29
November 2024
Northern Bear
plc
("Northern Bear" or
the "Company")
Interim results for the six
month period ended 30 September 2024
Northern Bear (LSE:NTBR), the AIM
quoted holding company of the group of companies providing
specialist building and support services headquartered in Northern
England and serving customers across the UK, is pleased to announce
its unaudited interim results for the Company and its subsidiaries
(together the "Group") for the six months to 30 September 2024 (the
"Period" or "H1 FY25").
Financial Summary
· Revenue of £37.6m (H1 FY24: £36.9m)
· Gross
profit of £8.9m (H1 FY24: £8.2m)
· Gross
margin improved to 23.8% (H1 FY24: 22.2%)
· Operating profit of £1.7m (H1 FY24: £1.8m) following
significant investment in operations
· Earnings per share of 8.4p (H1 FY24: 6.7p)
· Cash
generated from operations £2.2m (H1 FY24: £1.3m cash
outflow)
· Equity
dividends paid in the Period of £0.3m (H1 FY24: £0.6m)
· £0.5m
repaid on Virgin Money term loan in November 2024 following strong
cash generation
Operational and Commercial Summary
· The
Board of Directors of Northern Bear (the "Board") is pleased with
the Group's performance in the Period, with revenue and profits
ahead of management expectations.
· We
have seen improved gross margins through continued growth in higher
margin areas of the Group's businesses, along with continued
careful contract selection and management.
· As
intended and previously announced, we have continued to invest in
our operations to support future revenue growth,
including:
o Isoler Limited - promotion of Josh Watson to joint Managing
Director; relocation to larger premises in Durham; and commenced
establishment of a new Southern delivery hub.
o Callisto Glass Facades - new division in MGM Limited,
providing bespoke design, manufacture and installation of
architectural glass facades.
o Alcor Handling Solutions Limited - continued investment in
materials handling fleet.
· As
always, the results in the Period are testament to the hard work
and commitment of the Group's employees.
Outlook
· The
Board confirms that the Group is trading in line with market
expectations.
· The
Group has traded very well during the first half of FY25 and has
the potential in the second half to trade ahead of strong prior
year results and market expectations. This is on the
assumption, inter alia, that current market conditions remain, the
additional investment in operations continues to meet revenue
expectations, and that there is no major weather-related disruption
which had a significant impact in H2 FY24.
· Our
forward order book remains strong and should support our trading
performance in the coming months.
· A
further update on trading will be released in the new year and
prior to the financial year-end.
Simon Carr CBE, Non-Executive Chairman of Northern Bear,
commented:
"I
am pleased to report that we remain in a strong financial position
and have continued to make good progress against our medium-term
objectives. This has been possible in the main by a combination of
continued investment, organic growth and focus on cash generation,
which has underpinned the results in the period.
I
was delighted to be appointed Non-Executive Chairman of Northern
Bear plc in the summer of this year. Since then, I have been
working very closely with the board of Northern Bear plc and have
also now met with all the senior management teams of all the
trading subsidiaries. I have been very impressed by their
enthusiasm, talent and dedication to the business. I would also
like to join our CEO in thanking all the employees for their hard
work and commitment, and our shareholders for their continued
support."
For
further information please contact:
Northern Bear plc
John Davies - Chief Executive
Officer
Tom Hayes - Finance
Director
|
+44 (0)
166 182 0369
+44 (0)
166 182 0369
|
Strand Hanson Limited (Nominated Adviser)
James Harris
James Bellman
|
+44 (0) 20
7409 3494
|
Hybridan LLP (Nominated Broker)
Claire Louise Noyce
|
+44 (0) 20
3764 2341
|
Introduction
I am delighted to report the
unaudited interim results for the Company and its subsidiaries
(together the "Group") for the six months ended 30 September 2024
(the "Period" or "H1 FY25").
Trading
The Group produced a strong set of
results in the Period, which has also seen continued investment in
our operations with a view to supporting future
growth.
Revenue increased to £37.6m (H1 FY24:
£36.9m), with strong performances across our roofing, specialist
building services and materials handling operating
divisions.
Gross margin increased to 23.8% (H1
FY24: 22.2%), due to a combination of growth in higher-margin areas
of the Group's businesses and continued careful contract selection
and management.
Following the planned increased
investment in the Group's operations and overhead base as detailed
below, operating profit was £1.7m (H1 FY24:
£1.8m).
Earnings per share for the Period was
8.4p (H1 FY24: 6.7p). The Company completed a return of
capital to shareholders by way of a tender offer in the prior
period in December 2023, where the Company repurchased 5 million
ordinary shares for consideration of £3.1m, funded by an amortising
term loan with Virgin Money. This had a positive impact on
earnings per share in the Prior Period and the Period, and will
continue to do so in the future.
Investment in
operations
We have continued to invest in
operations during the period, with a view to generating future
growth. This resulted in an increase in administrative expenses in
the period to £7.2m (H1 FY24: £6.4m).
This investment included a relocation
of Isoler Limited ("Isoler") to new, larger premises in Belmont, Co
Durham, which accommodate an enhanced and expanded training
facility. Isoler has also commenced establishment of a Southern
delivery hub to support its ongoing national expansion
programme.
We have also opened a new division of
MGM Limited, which trades as Callisto Glass Facades, and recruited
a team to provide bespoke design, manufacture and installation of
architectural glass facades. This requires an upfront
investment in employees and overheads within the first year,
following which we expect a positive financial contribution from
FY25 onwards.
We have also invested in Arcas
Building Solutions Limited ("Arcas"), following a challenging
trading period in FY23, and spent much of FY24 refocusing the
business and making significant changes to the management team and
internal systems. Having recently appointed Michael Nesbit as
Managing Director, we are confident that Arcas is now in a strong
position to progress. Michael has secured some excellent
contracts, including being appointed as lead contractor for the
refurbishment of a historic grade two listed building in Newcastle
City Centre, which should support trading for the rest of the
financial year and beyond.
Other commentary on
trading
We have continued to support and
invest in H Peel & Sons Limited ("H Peel"), our construction
solutions, refurbishment and fit-out business, following a
challenging few years. H Peel has historically served the
hospitality and leisure sector and has seen reduced customer demand
post COVID-19. We have concerns over the further impact on
the sector of reduced national insurance thresholds and minimum
wage changes and, as a result, we are closely monitoring
performance in this business and are keeping its long-term future
under review.
Despite challenging market
conditions, our materials handing business, Alcor Handling
Solutions Limited ("Alcor"), continues to perform well and, with
continued investment in the fleet over the period, we believe it is
well positioned for an upturn in market conditions, noting in
particular the potential impact of falling interest
rates.
As in prior years, we have included a
calculation of adjusted Operating Profit, adjusted EBITDA, and
adjusted earnings per share in notes 4 and 5 to these interim
results as supplemental measures of the Group's profitability, in
addition to the statutory measures defined under IFRS. The
only adjusting item to Operating Profit in the Period is for
intangible assets amortisation of £5,000 (H1 FY24:
£6,000).
Cash
flow and bank loans
The Group had a net bank debt
position, based on cash balances of £1.4m less the outstanding term
loan balance of £2.8m, of £1.4m at 30 September 2024 (30 September
2023: net cash of £0.4m; 31 March 2024: net bank debt of
£2.2m).
During the Period, the Company paid
an ordinary dividend of 2.0p per ordinary share (H1 FY24:
2.0p). In the prior period a further special dividend of 1.0p
per ordinary share was paid.
The amortising term loan with Virgin
Money is repayable in equal quarterly instalments over five
years. Due to strong cash generation in the Period, the
Company has repaid a further £0.5m on the term loan in November
2024, in addition to the scheduled £0.4m term loan and interest
payments made in the Period.
As we have emphasised in our prior
results, our net cash (or net bank debt) position represents a
snapshot at a particular point in time and can move by up to £1.5m
in a matter of days, given the nature, size and variety of
contracts that we work on and the related working capital balances.
The lowest position in the Period was £2.5m net bank debt, and the
highest position in the Period was £0.1m net bank debt, and the
average was £1.5m net bank debt.
People and Board changes
I am delighted to have the
opportunity to lead Northern Bear as Chief Executive Officer,
having been appointed on 1 April 2024 following Keith Soulsby's
retirement.
We appointed Simon Carr CBE in July
2024 as the Company's Non-Executive Chairman. Simon is a
highly experienced individual with over 45 years' experience in the
construction industry, having sat on the board of both private and
public companies, and was previously the Managing Director of Henry
Boot Construction Limited and sat on the Executive Committee of
Henry Boot Plc. My colleagues and I would like to welcome
Simon to the business and look forward to benefiting from his
extensive experience.
I would also like to thank Harry
Samuel for acting as our interim Non-Executive Chairman, pending
Simon's appointment. Harry continues as a Non-Executive
Director of the Company.
Anil Khera stepped down from his role
as Non-Executive Director in July 2024, in order to provide the
board with an appropriate balance between Executive and
Non-Executive Directors. The board would like to thank Anil for his
hard work and contribution to the Company and wishes him well for
his future endeavours.
The Company notes that Tom Hayes, who
has served as Finance Director of Northern Bear since February
2014, has stated his desire to leave the Group to pursue another
opportunity. Whilst no arrangements or agreements have
yet been finalised, it is expected that Tom will stand down as a
Director of the Company and its subsidiaries from 31 December 2024,
remaining as an employee of the Company until 31 March 2025.
A further announcement in this regard will be made in due
course.
At subsidiary level, we promoted Josh
Watson to joint Managing Director of Isoler, alongside John
Gilstin. Josh has been with Isoler for over ten years and has
played a key part in its commercial development and current growth
initiatives, including the opening of the Southern delivery
hub.
We also recently promoted Michael
Nesbit to Managing Director at Arcas as previously mentioned.
Michael joined the business in 2023 and has already made a
significant contribution, including securing several high-profile
contracts which should benefit trading in the coming
months.
I would like to congratulate Josh and
Michael on their promotions and look forward to supporting them in
their new roles.
In October 2024, the Company issued
options over, in aggregate, 1,000,000 ordinary shares of 1p each
under a Company Share Option plan, in order to introduce equity
incentives for our Executive team and subsidiary
management.
As always, our loyal, dedicated, and
skilled workforce is a key part of our success and we make every
effort to support them, including through continued training and
health and safety compliance.
Outlook
As at the date of this report, the
Group is trading in line with market expectations and our forward
order book remains strong.
Should current market conditions
continue and the additional investment in our operations meet
expectations, the Group has the potential to trade ahead of both
prior year results and market expectations. This, of course,
inter alia, is subject to winter weather conditions, as in the
prior year we saw sustained heavy rainfall and a number of named
storms which impacted on our operations and trading performance in
H2 FY24.
We will update shareholders on
progress in the new year and prior to the financial
year-end.
Conclusion
Once again, I would like to thank all
our employees for their hard work and commitment, and our
shareholders for their continued support.
John
Davies
Chief Executive Officer
29
November 2024
Notes
1. Basis of
preparation
These interim consolidated
financial statements have been prepared using accounting policies
based on International Financial Reporting Standards (IFRS and
IFRIC Interpretations) issued by the International Accounting
Standards Board ("IASB") as adopted for use in the UK. They do not
include all disclosures that would otherwise be required in a
complete set of financial statements and should be read in
conjunction with the 31 March 2024 Annual Report and Financial
Statements. The financial information for the half years ended 30
September 2024 and 30 September 2023 does not constitute statutory
accounts within the meaning of Section 434 (3) of the Companies Act
2006 and both periods are unaudited. The financial
information has not been prepared (and is not required to be
prepared) in accordance with IAS 34 Interim Financial
Reporting.
The annual consolidated financial
statements of Northern Bear plc (the "Company", or, together with
its subsidiaries, the "Group") are prepared in accordance with the
requirements of the Companies Act 2006 and UK adopted International
Accounting Standards. The comparative financial information
for the year ended 31 March 2024 included within this report does
not constitute the full statutory Annual Report for that period.
The statutory Annual Report and Financial Statements for the year
ended 31 March 2024 have been filed with the Registrar of
Companies. The Independent Auditors' Report on the Annual Report
and Financial Statements for the year ended 31 March 2024 was i)
unqualified, ii) did not draw attention to any matters by way of
emphasis, and iii) did not contain a statement under 498(2) - (3)
of the Companies Act 2006.
2. Accounting
policies
The Group has applied the same
accounting policies and methods of computation in its interim
consolidated financial statements as in its 2024 annual financial
statements, as set out in Notes 2 and 3 of that document, except
for those that relate to new standards and interpretations
effective for the first time for periods beginning on (or after) 1
April 2024, and will be adopted in the 2025 financial statements.
The accounting policies applied are based on the recognition and
measurement principles of IFRS in issue as adopted by the UK and
are effective at 31 March 2025 or are expected to be adopted and
effective at 31 March 2025.
New and amended standards and
interpretations issued by the IASB that will apply for the first
time in the next annual financial statements include:
· Classification of Liabilities as Current or Non-Current,
Non-current Liabilities with Covenants: amendments to IAS 1 -
effective date on or after 1 January 2024
· Supplier Finance Arrangements (Amendments to IAS 7 and IFRS 7)
- effective date on or after 1 January 2024
Adoption of the above standards and
interpretations is not expected to have a material impact on the
Group's financial statements.
3. Taxation
The taxation charge for the six
months ended 30 September 2024 is calculated by applying the
Directors' best estimate of the annual effective tax rate to the
profit for the period.
4. Alternative performance
measures
The Group uses Adjusted Operating
Profit, Adjusted EBITDA, and Adjusted earnings per share as
supplemental measures of the Group's profitability, in addition to
measures defined under IFRS. The directors consider these
useful due to the exclusion of specific items that could impact a
comparison of the Group's underlying profitability, and are aware
that shareholders use these measures to assist in evaluating
performance.
The adjusting items for the
alternative measures of profit are either recurring but non-cash
charges (amortisation of acquired intangible assets), one-off
non-cash items (impairment charges), or one-off exceptional items
(e.g., exceptional loss-making contracts in Arcas Building
Solutions Limited and tender offer costs).
Adjusted
operating profit is calculated as below:
|
|
|
|
|
6 months
ended
|
|
6 months
ended
|
|
Year
ended
|
|
|
|
|
|
30 September
2024
|
|
30
September 2023
|
|
31 March
2024
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
Operating
profit (as reported)
|
1,742
|
|
1,753
|
|
2,432
|
Loss-making
contracts in Arcas Building Solutions and tender offer
costs
|
-
|
|
-
|
|
200
|
Amortisation of intangible assets arising on
acquisitions
|
5
|
|
6
|
|
12
|
Adjusted
profit for the period
|
1,747
|
|
1,759
|
|
2,644
|
Adjusted
EBITDA is calculated as below:
|
|
|
|
|
6 months
ended
|
|
6 months
ended
|
|
Year
ended
|
|
|
|
|
|
30 September
2024
|
|
30
September 2023
|
|
31 March
2024
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
Adjusted
operating profit (as above)
|
1,747
|
|
1,759
|
|
2,644
|
Depreciation of property, plant and equipment
|
478
|
|
420
|
|
896
|
Depreciation of lease asset
|
256
|
|
251
|
|
512
|
Adjusted
EBITDA
|
2,481
|
|
2,430
|
|
4,052
|
Adjusted
basic and diluted earnings per share is presented in note 5
below.
5. Earnings per
share
Basic earnings per share is the
profit or loss for the period divided by the weighted average
number of ordinary shares outstanding, excluding those held in
treasury, calculated as follows:
|
|
|
|
|
6 months
ended
|
|
6 months
ended
|
|
Year
ended
|
|
|
|
|
|
30 September
2024
|
|
30
September 2023
|
|
31 March
2024
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
|
|
|
|
|
Profit for
the period (£'000)
|
1,151
|
|
1,258
|
|
1,624
|
Weighted
average number of ordinary shares excluding shares held in treasury
for the proportion of the year held in treasury ('000)
|
13,750
|
|
18,725
|
|
17,118
|
|
|
|
|
|
|
|
Basic
earnings per share
|
|
8.4p
|
|
6.7p
|
|
9.5p
|
The calculation of diluted earnings
per share is the profit or loss for the period divided by the
weighted average number of ordinary shares outstanding, after
adjustment for the effects of all potential dilutive ordinary
shares, excluding those in treasury, calculated as
follows:
|
|
6 months
ended
|
|
6 months
ended
|
|
Year
ended
|
|
|
30 September
2024
|
|
30
September 2023
|
|
31 March
2024
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
|
|
Profit for
the period (£'000)
|
1,151
|
|
1,258
|
|
1,624
|
Weighted
average number of ordinary shares excluding shares held in treasury
for the proportion of the year held in treasury ('000)
|
|
13,750
|
|
18,725
|
|
17,118
|
Effect of
potential dilutive ordinary shares ('000)
|
|
3
|
|
15
|
|
14
|
Diluted
weighted average number of ordinary shares excluding shares held in
treasury for the proportion of the year held in treasury
('000)
|
|
13,753
|
|
18,740
|
|
17,132
|
|
|
|
|
|
|
|
Diluted
earnings per share
|
|
8.4p
|
|
6.7p
|
|
9.5p
|
The following additional earnings per
share figures are presented as the Directors believe they provide a
better understanding of the trading performance of the
Group.
Adjusted basic and diluted earnings
per share is the profit or loss for the period, adjusted for
recurring but non-cash charges (amortisation of acquired intangible
assets), one-off non-cash items (impairment charges), or one-off
exceptional items (e.g. exceptional loss-making contracts in Arcas
Building Solutions Limited and tender offer costs), divided
by the weighted average number of ordinary shares outstanding as
presented above.
Adjusted earnings per share is
calculated as follows:
|
|
|
|
|
6 months
ended
|
|
6 months
ended
|
|
Year
ended
|
|
|
|
|
|
30 September
2024
|
|
30
September 2023
|
|
31 March
2024
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
|
|
|
|
|
Profit for
the period (£'000)
|
1,151
|
|
1,258
|
|
1,624
|
Loss-making
contracts in Arcas Building Solutions and tender offer
costs
|
-
|
|
-
|
|
200
|
Amortisation of intangible assets arising on
acquisitions
|
5
|
|
6
|
|
12
|
Corporation
tax effect of above items
|
-
|
|
-
|
|
-
|
Adjusted
profit for the period (£'000)
|
1,156
|
|
1,264
|
|
1,836
|
Weighted
average number of ordinary shares excluding shares held in treasury
for the proportion of the year held in treasury ('000)
|
13,750
|
|
18,725
|
|
17,118
|
Adjusted
basic earnings per share
|
|
8.4p
|
|
6.8p
|
|
10.7p
|
Adjusted
diluted earnings per share
|
|
8.4p
|
|
6.7p
|
|
10.7p
|
6. Finance costs
|
|
|
|
|
6 months
ended
|
|
6 months
ended
|
|
Year
ended
|
|
|
|
|
|
30 September
2024
|
|
30
September 2023
|
|
31 March
2024
|
|
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
On bank
loans and overdrafts
|
148
|
|
34
|
|
201
|
Finance
charges on lease liabilities
|
58
|
|
40
|
|
93
|
Total
finance costs
|
206
|
|
74
|
|
294
|
7. Principal risks and
uncertainties
The Directors
consider that the principal risks and uncertainties which could
have a material impact on the Group's performance in the remaining
six months of the financial year remain the same as those stated on
page 10 to 11, and 66 to 67 of our Annual Report and Financial
Statements for the year ended 31 March 2024, which are available on
the Company's website, www.northernbearplc.com.
8. Half year report
The condensed financial statements
were approved by the Board of Directors on 29 November 2024 and are
available on the Company's website, www.northernbearplc.com.
Copies will be sent to shareholders and are available on
application to the Company's registered office.
For and on behalf of the Board of
Directors
Thomas Hayes
Finance Director
29
November 2024