the value of the most recent
comparable transaction and is therefore classified as Level 2 in
the fair value hierarchy.
There was no movement in the fair value of the unlisted
investment.
Contingent consideration receivable
The fair value of the contingent consideration receivable
includes unobservable inputs and is therefore classified as Level
3. The contingent consideration receivable relates to the disposal
of the Logistics Division in 2022 whereby the Group is entitled to
two further future cash payments. The SPA provides for a minimum
guaranteed amount in each of the remaining two years; this amount
has been classified as deferred consideration. The balance of the
earnout consideration is contingent on the future performance of
the combined business up to a maximum specified in the SPA; this
has been classified as contingent consideration.
The fair value of the contingent consideration has been
calculated by reference to management's expectation of the future
profitability of the combined business and discounted to present
value using a discount rate of 5.41%. The valuation is most
sensitive to the expectation of future profitability. During the
period, the Group received GBP1.5 million (in the Cash Flow
Statement, GBP1.4 million is allocated to investing activities and
GBP0.1 million to interest received) in relation to the first
deferred and contingent consideration payment.
Forward currency contracts
The fair value of the forward currency contracts is determined
from the present value of future cash flows based on the forward
exchange rates at the balance sheet date and have therefore been
classified as Level 2 in the fair value hierarchy.
The Group manages its exposure to US Dollar currency variations
by spot and forward currency sales and other derivative currency
contracts. The following table shows the notional values and
average rates of forward contracts held at the balance sheet
date.
Weighted
average Net balance
Notional exchange sheet carrying
Value rate value
US $'000 GBP/$ GBP'000
--------------- --------- --------- ---------------
At 31 August
2023 148,948 1.24 2,447
At 28 February
2023 123,048 1.22 (293)
A gain of GBP1.1 million (2022: GBP2.0 million loss) has been
recognised in the condensed consolidated Income Statement in
respect of forward contracts which have matured in the period.
Currency options
The fair value of the currency options is based on option
pricing models, using observable inputs such as foreign exchange
rates, at the Balance Sheet date and have therefore been classified
as Level 2 in the fair value hierarchy.
At 31 August 2023 the Group does not hold any currency options,
but at 28 February 2023 had entered into currency options featuring
a "cap and floor" feature. The net fair value of these options,
that were designated as effective cash flow hedges, amounted to a
GBP0.0 million liability at 28 February 2023.
The maturity analysis of forward currency contracts and currency
options is provided below:
31 Aug 28 Feb
2023 2023
GBP'000 GBP'000
----------------------------------------------- --------- ---------
Assets
Forward currency contracts maturing within 12
to 24 months 430 30
Forward currency contracts maturing within 12
months 2,329 1,224
----------------------------------------------- --------- ---------
Total assets 2,759 1,254
Liabilities
Forward currency contracts maturing within 12
to 24 months (171) (468)
Options maturing within 12 to 24 months - (184)
Forward currency contracts maturing within 12
months (141) (1,080)
Options maturing within 12 months - (28)
----------------------------------------------- --------- ---------
Total liabilities (312) (1,760)
In the prior year, the Group entered into a currency option
which was not designated as an effective cash flow hedges and has
expired during the period (28 February 2023: GBP0.2 million
liability).
Embedded derivative
The convertible loan notes issued on the acquisition of Naves
contain an embedded derivative, being a Euro liability of principal
and interest. The equity value of the underlying derivative is not
considered to be closely related to the debt host, therefore the
loan note is considered to be a financial liability host with an
embedded derivative convertible feature which is required to be
separated from the host.
The fair value of the embedded derivative includes unobservable
inputs and is therefore classified as Level 3. The key assumptions
underpinning the fair value of the embedded derivative relate to
the expected future share price of the Group, which the valuation
is most sensitive to, and the sterling to euro exchange rate. The
fair value has been determined using the Black-Scholes valuation
model. During the period, an unrealised gain of GBP0.3 million
(2022: GBP0.1 million loss) was recognised in finance income (2022:
operating costs) in the Income Statement.
Valuation processes
Generally, the Group uses external specialists to value
financial instruments included within level 3 of the fair value
hierarchy. The results of those valuations are reviewed at each
reporting date within the finance team.
Financial instruments not measured at fair value
The Group's financial assets and liabilities that are not
measured at fair value are held at amortised cost. Due to their
short-term nature, the carrying value of these financial
instruments approximates their fair value. Their carrying values
are as follows:
31 Aug 28 Feb
2023 2023
Financial assets GBP'000 GBP'000
---------------------------------- ------------- --------
Cash and cash equivalents 29,051 34,735
Deferred consideration receivable 2,609 3,637
Trade and other receivables 32,947 41,448
---------------------------------- ------------- --------
Total 64,607 79,820
---------------------------------- ------------- --------
31 Aug 28 Feb
2023 2023
Financial liabilities GBP'000 GBP'000
------------------------- --------------- ---------------
Trade and other payables 6,991 6,446
Convertible loan notes 3,532 3,551
Loans and borrowings 25,915 27,815
------------------------- --------------- ---------------
Total 36,438 37,812
------------------------- --------------- ---------------
At 31 August 2023, trade and other payables of GBP47.3 million
(2022: GBP41.5 million) were recognised on the Balance Sheet, which
included a bonus accrual of GBP34.9 million (2022: GBP28.6 million)
and deferred income of GBP0.2 million (2022: GBP0.2 million), which
are not financial liabilities, and are not included in the table
above.
14 Pension surplus
31-Aug-23 28-Feb-23
GBP'000 GBP'000
Present value of funded obligations 9,756 10,558
Fair value of scheme assets, net of tax (11,511) (11,678)
------------------------------------------------- ---------- ----------
Total surplus of defined benefit pension scheme (1,755) (1,120)
------------------------------------------------- ---------- ----------
The decrease in the present value of the defined benefit
obligation is primarily as a result of the increase in discount
rate from 4.9% at 28 February 2023 to 5.3% at 31 August 2023. The
following table sets out the sensitivity of the net defined pension
surplus to changes in key estimates.
Approximate
increase
Change in assumption in liabilities
GBP000's
Interest rate reduced by 0.5% pa 1,093
Inflation assumption increased by 0.5% p.a. 702
Increase in life expectancy of 1 year for each
member 215
15 Provisions
Uncertain
commission
Dilapidations obligation Other Total
GBP'000 GBP'000 GBP'000 GBP'000
--------------------- ------------- ----------- -------- --------
At 28 February 2023 592 1,964 753 3,309
Exchange differences (8) (83) (28) (119)
At 31 August 2023 584 1,881 725 3,190
--------------------- ------------- ----------- -------- --------
Current 116 1,881 725 2,722
Non-current 468 - - 468
--------------------- ------------- ----------- -------- --------
At 31 August 2023 584 1,881 725 3,190
--------------------- ------------- ----------- -------- --------
Dilapidations relate to future obligations to make good certain
office premises upon expiration of the lease term. The provision is
calculated with reference to the location and square footage of the
office.
Employee entitlements of GBP0.5 million is included in other,
which relate to statutory long service leave in Braemar ACM
Shipbroking Pty Limited. This is based on the principle that each
Australian employee is entitled to eight weeks of leave over and
above any annual leave on completion of ten years' continuous
service. The provision is calculated with reference to the number
of employees who have at least seven years of continuous
service.
The uncertain commission obligation relates to an historical
unsettled commission payable which was recorded in 2017 upon
completion of a contract originated in 2013. While the Board cannot
forecast with certainty final outcomes in respect of these
obligations, based on the Group's current information, the amount
recognised is the current best estimate of the amount required to
settle the obligations at the balance sheet date, taking into
account the risks and uncertainties surrounding the obligations,
including interpretation of specific laws and likelihood of
settlement.
16 Share capital and Share premium
Number Ordinary Share
of shares shares premium
(thousands) GBP'000 GBP'000
-------------------------------- ------------ --------- ----------
At 1 March 2022 32,200 3,221 53,030
Issue of shares 266 26 -
-------------------------------- ------------ --------- ----------
At 31 August 2022 32,466 3,247 53,030
Issue of shares 459 45 766
-------------------------------- ------------ --------- ----------
At 28 February 2023 32,925 3,292 53,796
Capital reduction (see note 8) - - (53,796)
-------------------------------- ------------ --------- ----------
At 31 August 2023 32,925 3,292 -
-------------------------------- ------------ --------- ----------
No ordinary shares have been issued in the six months to 31
August 2023.
17 ESOP reserve
An Employee Share Ownership Plan ("ESOP") was established on 23
January 1995. The ESOP has been set up to purchase shares in the
Company. These shares, once purchased, are held in trust by the
Trustee of the ESOP, SG Kleinwort Hambros Trust Company (CI)
Limited, for the benefit of the employees. Additionally, an
Employee Benefit Trust ("EBT") previously run by ACM Shipping Group
plc also holds shares in the Company. The ESOP and EBT are
accounted for within the Company accounts.
The ESOP reserve represents a deduction from shareholders' funds
and a reduction in distributable reserves. The deduction equals the
net purchase cost of the shares held in by the ESOP. Shares
allocated by the ESOP to satisfy share awards issued by the Group
are transferred to retained earnings at cost on a FIFO basis.
GBP'000
---------------------------- --------
At 1 March 2022 6,771
Shares acquired by the ESOP 4,884
ESOP shares allocated(1) (3,849)
---------------------------- --------
At 31 August 2022 7,806
Shares acquired by the ESOP 3,079
ESOP shares allocated (278)
At 28 February 2023 10,607
Shares acquired by the ESOP 1,931
ESOP shares allocated (21)
---------------------------- --------
At 31 August 2023 12,517
---------------------------- --------
(1) The previously reported figure of GBP4,562,000 in relation
to shares allocated has been corrected due to an incorrect
allocation calculation being performed in the comparative
period.
As at 31 August 2023 the ESOP held 4,229,630 (31 August 2022:
3,577,830) ordinary shares of 10 pence each and the ACM EBT held
62,290 (31 August 2022: 62,290) ordinary shares of 10 pence
each.
18 Other reserves
Foreign
Capital currency
redemption Merger translation Hedging
reserve reserve reserve reserve Total
Note GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------- ----- ----------- --------- ------------ -------- ---------
At 1 March 2022 (reported) 396 24,641 2,620 (533) 27,124
Prior period adjustment - - (994) - (994)
-------------------------------------- ----------- --------- ------------ -------- ---------
At 1 March 2022 (restated) 396 24,641 1,626 (533) 26,130
Cash flow hedges:
- Transfer to income statement - - - 2,152 2,152
- Fair value losses in the
period - - - (6,515) (6,515)
Investment hedge - - - - -
Foreign exchange gain arising
on translation of foreign
operations - - 2,417 - 2,417
Deferred tax on items taken
to equity - - - 1,091 1,091
At 31 August 2022 396 24,641 4,043 (3,805) 25,275
Cash flow hedges:
- Transfer to income statement - - - 2,674 2,674
- Fair value gains in the
period - - - 2,077 2,077
Foreign exchange loss on
net investment hedge - - (124) - (124)
Foreign exchange gain arising
on translation of foreign
operations - - 105 - 105
Deferred tax on items taken
to equity - - - (1,188) (1,188)
-------------------------------------- ----------- --------- ------------ -------- ---------
At 28 February 2023 396 24,641 4,024 (242) 28,819
Cash flow hedges:
- Transfer to income statement - - - (1,074) (1,074)
- Fair value gains in the
period - - - 3,843 3,843
Capital reduction (396) (19,755) - - (20,151)
Foreign exchange gain on
net investment hedge - - 262 - 262
Foreign exchange loss arising
on translation of foreign
operations - - (1,873) - (1,873)
Deferred tax on items taken
to equity - - - (692) (692)
-------------------------------------- ----------- --------- ------------ -------- ---------
At 31 August 2023 - 4,886 2,413 1,835 9,134
-------------------------------------- ----------- --------- ------------ -------- ---------
All other reserves are attributable to the equity holders of the
parent company.
19 Contingent liabilities
From time to time the Group may be engaged in litigation in the
ordinary course of business. The Group carries professional
indemnity insurance. There are currently no contingent liabilities
expected to have a material adverse financial impact on the Group's
consolidated results or net assets.
20 Related party transactions
The Group's related parties are unchanged from those reported in
the full year financial statements for the year ended 28 February
2023. There have been no significant related party transactions in
the six months ended 31 August 2023. For further information about
the Group's related parties, please refer to the Group's Annual
Report 2023.
21 Events after the reporting date
There were no significant non-adjusting events between the
reporting date and the date these condensed interim financial
statements were authorised for issue.
22 Prior period adjustments
As reported in the Group's Annual Report for the year ended 28
February 2023, the Group identified and corrected a number of prior
period errors, primarily impacting the balance sheet. The
correction of those errors was already reflected in the Group's
latest annual financial statements for the year ended 28 February
2023. The comparative balance sheet at 28 February 2023 as reported
in these condensed consolidated interim financial statements
incorporates those corrections. Because those errors impacted the
balance sheets as at 28 February 2022 and 31 August 2022, the cash
flow statement previously reported for the six-month period to 31
August 2022 is also impacted. Further details are set out
below.
Errors corrected and reported in the 2023 Annual Report
Principally, there were two errors identified:
i) A consolidation error in relation to the sale of the Group's
Technical Division in 2019 resulted in the overstatement of other
receivables, and retained earnings as at 28 February 2022 and 31
August 2022 of GBP1.1 million;
ii) An error in the elimination of intercompany balances
principally related to postings required in respect of the Naves
transaction and associated liabilities resulted in the
overstatement of other receivables and understatement of other
payables. The effect of the restatement on the Balance Sheet as at
28 February 2022 was to decrease trade and other receivables by
GBP1.9 million, increase trade and other payables by GBP0.5
million. The effect of the restatement on the Balance Sheet as at
31 August 2022 was to decrease trade and other receivables by
GBP0.2 million and increase trade and other payables by GBP2.2
million. The effect of the restatements at 28 February 2022 and 31
August 2022 was to decrease retained earnings by GBP1.4 million and
the foreign exchange reserve by GBP1.0 million.
The overall effect of the restatements on the Balance Sheet as
at 28 February 2022 was to decrease trade and other receivables by
GBP3.0 million and increase trade and payables by GBP0.6 million.
The overall effect of the restatement on the Balance Sheet as at 31
August 2022 was to decrease trade and other receivables by GBP1.4
million and increase trade and payables by GBP2.2 million. The
overall impact to equity at both 28 February 2022 and 31 August
2022 was a reduction in retained earnings of GBP2.6 million and the
foreign exchange reserve of GBP1.0 million.
The impact on the Consolidated Cash Flow Statement for the
period ended 31 August 2022 is to decrease the movement in
receivables by GBP1.6 million with a corresponding decrease to the
movement in payables balances and does not impact any actual cash
movements.
Other errors impacting the six months to 31 August 2022
In addition to the errors noted above which were corrected in
the Group's latest annual financial statements for the year ended
28 February 2023, as set out below there are four further items
which have been identified relating to the interim period ending 31
August 2022.
i) As at 31 August 2022, the Group reported a pension deficit
GBP0.2 m illion based on an incorrect assumption that the Group did
not have an unconditional right to a refund in relation to the
actuarial surplus. As reported in the 2023 Annual Report, the Group
has an unconditional right to a refund, assuming the gradual
settlement of the Scheme liabilities over time until all members
have left the Scheme. The Surplus will be subject to a tax charge
on its recovery which the Group does not believe meets the
definition of an IAS 12 Income Tax. As a result, at 31 August 2022,
the Group had an asset of GBP0.6 m illion (net of tax payable on
refund) in relation the pension Scheme.
The effect of the restatement as at 31 August 2022 is to
recognise a pension surplus of GBP0.6 m illion and remove the
pension deficit of GBP0.2 m illion and to increase the previously
reported actuarial gain of GBP1.2m to GBP2.0 m illion for the six
months to 31 August 2022. The restatement has no impact on the cash
flow statement.
ii) In the cash flow statement for the period ended 31 August
2022, cash flows from financing activities in relation to repayment
and proceeds from borrowings were presented net. There is no
overall impact to the cash flow statement, but the previously
reported net cash outflow of GBP1 m illion has been restated to
show a repayment of GBP3 m illion and a borrowing of GBP2 m illion
during the comparative period.
iii) The comparative figures for the cash flow statement have
also been restated to correct the presentation of the effects of
foreign exchange gains and losses. The cash flow statement
previously published for the comparative period offset the impact
of the translation to presentational currency of cash balances of
non-GBP denominated foreign operations against the adjustment for
other foreign exchange gains and losses included in operating
profit. The correction increases "Foreign exchange gain" by GBP1.2
m illion to GBP3.1 m illion , and reduces operating cash flow
before changes in working capital by GBP(1.2 m illion ).
iv) The allocation of shares from the ESOP was incorrectly
calculated during the interim period ended 31 August 2022. The
previously reported number of GBP4.6 m illion has been corrected to
be GBP3.8 m illion . There was no impact to the Income Statement,
overall equity or the Cash Flow Statement.
Statement of directors' responsibilities
We confirm that to the best of our knowledge:
-- the condensed set of financial statements has been prepared
in accordance with UK-adopted IAS 34 Interim Financial Reporting;
and
-- the interim management report includes a fair review of the information required by:
a) DTR 4.2.7R of the Disclosure Guidance and Transparency Rules,
being an indication of important events that have occurred during
the first six months of the financial year and their impact on the
condensed set of financial statements; and a description of the
principal risks and uncertainties for the remaining six months of
the year; and
b) DTR 4.2.8R of the Disclosure Guidance and Transparency Rules,
being related party transactions that have taken place in the first
six months of the current financial year and that have materially
affected the financial position or performance of the entity during
that period; and any changes in the related party transactions
described in the last annual report that could do so.
By order of the board
James Gundy Grant Foley
Group Chief Executive Officer Group Chief Financial Officer
28 November 2023
INDEPENDENT REVIEW REPORT TO Braemar plc
Conclusion
Based on our review, nothing has come to our attention that
causes us to believe that the condensed set of financial statements
in the half-yearly financial report for the six months ended 31
August 2023 is not prepared, in all material respects, in
accordance with UK adopted International Accounting Standard 34 and
the Disclosure Guidance and Transparency Rules of the United
Kingdom's Financial Conduct Authority.
We have been engaged by the company to review the condensed set
of financial statements in the half-yearly financial report for the
six months ended 31 August 2023 which comprises the Condensed
Consolidated Income Statement, Condensed Consolidated Statement of
Comprehensive Income, Condensed Consolidated Balance Sheet,
Condensed Consolidated Cash Flow Statement, Condensed Statement of
Changes in Equity and the Unaudited Notes to the Financial
Statements.
Basis for conclusion
We conducted our review in accordance with International
Standard on Review Engagements (UK) 2410, "Review of Interim
Financial Information Performed by the Independent Auditor of the
Entity" ("ISRE (UK) 2410"). A review of interim financial
information consists of making enquiries, primarily of persons
responsible for financial and accounting matters, and applying
analytical and other review procedures. A review is substantially
less in scope than an audit conducted in accordance with
International Standards on Auditing (UK) and consequently does not
enable us to obtain assurance that we would become aware of all
significant matters that might be identified in an audit.
Accordingly, we do not express an audit opinion.
As disclosed in note 2, the annual financial statements of the
group are prepared in accordance with UK adopted international
accounting standards. The condensed set of financial statements
included in this half-yearly financial report has been prepared in
accordance with UK adopted International Accounting Standard 34,
"Interim Financial Reporting.
Conclusions relating to going concern
Based on our review procedures, which are less extensive than
those performed in an audit as described in the Basis for
conclusion section of this report, nothing has come to our
attention to suggest that the directors have inappropriately
adopted the going concern basis of accounting or that the directors
have identified material uncertainties relating to going concern
that are not appropriately disclosed.
This conclusion is based on the review procedures performed in
accordance with ISRE (UK) 2410, however future events or conditions
may cause the group to cease to continue as a going concern.
Responsibilities of directors
The directors are responsible for preparing the half-yearly
financial report in accordance with the Disclosure Guidance and
Transparency Rules of the United Kingdom's Financial Conduct
Authority.
In preparing the half-yearly financial report, the directors are
responsible for assessing the company's ability to continue as a
going concern, disclosing, as applicable, matters related to going
concern and using the going concern basis of accounting unless the
directors either intend to liquidate the company or to cease
operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the review of the financial
information
In reviewing the half-yearly report, we are responsible for
expressing to the Company a conclusion on the condensed set of
financial statement in the half-yearly financial report. Our
conclusion, including our Conclusions Relating to Going Concern,
are based on procedures that are less extensive than audit
procedures, as described in the Basis for Conclusion paragraph of
this report.
Use of our report
Our report has been prepared in accordance with the terms of our
engagement to assist the Company in meeting the requirements of the
Disclosure Guidance and Transparency Rules of the United Kingdom's
Financial Conduct Authority and for no other purpose. No person is
entitled to rely on this report unless such a person is a person
entitled to rely upon this report by virtue of and for the purpose
of our terms of engagement or has been expressly authorised to do
so by our prior written consent. Save as above, we do not accept
responsibility for this report to any other person or for any other
purpose and we hereby expressly disclaim any and all such
liability.
BDO LLP
Chartered Accountants
London, UK
28 November 2023
BDO LLP is a limited liability partnership registered in England
and Wales (with registered number OC305127).
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
IR DGBDBCGDDGXI
(END) Dow Jones Newswires
November 29, 2023 02:00 ET (07:00 GMT)
Braemar (AQSE:BMS.GB)
過去 株価チャート
から 11 2024 まで 12 2024
Braemar (AQSE:BMS.GB)
過去 株価チャート
から 12 2023 まで 12 2024
