TIDMANX
RNS Number : 8633Y
Anexo Group PLC
10 May 2023
10 May 2023
Anexo Group plc
('Anexo' or the 'Group')
Final Results
"Continuing revenue growth laying the groundwork for a drive
towards cash"
Anexo Group plc (AIM: ANX), the specialist integrated credit
hire and legal services provider, announces its final results for
the year ended 31 December 2022 (the 'period' or 'FY2022).
Financial Highlights 2022 2021 % movement
Total revenues (GBP'000s) 138,329 118,237 +17.0%
Operating profit (GBP'000s) 30,416 27,350 +11.2%
Adjusted(1) operating profit before
exceptional items (GBP'000s) 30,241 27,728 +9.0%
Adjusted(1) operating profit margin
(%) 21.9 23.5 -6.8%
Profit before tax (GBP'000s) 24,093 23,746 1.5%
Adjusted(1) profit before tax and exceptional
items (GBP'000s) 23,918 24,124 -0.8%
Adjusted(2) basic EPS (pence) 16.5 16.8 -1.8%
Total dividend for the year (pence) 1.5 1.5 -
Equity attributable to the owners of
the Company (GBP'000s) 146,347 128,224 +14.1%
Net cash used in operating activities
(GBP'000s) -3,132 -7,307 +57.1%
Net debt balance (GBP'000s) 73,124 62,014 +17.9%
Note: The basis of preparation of the consolidated financial
statements for the current and previous year is set out in the
Financial Review below.
1. Adjusted operating profit and profit before tax: excludes
share -- based payment charges in 2021 and 2022. A reconciliation
to reported (IFRS) results is included in the Financial Review
below.
2. Adjusted EPS: adjusted PBT less tax at statutory rate divided
by the weighted number of shares in issue during the year.
Financial and Operational KPIs
-- During 2022, we saw the continued improvement in a number of
key performance measures (detailed below). Financial performance
has been strong, despite continued delays in the court system.
Opportunities within the Credit Hire division remain strong,
following the introduction of the Civil Liabilities Act 2021 (which
has caused a number of competitors to withdraw from the market),
but the Group has been careful to manage its fleet size prudently,
especially in the light of the lower than expected vehicle
contributions from the major insurance contract announced in
November 2021. Consequently, although the average number of
vehicles on hire rose year on year, the fleet numbers at the end of
the year declined 26.9% to 1,730 (2021: 2,366). The number of new
cases funded during the year also declined slightly, falling 2.7%
to 9,986 (2021: 10,265).
-- Our ability to fund growth in our hire business has been
supported by ongoing investment in legal staff. In 2022, the number
of senior fee earners grew by 6.8% to reach 253 at the year end.
This investment has driven increased cash collections in the year
despite the challenges of the reduced operation of the court
system. Much of the investment will start to impact during 2023 and
beyond, reflecting both the shorter life cycle of a typical housing
disrepair claim and the time a new credit hire starter takes to
reach settlement maturity.
KPI's 2022 2021 % movement
Total revenues (GBP'000s) 138,329 118,237 +17.0%
Gross profit (GBP'000s) 105,776 91,481 +15.6%
Adjusted operating profit (GBP000's) 30,241 27,728 +9.1%
Adjusted operating profit margin
(%) 21.9% 23.5% -6.8%
Vehicles on hire at the year-end
(no) 1,730 2,366 -26.9%
Average vehicles on hire for
the year (no) 1,892 1,834 +3.2%
Number of hire cases settled 7,922 6,187 +28.0%
Cash collections from settled
cases (GBP'000s) 146,090 119,007 +22.8%
New cases funded (no) 9,986 10,265 -2.7%
Legal staff at the period end
(no) 678 634 +6.9%
Average number of legal staff
(no) 646 590 +9.5%
Total senior fee earners at
period end (no) 253 237 +6.8%
Average senior fee earners (no) 240 201 +19.4%
Commenting on the Final Results, Alan Sellers, Executive
Chairman of Anexo Group plc, said:
"I am pleased to report a solid performance for FY2022. Revenues
for the Group have continued to grow across all divisions. As
always, we have managed our vehicle numbers carefully and funded
those cases which we feel offer the best opportunities for
utilising working capital most efficiently. The success of this
strategy is reflected in the growth in cash collections driven by
the continued investment in high quality staff across our three
legal services offices.
We continue to be excited by the opportunities within Housing
Disrepair, which has more than doubled its case portfolio during
the year, as well as fresh activity on emissions claims. A focus on
prudent case management will enable the Group to concentrate on
cash generation and a reduction in overall debt during FY2023."
Analyst Briefing
A conference call for analysts will be held at 9.00am today, 10
May 2023. A copy of the Final Results presentation is available at
the Group's website: https://www.anexo-group.com/
For further enquiries:
Anexo Group plc +44 (0) 151 227 3008
www.anexo-group.com
Alan Sellers, Executive Chairman
Gary Carrington, Interim Chief Financial
Officer
Nick Dashwood Brown, Head of Investor
Relations
WH Ireland Limited
(Nominated Adviser & Joint Broker)
Chris Hardie / Hugh Morgan/ Darshan +44 (0) 20 7220 1666
Patel / Enzo Aliaj (Corporate) www.whirelandplc.com/capital-markets
Fraser Marshall / Harry Ansell (Broking)
Zeus
(Joint Broker)
David Foreman / Louisa Waddell (Investment +44 (0) 20 3829 5000
Banking) www.zeuscapital.co.uk
Simon Johnson (Corporate Broking)
Notes to Editors:
Anexo is a specialist integrated credit hire and legal services
provider. The Group has created a unique business model by
combining a direct capture Credit Hire business with a wholly owned
Legal Services firm. The integrated business targets the
impecunious not at fault motorist, referring to those who do not
have the financial means or access to a replacement vehicle.
Through its dedicated Credit Hire sales team and network of
1,100 plus active introducers around the UK, Anexo provides
customers with an end-to-end service including the provision of
Credit Hire vehicles, assistance with repair and recovery, and
claims management services. The Group's Legal Services division,
Bond Turner, provides the legal support to maximise the recovery of
costs through settlement or court action as well as the processing
of any associated personal injury claim.
The Group was admitted to trading on AIM in June 2018 with the
ticker ANX. For additional information please visit:
www.anexo-group.com
Chairman's Statement
On behalf of the Board, I am pleased to report a year of solid
growth by the Group in the face of ongoing nationwide challenges
and delays. These results reflect our continued focus on increasing
cash settlements through the expansion of our Legal Services
division, while using our working capital to maximum effect to
ensure prudent management of our Credit Hire division. This
emphasis on balancing growth in cash collections against commitment
of capital on new cases has ensured significant increases in cash
collections while managing a decrease in the number of vehicles on
the road during the course of the year. We have continued to invest
in our advocacy practice, particularly through our Housing
Disrepair Division, and we believe the division will continue its
growth to become a significant contributor to future revenues.
The Board continues its close monitoring of progress in our core
divisions while seeking to take advantage of the significant growth
opportunities which are presenting themselves and believes that the
Group is well positioned for further strong performance in 2023 and
beyond.
Group Performance
Anexo Group plc has shown solid performance during 2022. Trading
across all our divisions has been resilient and we have managed the
core business prudently. As a result, Group revenues in 2022
increased by 17.0% to GBP138.3 million (2021: GBP118.2 million),
gross profits increased by 15.6% from GBP91.5 million in 2021 to
GBP105.8 million in 2022. Adjusted operating profit increased by
9.1% to GBP30.2 million in 2022 at a margin of 21.9% (2021: GBP27.7
million at a margin of 23.5%). Adjusted profit before tax was
broadly in line year on year, reducing by 0.8% to GBP23.9 million
(2021: GBP24.1 million), reflecting the ongoing investment in staff
and marketing costs within Bond Turner. To provide a better guide
to underlying business performance, adjusted profit before tax
excludes share-based payments credited/charged to profit and
loss.
During 2022, the Group continued to take advantage of the
opportunities offered by the withdrawal of a number of competitors
from the market following the introduction of the Civil Liabilities
Act, which severely curtails the ability of personal injury
solicitors to recover substantial legal costs. This has enabled the
Group to attract new high quality staff and expand its
infrastructure to facilitate increased case settlements in the
future, and as a result cash collections for the Group increased by
22.8% to GBP146.1 million in 2022 (2021: GBP119.0 million).
Credit Hire division
The Group's Credit Hire division, EDGE, saw prudent management
during the year to maximise efficient use of the existing fleet and
to manage overall fleet numbers to reflect revised expectations.
Vehicle numbers in the first half of the year remained very high,
finishing H1 on a total of 1,947. The number of vehicles on the
road during the course of the year rose as a consequence by 3.2% to
1,892 (2021: 1,834). Due to the insolvency of Green Realisations
123 Limited (the underwriting subsidiary of MCE Insurance) and its
resulting impact on our major motorcycle insurance contract with
MCE, the decision was taken to reduce vehicle numbers substantially
during the second half of the year. Consequently, the year ended
with a total of 1,730 vehicles on the road, a decrease of 26.9% on
the previous year (2021: 2,366), new cases funded fell from 10,265
in 2021 to 9,986 in 2022, whilst the number of hire cases settled
increased by 28.0% from 6,187 in 2021 to 7,922 in 2022, supporting
the increase in cash collections noted above.
Revenues within the Credit Hire division grew by 4.8% % to
GBP74.7 million (2021: GBP71.3 million). The Group maintains its
claims acceptance strategy of deploying its resources into the most
valuable claims, thereby growing claims while preserving working
capital. The Group monitors its fleet size constantly, enabling it
to respond quickly to changes in demand and strategic priorities by
deploying its vehicles appropriately with focus remaining firmly on
McAMS, the motorcycle division.
Legal Services division
Within the Group's Legal Services division, Bond Turner, has
continued its focus on cash collections and corresponding
investment in staff to drive increased case settlements. This
strategy has had a significant positive impact on financial
performance. Revenues within the Legal Services division, which
strongly correlates to cash, increased by 35.6% to GBP63.6 million
(2021: GBP46.9 million). The continued growth of the Bolton office,
which has now been operational for four years, the opening of the
Leeds office and the expansion of the core office in Liverpool into
new ancillary premises have provided considerable opportunities for
recruitment. During the pandemic, and following the implementation
of the Civil Liabilities Act 2021, the Group has seen a number of
personal injury solicitors withdrawing from the market and
embarking on a run-off strategy. Taking advantage of these
recruitment opportunities has resulted in staff numbers rising at
all levels, with the ability to retrain solicitors in the fields of
credit hire and housing disrepair for suitable placement within
Bond Turner. At the end of December staff numbers within Bond
Turner stood at 678, a 6.9% increase on the 2021 figure of 634. Of
these, a total of 253 were senior fee earners, up 6.8% (2021:
237).
The average number of staff rose from 590 in 2021 (of which 201
were senior fee earners) to 646 in 2022 (including 240 senior fee
earners).
Mercedes Benz Emissions Case
Having undertaken our own internal research, which has been
subsequently corroborated by counsel, the Group has begun actively
sourcing claims against Mercedes Benz.
In total the Group invested GBP4.0 million in 2022 (2021: GBP0.9
million) in both staffing and emission claims lead generation
fees.
Housing Disrepair
The Housing Disrepair team has continued its rapid expansion
during 2022. During the year we successfully settled c.2,000
claims. At the end of the year we had a portfolio of over c3,000
ongoing claims. Some GBP3.0 million was invested in marketing costs
in 2022, all of which was expensed as incurred, and with further
investment planned into 2023, the Housing Disrepair team has proven
its potential to be a significant contributor to Group earnings. We
look forward to further growth in this sector.
Dividends
The Board is pleased to propose a final dividend of 1.5p per
share, which if approved at the Annual General Meeting to be held
on 15 June 2023 will be paid on 23 June 2023 to those shareholders
on the register at the close of business on 26 May 2023. The shares
will become ex-dividend on 25 May 2023 (2021: total dividend 1.5p
per share).
Corporate Governance
Anexo values corporate governance highly and the Board believes
that effective corporate governance is integral to the delivery of
the Group's corporate strategy, the generation of shareholder value
and the safeguarding of our shareholders' long-term interests.
As Chairman, I am responsible for the leadership of the Board
and for ensuring its effectiveness in all aspects of its role. The
Board is responsible for the Group's strategic development,
monitoring and achievement of its business objectives, oversight of
risk and maintaining a system of effective corporate governance. I
will continue to draw upon my experience to help ensure that the
Board delivers maximum shareholder value.
Our employees and stakeholders
The strong performance of the Group reflects the dedication and
quality of the Group's employees. We rely on the skills, experience
and commitment of our team to drive the business forward. Their
enthusiasm, innovation and performance remain key assets of the
Group and are vital to its future success. On behalf of the Board,
I would like to thank all of our employees, customers, suppliers,
business partners and shareholders for their continued support over
the last year.
Current Trading and Outlook
As our financial performance and KPI's have demonstrated, the
Group has continued to invest in its people, particularly within
the Legal Services division, supporting the growth we have reported
in both the number of claims settled and the underlying level of
cash receipts for the Group. Whilst this investment impacted our
reported financial performance in 2022, the continued growth in
headcount supporting ever increasing case settlements will continue
to contribute to growth in 2023 and beyond.
Since year end the Board has conducted a Strategic Review and
has concluded that the interests of the Group and its shareholders
will be best served by concentrating on cash generation. To this
end, the Group has continued its targeted approach to claim
acquisition, being highly focussed on costs and ultimately cash
flow and headroom within our facilities as well as continuing to
expand the number of claims accepted within Housing Disrepair
division. This approach has led to a reduction in the number of
vehicles on the road since the beginning of 2023 to a level which
best facilitates management of the Group's working capital
requirements. As at 30 April 2023, the total number of vehicles on
the road stood at 1,431. The Group remains focussed on quality
claims, high service standards and high success rates.
The implementation of the Strategic Review means that profit
growth for FY2023 is likely to be constrained but there will be an
increased return on capital employed. If appropriate, the Group
intends to emphasise the progressive dividend policy adopted at
flotation. I continue to have great confidence in the Group's
strategy and look to the future with continued optimism.
Subsequent Events
On 8 March 2023, the High Court handed down a judgment granting
a Group Litigation Order. The application, brought by Leigh Day and
Pogust Goodhead, sought permission to launch a class action lawsuit
against Mercedes Benz for alleged subversion of key air pollution
tests by using special software to reduce emissions of nitrous
oxides under test conditions.
Following the success of this application, on 14 April 2023 the
Board confirmed that the Group intends to pursue litigation against
Mercedes and has already secured over 12,000 claims through
internal resources and via social media. Proceedings have been
issued against Mercedes and its affiliates in the High Court,
alongside more than 12,000 other claimants. The claim will be
formally served on the Defendants in early summer 2023.
The Judge at the hearing set out a timetable for the progress of
the claim. The Order setting out these measures needs to be
confirmed by the President of the High Court King's Bench Division,
an event expected in spring 2023. A steering committee has now been
formed to represent the best interests of all Claimants and Bond
Turner is a member of the Claimant Solicitors' Committee.
The Board remains confident that these cases have the potential
to be of significant value to both the Claimants and the Group.
The claim we are litigating against VW is ongoing and we will
provide further updates in due course. On 14 April 2023, Mark Fryer
resigned with immediate effect as Chief Financial Officer and as a
Director and left the Group. Gary Carrington was appointed to the
position of Interim Chief Financial Officer on the same day and on
18 April 2023 was appointed a Director of the Group.
Annual General Meeting
The Group's Annual General Meeting will be held on 15 June 2023.
The notice of the Meeting accompanies this Annual Report and
Accounts.
Alan Sellers
Executive Chairman
9 May 2023
Financial Review
Basis of Preparation
As previously reported, Anexo Group Plc was incorporated on 27
March 2018, acquired its subsidiaries on 15 June 2018, and was
admitted to AIM on 20 June 2018 (the 'IPO'). Further details are
included within the accounting policies.
To provide comparability across reporting periods, the results
within this Financial Review are presented on an "underlying"
basis, adjusting for the GBP0.4 million charge recorded for
share-based payments in 2021 and the GBP0.2m credit arising on
vesting of the senior management incentive scheme for share-based
payments in 2022.
A reconciliation between adjusted and reported results is
provided at the end of this Financial Review. This Financial Review
forms part of the Strategic Report of the Group.
New Accounting Standards and Amendments
There have been a number of amendments to new UK IFRS accounting
standards applicable from 1 January 2022, none of which have
resulted in adjustment to the way in with the Group accounts or
presents its financial information.
Revenue
In 2022 Anexo successfully increased revenues across both its
divisions, Credit Hire and Legal Services. Group revenues rose to
GBP138.3 million, a 17.0% increase over the prior year (2022:
GBP118.2 million). This growth is particularly pleasing given the
fact that the Group continued to face delays in the court system
during 2022 as a result of the COVID-19 pandemic.
During 2022 EDGE, the Credit Hire division, provided vehicles to
9,986 individuals (2021: 10,265), maintaining similar activity
levels to those of the prior year. Our strategy, as previously
reported, remains to concentrate investment within McAMS, the part
of the business which supplies motorcycles.
With the number of claims remaining broadly consistent in 2022
with the prior year, the strategy of deploying capital into the
most valuable claims to the Group resulted in revenues for the
Credit Hire division increasing to GBP74.7 million in 2022, an
increase of 4.8% over 2021 (GBP71.3 million).
With investment in staff continuing into 2022 following a
significant level of recruitment during COVID when other firms made
redundancies and furloughed staff, the Legal Services division
reported significant revenue growth of 35.6%, with revenues rising
from GBP46.9 million in 2021 to GBP63.6 million in 2022.
Expansion of headcount in Bond Turner across all its three
offices has been critical to increasing both revenues and cash
settlements within the Group and has provided a crucial platform
for growth in both factors. During 2022, the Group continued its
recruitment campaign, targeting high-quality experienced staff
across all aspects of our business, credit hire, large loss,
housing disrepair and class action litigation.
By the end of December 2022, we employed 678 staff in Bond
Turner (December 2021: 634), of which 253 (December 2021: 237) were
senior fee earners, an increase of 6.8%.
The Group has benefitted from continued investment in the
Housing Disrepair team during 2022, following the implementation of
the Extension of the Homes (Fitness for Human Habitation) Act 2019.
Revenue increased significantly (82%), rising from GBP5.1 million
in 2021 to GBP9.3 million in 2022. This revenue is reported within
the data noted above for the Legal Services Division.
Recruitment is scheduled to continue throughout 2023 across all
our three legal services office locations, particularly within the
Housing Disrepair Team.
Gross Profits
Gross profits are reported at GBP105.8 million (at a margin of
76.5%) in 2022, increasing from GBP91.5 million in 2021 (at a
margin of 77.4%). It should be noted, that staffing costs within
Bond Turner are reported within Administrative Expenses.
Consequently, gross profit within Bond Turner is in effect being
reported at 100%.
Operating Costs
Administrative expenses before exceptional items increased
year-on-year, reaching GBP65.0 million in 2022 (2021: GBP55.1
million), an increase of GBP9.9 million (18.0%). This reflects the
continued investment in staffing costs within Bond Turner to drive
settlement of cases and cash collections. Staffing costs for Bond
Turner increased to GBP23.1 million (2021: GBP20.5 million), an
increase of GBP2.6 million (12.7%) which, together with significant
investment in staff within the Credit Hire division (2022: GBP15.0
million, 2021: GBP12.4 million) to ensure we maintained our high
standards of service to an increasing number of clients, accounted
for a total increase of GBP5.2million. Following the establishment
of our Housing Disrepair team in late 2020, some GBP3.0 million was
invested in marketing costs in 2022 (2021: GBP1.8 million), all of
which has been expensed as incurred.
Profit Before Tax
Adjusted profit before tax reached GBP23.9 million in 2022,
remaining broadly in line with 2021, when it was reported at
GBP24.1 million. This reflects the investment in staff and
marketing costs noted above. To provide a better guide to
underlying business performance, adjusted profit before tax
excludes share-based payments charged to profit and loss.
The GAAP measure of the profit before tax was GBP24.1 million in
2022 (2021: GBP23.7 million), reflecting the non-cash share-based
payment credit of GBP0.2 million in that year (2021: charge of
GBP0.4 million). Where we have provided adjusted figures, they are
after the add-back of this item and a reconciliation of the
adjusted and reported results is included on page 18 of the Annual
Report.
Finance Costs
Finance costs reached GBP6.3 million in 2022, increasing from
GBP3.6 million in 2021 (75.0%), reflecting the additional
facilities secured in the year from Blazehill Capital Finance
Limited (GBP15.0 million) to support the continued investment into
the Housing Disrepair Team and our investment in the VW and
Mercedes Benz emissions claims.
EPS and Dividend
Statutory basic EPS is 16.9 pence (2021: 16.5 pence). Statutory
diluted EPS is 16.9 pence (2021: 16.2 pence). The adjusted EPS is
16.8 pence (2021: 16.8 pence). The adjusted diluted EPS is 16.8
pence (2021: 16.5 pence). The adjusted figures exclude the effect
of share-based payments. The detailed calculation in support of the
EPS data provided above is included within Note 12 of the financial
statements of the annual report.
The Board is pleased to propose a final dividend of 1.5p per
share, which if approved at the Annual General Meeting to be held
on 15 June 2023 will be paid on 23 June 2023 to those shareholders
on the register at the close of business on 26 May 2023. The shares
will become ex-dividend on 25 May 2023 (2021: total dividend 1.5p
per share).
Group Statement of Financial Position
The Group's net assets position is dominated by the balances
held within trade and other receivables. These balances include
credit hire and credit repair debtors, together with disbursements
paid in advance which support the portfolio of ongoing claims. The
gross claim value of trade receivables totalled GBP393.6 million in
2022, rising from GBP325.3 million in 2021. In accordance with our
income recognition policies, a provision is made to reduce the
carrying value to recoverable amounts, the net balance increasing
to GBP165.4 million (2021: GBP146.4 million). This increase
reflects the recent trading activity and strategy of the Group and
is in line with management expectations given that the Group
continued to be impacted during 2022 by delays in capacity within
the court system, albeit this continues to improve. The increase
has been primarily funded from the significant rise in cash
collections seen year on year as well as additional facilities
secured from Blazehill Capital Finance Limited.
In addition, the Group has a total of GBP54.7 million reported
as accrued income (2021: GBP39.4 million) which represents the
value attributed to those ongoing hires and claims at the year end,
alongside growth in the number of ongoing claims within the Housing
Disrepair Team.
The increases in both trade receivables and accrued income
reflect an increase in the volume of claims that remain ongoing
together with an increase in the number of claims ongoing where we
have identified and secured an admission of liability.
During 2021 and into the early part of 2022, significant
investment was made into the motorcycle fleet to support the
current and expected volumes generated from the insurance contract
with MCE announced in November 2021. In an unexpected development,
MCE's underwriter, Green Realisations 123 Ltd, went into
administration and all outstanding Green Realisation 123 Ltd
policies were disclaimed from 1 February 2022. As a consequence,
the number of claims generated reduced significantly, resulting in
a period in which utilisation and hence profitability of the Group
was impacted. Total fixed asset additions totalled GBP7.7 million
in 2022 (2021: GBP13.1 million). The fleet continues to be largely
externally financed.
Trade and other payables, including tax and social security
increased to GBP13.1 million compared to GBP12.6 million at 31
December 2021.
Net assets at 31 December 2022 reached GBP146.3 million (2021:
GBP128.2 million).
Net Debt, Cash and Financing
Net debt increased to GBP73.1 million at 31 December 2022 (31
December 2021: GBP62.0 million) and comprised cash balances at 31
December 2021 of GBP9.0 million (2021: GBP7.6 million), plus
borrowings which increased during the year to fund additional
working capital investment in the Group's portfolio of claims,
support the investment by the Group in the VW and Mercedes Benz
emissions claims and facilitate expansion of the vehicle fleet.
The total debt balance rose from GBP69.6 million in 2021 to
GBP82.2 million at the end of 2022; these balances include lease
liabilities recognised in line with IFRS16. The Group has a number
of funding relationships and facilities to support its working
capital and investment requirements, including an invoice
discounting facility within Direct Accident Management Limited
(secured on the credit hire and repair receivables), lease
facilities to support the acquisition of the fleet and a revolving
credit facility within Bond Turner Limited.
In addition, the Group secured a loan of GBP15.0 million from
Blazehill Capital Finance Limited during 2022. The loan is non
amortising and committed for a three year period.
Having considered the Group's current trading performance, cash
flows and headroom within our current debt facilities, maturity of
those facilities, the Directors have concluded that it is
appropriate to prepare the Group and the Company's financial
statements on a going concern basis.
Cash Flow
Notwithstanding the continued impact of COVID-19 on the court
system and the Business (further details provided earlier), we have
continued to invest in talent and grow our settlement capacity
throughout Bond Turner. The number of senior fee earners increased
from 237 to 253 during 2022 (an increase of 6.8%) and continues to
rise across each of our three offices. More recently this
investment has sought to diversity the activities of the Group and
headcount with the Housing Disrepair Team, the number of senior fee
earners increasing in number from 30 at 31 December 2021 to 44 at
31 December 2022 (an increase of 46.7%).
Cash collections for the Group (and excluding settlements for
our clients), a key metric for the Group, increased from GBP119.0
million in 2021 to GBP146.1 million in 2022, an increase of 22.8%,
underlining the Group's successful evolution in the post pandemic
period.
Having secured the contract from MCE to secure their non fault
road traffic accident opportunities in late 2021, investment was
made in the fleet and infrastructure to support this significant
increase in demand, which led to record vehicle numbers at the end
of 2021, reaching 2,366. However, the situation with Green
Realisations Ltd described above resulted in the number of
opportunities reducing sharply and hence the Group operated with a
suboptimal cost base in the first part of 2022. Because activity
levels did not increase from MCE as expected, management
implemented actions to maintain headroom and reduce costs to
reflect a revised level of forecast activity. Despite this, and
reflecting the number of claims generated from MCE in the early
part of 2022, we have actually seen the average number of vehicles
on the road rise in 2022, reaching 1,892 (2021: 1,834). This
contributed to the strong revenue performance of the Credit Hire
division. Notwithstanding this, as we have previously reported,
growth in the Credit Hire Division results in an absorption of
cash. During the year, management worked to manage expenditure and
consequent absorption of cash and actively reduced the number of
claims accepted. Vehicle numbers fell accordingly to 1,730 at 31
December 2022.
Having anticipated continued growth from MCE, the Board secured
an increase in availability from Secure Trust Bank plc (GBP1.3
million) and Blazehill Capital Finance Limited (GBP15.0 million) in
2022, to take advantage of these opportunities, whilst ensuring the
relationship between the number of new claims taken on within EDGE
is balanced with the settlement capacity of Bond Turner. In
addition to this, the Group has continued to draw funds from
approved hire purchase facilities to support reinvestment of the
motorcycle fleet as well as other facilities as necessary to
support group headroom. The total amount of new borrowings in the
year reached GBP24.4 million.
Whilst the Group operated for a period at suboptimal levels, the
significant improvement in cash collections resulted in the Group
reporting a reduction in the level of cash outflows from operating
activities of GBP3.1 million (2021: cash outflow of GBP7.3
million).
With a net cash inflow of GBP4.2 million resulting from
financing activities, having secured additional facilities from
both Secure Trust Bank Plc and Blazehill Capital Finance Limited
(2021: net cash inflow of GBP7.2 million), the Group reported a net
cash inflow in 2022 of GBP1.5 million (2021: net cash outflow of
GBP0.7 million).
Reconciliation of Adjusted and Reported IFRS Results
In establishing the adjusted operating profit, the costs
adjusted include a credit of GBP0.2 million related to share-based
payments (2021: costs of GBP0.4 million).
A reconciliation between adjusted and reported results is
provided below:
Year to December 2022
-----------------------
Adjusted Share-based Reported
GBP'000s payment GBP'000s GBP'000s
----------------------- ----------- ------------------- -----------
Revenue 138,329 - 138,329
Gross profit 105,776 - 105,776
Other operating costs
(net) (75,535) 175 (75,360)
Operating profit 30,241 175 30,416
Finance costs (net) (6,323) - (6,323)
Profit before tax 23,918 175 24,093
Year to December 2021
-----------------------
Adjusted Share-based Reported
GBP'000s payment GBP'000s GBP'000s
----------------------- ----------- ------------------- -----------
Revenue 118,237 - 118,237
Gross profit 91,481 - 91,481
Other operating costs
(net) (63,753) (378) (64,131)
Operating profit 27,728 (378) 27,350
Finance costs (net) (3,604) - (3,604)
Profit before tax 24,124 (378) 23,746
By order of the Board
Gary Carrington
Interim Chief Financial Officer
9 May 2023
Consolidated Statement of Total Comprehensive Income
for year ended 31 December 2022
2022 2021
Note GBP'000s GBP'000s
Revenue 138,329 118,237
Cost of sales (32,553) (26,756)
---------- ------------
Gross profit 105,776 91,481
Depreciation & profit / loss on disposal 4 (10,436) (8,504)
Amortisation 4 (117) (137)
Administrative expenses before share
based payments 4 (64,982) (55,112)
Operating profit before share based
payments 4 30,241 27,728
---------- ------------
Share based payment credit / (charge) 4 175 (378)
---------- ------------
Operating profit 4 30,416 27,350
Finance costs (6,323) (3,604)
---------- ------------
Profit before tax 24,093 23,746
Taxation (4,616) (4,598)
Profit and total comprehensive income
for the year attributable to the owners
of the company 19,477 19,148
---------- ------------
Earnings per share
Basic earnings per share (pence) 5 16.6 16.5
---------- ------------
Diluted earnings per share (pence) 5 16.6 16.2
---------- ------------
The above results were derived from continuing operations.
Consolidated Statement of Financial Position
as at 31 December 2022
2022 2021
Assets Note GBP'000s GBP'000s
Non-current assets
Property, plant and equipment 6 2,072 2,071
Right of use assets 6 12,657 16,896
Intangible assets 7 71 188
Deferred tax assets 112 112
14,912 19,267
------------ ------------
Current assets
Trade and other receivables 8 222,272 188,134
Corporation tax receivable 606 -
Cash and cash equivalents 9,049 7,562
231,927 195,696
------------ ------------
Total assets 246,839 214,963
------------ ------------
Equity and liabilities
Equity
Share capital 59 58
Share premium 16,161 16,161
Share based payments reserve - 2,077
Retained earnings 130,127 109,928
------------ ------------
Equity attributable to the owners
of the Company 146,347 128,224
------------ ------------
Non-current liabilities
Other interest-bearing loans and borrowings 9 25,000 13,814
Lease liabilities 9 7,176 8,430
Deferred tax liabilities 32 32
32,208 22,276
------------ ------------
Current liabilities
Other interest-bearing loans and borrowings 9 43,594 38,499
Lease liabilities 9 6,403 8,833
Trade and other payables 13,225 12,635
Corporation tax liability 5,062 4,496
68,284 64,463
------------ ------------
Total liabilities 100,492 86,739
------------ ------------
Total equity and liabilities 246,839 214,963
------------ ------------
The financial statements were approved by the Board of Directors
and authorised for issue on 9 May 2023. They were signed on its
behalf by:
Gary Carrington
Interim Chief Financial Officer
9 May 2023
Consolidated Statement of Changes in Equity
for the year ended 31 December 2022
Share
Based
Share Share Merger Payments Retained
Capital Premium Reserve Reserve Earnings Total
GBP'000s GBP'000s GBP'000s GBP'000s GBP'000s GBP'000s
At 1 January 2021 58 16,161 - 1,699 92,520 110,438
Profit for the
year and total
comprehensive
income - - - - 19,148 19,148
Share based payment
charge - - - 378 - 378
Dividends - - - - (1,740) (1,740)
At 31 December
2021 58 16,161 - 2,077 109,928 128,224
Profit for the
year and total
comprehensive
income - - - - 19,477 19,477
Issue of share
capital 1 - - - - 1
Share based payment
credit - - - (175) - (175)
Transfer of share
based payment
reserve - - - (1,902) 1,902 -
Dividends - - - - (1,180) (1,180)
At 31 December
2022 59 16,161 - - 130,127 146,347
------------ -------------- ------------ -------------- --------- -----------
Consolidated Statement of Cash Flows
for the year ended 31 December 2022
2022 2021
Note GBP'000s GBP'000s
Cash flows from operating
activities
Profit for the year 4 19,477 19,148
Adjustments for:
Depreciation and profit /
loss on disposal 4 10,436 8,504
Amortisation 4 117 137
Financial expense 6,323 3,604
Share based payment
(credit)
/ charge 4 (175) 378
Taxation 4,616 4,598
------------------ ------------
40,794 36,369
Working capital
adjustments
Increase in trade and
other
receivables (34,138) (40,224)
Increase in trade and
other
payables 590 3,131
------------------ ------------
Cash generated from /
(used
in) operations 7,246 (724)
Interest paid (5,722) (3,364)
Tax paid (4,656) (3,219)
------------------ ------------
Net cash used in operating
activities (3,132) (7,307)
------------------ ------------
Cash flows from investing
activities
Proceeds from sale of
property,
plant and equipment 1,579 941
Acquisition of property,
plant and equipment (1,186) (1,439)
Investment in intangible
fixed assets - (91)
Net cash from / (used in)
investing activities 393 (589)
------------------ ------------
Cash flows from financing
activities
Net proceeds from the
issue
of share capital - -
Proceeds from new loans 24,430 25,039
Repayment of borrowings (8,749) (7,951)
Lease payments (10,275) (8,110)
Dividends paid (1,180) (1,740)
------------------ ------------
Net cash from financing
activities 4,226 7,238
------------------ ------------
Net increase/(decrease) in
cash and cash equivalents 1,487 (658)
Cash and cash equivalents
at 1 January 7,562 8,220
Cash and cash equivalents
at 31 December 9,049 7,562
------------------ ------------
Notes to the Consolidated Financial Statements
for the year ended 31 December 2022
1. Basis of Preparation and Principal Activities
Whilst the financial information included in this preliminary
announcement has been prepared on the basis of the requirements of
International Accounting Standards in conformity with the
requirements of the Companies Act 2006 and effective as at 31
December 2022, this announcement does not itself contain sufficient
information to comply with International Accounting Standards.
The financial information set out in this preliminary
announcement does not constitute the group's statutory financial
statements for the years ended 31 December 2022 or 2021 but is
derived from those financial statements.
Statutory financial statements for 2021 have been delivered to
the registrar of companies and those for 2022 will be delivered in
due course. The auditors have reported on those financial
statements; their reports were (i) unqualified and (ii) did not
contain a statement under section 498 (2) or (3) of the Companies
Act 2006.
The financial statements are presented in Pounds Sterling, being
the presentation currency of the Group, generally rounded to the
nearest thousand. Pounds Sterling is also the functional currency
for each of the Group entities.
The annual financial statements have been prepared on the
historical cost basis.
The principal activities of the Group are the provision of
credit hire and associated legal services.
The Company is a public company limited by shares, which is
listed on the Alternative Investment Market of the London Stock
Exchange and incorporated and domiciled in the UK. The address of
its registered address office is 5th Floor, The Plaza, 100 Old Hall
Street, Liverpool, L3 9QJ.
Going concern
As previously noted, the Group ended 2021 with record numbers of
vehicles on the road, driven both by an increase in activity
following the general lifting of Covid-19 restrictions and also
investment in both fleet and infrastructure in response to the
major contract with MCE Insurance announced in November 2021.
Vehicle numbers at the end of 2021 stood at 2,366. As a consequence
of the insolvency of MCE's underwriter, Green Realisations 123
Limited, the anticipated activity levels deriving from the MCE
contract were not sustained and the Group undertook a series of
measures to reduce the size of the fleet and associated
infrastructure costs to reflect a revised level of forecast
activity, the Group therefore operated in a sub-optional manner for
periods in 2022 reflecting the fixed nature of certain costs.
Despite this, healthy general demand and a positive contribution
from MCE in the early part of the year has ensured that the average
number of vehicles on the road during 2022 actually rose marginally
from 1,834 to 1,892. This underlines the robust health of the core
credit hire business and the continued demand for non-fault
claims.
Focus remains on motorcycle claims and the Housing Disrepair
division, an area with significant capacity for growth during 2023
and beyond, the Directors actively managing the Group's activities
to ensure the efficient use of working capital. In addition, the
Directors implemented a strategy to actively limit the number of
credit hire claims accepted during 2022 thereby reducing the
overall level of spend whilst cash collections have reached record
levels, returning the Group to a cash positive position in the
latter part of that year, this process continues, the target to
drive a reduction in net debt from an improvement in cash flows of
the Group into 2023.
The Group has secured funding from a number of funders, the most
significant being Secure Trust Bank plc, HSBC Bank Plc and
Blazehill Capital Finance Limited. Following receipt of additional
funding of GBP15.0 million from Blazehill Capital Limited in 2022,
the Group has a strong balance sheet with a conservative gearing
level and good liquidity with headroom within its funding
facilities and associated covenants.
The Group's current facilities include a revolving credit
facility of GBP10.0 million with HSBC Bank plc (due for repayment
in October 2024), an invoice discounting facility of GBP40.0
million with Secure Trust Bank plc (due for renewal in December
2024) and a loan facility of GBP15.0 million from Blazehill Capital
Finance Limited.
Each of the Group's banking arrangements are subject to
monitoring through financial performance measures or covenants.
During the year, certain of these measures and covenants within the
Secure Trust facility came under pressure and required action by
the Group which included a regular dialogue between all parties to
ensure that the reasons behind the breaches were fully understood,
agreed and ultimately waived. All the required waivers were fully
in place post year end. The performance measures incorporated
within the Secure Trust facility are there for monitoring purposes
and aid as a guide for the Group to engage on a regular basis
around general financial performance and headroom, both from a cash
and operational perspective, certain of which are measured monthly
and can be prone to breach due to seasonality, outlying
transactions from the norm or other isolated incidents. In each
case the breach was discussed with Secure Trust and in each
instance, formal waiver provided and if the expectation was for
future instances, the performance measure varied to provide further
headroom and reduce the risk of future incident. Those most
important, surround the relationship of overall cash collections
against funds drawn, no such breaches were reported during 2022.
Whilst we have reported a number of breaches to Secure Trust during
2022, they have both increased facility limits (rising from GBP30.0
million to GBP40.0 million during the year) as well as increasing
the overall funding rate provided, supporting the growth of the
Group and continued investment, both highlighting the positive
relationship between the parties and their view of our strength.
All covenants were met during 2022 and to date in 2023 within both
the Blazehill Capital and HSBC facilities. Further details are
included in note 20.
Measures implemented to maintain a stable relationship between
EDGE and Bond Turner, alongside the additional headroom created
from the recent refinancing, means that the Board remains confident
that the Group is in a strong financial position and is well placed
to trade into 2023.
The Directors have prepared trading and cash flow forecasts for
the period ended December 2024, against which the impact of various
sensitivities have been considered covering the level of cash
receipts (we have sensitised cash collections by 5% and 10% with
and without management intervention which included a reduction in
the volume of work taken on). We note earlier that here is no
certainty that a settlement in favour of Bond Turner's clients will
be reached, nor is there any guarantee that such a settlement would
include financial compensation. The timeline for progress towards
conclusion of the litigation is also unclear and no assumptions as
to revenue have been included in the Board's internal forecasts for
2023.
Working capital management is considered to be the most critical
aspect of the Group's assessment. The Group has the ability to
improve cash flow and headroom from a number of factors that are
within the direct control of management, examples of which could be
by limiting the level of new business within EDGE, managing the
level of investment in people and property within Bond Turner or by
limiting the investment in the Mercedes Benz emissions case. These
factors allow management to balance any potential shortfall in cash
receipts and headroom against forecast levels, something the
Directors have been doing for many years, such that the Group
maintains adequate headroom within its facilities. It is in that
context that the Directors have a reasonable expectation that the
Group will have adequate cash headroom.
The Group continues to trade profitably and early indications
for growth in the current year are positive. Accordingly, the
directors continue to adopt the going concern basis in preparing
the consolidated and the company financial statements.
2. Critical Accounting Judgements and Key Sources of Estimation Uncertainty
In the application of the Group's accounting policies,
management is required to make judgements, estimates and
assumptions about the carrying value of assets and liabilities that
are not readily apparent from other sources. The estimates and
underlying assumptions are based on historical experience and other
factors that are considered to be relevant. Actual results may
differ from these estimates.
The estimates and underlying assumptions are reviewed on an
ongoing basis. Revisions to accounting estimates are recognised in
the period in which the estimate is revised if the revision affects
only that period, or in the period of revision and prior periods if
the revision affects both current and prior periods.
The key sources of estimation uncertainty that have a
significant effect on the amounts recognised in the financial
statements are described below.
Credit Hire
Due to the nature of the business, there are high levels of
trade receivables and accrued income at the year end, and therefore
a risk that some of these balances may be impaired or
irrecoverable. The Group applies its policy for accounting for
impairment of these trade receivables as well as expected credit
losses whereby debts are assessed and provided against when the
recoverability of these balances is considered to be uncertain.
This requires the use of estimates based on historical claim and
settlement information.
Revenue is accrued on a daily basis, after adjustment on a
portfolio basis for an estimation of the recovery of credit hire
charges based on historical settlement rates. While historical
settlement rates form the basis, these are then considered in light
of expected settlement activity. It has been assumed that there
will be continued improvement in settlement rates as courts
increasingly return to normal business. The assumption of improved
settlement rate is a significant judgment. This policy also assumes
that claims which have settled historically are representative of
the trade receivables and accrued income in the balance sheet. This
assumption represents a significant judgement. The overall
settlement adjustment is made to ensure that revenue is only
recognised to the extent that it is highly probable that a
significant reversal of revenue will not occur upon settlement of a
customer's claim. Revenue recognised is updated on settlement once
the amount of the claim recovered is known.
Due the factors described above, determining the settlement
adjustment to revenue, accrued income and trade receivables
involves a high degree of estimation uncertainty which could result
in a range of values of adjustment which vary by multiples of
materiality. The settlement percentages are sensitive to these
estimates. If the settlement percentages applied in calculating
revenue were reduced by 1% it would reduce credit hire revenue and
trade receivables and accrued income (GBP74.7 million and GBP144.1
million respectively) by GBP2.7 million. (2021: by GBP2.3 million,
credit hire revenue being GBP71.3 million and trade receivables and
accrued income GBP127.2 million). The Board consider that these
estimates are subject to variation which may vary from between 1%
and 6% (at 6% credit hire revenue and trade receivables and accrued
income would reduce by GBP16.2 million). A 6% reduction is an
approximation that is consistent with the period over the pandemic
where settlements were lower due to courts being closed. This is
considered to be a cautious downside based on more recent
settlement experience and operational changes to the business to
facilitate improvements in settlement rates and period.
Legal Services
The Group carries an element of accrued income for legal costs,
the valuation of which reflects the estimated level of recovery on
successful settlement by reference to the lowest level of fees
payable by reference to the stage of completion of those credit
hire cases. Where we have not had an admission of liability no
value is attributed to those case files.
Accrued income is also recognised in respect of serious injury
and housing disrepair claims, only where we have an admission of
liability and by reference to the work undertaken in pursuing a
settlement for our clients, taking into account the risk associated
with the individual claim and expected future value of fees from
those claims on a claim by claim basis.
For both credit hire and legal services, the historical
settlement rates used in determining the carrying value may differ
from the rates at which claims ultimately settle. This represents
an area of key estimation uncertainty for the Group.
3. Segmental Reporting
The Group's reportable segments are as follows:
-- the provision of credit hire vehicles to individuals who have
had a non-fault accident, and
-- associated legal services in the support of the individual
provided with a vehicle by the Group and other legal service
activities.
Management monitors the operating results of business segments
separately for the purpose of making decisions about resources to
be allocated and of assessing performance.
Year ended 31 December 2022
Other Housing Group
Legal Disrepair &
Services * Central
Credit Hire * Costs Consolidated
GBP'000s GBP'000s GBP'000s GBP'000s GBP'000s
Revenues
Third party 74,681 54,311 9,337 - 138,329
Total revenues 74,681 54,311 9,337 - 138,329
-------- ------------ ------------- --------- -------------
Profit before taxation 8,887 15,400 4,694 (4,888) 24,093
-------- ------------ ------------- --------- -------------
Net cash (used in) /
from operations (2,310) 3,390 258 (4,470) (3,132)
-------- ------------ ------------- --------- -------------
Depreciation, amortisation
and gain on disposal of
property, plant and
equipment 9,271 1,282 - - 10,553
-------- ------------ ------------- --------- -------------
Segment assets 174,503 58,562 8,084 5,690 246,839
-------- ------------ ------------- --------- -------------
Capital expenditure 980 206 - - 1,186
-------- ------------ ------------- --------- -------------
Segment liabilities 66,507 33,985 - - 100,492
-------- ------------ ------------- --------- -------------
* Other Legal Services and Housing Disrepair, are subsets of
Legal Services. We have however, distinguished the performance of
Housing Disrepair from within Legal Services as this division of
the Legal Services segment is an area where the Group is investing
heavily, is a focus for the Group at present and into the future
and allows readers of the financial statements to understand the
contribution Housing Disrepair has to the overall Group
performance. The Housing Disrepair division continues to grow and
as the results become more significant to the overall Group
performance this division may well become a segment in its own
right, this could be reported in the 2023 financial statements.
In the financial statements for the year ended 31 December 2021,
we separated the results for the VW Class Action case; this now
forms part of the analysis presented for Other Legal Services and
the analysis for 2021 below has been restated. The operating
segments are identified based on the way in which financial
information is organised and reported to the Board. Those currently
reported are based on the nature of the business activities and the
revenue streams; the costs associated with the VW Class Action case
are hence now reported within Other Legal Services.
Year ended 31 December 2021 (as restated)
Other Group
Legal Housing &
Services Disrepair Central
Credit Hire * * Costs Consolidated
GBP'000s GBP'000s GBP'000s GBP'000s GBP'000s
Revenues
Third party 71,338 41,823 5,076 - 118,237
Total revenues 71,338 41,823 5,076 - 118,237
--------- ----------- ------------- --------- -------------
Profit before taxation 19,811 3,604 2,592 (2,261) 23,746
--------- ----------- ------------- --------- -------------
Net cash from operations (10,654) 4,818 (568) (903) (7,307)
--------- ----------- ------------- --------- -------------
Depreciation, amortisation
and gain on disposal of
property, plant and
equipment 7,205 1,436 - - 8,641
--------- ----------- ------------- --------- -------------
Segment assets 161,578 49,545 3,648 192 214,963
--------- ----------- ------------- --------- -------------
Capital expenditure 998 441 - - 1,439
--------- ----------- ------------- --------- -------------
Segment liabilities 55,415 31,324 - - 86,739
--------- ----------- ------------- --------- -------------
Interest income/expense and income tax are not measured on a
segment basis
4. Operating Profit
Operating profit is arrived at after charging:
2022 2021
GBP'000s GBP'000s
Depreciation on owned assets 750 653
Depreciation on right of use assets 9,981 8,039
Amortisation 117 137
Share based payment (credit) / charge (175) 378
Gain on disposal of property, plant
and equipment (295) (188)
There were no non-recurring costs in the year ended 31 December
2022 or 2021.
Included in the above are the costs associated with the
following services provided by the Company's auditor:
2022 2021
GBP'000s GBP'000s
Audit services
Audit of the Company and the consolidated
financial statements 70 50
Audit of the Company's subsidiaries 170 120
Total audit fees 240 170
All other services - -
Total fees payable to the Company's
auditor 240 170
---------- ----------
5. Earnings Per Share
2022 2021
Number of shares: No. No.
Weighted number of ordinary shares
outstanding 117,492,721 116,000,000
Effect of dilutive options - 2,200,000
------------ ------------
Weighted number of ordinary shares
outstanding - diluted 117,492,721 118,200,000
------------ ------------
Earnings: GBP'000s GBP'000s
Profit basic and diluted 19,477 19,148
------------ ------------
Profit adjusted and diluted 19,302 19,526
------------ ------------
Earnings per share: Pence Pence
Basic earnings per share 16.6 16.5
------------ ------------
Adjusted earnings per share 16.5 16.8
------------ ------------
Diluted earnings per share 16.6 16.2
------------ ------------
Adjusted diluted earnings per share 16.5 16.5
------------ ------------
The adjusted profit after tax for 2022 and adjusted earnings per
share are shown before share -- based payment credit of GBP0.2
million (2021: Charge of GBP0.4 million). The Directors believe
that the adjusted profit after tax and the adjusted earnings per
share measures provide additional useful information for
shareholders on the underlying performance of the business. These
measures are consistent with how underlying business performance is
measured internally. The adjusted profit after tax measure is not a
recognised profit measure under IFRS and may not be directly
comparable with adjusted profit measures used by other
companies.
6. Property, Plant and Equipment
Fixtures,
Right fittings
of Property & Office
use assets improvements Equipment equipment Total
GBP'000s GBP'000s GBP'000s GBP'000s GBP'000s
Cost
At 1 January 2021 24,693 492 2,675 878 28,738
Additions 12,607 2 450 85 13,144
Disposals (7,656) - - (334) (7,990)
At 31 December 2021 29,644 494 3,125 629 33,892
Additions 7,026 143 319 289 7,777
Disposals (8,684) - - - (8,684)
At 31 December 2022 27,986 637 3,444 918 32,985
----------- ------------- ---------- ---------- ---------
Depreciation
At 1 January 2021 11,612 297 859 702 13,470
Charge for year 8,039 25 559 69 8,692
Eliminated on disposal (6,903) - - (334) (7,237)
At 31 December 2021 12,748 322 1,418 437 14,925
Charge for the year 9,981 35 596 119 10,731
Eliminated on disposal (7,400) - - - (7,400)
At 31 December 2022 15,329 357 2,014 556 18,256
----------- ------------- ---------- ---------- ---------
Carrying amount
At 31 December 2022 12,657 280 1,430 362 14,729
----------- ------------- ---------- ---------- ---------
At 31 December 2021 16,896 172 1,707 192 18,967
----------- ------------- ---------- ---------- ---------
Motor Vehicles are all financed and as such are included in the
right of use assets column above.
Property, plant and equipment includes right-of-use assets with
carrying amounts as follows:
Land and Motor
Buildings vehicles Total
GBP000 GBP000 GBP000
Right-of-use assets
At 1 January 2021 5,100 7,981 13,081
Depreciation charge for the year (950) (7,089) (8,039)
Additions to right-of use assets - 12,607 12,607
Disposals of right-of-use assets - (753) (753)
At 31 December 2021 4,150 12,746 16,896
Depreciation charge for the year (820) (9,161) (9,981)
Additions to right-of-use assets - 7,026 7,026
Disposals of right-of-use assets - (1,284) (1,284)
At 31 December 2022 3,330 9,327 12,657
---------- --------- -------
7. Intangibles
Intangible Assets
Software
licences
GBP'000s
Cost
At 1 January 2021 361
Additions 91
At 31 December
2021 452
Additions -
At 31 December
2022 452
--------------------------------------
Amortisation
At 1 January 2021 127
Charge for year 137
At 31 December
2021 264
Charge for the
year 117
At 31 December
2022 381
--------------------------------------
Carrying amount
At 31 December
2022 71
--------------------------------------
At 31 December
2021 188
--------------------------------------
Software licence assets relate to investments made in third-party
software packages, and directly attributable external personnel
costs in implementing those platforms.
The amortisation charge is recognised in administration costs in
the income statement.
8. Trade and Other Receivables 2022 2021
GBP'000s GBP'000s
Gross claim value 393,560 325,260
Settlement adjustment on initial
recognition (203,518) (151,507)
Trade receivables before impairment
provision 190,042 173,753
Provision for impairment of trade
receivables (24,674) (27,360)
Net trade receivables 165,368 146,393
Accrued income 54,778 39,431
Prepayments 1,603 1,849
Other debtors 523 461
222,272 188,134
---------- ----------
The Group's exposure to credit and market risks, including impairments
and allowances for credit losses, relating to trade and other receivables
is disclosed in the financial risk management and impairment of
financial assets note. Whilst credit risk is considered to be low,
the market risks inherent in the business pertaining to the nature
of legal and court cases and ageing thereof is a significant factor
in the valuation of trade receivables.
Average gross debtor days calculated on a count back basis were
464 at 31 December 2022 and 432 at 31 December 2021.Age of net trade receivables
2022 2021
GBP'000s GBP'000s
Within 1 year 92,497 83,166
1 to 2 years 39,606 34,931
2 to 3 years 18,259 19,716
3 to 4 years 12,251 7,524
Over 4 years 2,755 1,056
165,368 146,393
---------- -----------
Average age (days) 464 432
---------- -----------
The provision for impairment of trade receivables is the difference
between the carrying value and the present value of the expected
proceeds. The Directors consider that the fair value of trade and
other receivables is not materially different from the carrying
value.
Movement in provision for impairment of trade receivables
2022 2021
GBP'000s GBP'000s
Opening balance 27,360 21,016
Increase in provision 5,422 10,635
Utilised in the year (8,108) (4,291)
24,674 27,360
--------- ---------
9. Borrowings
2022 2021
GBP'000s GBP'000s
Non-current loans and borrowings
Lease liabilities 7,176 8,430
Revolving credit facility 10,000 10,000
Other borrowings 15,000 3,814
32,176 22,244
---------- ----------
Current loans and borrowings
Lease liabilities 6,403 8,833
Invoice discounting facility 30,562 29,258
Other borrowings 13,032 9,241
49,997 47,332
---------- ----------
Direct Accident Management Limited uses an invoice discounting
facility which is secured on the trade receivables of that company.
Security held in relation to the facility includes a debenture over
all assets of Direct Accident Management Limited dated 11 October
2016, extended to cover the assets of Anexo Group Plc and Edge
Vehicles Rentals Group Limited from 20 June 2018 and 28 June 2018
respectively, as well as a cross corporate guarantee with
Professional and Legal Services Limited dated 21 February 2018. At
the end of December 2022, Direct Accident Management Limited has
availability within the invoice discounting facility of GBP0.9
million (2021: GBP1.3 million).
In July 2020 Direct Accident Management Limited secured a GBP5.0
million loan facility from Secure Trust Bank Plc, under the
Government's CLBILS scheme. The loan was secured on a repayment
basis over the three year period, with a three month capital
repayment holiday.
Direct Accident Management Limited is also party to a number of
leases which are secured over the respective assets funded.
The revolving credit facility is secured by way of a fixed
charge dated 26 September 2019, over all present and future
property, assets and rights (including uncalled capital) of Bond
Turner Limited, with a cross company guarantee provided by Anexo
Group Plc. The loan is structured as a revolving credit facility
which is committed for a three-year period, until 13 October 2024,
with no associated repayments due before that date. Interest is
charged at 3.25% over the Respective Rate. The facility was fully
drawn down as at 31 December 2022 and 2021.
In July 2020 Anexo Group Plc secured a loan of GBP2.1 million
from a specialist litigation funder to support the investment in
marketing costs associated with the VW Emissions Class Action. The
terms of the loan are that interest accrues at the rate of 10% per
annum, with maturity three years from the date of receipt of
funding with an option to repay early without charge. In addition
to the interest charges the loan attracts a share of the proceeds
to be determined by reference to the level of fees generated for
the Group.
In November 2021 a further GBP3.0 million loan was sourced from
certain of the principal shareholders and directors of the Group to
support the investment in 2022 of the Mercedes Benz emissions
claim. The terms of the loan are that interest accrues at the rate
of 10% per annum, with maturity two years from the date of receipt
of funding with an option to repay early without charge. In
addition to the interest charges the loan attracts a share of the
proceeds to be determined by reference to the level of fees
generated for the Group. There has been no adjustment to increase
the liability for either of these loans for the share of proceeds
as no settlement has yet been reached.
In March 2022 the group secured a loan of GBP7.5 million from
Blazehill Capital Finance Limited, with an additional GBP7.5
million drawn in September 2022, the total balance drawn at 31
December 2022 was GBP15.0 million. The loan is non amortising and
committed for a three year period. Interest is charged and paid
monthly at 13% above the central bank rate. The facility is secured
by way of a fixed charge dated 29 March 2022, over all present and
future property, assets and rights (including uncalled capital) of
Direct Accident Management Limited, with a cross company guarantee
provided by Anexo Group Plc.
In October 2022, the Group secured a loan of GBP4.7 million from
Premium Credit, the loan is unsecured and amortising over a 12
month period.
The loans and borrowings are classified as financial instruments
and are disclosed in the financial instruments note.
The Group's exposure to market and liquidity risk; including
maturity analysis, in respect of loans and borrowings is disclosed
in the financial risk management and impairment of financial assets
note.
The Group's banking arrangements provided by Secure Trust Bank
Plc, HSBC Bank Plc and Blazehill Capital Limited are subject to
monitoring through financial performance measures or covenants.
The Secure Trust facility include the following covenants, all
of which are tested monthly:
-- A number of individual measures focussed on the relationship
between cash collections and funding levels
-- Settlement rates
-- Hire periods
-- Disbursement spending
-- Vehicle numbers and utilisation
The Blazehill facility includes the following covenants, all of
which are tested monthly:
-- Group EBITDA to be not less than 80% of forecast
-- Cash collections to be not less than 80% of forecast
-- Investment in group capex to not exceed 120% of forecast
(testing over a rolling three months)
-- Minimum group liquidity to exceed GBP2.8 million at any time
The HSBC facility includes the following covenants, which are
tested quarterly for a rolling 12 month period on the results for
Bond Turner Limited:
-- Interest cover (the relationship between EBITDA and finance charges) to exceed 4 times
-- Leverage (being the relationship between EBITDA and net debt) to exceed 2 times
During the year, certain of the measures and covenants within
the Secure Trust facility came under pressure and required action
by the Group which included a regular dialogue between all parties
to ensure that the reasons behind the breaches were fully
understood, agreed and ultimately waived, certain of which varied
during the year based on our discussions with Secure Trust. All the
required waivers were fully in place post year end. A facility from
Secure Trust of GBP40.0 million at 31 December 2022 (GBP29.3
million as at 31 December 2021) was already classified as repayable
on demand so was not impacted.
There we no such breaches within either of the Blazehill or HSBC
facilities, all such covenants being met during the year.
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
FR UPUBAAUPWPUB
(END) Dow Jones Newswires
May 10, 2023 02:00 ET (06:00 GMT)
Anexo (LSE:ANX)
Historical Stock Chart
From Oct 2024 to Nov 2024
Anexo (LSE:ANX)
Historical Stock Chart
From Nov 2023 to Nov 2024
