Aukett Swanke Group
Plc
("Aukett Swanke", the "Company", or, together with its
subsidiaries, the "Group")
Final audited results for the year ended
30 September 2023
Notice of Annual General Meeting
("AGM")
Aukett Swanke (AIM: AUK), the group providing
Smart Buildings, Architectural and Design Services,
announces its final audited results for the year ended 30
September 2023 and Notice of AGM.
Highlights
Period under review
· Revenue less sub
consultant costs (from continuing operations) up 101% to £14.103m
(2022: £7.127m) primarily due to the acquisition of Torpedo Factory
Group during the year
· Return to a
trading profit before tax (from continuing operations), of £28k
(2022: loss £72k)
· Post tax profit
£92k (2022: loss £2.282m)
· Earnings per
share 0.04p (2022: loss per share 1.38p)
· Net assets up
741% to £3.373m (2022: £401k)
Strategic
· One
year into the new twin architecture / smart buildings
strategy
· New
board in place to take the Group forward
· Significant increase in employee shareholders
· Management and staff committed to greater share ownership
through new Share Schemes
Architecture
· Markets reflect the uncertainty in the UK economy
· However, both core UK architecture business performed better
than the previous year
· Architect capacity increased with targeted recruitment - now
102 UK architects
· International architect network restructured to focus on
profitable participants
· Successful German investments continue to be high
yielding
Smart buildings
· 4
Smart Buildings acquisitions completed in the past 12
months
· Group now has extensive Smart Building Consultancy and Master
Systems Integration experience and expertise
· Developed software products acquired with small but
established client bases
· Software revenues expected to grow strongly
Current Year
· Current year expected to repeat last year's pattern of a
first half loss and second half profit
· Cash
at close of business 26 March 2024 £659k plus available overdraft
of £250k
· Current cash balance includes £275,000 from share
subscription announced 21 March 2024, with a further £150,000
anticipated from directors and management following announcement of
these results
· Cash
position continues to be carefully monitored
· Proposed sale of surplus freehold property is slower than
hoped but expected to eliminate net debt
Clive Carver,
Chairman, said:
"The
management team have made a strong start in implementing our twin
strategy approach of developing both the core architecture
businesses and in building a presence in the Smart Buildings
space."
Nick Clark, Chief Executive,
said:
"The board has
recognised the need for a new approach. We plan to build on
the four completed Smart Buildings acquisitions to take advantage
of what we believe is a growing need to automate and integrate the
systems of new and existing buildings. This area is not well served
presently and we see a sizable market opportunity. Our recent
acquisitions give us the expertise to capitalise on that
opportunity. Success in this area will significantly extend the
period of a building's lifetime during which the Group earns
revenues, without the need to continually increase costs as a
growing component of the Group's revenue is earned from software
licences and associated smart building services."
Copies of the 2023 audited accounts and Notice
of AGM will be available today on the investor section of the
Company's website (www.aukettswankeplc.com) and are being posted to
shareholders who have elected to receive a printed version
imminently. The AGM will be held at the Company's registered
office, 10 Bonhill Street, London EC2A 4PE, on Friday 26 April 2024
at 10:00am.
Contacts
Aukett Swanke Group
Plc
+44 (0) 20 7843 3000
Clive Carver,
Chairman
Nick Clark, Chief
Executive
Strand Hanson Limited, Financial and Nominated Adviser
+44 (0) 20 7409
3494
Richard Johnson, James
Bellman
Zeus Capital Limited,
Broker
+44 (0) 20 3829 5000
Simon Johnson, Louisa
Waddell
Investor/Media
+ 44 (0) 7979 604 687
Chris Steele
About Aukett
Swanke Group plc
Aukett Swanke Group has a strong
foundation in architectural services and is on a transformative
journey to become a London-listed provider of Smart Buildings and
related services. ASG are uniquely positioned to ensure the
technical systems that run modern premises are designed as an
integral part of the structure, from the outset.
For more information go to
https://www.aukettswankeplc.com
Chairman's statement
Introduction
It is now 12 months since we embarked on our
strategy to expand both our traditional core architecture
businesses and also to become a significant force in the provision
of smart building services.
In these financial statements we are pleased to
set out our progress.
Strategy
Architecture
Aukett Swanke and Veretec are well respected
names in their respective architectural design and executive
architecture markets. We are looking to grow each of these
businesses both organically through the recruitment of additional
architects and by the acquisition of existing architecture
practices.
In particular we are looking to use our status
as the UK's only listed architecture group to provide owners of
suitable architecture practices with the opportunity to
exit.
Smart buildings
We are also looking to become a leading provider
of smart buildings services. Success here would significantly
extend the period during which the Group generates income over the
life of a building without the upfront investment required in staff
and support services that are required in our traditional
architecture businesses.
In particular we are looking to introduce SaaS
revenues from the provision of services delivered by smart systems
rather than just billing for staff on an hourly or project
rate.
In the past 12 months as set out in greater
detail in the Chief Executive's report we have completed four smart
buildings related acquisitions, the most recent of which, completed
in March 2024, adds 13 staff and developed software providing SaaS
revenues.
We have also joined a consortium led by a
university spin-out company alongside industrial partners and a
number of UK university research teams, to work on an Innovate UK
funded project developing the use of Responsible Artificial
Intelligence (AI) in building energy management.
One year in and it is clear to us from the
reaction from our market that we are on the right track in seeking
to expand the use of technology to the delivery of building related
services.
Corporate
actions
Over the past two years we have also taken steps
to increase the Group's profitability. Long standing investments in
overseas offices in the Middle East, Turkey and Prague where we did
not have the critical mass to make a difference, have been sold or
closed. We have also been able to cease all links with our former
Russian activities, which were sold in 2019.
Our international investments are now limited to
the Berlin and Frankfurt offices which continue to
thrive.
Board
appointments
Over the past 12 months we have put in place a
board to take the Group forward to its next stage.
Management team.
Nick Clark, who founded Torpedo Factory Group
Limited ("TFG") acquired in March 2023, was appointed Chief
Executive in April 2023. Freddie Jenner, who was the Finance
Director at TFG, was appointed Group Chief Operating Officer in
June 2023. Jason Brameld, Technical Director at TFG, serves
as the Group's Chief Technical Officer in a non-board role. Nick,
Freddie and Jason join Antony Barkwith, the Group's long standing
Group Finance Director, to form the core senior executive
team.
Non-executive
directors
In April 2023 Tandeep Minhas was appointed to
the board. She is a vastly experienced corporate lawyer,
being head of corporate finance at Taylor Wessing.
I am also pleased to report that Robert Fry, a
noted architect and a long standing executive director who served
as Interim CEO until Nick Clark's appointment when he became Deputy
Chairman has agreed to become a non-executive director following
the completion of the 2024 AGM.
Trading
As set out more fully in the Chief Executive's
report and the Financial Review, the Group, for the year ended 30
September 2023, before exceptional items returned to an overall
profit with each of the continuing business units making a
contribution to central costs.
Stock Market
conditions
As shareholders will be well aware, for some
time now the market in smaller and growth companies has failed to
operate at anywhere near the levels seen in previous periods with
reduced liquidity generally, evidenced by low company valuations
and an absence of new IPOs.
While we cannot choose the market conditions in
which we seek to grow the Group's value we do recognise that at the
current share price meaningful dilution to finance acquisitions
would only be justifiable for exceptional opportunities such as the
Vanti acquisition completed in March 2024.
Groupwide share
schemes
Shortly after the year end, the Group introduced
a number of innovative employee share and option schemes designed
to encourage all staff to become shareholders. Interest from staff
has been encouraging with approximately 40% now signed up to make
regular share purchases.
Outlook
The accompanying Chief Executive's report and
financial review provide details on trading in the period under
review and subsequently.
While the market for our traditional
architecture businesses inevitably mirrors the uncertain UK economy
with potential financially related pauses on new developments, our
leading brands and the quality of our architecture stands us in
good stead for these businesses continuing to make a positive
financial contribution to the Group as a whole.
The market however for smart buildings services
looks more promising as competition is less developed and once a
building is up it needs to be managed.
We look forward to updating shareholders with
our progress in the coming months.
Clive Carver
Chairman
27 March 2024
Chief Executive's
Report
Introduction
I became Chief Executive in April 2023 and am
pleased to present my first annual report, which comes after twelve
months of significant change in the scale and nature of the Group's
activities, encompassing four acquisitions and two
disposals.
In the first six months of the period under
review the Group's focus was on its core architecture businesses
and completing the acquisition of Torpedo Factory Group. In the
second six months and subsequently, we have been implementing our
new strategy.
With the new management team now firmly bedded
in and four completed acquisitions we have made an encouraging
start.
Our
plan
Architecture
In the UK we have two established architecture
businesses, Aukett Swanke, a traditional full design business with
roots going back to 1906, and Veretec, an executive architecture
business working with designers from other firms.
These businesses are well established in their
chosen markets and our plan is to grow them organically by the
recruitment of additional architects, and by
acquisition.
As the UK's only listed architecture group we
have a unique advantage in being able to use our shares to fund the
acquisition of successful architecture practices where the
traditional exit for owners of selling out to the next generation
typically no longer exists.
Smart buildings
By contrast we are a new entrant in the
provision of smart building services, but acquisitions allow us to
bring in new technology, proprietary software, relevant case
studies and the staff whose expertise delivered those case studies.
In this manner we are able to demonstrate our credentials in this
new area, using the existing contacts of the architecture
businesses to accelerate our progress.
Our plan here is to become a leading provider of
Smart Building services. Breaking this down we plan to
become:
· Smart Building
Systems Designers
· Smart Building
Systems Integrators
· Smart Building
Systems Operators
We will do this via a buy and build strategy -
but having completed four acquisitions our short term focus will be
getting our businesses sharing skills, resources, and technologies.
We hope the stock market will reward us for progress in this area,
allowing us to consider further acquisitions on better terms for
our investors.
Commercial rationale for Smart
Buildings
In contrast to a traditional architecture
business, which has high fixed costs and where once the project is
completed there is no further income, under a Smart Buildings
business model, there is more scope for revenues that contractually
recur over the lifetime of a building. Technology is used to its
utmost; rapid growth is achievable without the often time consuming
and expensive recruitment of additional staff; and short term
fluctuations in economic activity do not dictate customer buying
decisions.
Smart buildings integrate advanced
technologies, data analytics, and automation to create vibrant
ecosystems. They optimise energy consumption, streamline
operations, and personalise experiences for occupants. By
leveraging the Internet of Things (IoT) and artificial intelligence
(AI), smart buildings offer real-time monitoring, energy savings,
improved comfort, proactive maintenance, and cost
reduction.
The challenge of both the architecture and
system integration business models is that revenue is project
based. We need to continually sell new products just to stand still
and typically need to add more people and more working capital in
order to grow. By contrast under a SaaS business model customers
sign up for long-term contracts, and typically renew when those
contracts expire.
Such revenues do however take time to build -
because today's order is only recognised as revenue over many
years. When a SaaS business makes a new sale, however, the run rate
of revenues increases. They have as a result become highly prized
and valued by investors.
We believe our strong architecture market
presence will be a great help in building meaningful SaaS revenues
from smart building software.
Acquisitions
Torpedo Factory Group
Limited
In March 2023 we acquired Torpedo Factory
Group Limited ("TFG") an audio, visual and stage technology
systems integrator to organisations in the UK and Europe by way of
a share for share exchange, under which the shareholders of TFG
were issued 110,142,286 shares then representing 40% of the
enlarged Group. The enlarged Group has also issued 8,400,000
options to two TFG staff exercisable at a price of 1p per share to
replace TFG options that were cancelled as part of the transaction.
I know the TFG business well, having founded it in 1997, and I
joined your Group's board on completion of the
acquisition.
TFG is a technology systems integrator and
services business operating in the UK and continental Europe in two
principal areas:
· Intelligent
Environments, which designs, installs and maintains integrated
audio-visual systems for corporate and public sector clients,
primarily working directly with commercial property occupiers but
also with main contractors on construction fit-out
projects;
· Stage
Technology, which creates and maintains technologically powerful
systems for a wide range of performance spaces - typically
theatres, and drama spaces in education settings.
It also included a Live Events business, which
was sold to its management, as it was not core to the new
strategy.
Anders + Kern U.K.
Limited
In July 2023 we acquired Anders + Kern U.K.
Limited ("A+K"), a business that we have known for some time, from
SmartSpace Software PLC for a cash consideration of approximately
£515,000.
A+K distributes smart workplace systems. Its
revenues are principally derived from the provision of hardware,
software, and installation services for room and desk booking
systems, and the provision of Internet of Things ("IoT") sensors to
monitor environmental and occupancy data. The data created can be
analysed using Artificial Intelligence (AI) to get meaningful
actionable insights to improve occupier experience within the built
environment.
A+K retains its status as a distributor of
SpaceConnect, SmartSpace Software's workspace optimisation SaaS
product.
For the year ended 31 January 2023 SmartSpace
reported A+K revenues of £2.09 million and a trading loss before
tax of £169,000. During that period it employed an average of 11
people, though by the time of acquisition this had been reduced to
7.
ecoDriver Ltd
In October 2023 we acquired TR Control
Solutions Limited (TRCS), a developer of energy management software
and provider of energy efficiency services. On acquisition TRCS
changed its name to ecoDriver Ltd ("ecoDriver").
ecoDriver's revenues are derived from the
provision of its proprietary energy monitoring software, energy
efficiency consultancy services, and the provision of IoT sensors,
meters and other hardware to monitor environmental and energy usage
data.
ecoDriver operates in a high
growth business segment, which we believe should grow rapidly as
part of the Group, by accessing the Group's wide customer base and
contacts, and utilising the Group's operational delivery
capabilities.
The acquisition gives us scope to
develop the use of Artificial Intelligence (AI) in building
management by using AI to deliver scalable decision-making around
energy usage in the built environment.
The consideration was £360,450, comprising the
issue to the vendors of 17,800,000 shares at 1.525p per share and
£89,000 in cash, half of which was paid on completion with the
remaining half due 12 months later. The consideration shares are
subject to a 12-month lock-in, followed by an orderly market
arrangement for a further 12 months.
In the few months since its acquisition
ecoDriver has secured in excess of £300,000 of new orders. This is
equivalent to approximately 60% of its prior year revenue and
confirms our belief in its prospects as part of the wider
Group.
Vanti
On 20 March 2024 we acquired the assets of
Vanti, a widely respected smart building consultancy, master
systems integrator, and smart building software developer. 13
previous Vanti staff have joined us and their client base has been
hugely supportive. Vanti was previously an audio visual systems
integrator and their visionary approach saw them make an early
transition to the role of Master Systems Integrator ("MSI"). Their
experience and their expertise will help accelerate TFG's journey,
making the same transition but on a larger scale. The profits from
their MSI activities were used to develop two software products.
One, Kahu, is a workplace technology platform of the kind A+K
distribute.
The second, Smart Core, is potentially
transformational for our Group. Smart Core is a Building Operating
System. This controls a building's systems, and provides for the
appropriate sharing of data between landlord, tenants, and users
through APIs. Smart Core is in the early stages of development, but
has been deployed across several buildings in a number of different
countries. It is primarily used as an open source Community
Edition, but an Enterprise Edition has been developed and is ready
to be marketed.
Smart Core can be sold either as a SaaS model,
where the customer pays monthly or annually over the long term, or
a Capex licence model, where a one-off licence sale is made, with a
lower annual maintenance fee to cover support and upgrades. We see
attractions in both areas - Capex sales lend themselves well to the
existing model of procuring and delivering a new building, where a
main contractor manages a sizeable capital outlay, and the building
owner wants to keep a competitively low service charge. The SaaS
model works well for the retrofit market (where ecoDriver
specialises), and where a Building Operating System can more than
pay for itself through savings from running the building better,
and from improved reporting across an entire portfolio of
properties, which may be running a wide variety of Building
Management Systems from a number of different legacy
providers.
Synergies
The ecoDriver software provides
our architects with a solution to their client's needs. Also
of note is that much of TFG Stage Technology's installed client
base is in the education sector, a key target for ecoDriver's
products.
The Vanti acquisition multiplies
the number of synergies. ecoDriver can potentially be used to share
information with Kahu to provide a richer tenant experience, and
Kahu could provide information to ecoDriver to offer insight into
required energy usage. Our AI efforts can help Smart Core with its
building management. The smart building consultants employed
alongside the Vanti acquisition broaden the range of services our
architects can provide, while our architects ensure that smart
building considerations are higher priority than has been the case
hitherto.
The trading
year in review
Basis of inclusion
The year to 30 September 2023 includes a full
year of trading from our architecture businesses, but only six
months from the Torpedo Factory Group businesses, and less than
three months from Anders+Kern.
In July 2023 we were pleased to note that The
Architects' Journal recognised our UK Architecture activities at
48th place in their AJ100 list of UK architects by
practice size, up from 70th place in 2022.
Aukett Swanke Limited - traditional full
service architecture
Aukett Swanke worked on a number of notable
projects during the year:
· Orchard Wharf is
a River Thames fed 80,000 square feet logistics building with
additional residential and public realm targeting planning
submission in April 2024.
· SafeStore is an
agile new generation 15,000 square feet warehouse just south of
London Bridge targeting planning submission in May 2024.
· We have created
a 18.2 hectare multi-level and multi-use intensification masterplan
for Network Rail in South London.
· As part of the
Kings Cross Knowledge Quarter, we have designed a mixed use 230,000
square feet hybrid scheme of life sciences, light industrial,
public realm and with the potential for residential due for
planning in 2024.
· We are further
developing our highly sustainable 100 year chassis design approach
for a 1m square feet riverside scheme that can accommodate a vast
array of uses with multi century potential.
Veretec Limited - executive
architecture
Veretec, our executive architecture business
completed the 15,000 square meter n2 Nova building in Victoria in
June 2023 for Landsec, working with Mace and Lynch
Architects.
Projects in progress
include:
· Holloway Park,
the site of the former women's prison, a residential development
for Peabody / London Square with AHMM; and
· London Dock for
St George / The Berkeley Group with Patel Taylor.
Heritage projects under way
include:
· Grade II listed
84 Moorgate for City of London with Osborne and Ben
Adams;
· 41 Lothbury for
Pembroke RE with Stiff +Trevillion, also Grade II
listed;
· Greycoat Place
in Westminster for Victoria Spaces with SPPAR; and
· West King Street
Renewal Project (Hammersmith Town Hall) with Ardmore and RSHP
Architects.
84 Moorgate, 41 Lothbury and Greycoat Place
are all due for completion in H1 2024.
German investments
Our German investments continued to perform
strongly.
We own a 25% interest in Aukett + Heese GmbH,
a Berlin architecture practice, and have a joint venture in Aukett
+ Heese Frankfurt GmbH, in which we own 50%. Collectively these
assets are valued in our accounts at £1,071,000 at 30 September
2023, reflecting our share of the underlying balance sheets. We
received management fees and dividends during the year of £382,000
more than justifying the current accounting carrying
value.
Torpedo Factory Group - Systems
Integration
TFG's results are only consolidated from the
date of acquisition in March 2023.
The Intelligent Environments business, which
during the period developed a particular niche in London offices
for international law firms, performed strongly from the date of
acquisition.
The Stage Technology business also performed
well from its acquisition, in part as it has a seasonal bias with
its best months over the summer when schools and colleges are
closed and in part as the result of a £2 million project to deliver
the technical infrastructure of a new entertainment venue in
Manchester.
The TFG businesses also bedded in the new ERP
system implemented in the previous year, which is designed to make
the business more scalable.
Anders + Kern
We acquired Anders+Kern two and a half months
before the year end, and include its results from that
date.
The operational highlights included the
migration of the A+K business to the Group's ERP systems and
reshaping the sales team and product line-up, with the benefits
expected to accrue in future periods.
Employee Share
Schemes
Before the TFG acquisition, a majority of the
company's shares were held by around two dozen former directors of
the Group and its architecture businesses, with almost no ownership
by the existing management and staff. Ownership is normal in
professional services firms, and while there was an eagerness from
management to participate, there was no clear structure for it to
happen.
Following the year end, we have therefore
implemented three routes to increase employee ownership across the
Group, as follows:
First, in November 2023, we implemented AESOP, a
Share Incentive Plan. This is a tax efficient method for all
employees to build a base level of ownership from their monthly
salary. I am delighted to report that around 40% of the Group's
employees have chosen to become shareholders. We now have around 70
current director/employee shareholders, up from 10 a few months
ago.
Second, we are implementing MSOP, our Management
Share Ownership Plan. Under this, the directors of the Group's
businesses have been asked to commit to invest sums equivalent to
at least 5% of their gross salary in purchasing the Group's shares
on the open market. Purchases are expected to be made approximately
quarterly. The executive directors on the plc board will invest 8%
of their gross salary, and a small number of senior management just
below subsidiary director level have been asked to invest 2.5% of
their gross salary. The commitment becomes optional once the
director in question owns at least 0.5% of the Group's share
capital (0.25% for non directors). Participation has been strong,
with 32 members of the management team making commitments, out of
34 members who were invited.
Third, a Company Share Option Plan allows for
the grant of share options in a tax efficient manner. Our intention
is that option grants will be made annually, but only to those
employees who make the commitment under the MSOP to invest in the
business. This will build into a portfolio of options, acting as an
employee retention tool, as at any point those granted within the
past three years cannot ordinarily be exercised.
Collectively I expect these employee share
schemes will provide a natural and persistent demand for our shares
to the benefit of the staff concerned aligning their interests with
those of shareholders. More importantly they are already changing
the culture of the Group, as staff become owners. It enables so
many people who are key to our future start to build meaningful
ownership stakes. I believe they also give us the best employee
ownership package in the market, and I am confident we can use this
to attract and retain the best talent available.
Current
Trading & Outlook
It is difficult to predict with confidence how
the current year will unfold. We have a strong pipeline of
projects but more so than in previous years the starting point for
these projects, and the dates from which we can charge, are at risk
of delay.
As was the case in the year under review there
is likely to be a loss in the first half of the year with the
position improving in the second half.
The combination of pressure on cashflow from
continuing to pay down the Coronavirus Business Interruption Loan
Scheme loans, project delays, and the freehold property mortgage
expiring in February 2025 leads the Board to give careful
consideration in the assessment of going concern. The material
uncertainty, the measures taken by the Board, and other mitigating
options which could be taken are discussed at length in the
Financial Review, the Directors' Report and note 1. This only
serves to underline the need to balance the nature of the Group's
revenue streams.
Aukett Swanke Ltd designed the world's first
Smartscore accredited smart building in 2021, and the recent
acquisition of Vanti allows the Group to expand its smart building
consultancy work.
It is too early in the Group's Smart Buildings
operations to speak of the likely outcome for the current year with
confidence. However, TFG was already starting to deliver Master
Systems Integration activities and the recent Vanti acquisition
will accelerate this.
Smart buildings will clearly require artificial
intelligence to take decisions on how sites should best be run. We
announced on 19 February 2024 that we are participating in a
consortium between 6 industrial and 3 research university partners
to develop AI for energy saving. This project is backed by an
Innovate UK grant. Our staff have completed AI courses at Oxford
University and we are exploring opportunities to further develop
our AI capabilities.
While our smart building activities are at an
early stage we seem to be on the right track with growth expected
across all our smart buildings offerings.
Our
team
December 2023 saw the retirement of Keith
Morgan, Veretec chairman, after 39 years with the Group. We are
grateful for all he did to help Veretec become one of the best
respected and successful firms in its specialist field. In
connection with its acquisition by ASG, TFG also lost two
longstanding directors - Keith McCullagh, who retired as its
non-executive chairman at acquisition, and John-David Papworth, who
departed with the disposal of the Live Events business. I have
worked with both of them since the 1990s and wish them
well.
There are however many new faces to welcome as
we begin what I hope will be a phase of rapid growth, to create a
larger UK architecture business that operates as part of a
successful smart buildings group.
Rapid growth means rapid change, and change is
often unsettling. I am delighted at how well our people have
responded to the changes so far, and would like to thank all of
them for their support. They make our business what it is, and more
importantly, they shape what it will become.
We have
an exciting year ahead and I look forward to reporting on our
progress.
Nicholas Clark
Chief Executive
27 March 2024
Financial review
The headline financial results of
the Group were:
|
2023
£'000
|
2022
£'000
|
Total
revenues under management1
|
32,460
|
24,033
|
|
|
|
Continuing
operations
|
|
|
|
|
|
Revenue
|
14,335
|
8,645
|
|
|
|
Revenue less sub
consultant costs1
|
14,103
|
7,127
|
|
|
|
Cost of
sales
|
(2,627)
|
-
|
|
|
|
Net operating
expenses
|
(11,869)
|
(7,757)
|
|
|
|
Other operating
income
|
326
|
326
|
|
|
|
Net finance
costs
|
(246)
|
(95)
|
|
|
|
Share of results of
associate and joint ventures
|
341
|
327
|
|
|
|
Trading profit/(loss)
from continuing operations
|
28
|
(72)
|
|
|
|
Acquisition
costs
|
(379)
|
-
|
|
|
|
Goodwill
impairment
|
-
|
(1,752)
|
|
|
|
Loss before tax from
continuing operations
|
(351)
|
(1,824)
|
|
|
|
Tax credit
|
433
|
45
|
Profit/(loss) from
continuing operations
|
82
|
(1,779)
|
|
|
|
Profit/(loss) from
discontinued operations
|
10
|
(503)
|
|
|
|
Profit/(loss)
for the year
|
92
|
(2,282)
|
1Alternative performance
measures, refer to pages 19-20 for definition
The result for the year is split between
continuing operations and the discontinued Middle East
operations.
The Group reported a small trading profit of
£28k (2022: loss £72k) with a significant contribution from TFG and
A+K post-acquisition, and an improvement in the result of the
United Kingdom architecture operation, partially offset by higher
central Group costs.
The result of the discontinued Middle East
operations was a nominal profit before tax of £10k (2022: loss
£0.50m) with nominal activity.
Revenues for the year from continuing operations
were £14.34m, an increase of 65.8% on the previous year (2022:
8.65m). Revenues less sub consultants increased by 97.9% to £14.10m
(2022: £7.13m), with subconsultant costs falling by 84.7% to £0.23m
(2022: £1.52m), due to growth in the UK hub combined with revenue
from the Torpedo Factory Group and Anders + Kern
acquisitions.
UK architectural hub, revenue less sub
consultant costs increased 24.6% to £8.69m (2022: £6.98m), their
highest level in over 6 years, as the UK operations further
recovered following the lows experienced during the COVID-19
pandemic.
In Continental Europe, another strong
performance from the Berlin associate and Frankfurt joint venture
producing a combined share of profits of £0.34m (2022: £0.33m),
however performance in Turkey was below expectations as the
operation struggled with ongoing high inflation and stop start
workloads. The Turkey operation was sold to one of the local
directors post year end.
Operating expenses in the year increased by
£4.11m due to the operating costs of TFG and A+K post-acquisition,
combined with higher personnel related costs in UK architecture as
the group recruited to meet staffing needs for new projects
won.
Other operating income was unchanged from the
prior year at £326k, due to post acquisition sub-let rental income
from TFG's London office, being offset by lower property rental
income from the London Bonhill Street office as the subtenant
occupied less space with the growth in UK architectural technical
staff headcount taking up the available space.
The Group increased technical staff numbers
(UK net revenue per FTE technical staff was
down marginally at £102k, whilst the UK average FTE technical
staff increased by 18 to 85).
The Group incurred
significant one-off acquisition costs totalling £379k relating to
the TFG and A+K acquisitions turning the small trading profit into
a loss before tax. Tax Credits then bring the post tax position
back into profit.
The profit after tax
at £92k gives an EPS of 0.04 pence per share (2022: loss 1.38 pence
per share),
United
Kingdom
|
2023
£'000
|
2022
£'000
|
Revenue
|
8.858
|
8.465
|
Revenue less sub consultant
costs1
|
8,692
|
6,975
|
FTE technical staff1
|
85
|
67
|
Net revenue per FTE technical
staff1
|
102
|
104
|
Profit/(loss) before
tax (excluding Group management charges)1
|
201
|
211
|
Loss before tax (including Group management
charges)
|
(93)
|
(329)
|
1Alternative performance
measures, refer to pages 19-20 for definition
The UK's revenue increased
4.6%, however stripping on pass through subconsultant costs revenue
increased 24.6% year on year to its highest level in over 6 years.
The prior year revenue included projects that Veretec executive
architecture acted on as the lead consultant, as these progressed
into later stages sub consultant expertise reduced to nominal
levels.
The first half of the year
saw 11.4% growth in the UK business compared to the prior year
second half, with revenue less subconsultant costs of £4.09m (2022:
H2: £3.67m) as the business continued to win new work and rebound
post the lows of the COVID affected years.
Veretec was awarded and
commenced £5.85m of new orders being a mixture of residential and
commercial projects, providing significant revenue growth through
H2 and a stronger order book leading into the year commencing 1
October 2023.
With the higher workload,
recruitment enabled staff numbers (FTE technical staff) being 77 in
October 2022 to grow month on month through the year to 94 FTE's by
30 September 2023.
Net revenue per FTE was
£102k for the full year a touch down on the £104k in the prior year
primarily due to the timing of project pauses.
The improvement in revenue
particularly in H2, was partially offset by inflationary pressures
on staffing, utility and IT costs and the one off costs of
recruitment fees, whilst our net revenue per FTE was marginally
lower. This translated into the year on year segmental result being
static compared to the prior year, with the hub to recording a
profit before tax (excluding Group management charges) of £0.20m.
This represented a year of transition with the hub positioned with
a larger order book and stronger staff offering to be able to
improve margins in the coming year.
Continental
Europe
The principal components of
the Continental Europe hub are the two German investments, for
which under the prevailing accounting rules we do not show revenue
and costs but only report our share of profits.
|
2023
£'000
|
2022
£'000
|
Revenue
|
194
|
180
|
Revenue less sub consultant
costs1
|
128
|
152
|
FTE technical staff1
|
6
|
7
|
Net revenue per FTE technical
staff1
|
21
|
22
|
Profit before tax (excluding Group management
charges)1
|
423
|
422
|
Profit before tax (including Group management
charges)
|
277
|
275
|
Including 100%
of associate & joint ventures
|
|
|
Total revenues under
management1
|
18,317
|
14,025
|
Revenue less sub consultant
costs1
|
12,491
|
10,594
|
FTE technical staff1
|
121
|
108
|
Net revenue per FTE technical
staff1
|
103
|
98
|
1Alternative performance
measures, refer to pages 19-20 for definition
The hub result before tax
(including Group management charges), including
the joint venture and associate in Germany, was a profit of £277k
(2022: £275k).
Continental Europe's result is materially
dominated by the associate Berlin and joint venture in Frankfurt.
The year to September 2023 represented another profitable year.
They together contributed £341k (2022: £328k) profit
(including Group management charges) to
the Continental Europe result.
Reported revenues, comprise the Turkish
subsidiary. Turkey reported revenues for the year of £194k (2022:
£180k), with revenue less subconsultant costs decreasing to £128k
(2022: £152k). The reduction in earnings was due to a further
devaluation of the Turkish Lira across the period, with the average
TRY to GBP rate in the year at 26.29 (2022: 18.44). However, whilst
the year on year revenue increased modestly in local currency,
clients pausing projects led to sub optimal efficiency of staff
time with large gaps in workloads, and the very high levels of
inflation in Turkey increased operating costs of the company whilst
the rates on existing projects were not able to fully absorb the
increased costs that followed. As a result, Turkey recorded another
year of local losses (including Group management charges) of £64k
(2022: £52k) and loss (excluding Group management
charges) of £53k (2022: £36k).
With ongoing high inflation and uncertainty in
the Turkish economy and no clear path to turn the losses around,
management commenced a process to sell the operation to the local
directors which was completed after the year end (note
28).
Total revenues under management increased 30.6%,
whilst revenue less sub consultant costs increased 17.9%. Staff
numbers increased to 121 FTE's (2022: 108), due to growth in the
Berlin office. The growth in Germany also led to an increase in net
revenue per FTE technical staff to £103k (2022: £98k) and with it
slightly improved profitability.
Middle East - discontinued
operation
|
2023
£'000
|
2022
£'000
|
Revenue
|
2
|
1,543
|
Revenue less sub consultant
costs1
|
-
|
1,256
|
FTE technical staff1
|
-
|
18
|
Net revenue per FTE technical
staff1
|
N/A
|
68
|
Profit/(loss) before
tax (excluding Group management charges)1
|
10
|
(399)
|
Profit/(loss) before tax (including Group
management charges)
|
10
|
(503)
|
1Alternative performance
measures, refer to pages 19-20 for definition
Following the disposal of
JRHP in April 2022, and management's decision to take on no new
projects and transition to cease activities in the region, revenue
and costs were nominal in the year. Minor gains on costs settled
below the levels of prior year accruals and a small gain on the
movement of IFRS 9 loss allowance provisions enabled the hub to
record a profit before tax of £10k.
The Middle East hub
continues to be treated as a discontinued
operation.
Torpedo Factory
Group
|
2023
£'000
|
2022
£'000
|
Revenue
|
4,816
|
-
|
Gross Profit
|
2,503
|
-
|
FTE technical staff1
|
14
|
-
|
Net revenue per FTE technical
staff1
|
344
|
-
|
Profit before tax
(excluding Group management charges)1
|
467
|
-
|
Profit before tax (including Group management
charges)
|
401
|
-
|
1Alternative performance
measures, refer to pages 19-20 for definition
The results shown above relate
only to the performance from the date of acquisition on 20 March
2023, when its results were consolidated into the Group, to the new
year end on 30 September 2023. TFG performed strongly delivering
revenues and profit in excess of its own internal budgets. The
profits are delivered by its two trading subsidiaries - at an
entity level Torpedo Factory Group Ltd continued to make losses
while it holds on to its freehold property and associated mortgage.
The footprint of the building means it is no longer a strategic fit
for the underlying business after the disposal of Torpedo Factory
Ltd.'s Live Events business announced in April 2023, and the
property is being marketed for sale.
The subsidiary TFG Stage
Technology Ltd contributed the majority of the TFG profit with an
excellent performance in its projects department, internal teams
utilised the relatively new ERP system to help deliver its largest
ever project which contributed revenues in excess of
£2m.
While Torpedo Factory Ltd did not
perform as strongly as the Stage Technology business it still
delivered small profits after internal management charges.
Recurring revenue within the service department has continued to
increase making the company less reliant on projects wins although
this is still the majority of the revenue within the
entity.
Anders + Kern
|
2023
£'000
|
2022
£'000
|
Revenue
|
467
|
-
|
Gross Profit
|
153
|
-
|
FTE technical staff1
|
1
|
-
|
Net revenue per FTE technical
staff1
|
467
|
-
|
Profit before tax
(excluding Group management charges)1
|
62
|
-
|
Profit before tax (including Group management
charges)
|
62
|
-
|
1Alternative performance
measures, refer to pages 19-20 for definition
Anders + Kern U.K. Ltd performed
marginally ahead of internal budgets for the period from
acquisition on 17 July 2023 to the year end, and results for that
brief period are shown above. The company transitioned well to new
premises with a more streamlined team to deliver its revenues and
planned the changes that have been implemented following the year
end.
Financing
The net deficit (see note 25) at the year end
was significantly higher than the prior year as a result of the
mortgage and secure bank Coronavirus Business
Interruption Loan Scheme ("CBILS") loans
consolidated into the Group on acquisition of TFG in the year. This
gave a deficit of £2,140k (2022: £621k), comprising cash of £522k
(2022: £28k), cash included in assets held for sale (see note 28)
of £30k (2022: £nil), a net overdraft of £122k (2022: £232k), the
Coutts CBILS loan which reduced to £167k (2022: £417k), a NatWest
CBILS loan of £992k, and a mortgage of £1,411k both consolidated
into the Group from the acquisition with TFG.
The Group's £250k overdraft facility from its
bankers Coutts & Co and was renewed in December
2022.
In December 2023, Coutts & Co confirmed the
renewal of the £250k overdraft facility for an initial period to 31
March 2024, and subsequently has agreed to extend this renewal to
30 September 2024, continuing to provide working capital
flexibility and to support the UK business. This is discussed
further in note 1.
The Coutts CBILS loan set out in note 24 was
arranged with Coutts & Co in response to the challenges
impacting trade incurring losses during the COVID pandemic. The
loan is repayable over 3 years with the first instalment made in
June 2022, to be paid back in 24 monthly instalments through to May
2024. As at 30 September 2023, the first 16 instalments had been
made on time as planned, as have all subsequent scheduled
payments.
The mortgage and the NatWest CBILS bank
loan set out in note 24 were arranged by National
Westminster Bank plc (NatWest) and are secured by way
of a first legal charge over The Old Torpedo Factory freehold
property, a debenture and cross guarantee from Torpedo Factory
Group Limited, Torpedo Factory Limited and TFG Stage Technology
Limited. The bank loan initially drawn at £1.75m is being repaid at
£29k per month. The loan is at a fixed rate of interest of
3.66%pa.
The mortgage that subsisted during the year was
initially drawn in 2018 at £1.73m with a duration of 5 years and
was extended for a year during the pandemic, so was due to expire
in February 2024, and is therefore wholly shown due for settlement
within 12 months. The mortgage carried interest at base rate +
1.93%. The mortgage has recently been renewed for a further 12
month period to February 2025 carrying a higher interest rate of
base rate + 5.00%pa pending a disposal of the associated freehold
property.
The Group had four leases taken out by Aukett
Swanke Limited ("ASL") to fund the purchase of fit-out costs of the
London office in June & November 2018 on 5 year terms, which
are capitalised as right of use assets and lease liabilities. The
lease liability (see note 16) as at 30 September 2023 was down to
£1k (2022: £55k), and has been fully paid off post year
end.
The Group recognises a right of use asset and
lease liability on the London office which was taken out on a 10
year lease to May 2028. The lease liability as at 30
September 2023 was £1,961k (2022: £2,364k).
With the acquisition of TFG, the Group now
recognises right of use assets and lease liabilities on two further
buildings and a number of motor vehicles. The aggregate lease
liability of these assets as at 30 September 2023 was
£275k.
There are no office leases remaining in the UAE.
The office lease in Turkey is short term and responsibility for it
left us as part of the disposal.
Throughout the year there has continued to be a
very strong focus on cash management, liquidity forecasts and
covenant compliance. Whilst covenants may have been removed from
the Coutts & Co facility during the prior year, management
continue to review monthly management account measurements
indicating whether the former covenants would be adhered to if they
had been in force.
The overdraft was utilised throughout the year.
The acquisition of TFG on 20 March 2023 improved short term
available cash, which was partly (£515k) utilised in the
consideration for the acquisition of A+K in July 2023.
The Plc continues to act as the Group's central
banker, and it continued to seek to optimise the Group's position
by maximising cash flows and flexibility across geographies. The
overdraft is effectively assigned to the UK businesses. All other
businesses are required to be cash generative or as a minimum cash
neutral. Subject to formal approval, short term working capital
advances or small funding loans may be made.
Going
Concern
Excluding the freehold property held for sale,
net current liabilities as at 30 September 2023 were approximately
£3.0 million, and in the period following the year end so far,
project billing and cash collection has been lower than we
originally budgeted resulting in an overdue quarterly VAT balance
due in February 2024 and an overdue balance of PAYE due to HMRC. As
such the assessment of going concern needs careful consideration.
The Board has therefore produced cash flow forecasts for a period
of at least 12 months from the approval of the financial
statements, which comprise detailed income statements,
statements of the financial position and cash flow statements for
each of the Group's operations. The Board has also
considered the risks and uncertainties associated with
the principal operations and the funding position in general,
including the consideration of a number of differing scenarios
based on varying trading performance across the Group.
The Group's forecasts are prepared using
information on secure contracted work and potential work which is
deemed to have a greater than 50% chance of being undertaken, with
the income figures suitably discounted, and on new work based on
historical experience.
As part of this review the Directors note that
for the year ended 30 September 2023 both the core UK architecture
businesses reported stronger performance than in the previous
financial year with each making an improved contribution to central
costs. The Directors also note the continued strong performance and
cash contribution from the Group's German investments but more
importantly that the Group has now successfully exited from all its
unprofitable and cash consuming overseas investments.
In the financial year ended 30 September 2023,
the net cash position of the Group, largely as the result of the
TFG acquisition, improved by more than £500,000. The Group
has continued to invest in growth, most notably with the
acquisition of Anders+Kern in July 2023 which had a cash cost
before expenses of £515,057. Since the end of the financial year
the Group acquired TR Control Solutions Limited (later renamed
ecoDriver Limited) with an initial cash cost of £44,500 (with a
further £44,500 deferred for a year) and some working capital
support paid into the company.
With the ever increasing costs associated with
being a quoted company, which the Board estimates to be currently
in excess of £1 million annually, there is no point in staying as
we are. The Board's stated intention is to achieve a leading
presence in the provision of smart buildings services through a
combination of organic growth and targeted acquisitions. Inevitably
this requires an element of cash, as part of the purchase
consideration and for the associated professional fees.
To date, including the acquisition of TFG, the
Group has made four Smart Building related acquisitions and plans
to make others in the coming months and years. In connection with
this assessment of going concern the Directors note that each such
acquisition is a discretionary event as is the proportion of the
consideration paid in cash. The Board's plan is to avoid placing
undue stress on the Group's cashflows from expanding at a pace
faster than can be sensibly funded.
Whilst we continue to pay down the
mortgage and CBILS loans, lower than originally budgeted project
billings and cash collection in the period after the year end so
far due to a combination of project instruction delays and cash to
invest in strengthening staffing in the recent acquisitions which
will take time to convert into generating higher revenues, has
resulted in the Group delaying payment on the UK architecture
quarterly VAT balance due in February 2024 and an overdue balance
of PAYE due to HMRC. The Group's forecasts, indicate that this
shortfall is a temporary position which will improve during the
12-month period following the approval of the financial statements,
and we are actively engaging in communications with HMRC and will
seek to agree a short term repayment plan if required.
A prime issue when considering the
Group's cashflows over the next 12 months is that the mortgage on
the freehold property (balance of £1.39m as at Jan 2024) is due to
be renewed before the end of the 12 month assessment period in
February 2025. Although it is the Board's intention to sell the
underlying property and repay the mortgage well before renewal is
due, there is no certainty this will be the case or that if
required the mortgage would be renewed.
Additionally, given the Group's current cash
balances and the nature of the Group's activities, which remain
largely project based with the inherent risks that projects are not
won; are won at too low a fee; do not start on time; stall; or that
the client fails to pay on time or at all, the Directors consider
that there is a material uncertainty over the going concern
assessment, which may cause significant doubt on the
Group's and Parent Company's ability to continue as a
going concern and therefore their ability to realise their assets
and discharge their liabilities in the normal course of
business.
The Group has recently agreed with Coutts to
extend the £250,000 overdraft through to 30 September 2024,
announced it is raising £425,000 through the issue of new equity
(see note 39), and Torpedo Factory Limited has received a fully
approved offer for a £500,000 loan which can be drawn down whenever
needed, subject only to the approval of the proposed guarantors
(Nick Clark and Freddie Jenner).
Should either the cash generation from the
Group's existing business units further decline and / or the push
for growth in the smart buildings arena lead to a prolonged
shortfall in cash the Board has the following funding or mitigating
options beyond the typical cost cutting in the face of declining
activities:
· The Group
continues to seek a buyer for the freehold property acquired as
part of the TFG acquisition in March 2023. The Board believes the
commercial value of the building very comfortably exceeds its
commercial mortgage of £1.41 million as at 30 September 2023.
Additionally, the Group's property agent has confirmed that it is
reasonable to expect offers well in excess of the mortgage
liability.
· The Board
believes the commercial value of its German investments is
substantial in relation to the Group as a whole and if necessary
could be realised by a sale for in excess of book value.
· The Board also
believes that in the event of the introduction of invoice
discounting the Group, which typically has in excess of £3.0
million tied up in trade debtors at each month end, could release a
significant proportion of this amount. In this regard, Torpedo
Factory Limited has received updated indicative terms from a
leading provider of sales ledger finance of an invoice discounting
line to the value of 50% of eligible debtors or £600,000, whichever
is lower. Formal approval of this facility would be subject to an
audit of the Torpedo Factory Limited systems by the lender. For 18
years from 2003-2021 Torpedo Factory Limited had an invoice
discounting facility so is fully familiar with the
processes.
· The Group is
currently paying off its liabilities in respect of state funding
provided during the Covid pandemic. The balance of the
CBILS drawn by the Group in May 2021 will be fully repaid in
May 2024. The CBILS loan drawn by TFG will be fully
repaid by July 2026. By replacing this debt with a new facility
repayable over a longer period the annual cash costs associated
with this debt would fall.
· As a company
with shares listed on the London Stock Exchange there is the option
to seek additional equity investment from the issue of new shares,
as was demonstrated by the recent share subscription in connection
with the Vanti transaction.
The recently announced proposal to
sell the Old Torpedo Factory freehold would pay off the remaining
balance on the mortgage, prepay a portion of the NatWest CBILS
loan, and provide a significant balance of cash to the Group
eliminating the net deficit. Other funding and mitigating options
available to the board are also discussed in note 1.
Notwithstanding the material uncertainty
described above, after making enquiries and assessing the progress
against the forecast, projections and the feasibility of the
mitigating actions referred to above, which if
not achieved may cause significant doubt on the Group's and Parent
Company's ability to continue as a going concern and therefore
their ability to realise their assets and discharge their
liabilities in the normal course of business, the
Directors have a reasonable expectation that the Group and the
Parent Company will continue in operation and meet its commitments
as they fall due over the going concern period.
For this reason, the Board considers it
appropriate to prepare the financial statements on a going concern
basis.
The financial statements therefore do not
include the adjustments that would result if the Group or the
Parent Company was unable to continue as a going
concern.
The going concern statement in the Directors
report and corresponding section in note 1 provide a summary of the
assessments made by the directors to establish the financial risk
to the Group over the next 12 months. This is further supplemented
by the principal risks and uncertainties section in the Strategic
Report.
Key
Performance Indicators ("KPIs")
The key performance indicators used within the
Group for assessing financial performance are:
· Total revenues under management. This includes
100% of the revenues generated by our joint venture in Frankfurt
and associate in Berlin. This is used as a measurement of the
overall size and reach of the Group and is disclosed on pages 12
and 14. As total revenues under management includes revenue derived
from subconsultants, this figure can vary significantly year on
year depending on the nature of external expertise required on
individual projects as described on page 14. Consolidated
Group revenue can be reconciled to total revenues under management
by adding i) the revenue of the associate disclosed in note 18; and
ii) double the share of revenue in joint ventures disclosed in note
19;
· Revenue less sub
consultant costs which reflects the revenue generated by our own
technical staff but excludes the revenue attributable to sub
consultants, which are mainly passed through at cost. This is the
key driver of profitability for our business, and is discussed by
segment on pages 12 to 16;
· Revenue less sub
consultant costs being generated per full time equivalent (FTE)
technical member of staff ('net revenue per FTE technical staff').
For our larger operations this provides a barometer of near term
efficiency and financial health. This figure when compared to the
movement in total costs provides an insight into the likely
direction of profitability and is a key measure of productivity.
This KPI is only analysed on a segmental basis and calculations for
each segment can be found on pages 13 to 16;
· Result before
taxation (excluding Group management charges), and result before
taxation (including Group management charges), which are further
assessed on pages 13 to 16;
· Cash at bank and
in hand and net funds / (debt), which is assessed further on page
2.
The numbers of full time
equivalent technical members of staff differ from the employee
numbers disclosed in note 8 as, at times, the Group uses some
non-employed workers through agencies and freelance contracts.
Staff working on a part time basis, or on long term leave, are also
pro-rated in the number of full time equivalent staff numbers,
which differs from the method of calculating the average number of
employees for the year under the Companies Act 2006 as disclosed in
note 8. Full time equivalent technical members of staff are given
for each hub on pages 13 to 16.
Antony Barkwith
Group Finance Director
27 March 2024
Strategic
report
The Directors present their Strategic Report for
the Group for the year ended 30 September 2023.
Strategy
For most of the Group's existence
we have been a professional services group that principally
provides architectural design services along with specialisms in
master planning, interior design, executive architecture; audio
visual and stage technology; smart workplace systems and energy
management software.
Our strategic objective is to
become a leading provider of Smart Building services as Smart
Building Systems designers, integrators and operators, while
maintaining our status as leading architects in the UK.
We aim to create shareholder value
over the longer term by increasing profits and at the same time
provide an attractive and rewarding working environment for our
staff.
Business Model
Architecture
Our architecture and interior
design businesses operate in the UK and Germany. Our operation in
Turkey was sold to local management post year end, and along with
other locations will continue to operate through licence based
arrangements where the responsibility for profit rests with local
management and owners.
The United Kingdom hub comprises
two principal service offers: comprehensive architectural design
including master planning, interior design and fit-out capability,
and an executive architectural delivery service operating under the
'Veretec' brand.
Additionally, we have equity
interest in leading architecture practices in Berlin and Frankfurt
and brand licence arrangements in the UAE and Turkey.
Our architecture business model is
to charge on a time or project basis for the work of our
professional staff.
Smart Buildings
We are looking to establish a
leading presence in the delivery of smart buildings services in the
UK building on the experience from the Torpedo Factory Group's
operations, the three subsequent acquisitions, and by future
targeted acquisitions and organic development.
As this side of the Group's
activities develops and as we come to own our own systems, we will
look to charge on a SaaS basis for the services provided. In so
doing this element of the Group's business will be far more
scalable than the traditional architecture model where growth
generally requires the recruitment of additional staff and once a
project is completed there is no further revenue.
As a Group, we now have a total average full
time equivalent ("FTE") staff contingent of 303 (2022: 223)
throughout our organisation which includes both wholly owned and
joint venture operations. We are ranked by professional staff in
the 2024 World Architecture 100 at number 60 (2023 WA100 number
61).
Principal Risks and Uncertainties
The directors consider the principal risks and
uncertainties facing the business are as follows:
Levels of property
development activity
Changes in development activity levels have a
direct impact on the number of projects that are available. These
changes can be identified by rises and falls in overall GDP,
construction output, planning application submissions, construction
tenders and starts, investment in the property sector and numbers
of new clients. Due to lack of information in the relevant market
places, we have to adapt to the information flow that is
available.
In addressing this risk, the Group considers
which markets and which clients to focus upon based on the strength
of their financial covenant so that there is clear ability to
provide both project seed capital and geared funding to complete
the delivery process. This avoids the dual risk of delays between
stages and deferrals of projects.
Geo-political
factors
Political events and decisions, or the lack
thereof, can seriously affect the markets and economies in which
the Group operates, leading to a lack of decisions by government
bodies and also by clients. In turn this directly impacts workload
and can even delay committed projects.
The Ukraine conflict and global inflationary
pressure and interest rate rises have affected business sentiment
and is likely to continue to do so until the conflict
ends.
Share price
volatility
A strong share price and higher market
capitalisation attract new investors and provide the Group with
greater flexibility when considering M&A activity. Conversely a
weaker share price affords the Group less flexibility.
Operational
gearing and funding
In common with other professional services
businesses, the Group has a relatively high level of operational
gearing, through staffing, IT and property costs, which makes it
difficult to reduce costs sufficiently quickly to immediately avoid
losses and associated cash outflows when faced with sharp and
unpredicted falls in revenue.
UK architecture continues to maintain a balance
in the mix of permanent vs. contract and agency staff to give
flexibility to respond to fluctuation in revenue as has been
experienced in recent years.
The project payment arrangements under which the
Group operates vary significantly by operation. Payment terms are
typically:
· Aukett Swanke
Limited and Veretec: It is usual to agree in advance with the
client at the start of a project a monthly billing schedule which
generally leads to relatively low levels of contracts assets (and
consequentially higher levels of contract liabilities);
· Torpedo Factory
Ltd, TFG Stage Technology Ltd, Anders + Kern U.K. Ltd: Standard
payment terms for all companies are 30 days for smaller works
completed. It is usual on larger projects to agree in advance with
the client at the start of the project a monthly billing schedule
which generally leads to relatively low levels of contracts assets
(and consequentially higher levels of contract liabilities). These
larger projects tend to be 30 days although certain JCT contracts
may extend to 60 day terms. Service Contracts as standard are
billed annually in advance for a 12 month period.
The losses sustained in the prior three years
during the COVID-19 pandemic and in the recovery period since,
tightened the free cash available within the Group. However, the
acquisition of TFG in March 2023 provided a significant boost to
the net assets and cash balance of the Group, but adding further
CBILS loan and a mortgage liability.
The month end timing of UK architecture debtor
receipts in September 2023 meant that the Group was in a position
of utilising part of its overdraft facility at the year end, though
having net cash in the accounts of other Group
subsidiaries.
Dividends were received from the Berlin
associate during the year, however the Berlin associate only remits
dividends on the basis of local GAAP accounting, which restricts
the recognition of profits until the final completion of individual
projects, and as such there is a lag between recognising
distributable reserves vs IFRS profits.
The Directors seek to ensure that the Group
retains appropriate funding arrangements and regularly and
stringently monitor expected future requirements through the
Group's annual budgeting, monthly forecasting and cash flow, and
weekly and daily cash reporting processes in order to react
immediately to a required change with maximum
flexibility.
The Group's principal bankers remain supportive
and in December 2023 renewed the Group's overdraft facility for an
initial period until 31 March 2024, and subsequently
have agreed to extend this renewal to 30 September 2024
at the existing £250k level.
The mortgage on the Old Torpedo Factory freehold
has been extended for another year to February 2025, while the
Group are actively marketing it for sale.
Staff skills
and retention
Our business model relies upon a certain
standard and number of skilled individuals based on qualifications
and project track record. Failure to retain such skills makes the
strategies of the Group difficult to achieve.
The Group aims to ensure that knowledge is
shared and that particular skills are not unique to just one
individual.
The Group conducts external surveys to ensure
that salaries and benefits are appropriate and comparable to market
levels and endeavours to provide an attractive working environment
for staff.
Staff training programmes, career appraisals and
education assistance are provided, including helping our
professionally qualified staff comply with their continuing
professional development obligations. Training programmes take
various forms including external courses and external
speakers.
Quality of
technical delivery
In common with other firms providing
professional services, the Group is subject to the risk of claims
of professional negligence from clients.
The Group seeks to minimise these risks by
retaining skilled professionals at all levels and operating quality
assurance systems which have many facets. These systems include
identifying specific individuals whose roles include focusing on
maintaining quality assurance standards and spreading best
practice.
The Group's UK architecture operation is
registered under ISO 9001 which reflects the quality of the
internal systems under which we work. As part of these
registrations an external assessor undertakes regular compliance
reviews. In addition, as part of its service to members, the
Mutual, which provides professional indemnity insurance to the UK,
undertakes annual quality control assessments.
The Group maintains professional indemnity
insurance in respect of professional negligence claims but is
exposed to the cost of excess deductibles on any successful
claims.
Contract pricing
All mature markets are subject to downward
pricing pressures as a result of the wide spectrum of available
suppliers to each project. This pressure is increased if activity
levels are low such as in the economic downturns and global
recession. Additionally, architects may be under pressure to work
without fees (for a time) in order to win a project or retain
sufficient qualified staff to complete the project if won. The
Group mitigates this risk by focusing on markets where it has clear
skills that are well above average, or avoids it by not lowering
prices, thus risking the loss of such work.
All fee proposals to clients are prepared by
experienced practice directors who will be responsible for the
delivery of the projects. Fee proposals are based on appropriate
due diligence regarding the scope and nature of the project,
knowledge of similar projects previously undertaken by the Group
and estimates of the resources necessary to deliver the project.
Fee proposals for larger projects are subject to review and
approval by senior Group management and caveats are included where
appropriate.
When acting as general designer for projects
located outside the UK, the Group is usually exposed to the risk of
actual sub consultant costs varying from those anticipated when the
overall fee was agreed with the client. To mitigate this risk, fee
proposals are usually sought from sub consultants covering the
major design disciplines as part of the process of preparing the
overall fee proposal.
Under
performing acquisitions
The acquisition of businesses for too high a
price or which do not trade as expected can have a material
negative impact on the Group, affecting results and cash, as well
as absorbing excessive management time.
The Group invests senior management time and
Group resources into both pre- and post-acquisition work.
Pre-acquisition there is a due diligence process and price
modelling based on several criteria. Agreements entered into are
subject to commercial and legal review. Post-acquisition there is
structured implementation planning and ongoing monitoring and
review.
Future developments
An indication of likely future developments in
the business of the Group is contained in the Chief Executive's
Report on page 10.
The Strategic Report was approved by the Board
on 27 March 2024 and signed on its behalf by
Nicholas Clark
Chief Executive
Board of
Directors
Clive Carver
(Non-Executive Chairman)
FCA FCT Aged 63
Clive became Chairman in December
2022 having joined the board in May 2019 as a non-executive
director.
He has been the Chairman of AIM
listed Caspian Sunrise PLC since 2006, and over the past decade has
served on the boards of 8 companies listed on the London Stock
Exchange, often in the role of Chairman.
He spent 15 years as a Qualified
Executive with a number of City broking firms and was until 2011
Head of Corporate Finance at finnCap. He qualified as a
Chartered Accountant with Coopers & Lybrand and has worked in
the corporate finance departments of Kleinwort Benson, Price
Waterhouse, Williams de Broe and Seymour Pierce. He is also a
qualified Corporate Treasurer.
Clive chairs the Audit committee and is a member of the
Remuneration and Risk Committees.
Robert Fry (Deputy
Chairman)
BA(Hons) DipArch MA RIBA Aged 67
Robert was appointed interim CEO of Aukett
Swanke Group Plc in January 2023 having joined the Board in March
2018 as Executive Director and Managing Director -
International.
Following his graduation from Sheffield
University he spent his formative years at Milton Keynes
Development Corporation. In 1987 Robert became a founding member of
Swanke Hayden Connell's London office, joining its Board in 2002
and becoming Managing Director of the UK and Europe group in
2005.
Following Nick Clark's appointment as Group
Chief Executive in April 2023 Robert became a part time executive
director and Deputy Chairman with responsibly for the Group's UK
architecture and international operations. Robert will become a
non-executive director following the conclusion of the 2024 AGM,
which is expected to take place at the end of April
2024.
Robert is
Chairman of the board's Risk committee and following the 2024 AGM
will become a member of both the Remuneration and Audit
Committees.
Nick Clark
(Chief Executive)
BSc(Hons), MPhil Aged 49
Nick was appointed as an executive director of
the Group in March 2023 following the acquisition of TFG and became
Chief Executive in April 2023.
He founded the TFG business in 1997 and has
grown it through a combination of acquisitions and organic growth.
Nick is also a non-executive director at Acuity RM Group plc, the
AIM-listed provider of risk management software.
Prior to starting TFG Nick studied physics at
Imperial College, followed by an MPhil in Microelectronic
Engineering and Semiconductor Physics at the University of
Cambridge.
Nick is a
member of the Remuneration Committee.
Antony Barkwith (Group Finance
Director)
FCA MPhys (Hons) Aged 43
Tony is the Group Finance Director of Aukett
Swanke Group Plc. He joined the Group in November
2018 as Group Financial Controller, was promoted to Group Finance
Director (non-Board) in April 2019 and was subsequently appointed
to the Board in July 2019.
Tony is a Chartered Accountant,
having qualified with BDO LLP, and has a master's degree from the
University of Warwick. He was previously Group Financial Controller
for Advanced Power, an international power generation developer,
owner and asset manager, working there from 2010 until
2018.
Freddie Jenner
(Group Chief Operating Officer)
FCCA BSc(Hons) Aged 40
Freddie was appointed to the Board in June 2023
as Chief Operating Officer.
Freddie joined the finance team at what is now
Torpedo Factory Ltd in 2007, becoming Finance Director of the
parent company Torpedo Factory Group Limited when he qualified as a
chartered certified accountant in 2012. He was instrumental in
driving growth in value of TFG through acquisitions and upgrading
systems and processes over the following decade, prior to the
acquisition of TFG by the Group in March 2023.
Tandeep Minhas
(Non-executive director)
LLB (Hons), LPC, CF (Aged 53)
Tandeep was appointed to the board as a
non-executive director in April 2023.
Tandeep is a partner in international law firm
Taylor Wessing LLP, where she heads the Corporate Finance practice.
She advises on all aspects of corporate finance M&A work,
including public takeovers, fundraisings and IPOs, company and
business acquisitions and disposals, joint ventures and
reorganisations.
She has specialist knowledge of the public
markets in the UK and has advised on numerous flotations and
secondary fundraisings on both the Main Market and AIM, acting for
both companies and corporate finance/broking houses, nomads and
sponsors.
She has particular experience in advising
international companies across a wide variety of sectors and is
lead corporate partner in Taylor Wessing's India Business Group.
She also sits on the Board of the Corporate Finance Faculty of the
Institute of Chartered Accountants in England &
Wales.
Tandeep chairs
the Remuneration Committee and is a member of the Audit and Risk
Committees.
Board committees
The board has the following
committees
· Audit
Committee
· Remuneration
Committee
· Risk
Committee
Directors' report
The Directors present their report for the year
ended 30 September 2023.
Corporate
governance
In accordance with AIM Rule 26 the Company is
required to apply a recognised corporate code. The Board continues
to adopt the QCA Corporate Governance Code
(2018) published by the Quoted Companies
Alliance.
The QCA Corporate Governance Code
(2018) comprises 10 Principles.
We set out our compliance with these Principles
in a matrix ('the QCA Matrix'). This lists the Principles, as well
as related considerations and requirements, all of which have been
assigned a sub-number within each Principle.
PRINCIPLE
1
Strategy and
business model
The current strategy and business model for the
Group is set out in the Strategic Report on page 21.
Our strategic objective is to improve the
performance of our architecture activities and create shareholder
value over the longer term by developing the group into a quoted
holding company for an ecosystem of smart buildings businesses. The
cyclical nature of the markets in which we currently operate gives
rise to peaks and troughs in our financial performance. Management
is cognisant that our business model needs to reflect this variable
factor in both our decision making and expectation of future
performance. We will reduce this effect by developing business
streams that have a high degree of contractually recurring long
term revenues, which can be scaled without a proportionate scaling
of costs.
We operate a structure covering the United
Kingdom with sites in London, Manchester, and East Anglia;
Continental Europe with significant investments in Berlin and
Frankfurt; along with a Licensee operation in Istanbul and a
Marketing Agreement with an operation in the Middle East with an
office in Dubai.
The UK Architecture hub comprises two principal
service offerings: comprehensive architectural design including
master planning, interior design and fit-out capability under the
'Aukett Swanke' brand, and an executive architectural delivery
service operating under the 'Veretec' brand.
Our Continental European Architecture operations
provide services offered that are consistent with those of the UK
Architecture operation.
Our Licence Agreement is marketed under the
'Aukett Swanke' brand. The service offers within the regions they
operate within include architectural and interior design, post
contract delivery services including architect of record and
project execution stage services.
PRINCIPLE
2
Share capital
and shareholders
Information about the Company's shares, listing
information, significant shareholders; Directors' shareholdings and
share donations are set out within the Investor relations section
of the Company's website and in the annual report.
The Executive Directors understand the
importance of shareholder dialogue and regularly seek to engage
with shareholders at the time of results announcements, at the AGM
or as requested. In addition, there is a separate mailbox
plcenquiries@aukettswanke.com
The Directors also appreciate the value of a
dividend policy and they endeavour to ensure that the Company's
policy is clear.
The primary contact for investors is Nick Clark,
Chief Executive.
PRINCIPLE
3
Corporate Social Responsibility & Stakeholder
Engagement
The About section of the Company's
website sets out our vision and explains how we engage with our
clientele and related stakeholders. This also provides the contact
and separate website details of each entity within the
Group.
Our employees recognise that the
professional services we offer have a significant impact on not
just our direct clientele but also on the public realm, society and
the environment as a whole, and this is recognized in the websites
for each entity in the Awards sections of each website.
Client and stakeholder engagement
and feedback are an integral and iterative part of the design
process undertaken on projects, as expressed in the Awards sections
of the websites.
Alongside the contribution made to
our clientele and others through the execution of our services we
actively participate as thought and practice leaders in initiatives
and events in the property and proptech industries. We also
undertake on occasion voluntary and charitable endeavours that are
featured in the News sections of the Company and subsidiaries
websites, internal Intranet sites and social media
platforms.
PRINCIPLE
4
Risk
Management
The Group's risk management objective is to
identify, document and monitor those factors that represent risks
to the Group in fulfilling its strategic objectives and to manage
those risks consistent with agreed risk
tolerances.
The Business Risk Review (BRR) is the principal
tool by which the Group carries out this process and allows the
Board to assess the business risks in the context of best practice
consistent with any codes of corporate governance. This tool sets
out the level of risk incurred and its probability of occurrence to
establish a level of tolerance applicable to the
business.
The BBR is structured to allow monthly reporting
from all local businesses and elevated monthly to the Plc Board
with any significant risks given a 'Red Flag'. These Red Flag items
reflect the key Risks and Uncertainties as set out in the Report
and Accounts.
PRINCIPLE
5
Board structure
and composition
The Board comprises two Non-Executive Directors
(NED's) and four Executive directors. The Board believes that the
optimal structure is balanced between NEDs and Executives such that
equal weighting is given to oversight and governance, and strategic
development and operational performance in order to promote the
company.
Committees
These are set out in the Directors' Report on
pages 33 to 34.
Additionally, each year the relevant sub
Committee produces its own Business Plan for inclusion in the Group
Business Plan setting out any changes to its Terms of Reference and
the principal activities it is to undertake in the forthcoming
financial period. External surveys and internal analysis of
implementation is provided to the relevant committee.
PRINCIPLE
6
Directors'
experience and capabilities
The biographies of each current board member can
be found on pages 25-26.
Other
roles
Board members are encouraged to take on other
roles that do not conflict with their membership of the Board or
are seen as supportive of their current role.
Nick Clark (Chief Executive) is a non-executive
director of an AIM-quoted SaaS business, Antony Barkwith (Group
Finance Director) is a member of the Architect's Financial
Management Group (AFMG), Clive Carver (Chairman and NED) holds also
chairs another AIM company, and Robert Fry (Deputy Chairman) is a
member of the RIBA and is a regular contributor and awards judge
for World Architecture News (WAN). Tandeep Minhas (NED) is head of
Corporate Finance at a leading law firm.
Group
management structure
The ultimate management of the Group is by the
Board and its committees. The role, remits and reports of the
committees are set out in the Directors report.
Implicit within all remits is the obligation of the Board
under The Companies Act 2006 to promote the success of the
company.
Day to day and operational management is
delegated to the Chief Executive, Group Finance Director, Chief
Operating Officer, Chief Technical Officer and the subsidiary
directors. Each business in the group has its own management team
and its own board. At least two of the Chief Executive, COO, CTO
and GFD are represented on all boards.
Delegated responsibility is defined at each
level and there are authority matrices which set out limits of
responsibility at specific levels and for specific actions and
activities. Each individual board meets formally at least
quarterly, and informally more frequently. The Directors and senior
members of staff review, mentor and develop colleagues on an
ongoing basis in a coaching and advisory capacity.
All members of the Board endeavour to keep
up-to-date and attend seminars and training courses as appropriate.
Directors are required to complete CPD in accordance with their
professional qualification where relevant.
PRINCIPLE
7
Evaluation of
the Board
The Nomination Sub Committee of the Board
reviews the skills of each board member on an annual basis using a
matrix grid of core requirements and level of each attribute
achieved.
The Skills matrix covers 14 key skills
identified as relevant to the operations of the listed company and
its key activities. Each skill is given a weighting factor of 1 to
3 and graded by level of knowledge and experience on a scale of 1
to 4. This then provides a weighted ranking of the skills provided
by the current board and each member in relation to that
ranking.
Following completion of the annual review the
Nomination Committee makes recommendations to the Board on further
training or mentoring requirements as necessary.
The Chairman carries out appraisals of each
board member on an annual basis. The NEDs appraise the Chairman. As
a result of these meetings, any mentoring and training needs are
established.
Board attendance &
Effectiveness
Microsoft Teams or similar online meeting
technologies are used consistently to permit Board members to
reduce travel in the Post-Covid 19 era. This has resulted in the
high attendance record. The Board meets formally on a bi-monthly
basis.
The attendance record for the year is included
in the Directors' Report on page 35.
Board
remit
The Board is a balanced team of executives and
non-executives with the remit to ensure good, appropriate, safe
governance and compliance with the Group and to manage the staff
and assets, monitoring performance and developing and implementing
strategy to deliver the best possible results for the
shareholders.
The principal matters reserved for the Board are
set out within the Investor Relations section of the Company's
website.
Succession
planning
The Remuneration Committee is responsible for
managing the succession plan of the Board. This is carried out by
maintaining a succession planning matrix. This matrix contains
information on: the Role, Job Holder, Sub Committee membership,
term and notice period, AGM re-election dates, and alternatives for
either temporary or permanent replacement.
NEDs hold office for no more than three
successive terms of three years - in line with industry
norms.
Executives are on contracts of six months'
notice duration.
PRINCIPLE 8
Corporate Governance - External
Key corporate governance statements relating to
the company and its operations are set out within the Investor
Relations section of the Company's website.
Our strategic health & safety statement
acknowledging our duties and responsibilities is signed by the
Chief Executive. Two Plc Board members form a part of the H&S
Steering Committee which meets quarterly and reports into the Plc
Board meetings.
Data Privacy
(GDPR)
A data privacy notice outlines our policy and
procedures covering how information is collected and used whether
via our website or by visiting our sites, an individual's rights
and the measures to be adopted for reporting any
breaches.
Corporate Governance - Internal
Our external statements are supported by other
policy and procedural documents located on our intranet site and in
a Studio Handbook (UK) for the benefit of our employees.
The company's intranet site provides details of
our Group and internal management structure, design culture,
employment, sustainability, health & safety, data privacy,
anti-corruption & bribery, social media, whistle blowing,
equality & diversity, share dealing and modern slavery
policies.
The Studio Handbook is a separate printable
document available on the intranet site which contains more
detailed operational information and requirements pertaining to the
activities of employees. It includes various sections covering
Practice Profile, Studio wellbeing, health & safety, fire
evacuation, IT protocols, CPD, mentoring, training and office
administration.
The Project Handbook is a separate section of
the intranet site that covers the range of policy, procedures,
guidelines and templates for the application of our professional
skills on the projects we design and deliver for our clients. It
includes project execution, drawing and Revit/BIM protocols, guides
and templates, a design review methodology and data management
tools.
Our business operation in the practice of
architecture, master planning and interior design in the UK is
underpinned by accreditation and certification by the British
Standards Institute for our Environmental Management System ISO
14001:2015 and our Quality Management System ISO 9001:2016. These
standards are emulated in our overseas operations where relevant
and in relation to local standards and license
requirements.
In addition, we have an extensive track record
of peer recognition and reward through award winning projects
meeting exacting design, delivery and environmental performance
requirements such as the RIBA, British Council for Offices, BREEAM,
LEED, SKA, Estidama and DGNB.
Performance and
rewards
The Remuneration Committee is responsible for
assessing the Board on a performance and rewards basis. The
Committee uses industry available material to assess remuneration
levels and has undertaken external reviews of the level of reward
for both executive and non-executive directors. The most recent
external review was undertaken in 2017 by UHY Hacker Young and the
most recent AIM survey information was provided by BDO in
2018.
PRINCIPLE 9
Roles
Chairman - leads the Board at its regular
meetings, sets the Agenda, oversees the governance aspects of the
internal control process and monitors and challenges the strategic
direction of the company.
Chief Executive - provides guidance and
information to inform the strategic direction of the company and
its operations. Along with the senior management team the Chief
Executive leads the delivery of the strategy.
Non-Executive Directors - act as independent
voices on the Board and attend a maximum of 24 to 48 days per annum
under their contracts.
PRINCIPLE 10
Corporate
information
The following documents are held on the
Company's website:
· Annual Report and Accounts
· Interim Announcements
· General Meeting notices (where separately issued and not
contained in the Report and Accounts).
· Trading updates
· Memorandum and Articles of Association
Non-Compliance with Rule
26
The following requirements of the
QCA code are not covered by our website or Report and
Accounts
8.3 Rewards
reflecting company values
8.5 Rewarding
ethical behaviour
Board of
Directors
The Group is headed by a Board of Directors
which leads and controls the Group, and which is accountable to
shareholders for good corporate governance of the Group.
The Board currently comprises four Executive
Directors and two independent Non-Executive Directors who bring a
wide range of experience and skills to the Company.
The Board considers Clive Carver and Tandeep
Minhas to be independent Non-Executive Directors.
The Board meets regularly to determine the
policy and business strategy of the Group and has adopted a
schedule of matters that are reserved as responsibilities of the
Board. The Board has delegated certain authorities to Board
committees, each with formal terms of reference.
Audit
Committee
The main role and responsibility of the Audit
Committee is to monitor the integrity of the information published
by the Group about its financial performance and position. It does
this by keeping under review the adequacy and effectiveness of the
internal financial controls and by reviewing and challenging the
selection and application of important accounting policies, the key
judgements and estimates made in the preparation of the financial
information and the adequacy of the accompanying narrative
reporting.
The Audit Committee is also responsible for
overseeing the relationship with the external auditor, which
includes considering its selection, independence, terms of
engagement, remuneration and performance. A formal statement of
independence is received from the external auditor each
year.
It meets at least twice a year with the external
auditor to discuss audit planning and the audit findings, with
certain executive directors attending by invitation. If
appropriate, the external auditor attends part of each committee
meeting without the presence of any executive directors.
The Audit Committee currently comprises Clive
Carver, as Chairman and Tandeep Minhas, and they report to the
Board on matters discussed at the Committee meetings.
During the year the Committee met on three
occasions to review, in addition to the above, budgets, monthly
management accounts and working capital requirements by reference
to the Company's financial strategy. It also reviewed through a
sub-committee the management of risk inherent in the
business.
Remuneration Committee
The Remuneration Committee convenes not less
than twice a year, ordinarily on a six monthly basis, and during
the year it met on three occasions. The Committee currently
comprises Tandeep Minhas, as Chair and
Clive Carver. It is responsible for determining remuneration policy
and all aspects of the Executive Directors' remuneration and
incentive packages including pension arrangements, bonus
provisions, discretionary share options, relevant performance
targets and the broader terms and conditions of their service
contracts.
In fulfilling its duties, the Committee
initiates research as appropriate into comparable market
remuneration, appointing third party advisors as required. In
liaison with the Nomination Committee, it has regard to succession
planning and makes recommendations to the Board in relation to
proposed remuneration packages for any proposed new executive and
non-executive appointments.
Where appropriate the Committee consults the
Chief Executive Officer regarding its proposals. No Director plays
a part in any discussion regarding his or her own
remuneration.
Risk Committee
The Risk Committee is responsible for keeping
under regular review the size, structure and composition (including
the skills, knowledge, experience and diversity) of the Board. This
includes considering succession planning for the senior management
of the Group, taking into account the skills and expertise expected
to be needed in the future.
It is responsible for nominating new candidates
for the Board, for which selection criteria are agreed in advance
of any new appointment.
The Risk Committee currently comprises Robert
Fry, as Chairman, Clive Carver and Tandeep Minhas plus other
members with specialist knowledge drawn from the Group's
staff.
Directors
Antony Barkwith, Clive Carver, and Robert Fry
all served as Directors of the Company throughout the year ended 30
September 2023.
On 31 December 2022 Nicholas Thompson resigned
as a Director of the Company.
On 20 March 2023 Nick Clark was appointed as a
Director of the Company.
On 21 April 2023 Raúl Curiel resigned as a
Director of the Company.
On 24 April 2023 Tandeep Minhas was appointed as
a Director of the Company.
On 26 June 2023 Freddie Jenner was appointed as
a Director of the Company.
Biographical details of the current Directors
are set out on pages 25 and 26.
The Company maintains directors' and officers'
liability insurance.
Attendance at board meetings by members of the
Board were as follows:
|
Number
of meetings while in office
|
Number
of meetings attended
|
Executive
Directors
|
|
|
Nicholas
Thompson
|
3
|
3
|
Robert
Fry
|
14
|
13
|
Antony
Barkwith
|
14
|
14
|
Nick
Clark
|
8
|
8
|
Freddie
Jenner
|
4
|
4
|
|
|
|
Non-executive
Directors
|
|
|
Raúl
Curiel
|
8
|
8
|
Clive
Carver
|
14
|
14
|
Tandeep
Minhas
|
6
|
6
|
Directors' interests
Directors' interests in the shares of the
Company were as follows:
Number of ordinary shares
|
30
September
2023
|
30
September
2022
|
Nicholas Thompson
|
16,802,411
|
16,802,411
|
Raúl Curiel
|
9,240,018
|
9,240,018
|
Nick Clark
|
40,531,539
|
-
|
Freddie Jenner
|
6,064,817
|
-
|
Tandeep Minhas
|
-
|
-
|
Clive Carver
|
-
|
-
|
Antony Barkwith
|
-
|
-
|
Robert Fry
|
2,150,000
|
2,150,000
|
Directors' service contracts
The Company's policy is to offer service
agreements to Executive Directors with notice periods of not more
than twelve months. Nicholas Thompson had a rolling service
contract with the Company which was subject to twelve months'
notice of termination by either party, however since serving notice
this expired on 31 December 2022. Antony Barkwith, Robert
Fry, Nick Clark and Freddie Jenner have rolling service contracts
with the Company which are subject to six months' notice of
termination by either party.
The remuneration packages of Executive Directors
comprise basic salary, contributions to defined contribution
pension arrangements, discretionary annual bonus, discretionary
share options and benefits in kind such as medical expenses
insurance.
Non-Executive Directors do not have service
contracts with the Company, but the appointment of each is recorded
in writing. Their remuneration is determined by the Board.
Non-Executive Directors do not receive any benefits in kind and are
not eligible for bonuses or participation in either the share
option schemes or pension arrangements.
Substantial shareholdings
At 27 March 2024 the Company had been informed
of the following notifiable interests of three per cent or more in
its share capital:
Shareholder
|
Notes
|
Number of ordinary
shares
|
Percentage of
ordinary shares
|
* Keith McCullagh
|
Former chairman of TFG
|
41,339,142
|
12.89%
|
* Nick Clark
|
Director of the Company
|
40,531,539
|
12.64%
|
Braveheart Investment Group Plc
|
Institutional Investor
|
28,782,351
|
8.98%
|
Nicholas Thompson
|
Former Director of the Company
|
21,129,111
|
6.59%
|
Philip J Milton &
Company Plc
|
Institutional Investor
|
20,832,048
|
6.50%
|
John-David Papworth
|
Former employee of the Group
|
16,274,624
|
5.08%
|
Jeremy Blake
|
Former employee of the Group
|
13,030,638
|
4.06%
|
|
|
|
|
|
|
|
|
* Keith McCullagh and Nick Clark's shares are
included within a Concert Party holding a total of 89,159,484
shares representing 27.81% of the number of ordinary
shares.
Share
price
The mid-market closing price of the shares of
the Company at 30 September 2023 was 1.825 pence and the range of
mid-market closing prices of the shares during the year was between
1.80 pence and 2.80 pence.
Streamlined energy and
carbon reporting ("SECR")
Under the Companies Act 2006 (Strategic Report
and Directors' Report) Regulations 2013 ('the 2013 Regulations')
and the Companies (Directors' Report) and Limited Liability
Partnerships (Energy and Carbon Report) Regulations 2018 ('the 2018
Regulations'), quoted companies and large unquoted companies are
required under part 13 of the companies Act 2006 to disclose
information relating to their energy usage and Greenhouse Gas
("GHG") emissions.
For these purposes, quoted companies defined as
those whose equity share capital is officially listed on the main
market of the London Stock Exchange ("LSE"); or is officially
listed in an European Economic Area State; or is admitted to
dealing on either the New York Stock Exchange or NASDAQ.
The Company is not large, and whilst the
Company's shares are traded on AIM, the Company is not listed or
traded on the main market of the LSE. The company is therefore not
required to disclose energy and carbon
information.
Statement by the Directors in performance of their statutory
duties in accordance with s172 (1) Companies Act
2006
The Board is mindful of the duties of directors
under S.172 of the Companies Act 2006 to have regard to the
following six factors:
a) the likely consequences of any
decisions in the long-term;
b) the interests of the Group's
employees;
c) the need to foster the Group's
business relationships with suppliers, customers and
others;
d) the impact of the Group's
operations on the community and environment;
e) the desirability of the Group
maintaining a reputation for high standards of business conduct;
and
f) the need to act fairly as
between shareholders of the Group.
Directors act in a way they consider, in good
faith, to be most likely to promote the success of the Group for
the benefit of its shareholders. In doing so, they each have regard
to a range of matters when making decisions for the long term
success of the Group.
Our culture is that of treating everyone fairly
and with respect and this extends to all our principal
stakeholders. Through engaging formally and informally with our key
stakeholders, we have been able to develop an understanding of
their needs, assess their perspectives and monitor their impact on
our strategic ambition.
As part of the Board's decision-making process,
the Board and its Committees consider the potential impact of
decisions on relevant stakeholders whilst also having regard to a
number of broader factors, including the impact of the Group's
operations on the community and environment, responsible business
practices and the likely consequences of decisions on the long
term.
Our objective is to act in a way that meets the
long term needs of all our main stakeholder groups. However, in so
doing we pay particular regard to the longer term needs of
shareholders.
We engage with investors on our financial
performance, strategy and business model. Our Annual General
Meeting provided an opportunity for investors to meet and engage
with members of the Board.
The Board continues to encourage senior
management to engage with staff, suppliers, customers and the
community in order to assist the Board in discharging its
obligations.
Further details of how the Directors have had
regard to the issues, factors and stakeholders considered relevant
in complying with s172 (1) (a)-(f), the methods used to engage with
stakeholders and the effect on the Group's decisions during the
year can be found throughout this report and in particular in the
Chairman's statement on pages 3-4 (in relation to decision-making),
in the Strategic report on pages 21-24 (where the Group's strategy,
objectives and business model are addressed), the following
Employees statement (in relation to employees), and the following
Environmental Policy (in relation to social and environmental
matters).
We seek to attract and retain staff by acting as
a responsible employer. The health and safety of our employees is
important to the Company and is a standing item at all Group board
meetings.
We continue to provide support to communities
and governments through the provision of employment, and high
quality sustainable design.
We have established long-term partnerships that
complement our in-house expertise and have built a network of
specialised partners within the industry and beyond.
Environmental policy
The Group promotes wherever possible a 'green'
and ecologically sound policy in all its work, but always takes
into account the considerable pressures of budget, commercial
constraints and client preferences. Sustainability is essential to
our design philosophy and studio ethos. It is an attitude of mind
that is embedded within our thinking from the start of any project.
We design innovative solutions and focus on:
· incorporating
passive design principles that mitigate solar gain and heat loss
from the outset;
· reducing energy
demand through active and passive renewable energy
sources;
· the use of
energy and resource efficient materials, methods and
forms;
· the re-use of
existing buildings and materials and flexibility for future
change;
· and importantly
the careful consideration of the experience and wellbeing of the
end user in our buildings.
We believe ourselves to be at the forefront of
sustainability amongst our peers which is demonstrated by our track
record in achieving 80 'Excellent' or 'Very Good' BREEAM (Building
Research Establishment Environmental Assessment Method) ratings
awarded to buildings designed or carried out by the Group. We have
also achieved 1 Ska 'Gold' and 2 Ska 'Silver' environmental
assessment ratings and 9 LEED (Leadership in Energy and
Environmental Design) 'Gold' award and 5 'Silver'
awards.
Employees
As a professional services business, the Group's
ability to achieve its commercial objectives and to service the
needs of its clients in a profitable and effective manner depends
upon the contribution of its employees. The Group seeks to keep its
employees informed on all material aspects of the business
affecting them through the operation of a structured management
system, staff presentations and an intranet site.
The Group's employment policies do not
discriminate between employees, or potential employees, on the
grounds of age, gender, sexual orientation, ethnic origin or
religious belief. The sole criterion for selection or promotion is
the suitability of any applicant for the job.
It is the policy of the Group to encourage and
facilitate the continuing professional development of our employees
to ensure that they are equipped to undertake the tasks for which
they are employed, and to provide the opportunity for career
development equally and without discrimination. Training and
development is provided and is available to all levels and
categories of staff.
It is the Group's policy to give fair
consideration to application for employment for disabled persons
wherever practicable and, where existing employees become disabled,
efforts are made to find suitable positions for them.
Health and safety
The Group seeks to promote all aspects of health
and safety at work throughout its operations in the interests of
employees and visitors.
The Group has a Health and Safety Steering
Committee, chaired by Robert Fry, to guide the Group's health and
safety policies and activities. Health and safety is included on
the agenda of each board meeting. Antony Barkwith is also a member
of the Committee.
Group policies on health and safety are
regularly reviewed and revised and are made available on the
intranet site. Appropriate training for employees is provided on a
periodic basis.
Disclosure of information to
auditor
Each of the Directors who were in office at the
date of approval of these financial statements has confirmed
that:
· so far as they
are aware, there is no relevant audit information of which the
auditor is unaware; and
· they have taken
all the steps that they ought to have taken as a director in order
to make themselves aware of any relevant audit information and to
establish that the Company's auditor is aware of that
information.
Independent
Auditors
The auditors, Moore Kingston Smith LLP have
indicated their willingness to continue in office and a resolution
concerning their reappointment will be proposed at the Annual
General Meeting.
Financial instruments
Information concerning the use of financial
instruments by the Group is given in notes 32 to 36 of the
financial statements.
Dividends
The Board does not intend to pay a dividend in
the forthcoming year.
Going Concern
Measures taken around the world to restrict the
spread of the COVID-19 virus, followed by the macro-economic
implications of rising energy prices and inflation globally have
had a significant impact on the Company and the Group for the past
3 & 1/2 years of trading.
During the year, the Group has consolidated its
architectural operations to focus on the larger and more profitable
key markets in the UK and Germany, significantly increased the
total equity of the Group, acquired TFG, A+K, and post year end
ecoDriver, diversifying its income streams into new markets and
enabling the start of the Group's strategy to build its Smart
Buildings offering.
The Group reports a small trading profit of £28k
for the year, and a trading profit in the second half of the year
of £315k (compared to the unaudited interim results to 31 March 23
half year trading loss of £287k).
The Group continued to operate within its
banking limits, and has paid each of the monthly instalments on the
Coutts CBILS loan and the NatWest CBILS loan and mortgage
consolidated into the Group with the TFG acquisition on
time.
More details of the actions taken, and the
results of forecasting performed by the Group (upon which the going
concern assessment of the Company is dependent) in response to the
global macro-economic environment are summarised in the Going
Concern section of note 1.
In addressing any going concern issues the
Directors are required to consider likely cashflows over at least a
12 month period following the date of the approval of the Financial
Statements.
Whilst we continue to pay down the
mortgage and CBILS loans, lower than originally budgeted project
billings and cash collection in the period after the year end so
far due to a combination of project instruction delays and cash to
invest in strengthening staffing in the recent acquisitions which
will take time to convert into generating higher revenues, has
resulted in the Group delaying payment on the UK architecture
quarterly VAT balance due in February 2024 and an overdue balance
of PAYE due to HMRC. The Group's forecasts, indicate that this
shortfall is a temporary position which will improve during the
12-month period following the approval of the financial statements,
and we are actively engaging in communications with HMRC and will
seek to agree a short term repayment plan if required.
The Group has recently agreed with Coutts to
extend the £250,000 overdraft through to 30 September 2024,
announced it is raising £425,000 through the issue of new equity
(see note 39), and Torpedo Factory Limited has received a fully
approved offer for a £500,000 loan which can be drawn down whenever
needed, subject only to the approval of the proposed guarantors
(Nick Clark and Freddie Jenner).
The recently announced proposal to sell The Old
Torpedo Factory freehold would pay off the remaining balance on the
mortgage, prepay a portion of the NatWest CBILS loan, and provide a
significant balance of cash to the Group eliminating the net
deficit. Other funding and mitigating options available to the
board are discussed in note 1.
Notwithstanding the material uncertainty
described above, after making enquiries and assessing the progress
against the forecast, projections and the feasibility of the
mitigating actions referred to above, which if not
achieved may cause significant doubt on the Group's and Parent
Company's ability to continue as a going concern and therefore
their ability to realise their assets and discharge their
liabilities in the normal course of business, the
Directors have a reasonable expectation that the Group and the
Parent Company will continue in operation and meet its commitments
as they fall due over the going concern period.
For this reason, the Board considers it
appropriate to prepare the financial statements on a going concern
basis.
The financial statements do not include the
adjustments that would result if the Group or the Parent Company
was unable to continue as a going concern.
Annual General
Meeting
Notice of the annual general meeting, which is
expected to be held on 26 April 2024, will be issued alongside this
report and accounts and posted to shareholders
contemporaneously.
The Directors' report was approved by the Board
on 27 March 2024 and signed on its behalf by
Antony Barkwith
Company Secretary
Aukett Swanke Group Plc
Registered number 02155571
Statement of directors' responsibilities
Directors'
responsibilities
The Directors are responsible for preparing the
annual report and financial statements in accordance with
applicable law and regulations.
Company law requires the Directors to prepare
financial statements for each financial year. Under that law
the Directors have elected to prepare the Group and Company
financial statements in accordance with UK adopted
international accounting standards in conformity with the
requirements of the Companies Act 2006. Under Company
law the Directors must not approve the financial statements unless
they are satisfied that they give a true and fair view of the state
of affairs of the Group and Company and of the profit or loss of
the Group for that period. The Directors are also required to
prepare financial statements in accordance with the rules of the
London Stock Exchange for companies trading securities on
AIM.
In preparing these financial statements, the
Directors are required to:
· select suitable
accounting policies and then apply them consistently;
· make judgments
and accounting estimates that are reasonable and
prudent;
· state whether
they have been prepared in accordance with UK adopted
international accounting standards in conformity with the
requirements of the Companies Act 2006, subject to any
material departures disclosed and explained in the financial
statements;
· prepare the
financial statements on the going concern basis unless it is
inappropriate to presume that the Company will continue in
business.
The Directors are responsible for keeping
adequate accounting records that are sufficient to show and explain
the Company's transactions and disclose with reasonable accuracy at
any time the financial position of the Company and Group and enable
them to ensure that the financial statements comply with the
requirements of the Companies Act 2006. They are also responsible
for safeguarding the assets of the Company and hence for taking
reasonable steps for the prevention and detection of fraud and
other irregularities.
Website
publication
The Directors are responsible for ensuring the
annual report and the financial statements are made available on a
website. Financial statements are published on the Company's
website in accordance with legislation in the United Kingdom
governing the preparation and dissemination of financial
statements, which may vary from legislation in other jurisdictions.
The maintenance and integrity of the Company's website is the
responsibility of the directors. The Directors' responsibility also
extends to the ongoing integrity of the financial statements
contained therein.
Independent auditor's report
to the members of Aukett Swanke Group
Plc
Opinion
We have audited the financial statements of
Aukett Swanke Group Plc (the 'parent Company' and its subsidiaries
(the 'Group') for the year ended 30 September 2023 which comprise
the Consolidated Income Statement, the Consolidated Statement of
Comprehensive Income, the Consolidated and Company Statements of
Financial Position, the Consolidated and Company Statements of
Changes in Cash Flows, the Consolidated and Company Statements of
Changes in Equity and notes to the financial statements, including
significant accounting policies. The financial reporting framework
that has been applied in the preparation of the Group and parent
Company financial statements is applicable law and UK adopted
International Accounting Standards and, as regards the parent
Company financial statements, as applied in accordance with the
provisions of the Companies Act 2006.
In our opinion:
· the financial
statements give a true and fair view of the state of the Group's
and of the parent Company's affairs as of 30 September 2023 and of
the Group's profit for the year then ended;
· the Group
financial statements have been properly prepared in accordance with
UK adopted International Accounting Standards;
· the parent
Company financial statements have been properly prepared in
accordance with UK adopted International Accounting Standards and
as applied in accordance with the provisions of the Companies Act
2006; and
· the financial
statements have been prepared in accordance with the requirements
of the Companies Act 2006.
Basis for
opinion
We conducted our audit in accordance with
International Standards on Auditing (UK) (ISAs (UK)) and applicable
law. Our responsibilities under those standards are further
described in the Auditor's Responsibilities for the audit of the
financial statements section of our report. We are independent of
the group in accordance with the ethical requirements that are
relevant to our audit of the financial statements in the UK,
including the FRC's Ethical Standard as applied to listed entities,
and we have fulfilled our other ethical responsibilities in
accordance with these requirements. We believe that the audit
evidence we have obtained is sufficient and appropriate to provide
a basis for our opinion.
Material
uncertainty related to going concern
We draw attention to Note 1 to the financial
statements which indicates that the Directors have assumed that the
overdraft of £250,000 will be renewed in October 2024 whilst making
their assessment of the Group's and parent Company's going concern
status. Whilst there are no indications that the overdraft will not
be renewed, it is not guaranteed. The Directors have also assumed
that a debt factoring facility can be put in place over its Trade
Receivables and that the loan facility of £500,000 will be
available when required to fund a short-term cash deficit. The
Directors have given clear indication that they are actively
willing to sell the property currently held in current assets as an
asset held for sale if required to realise cash to meet its
liabilities as they fall due.
The renewal of the £1.36m mortgage will only be
reviewed later in 2024, and as such there is a possibility that if
the mortgage is not renewed then the Group would need to repay the
full balance of the mortgage within 12 months of the signing date
of these accounts. In this case the Group may need to raise cash
through alternative borrowing facilities, asset sales or fund
raising which are not wholly within the Group's control.
As stated in Note 1, these conditions and the
economic uncertainty which exists, along with other matters as set
out in Note 1, indicate that a material uncertainty exists that may
cause significant doubt on the Group's and parent Company's ability
to continue as a going concern. Our opinion is not modified in
respect of this matter.
In auditing the financial statements, we have
concluded that the Directors' use of the going concern basis of
accounting in the preparation of the financial statements is
appropriate. Our evaluation of the Directors' assessment of the
Group and the parent Company's ability to continue to adopt the
going concern basis of accounting has been highlighted as a key
audit matter based on our assessment of the significance of the
risk and the effect on our audit strategy.
Our evaluation of the Directors' assessment of
the Group and the parent Company's ability to adopt the going
concern basis of accounting and our response to the key audit
matter include:
· A critical
assessment of the detailed cash flow projections prepared by the
Directors, which are based on future revenue pipelines and newly
won contracts, we also evaluated the sensitivities that the
Directors performed against this forecast.
· We evaluated the
key assumptions in the forecast, which were consistent with our
knowledge of the business and considered whether these were
supported by the evidence we obtained. We have factored the ongoing
impact of unpaid HMRC liabilities into our analysis of the risks
affecting the ability of the Group and parent Company to continue
to trade and meet its liabilities as they fall due for at least
twelve months from the date of approval of the Group and parent
Company financial statements.
· We have enquired
about revenue pipeline, and status of outstanding bids. We have
agreed submitted proposal documents and newly won contracts where
appropriate.
· We have examined
current year actual results against the budget for the year to
determine the accuracy of the budgeting and forecasting by
management.
· We examined the
disclosures relating to the going concern basis of preparation and
found that these provided an explanation of the Directors'
assessment that was consistent with the evidence we
obtained.
Our responsibilities and the responsibilities of
the Directors with respect to going concern are described in the
relevant sections of this report.
An overview of
the scope of our audit
Our Group audit was scoped by obtaining an
understanding of the Group and its environment, including the
Group's system of internal control, and assessing the risks of
material misstatement in the financial statements. We also
addressed the risk of management override of internal controls,
including assessing whether there was evidence of bias by the
Directors that may have represented a risk of material
misstatement.
The components of the Group were
evaluated by the Group audit team based on a measure of
materiality, considering each component as a percentage of the
Group's net assets, gross revenue and results before tax, which
allowed the Group audit team to assess the significance of each
component and determine the planned audit response.
We determined there to be seven significant
components to the Group, which were Aukett Swanke Group Plc, Aukett
Swanke Limited, Veretec Limited, Shankland Cox Limited, Torpedo
Factory Group Limited, Torpedo Factory Limited and TFG Stage
Technology Limited. They were all subjected to full scope
audits.
Also, we have performed full scope audit on
Aukett Fitzroy Robinson International Limited, Swanke Hayden
Connell International Limited, Swanke Hayden Connell Europe Limited
and Anders + Kern Limited for the purpose of coverage and to cover
specific identified risk. All full-scope audits were conducted by
the group audit engagement team.
For significant components
requiring a full scope approach, we evaluated controls by
performing walkthroughs over the financial reporting systems
identified as part of our risk assessment, reviewed the accounts
production process, and addressed critical accounting matters. We
then undertook substantive testing on significant transactions and
material account balances.
We have overall coverage of 100% of group profit
before tax, 100% of Group revenue and 100% of Group total
assets.
Key audit
matters
Key audit matters are those matters that, in our
professional judgement, were of most significance in our audit of
the financial statements for the current period and include the
most significant assessed risks of material misstatement (whether
or not due to fraud) we identified, including those which had the
greatest effect on: the overall audit strategy, the allocation of
resources in the audit; and directing the efforts of the engagement
team.
These matters were addressed in the context of
our audit of the financial statements, and in forming our opinion
thereon, and we do not provide a separate opinion on these matters.
This is not a complete list of all risks identified by our
audit.
In addition to the matter described in the
material uncertainty related to going concern section, we have
determined the matters described below to be the key audit matters
to be communicated in our audit report.
Key Audit
Matters
|
How our scope
addressed this matter
|
Going
Concern
The Group has recognised a loss before tax of
£0.3 Million (2022: £2.3 Million). The Group has continued to incur
further losses subsequent to the year end. Discussion with
management and review of the post year end cashflow forecasts
indicates a material uncertainty on going concern.
Given the performance in the year,
including the matters explained in Note 1 and the 'Material
uncertainty related to going concern section of our audit report'
going concern was considered to be a key audit matter.
|
Our audit work and conclusion in
respect of going concern has been detailed in the 'Material
uncertainty related to going concern' section of our audit
report.
|
Revenue
recognition, including valuation and cut-off of contract assets and
liabilities:
Refer to the
accounting policies in Note 1 on pages 67 to 68 and Note 4 in the
Group financial statements.
The measurement of revenue earned on
architectural services contracts with customers is determined by
reference to the stage of completion of those contracts at the
Statement of Financial Position date. It is a function of the cost
(fee earners and subcontractors) incurred on the contract compared
to the total costs expected at the culmination of the contract as a
proportion of agreed-upon contract revenue less any invoices raised
to date.
As the above measurement requires Directors to
assess the final costs expected on a contract to determine the
stage of completion, there is inherent estimation uncertainty. The
significant judgement arising in the formulation of these estimates
could vary materially over time and is dependent on customer
activity. We therefore considered this to be a key audit
matter.
As at 30 September 2023 the group has recognised
contract assets of £0.8 Million (2022: £1.1 Million) and contract
liabilities of £ 1.4 Million (2022: £1.2 Million).
|
Our audit work included, but was
not restricted to the following procedures:
We evaluated the operating
effectiveness of certain key controls identified in relation to
revenue.
We evaluated the Group's
accounting policy in respect of revenue recognition to ensure it is
compliant with IFRS 15.
We selected a sample of contracts
and the substantive testing procedures included the
following:
· Confirming
revenue from the revenue recognition model to the underlying
contract and where relevant, contract variations were agreed
between the Group and its customers.
· Comparing
historical margins achieved on projects against the estimated
margins expected on comparable on-going projects to confirm the
accuracy of management's estimation of total project costs. Also
discussed with management if there were material variances in this
estimate. Further, subsequent invoices raised post the Statement of
Financial Position date and collections were tested to compare the
estimated margins to actuals.
· Verifying the
chargeable time costs incurred to date for the selected projects to
a report generated from Timemaster, a time recording system. A
sample of individual costs from the reports were agreed through to
supporting timecards and charge rate agreed to group's charge rates
to test the accuracy of the recorded time.
· Confirming a
sample of invoices recorded in the accounting system to the
supporting contract, a copy of physical sales invoice raised, and
cash received.
· Assessed and
challenged the key stage of completion judgments made by the
Directors. This involved testing the basis of future costs expected
to be incurred on the project and obtaining a detailed
understanding of the project from management and the project
director.
· Reviewing material credit notes, invoices and receipts post
year end.
Key
observations:
Based on the procedures performed, we consider
that the assumptions made by management in recognising revenue on
part completed contracts with customers at the Statement of
Financial Position date to be appropriate and did not identify any
material misstatements in revenue recognition.
|
Annual
impairment review of goodwill
Refer to the
accounting policies in note 1 on page 64 and Notes 13 and 14 for
key judgements in the Group financial statements.
In the financial statements goodwill arising
from current year acquisitions is valued at £1.5 Million.
Acquisitions in the year comprise of Torpedo Factory Group Cash
Generating Unit (CGU) in March 2023 giving rise to Goodwill of
£1.24 Million (at acquisition £1.46 Million and subsequent
impairment of £0.22 Million, and the acquisition of Anders + Kern
UK Limited (CGU) in July 2023 giving rise to Goodwill of £0.26
Million.
The process for assessing whether impairment
exists under International Accounting Standard IAS 36 'Impairment
of Assets' is complex. The process of determining the value in use,
through forecasting cash flows (primarily revenue less subcontract
costs) and the determination of the appropriate discount rate and
other assumptions to be applied, is highly judgemental and can
significantly impact the results of the impairment
review.
There is significant management judgement and
estimation uncertainty involved in the preparation of value in use
models under applicable accounting standards for the group and as a
result we consider this to be a key audit matter.
|
Our audit work included, but was
not restricted to the following
procedures:
· Obtained
management's assessment of the Group CGU's and critically assessed
Value In Use (VIU) model for each CGU to test compliance with the
requirement of applicable accounting standards and mathematical
accuracy of the model.
· The
weighted average cost of capital (WACC) of the models was
re-computed with reference to external data to test the accuracy of
computation.
·
Challenging the revenue cash flows within the model. Future
revenue was checked to secure pipeline via contract verification.
Potential wins were assessed for progress in bids by verification
of correspondence. Future earnings were assessed by verification of
historic conversion of new work.
· Critically
assessed the cost base for potential omissions or unrealistic
targets based on actual and potential future changes in the
business. We challenged management where this fell outside our
expectation and checked that these were accurately stated,
reasonable and achievable in the light of the economic environment
and future pipeline of work.
· Obtaining
the sensitivity analysis performed by management to assess the
impact of the movement in key variables in the model which would
lead to an impairment. We tested this sensitivity analysis and
concluded on whether such scenarios were likely to
occur.
Key
observation:
Based on the procedures performed
and considering the assumptions and methodology used by management
in preparing the VIU model, the calculations are
appropriate.
|
Our application of
materiality
The scope and focus of our audit were influenced
by our assessment and application of materiality. We define
materiality as the magnitude of misstatement that could reasonably
be expected to influence the readers and the economic decisions of
the users of the financial statements. We use materiality to
determine the scope of our audit and the nature, timing, and extent
of our audit procedures and to evaluate the effect of
misstatements, both individually and on the financial statements as
a whole. We apply the concept of materiality both in planning and
performing our audit, and in evaluating the effect of
misstatements.
Based on our professional judgement we
determined materiality for the 2023 financial statements as a whole
and performance materiality as follows:
|
Group financial
statements
|
Parent company
financial statements
|
Materiality
|
£215,000
|
£163,000
|
Basis for
determining materiality
|
1.5% of gross revenue
|
3% of net assets before adjusting for
intercompany balances.
|
Rationale for
the benchmark applied
|
The gross revenue has been used as a primary
measure of performance which is a measure of demand for its
services and the different sectors in which it operates. The
"sub-consultants" i.e., the specialists' costs are agreed in the
bid and included as part of the fees that is marked up to the
client as Group's revenue. The professional indemnity insurance
covers the gross fees chargeable to the customers which includes
the subconsultants costs. The Group is responsible for the entire
contract with their customer. Based on the above factors the Gross
revenue i.e., including sub-consultant costs are to be considered
as most relevant benchmark to check the performance of the company
rather than Net Revenue.
|
Due to the nature of the parent company, we
considered net assets to be the focus for the readers of the
financial statements, accordingly this consideration influenced our
judgement of materiality.
|
Performance
materiality
|
£107,500
|
£81,500
|
Basis for
determining performance materiality
|
50% of Group materiality
|
50% of Parent company materiality
|
Performance
materiality:
The performance materiality benchmark has been
selected based of the following considerations:
· cumulative
identification of errors noted in the previous years that has been
posted by management
· our risk
assessment, together with our assessment of the overall control
environment
Component
materiality:
We set materiality for each component of the
Group based on a percentage of Group materiality dependent on the
size and our assessment of risk of material misstatements of that
component. Component materiality, other than the parent Company's,
ranged from £90,700 to £17,600. In the audit of each component, we
further applied performance materiality levels of 50% of the
component materiality to our testing to ensure that the risk of
errors exceeding component materiality was appropriately
mitigated.
Trivial:
We agreed with the Audit Committee that we would
report to them all individual audit differences in excess of
£10,750 for the Group and £8,150 for the parent Company. We also
agreed to report differences below this threshold that, in our
view, warranted reporting on qualitative grounds. We also reported
to the Audit Committee on disclosure matters that we identified
when assessing the overall presentation of the financial
statements.
Other
information
The other information comprises the information
included in the annual report, other than the financial statements
and our auditor's report thereon. The directors are responsible for
the other information contained within the annual report. Our
opinion on the financial statements does not cover the other
information and, except to the extent otherwise explicitly stated
in our report, we do not express any form of assurance conclusion
thereon.
Our responsibility is to read the other
information and, in doing so, consider whether the other
information is materially inconsistent with the financial
statements, or our knowledge obtained in the course of the audit or
otherwise appears to be materially misstated. If we identify such
material inconsistencies or apparent material misstatements, we are
required to determine whether there is a material misstatement in
the financial statements themselves. If, based on the work we have
performed, we conclude that there is a material misstatement of
this other information, we are required to report that
fact.
We have nothing to report in this
regard.
Opinions on
other matters prescribed by the Companies Act
2006
In our opinion, based on the work undertaken in
the course of the audit:
· the information
given in the Strategic Report and the Directors' Report for the
financial year for which the financial statements are prepared is
consistent with the financial statements; and
· the Strategic
Report and the Directors' Report have been prepared in accordance
with applicable legal requirements.
Matters on
which we are required to report by exception
In the light of the knowledge and understanding
of the group and the parent company and their environment obtained
in the course of the audit, we have not identified material
misstatements in the strategic report or the directors'
report.
We have nothing to report in respect of the
following matters where the Companies Act 2006 requires us to
report to you if, in our opinion:
· adequate
accounting records have not been kept by the parent Company, or
returns adequate for our audit have not been received from branches
not visited by us; or
· the parent
Company financial statements are not in agreement with the
accounting records and returns; or
· certain
disclosures of directors' remuneration specified by law are not
made; or
· we have not
received all the information and explanations we require for our
audit.
Responsibilities of
Directors
As explained more fully in the directors'
responsibilities statement set out on page 41, the directors are
responsible for the preparation of the financial statements and for
being satisfied that they give a true and fair view, and for such
internal control as the directors determine is necessary to enable
the preparation of financial statements that are free from material
misstatement, whether due to fraud or error.
In preparing the financial statements, the
directors are responsible for assessing the group's and the parent
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 group or the parent company or to cease operations,
or have no realistic alternative but to do so.
Auditor's
Responsibilities for the audit of the financial
statements
Our objectives are to obtain reasonable
assurance about whether the financial statements as a whole are
free from material misstatement, whether due to fraud or error, and
to issue an auditor's report that includes our opinion. Reasonable
assurance is a high level of assurance but is not a guarantee that
an audit conducted in accordance with ISAs (UK) will always detect
a material misstatement when it exists. Misstatements can arise
from fraud or error and are considered material if, individually or
in aggregate, they could reasonably be expected to influence the
economic decisions of users taken on the basis of these financial
statements.
A further description of our responsibilities is
available on the FRC's website at
https://wwww.frc.org.uk/auditors/auditor-assurance/auditor-s-responsibilities-for-the-audit-of-the-fi/description-of-the-auditor's-responsibilities-for
This description forms part of our auditor's
report.
Explanation as
to what extent the audit was considered capable of detecting
irregularities, including fraud
Irregularities, including fraud, are instances
of non-compliance with laws and regulations. We design procedures
in line with our responsibilities, outlined above, to detect
material misstatements in respect of irregularities, including
fraud. The extent to which our procedures are capable of detecting
irregularities, including fraud is detailed below.
The objectives of our audit in respect of fraud,
are; to identify and assess the risks of material misstatement of
the financial statements due to fraud; to obtain sufficient
appropriate audit evidence regarding the assessed risks of material
misstatement due to fraud, through designing and implementing
appropriate responses to those assessed risks; and to respond
appropriately to instances of fraud or suspected fraud identified
during the audit. However, the primary responsibility for the
prevention and detection of fraud rests with both management and
those charged with governance of the company.
· We obtained an
understanding of the legal and regulatory requirements applicable
to the company and considered that the most significant are the
Companies Act 2006, UK adopted international accounting standards,
the rules of the Alternative Investment Market, and UK taxation
legislation.
· We obtained an
understanding of how the Group and parent Company complies with
these requirements by discussions with management and those charged
with governance.
· We assessed the
risk of material misstatement of the financial statements,
including the risk of material misstatement due to fraud and how it
might occur, by holding discussions with management and those
charged with governance.
· We inquired of
management and those charged with governance as to any known
instances of non-compliance or suspected non-compliance with laws
and regulations.
· Based on this
understanding, we designed specific appropriate audit procedures to
identify instances of non-compliance with laws and regulations.
This included making enquiries of management and those charged with
governance and obtaining additional corroborative evidence as
required.
There are inherent limitations in the audit
procedures described above. We are less likely to become aware of
instances of non-compliance with laws and regulations that are not
closely related to events and transactions reflected in the
financial statements. Also, the risk of not detecting a material
misstatement due to fraud is higher than the risk of not detecting
one resulting from error, as fraud may involve deliberate
concealment by, for example, forgery or intentional
misrepresentations, or through collusion.
Use of our
report
This report is made solely to the company's
members, as a body, in accordance with Chapter 3 of Part 16
of the Companies Act 2006. Our audit work has been undertaken
for no purpose other than to draw to the attention of the company's
members those matters which we are required to include in an
auditor's report addressed to them. To the fullest extent permitted
by law, we do not accept or assume responsibility to any party
other than the company and company's members as a body, for our
work, for this report, or for the opinions we have
formed.
Mital Shah (Senior Statutory Auditor)
for and on behalf of Moore Kingston Smith LLP
Chartered Accountants
Statutory
Auditor
6th Floor
9 Appold Street
London
EC2A 2AP
27 March 2024
Consolidated income
statement
For the year ended 30 September 2023
|
Note
|
2023
£'000
|
2022
£'000
|
Continuing operations
|
|
|
|
|
|
|
|
Revenue
|
4
|
14,335
|
8,645
|
|
|
|
|
Sub consultant costs
|
|
(232)
|
(1,518)
|
Revenue less sub consultant costs
|
4
|
14,103
|
7,127
|
|
|
|
|
Cost of sales
|
|
(2,627)
|
-
|
Gross profit
|
|
11,476
|
7,127
|
|
|
|
|
Personnel related costs
|
|
(9,031)
|
(6,237)
|
Property related costs
|
|
(1,322)
|
(1,037)
|
Other operating expenses
|
|
(1,375)
|
(483)
|
Distribution costs
|
|
(141)
|
-
|
Other operating income
|
5
|
326
|
326
|
Operating loss
|
|
(67)
|
(304)
|
|
|
|
|
Finance income
|
|
9
|
-
|
Finance costs
|
6
|
(255)
|
(95)
|
Loss after finance costs
|
|
(313)
|
(399)
|
|
|
|
|
Share of results of associate and joint
ventures
|
|
341
|
327
|
Trading profit/(loss) from continuing
operations
|
|
28
|
(72)
|
|
|
|
|
Acquisition costs
|
|
(379)
|
-
|
Goodwill impairment
|
13
|
-
|
(1,752)
|
Loss before tax from continuing
operations
|
|
(351)
|
(1,824)
|
|
|
|
|
Tax credit
|
10
|
433
|
45
|
Profit/(loss) from continuing
operations
|
|
82
|
(1,779)
|
|
|
|
|
Profit/(loss) from discontinued
operations
|
12
|
10
|
(503)
|
Profit/(loss) for the year
|
|
92
|
(2,282)
|
|
|
|
|
Profit/(loss) attributable to:
|
|
|
|
Owners of Aukett Swanke Group Plc
|
|
92
|
(2,282)
|
Non-controlling interests
|
|
-
|
-
|
|
|
92
|
(2,282)
|
|
|
|
|
Basic and diluted
earnings per share for profit/(loss) attributable to the ordinary
equity holders of the Company:
|
|
|
|
From continuing operations
|
|
0.04p
|
(1.08p)
|
From discontinued operations
|
|
0.00p
|
(0.30p)
|
Total profit/(loss) per share
|
11
|
0.04p
|
(1.38p)
|
Consolidated statement of comprehensive
income
For the year ended 30 September 2023
|
|
2023
£'000
|
2022
£'000
|
Profit/(loss) for the year
|
|
92
|
(2,282)
|
|
|
|
|
Revaluation of freehold property
|
|
60
|
-
|
Deferred tax movement on revaluation
|
|
(15)
|
-
|
Goodwill impairment on fair value adjustment of
share options (notes 13 and 30)
|
|
(222)
|
-
|
Currency translation differences
|
|
26
|
(7)
|
Currency translation differences on disposal
recycled to gain on disposal of discontinued operation (note
12)
|
|
-
|
(209)
|
Currency translation differences on translation
of discontinued operations (note 12)
|
|
-
|
(168)
|
Other comprehensive loss for the year
|
|
(151)
|
(384)
|
|
|
|
|
Total comprehensive loss for the year
|
|
(59)
|
(2,666)
|
|
|
|
|
Total comprehensive
loss for the year is attributable to:
|
|
|
|
Owners of Aukett Swanke Group Plc
|
|
(59)
|
(2,666)
|
Non-controlling interests
|
|
-
|
-
|
|
|
|
|
Total comprehensive loss for the year
|
|
(59)
|
(2,666)
|
|
|
|
|
Total comprehensive profit/(loss) attributable
to the owners of Aukett Swanke Group Plc arises from:
|
|
|
|
Continuing
operations
|
|
(69)
|
(1,786)
|
Discontinued
operations
|
|
10
|
(880)
|
|
|
|
|
|
|
(59)
|
(2,666)
|
Consolidated statement of financial
position
At 30 September 2023
|
Note
|
2023
£'000
|
2022
£'000
|
Non current assets
|
|
|
|
Goodwill
|
13
|
1,502
|
-
|
Other intangible assets
|
14
|
404
|
210
|
Property, plant and
equipment
|
15
|
238
|
69
|
Right-of-use assets
|
16
|
2,132
|
2,184
|
Investment in associate
|
18
|
786
|
760
|
Investments in joint
ventures
|
19
|
285
|
247
|
Loans and other financial
assets
|
20
|
89
|
-
|
Trade and other
receivables
|
22
|
100
|
184
|
Deferred tax
|
26
|
625
|
281
|
Total non current assets
|
|
6,161
|
3,935
|
|
|
|
|
Current assets
|
|
|
|
Inventories
|
21
|
372
|
-
|
Trade and other
receivables
|
22
|
3,847
|
3,109
|
Contract assets
|
4
|
790
|
1,119
|
Cash at bank and in hand
|
|
522
|
28
|
|
|
5,531
|
4,256
|
Assets in disposal groups classified
as held for
sale
|
28
|
3,208
|
-
|
Total current assets
|
|
8,739
|
4,256
|
|
|
|
|
Total assets
|
|
14,900
|
8,191
|
|
|
|
|
Current liabilities
|
|
|
|
Trade and other payables
|
23
|
(4,589)
|
(3,169)
|
Contract liabilities
|
4
|
(1,398)
|
(1,227)
|
Borrowings
|
24
|
(2,050)
|
(482)
|
Lease liabilities
|
16
|
(492)
|
(457)
|
|
|
(8,529)
|
(5,335)
|
Liabilities directly associated with
assets in
Disposal groups classified as
held for sale
|
28
|
(148)
|
-
|
Total current liabilities
|
|
(8,677)
|
(5,335)
|
|
|
|
|
Non current liabilities
|
|
|
|
Trade and other payables
|
23
|
(87)
|
(44)
|
Borrowings
|
24
|
(642)
|
(167)
|
Lease liabilities
|
16
|
(1,750)
|
(1,962)
|
Deferred tax
|
26
|
(161)
|
(33)
|
Provisions
|
27
|
(210)
|
(249)
|
Total non current
liabilities
|
|
(2,850)
|
(2,455)
|
|
|
|
|
Total liabilities
|
|
(11,527)
|
(7,790)
|
|
|
|
|
Net assets
|
|
3,373
|
401
|
|
|
|
|
Capital and reserves
|
|
|
|
Share capital
|
29
|
2,754
|
1,652
|
Merger reserve
|
|
2,883
|
1,176
|
Revaluation reserve
|
|
45
|
-
|
Foreign currency translation
reserve
|
|
(531)
|
(557)
|
Retained earnings
|
|
(3,272)
|
(3,364)
|
Other distributable
reserve
|
|
1,494
|
1,494
|
Total equity attributable
to
equity holders of the
Company
|
|
3,373
|
401
|
The financial statements on pages 51
to 124 were approved and authorised for issue by the Board of
Directors on 27 March 2024 and were signed on its behalf
by:
Nicholas Clark
Chief Executive
|
Antony Barkwith
Group Financial Director
|
Company statement of financial
position
At 30 September 2023
|
Note
|
2023
£'000
|
2022
£'000
|
Non current assets
|
|
|
|
Property, plant and equipment
|
15
|
1
|
7
|
Investments
|
17
|
5,406
|
2,089
|
Deferred tax
|
26
|
203
|
-
|
Trade and other receivables
|
22
|
100
|
184
|
Total non current assets
|
|
5,710
|
2,280
|
|
|
|
|
Current assets
|
|
|
|
Trade and other receivables
|
22
|
168
|
250
|
Cash at bank and in hand
|
|
1
|
457
|
Total current assets
|
|
169
|
707
|
|
|
|
|
Total assets
|
|
5,879
|
2,987
|
|
|
|
|
Current liabilities
|
|
|
|
Trade and other payables
|
23
|
(2,556)
|
(1,594)
|
Borrowings
|
24
|
(167)
|
(250)
|
Total current liabilities
|
|
(2,723)
|
(1,844)
|
|
|
|
|
Non current liabilities
|
|
|
|
Trade and other payables
|
23
|
(87)
|
(44)
|
Deferred tax
|
26
|
-
|
(1)
|
Borrowings
|
24
|
-
|
(167)
|
Total non current liabilities
|
|
(87)
|
(212)
|
|
|
|
|
Total liabilities
|
|
(2,810)
|
(2,056)
|
|
|
|
|
Net assets
|
|
3,069
|
931
|
|
|
|
|
Capital and reserves
|
|
|
|
Share capital
|
29
|
2,754
|
1,652
|
Retained earnings
|
|
(4,062)
|
(3,391)
|
Merger reserve
|
|
2,883
|
1,176
|
Other distributable reserve
|
|
1,494
|
1,494
|
Total equity attributable to
equity holders of the Company
|
|
3,069
|
931
|
The result for the year contained within the
parent company's income statement is a loss of £671k (2022: loss
£783k).
The financial statements on pages 51 to 124 were
approved and authorised for issue by the Board of Directors on 27
March 2024 and were signed on its behalf by:
Nicholas Clark
Chief Executive
|
Antony Barkwith
Group Financial Director
|
Consolidated statement of cash flows
For the year ended 30 September 2023
|
Note
|
2023
£'000
|
2022
£'000
|
Cash flows from operating activities
|
|
|
|
Cash generated
from/(expended by) operations
|
31
|
1,013
|
(1,104)
|
Income taxes
received
|
|
196
|
99
|
Net cash
inflow/(outflow) from operating activities
|
|
1,209
|
(1,005)
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
Purchase of property,
plant and equipment
|
|
(154)
|
(48)
|
Sale of property,
plant and equipment
|
|
-
|
-
|
Sale of
investments
|
|
33
|
927
|
Net cash received on
acquisition of subsidiaries
|
|
367
|
-
|
Dividends
received from associates & joint
ventures
|
|
262
|
140
|
Net cash received in
investing activities
|
|
508
|
1,019
|
|
|
|
|
Net cash inflow
before financing activities
|
|
1,717
|
14
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
Principal paid on
lease liabilities
|
|
(496)
|
(470)
|
Interest paid on
lease liabilities
|
|
(72)
|
(76)
|
Proceeds from bank
loans
|
|
-
|
-
|
Repayment of bank
loans
|
|
(459)
|
(83)
|
Interest
paid
|
|
(93)
|
(19)
|
Net cash outflow from
financing activities
|
|
(1,120)
|
(648)
|
|
|
|
|
Net change in cash
and cash equivalents
|
|
597
|
(634)
|
|
|
|
|
Cash and cash
equivalents at start of year
|
|
(204)
|
515
|
Currency translation
differences
|
|
37
|
(85)
|
Cash and cash
equivalents at end of year
|
25
|
430
|
(204)
|
Cash and cash equivalents are comprised
of:
|
|
|
|
Cash at bank and in
hand
|
|
522
|
28
|
Net cash included in
assets held for sale
|
|
30
|
-
|
Secured bank
overdrafts
|
|
(122)
|
(232)
|
Cash and cash
equivalents at end of year
|
|
430
|
(204)
|
Company statement of cash flows
For the year ended 30 September 2023
|
Note
|
2023
£'000
|
2022
£'000
|
Cash flows from
operating activities
|
|
|
|
Cash generated
from/(expended by) operations
|
31
|
52
|
(722)
|
Interest
paid
|
|
(24)
|
(9)
|
Net cash
inflow/(outflow) from operating activities
|
|
28
|
(731)
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
Purchase of
investments
|
|
(515)
|
-
|
Sale of
investments
|
|
33
|
927
|
Dividends
received from associates & joint
ventures
|
|
248
|
133
|
Net cash (expended
by)/generated from investing activities
|
|
(234)
|
1,060
|
|
|
|
|
Net cash
(outflow)/inflow before financing activities
|
|
(206)
|
329
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
Repayment of bank
loans
|
|
(250)
|
(83)
|
Net cash
(outflow)/inflow from financing activities
|
|
(250)
|
(83)
|
|
|
|
|
Net change in cash
and cash equivalents
|
|
(456)
|
246
|
|
|
|
|
Cash and cash
equivalents at start of year
|
|
457
|
211
|
Cash and cash
equivalents at end of year
|
|
1
|
457
|
Cash and cash equivalents are comprised
of:
|
|
|
|
Cash at bank and in
hand
|
|
1
|
457
|
Cash and cash
equivalents at end of year
|
|
1
|
457
|
Consolidated statement of changes in equity
For the year ended 30 September
2023
|
Share
capital
£'000
|
Foreign
currency
translation
reserve
£'000
|
Retained
earnings
£'000
|
Other
distributable
reserve
£'000
|
Merger
reserve
£'000
|
Revaluation reserve
£'000
|
Total
equity
£'000
|
At 1
October 2021
|
1,652
|
(173)
|
(1,082)
|
1,494
|
1,176
|
-
|
3,067
|
|
|
|
|
|
|
|
|
Loss for
the year
|
-
|
-
|
(2,282)
|
-
|
-
|
-
|
(2,282)
|
Other
comprehensive income
|
-
|
(384)
|
-
|
-
|
-
|
-
|
(384)
|
Total
comprehensive income
|
-
|
(384)
|
(2,282)
|
-
|
-
|
-
|
(2,666)
|
|
|
|
|
|
|
|
|
At 30
September 2022
|
1,652
|
(557)
|
(3,364)
|
1,494
|
1,176
|
-
|
401
|
|
|
|
|
|
|
|
|
Profit
for the year
|
-
|
-
|
92
|
-
|
-
|
-
|
92
|
Other
comprehensive income
|
-
|
26
|
-
|
-
|
(222)
|
45
|
(151)
|
Total
comprehensive income
|
-
|
26
|
92
|
-
|
(222)
|
45
|
(59)
|
|
|
|
|
|
|
|
|
Issue of
ordinary shares in relation to business combination
|
1,102
|
-
|
-
|
-
|
1,707
|
-
|
2,809
|
|
|
|
|
|
|
|
|
Employee
share schemes - Value issued in relation to business combination
(note 3)
|
-
|
-
|
-
|
-
|
222
|
-
|
222
|
|
|
|
|
|
|
|
|
At 30
September 2023
|
2,754
|
(531)
|
(3,272)
|
1,494
|
2,883
|
45
|
3,373
|
The other distributable reserve was created in
September 2007 during a court and shareholder approved process to
reduce the capital of the Company.
The merger reserve was created through a
business combination in December 2013 representing the issue of
19,594,959 new ordinary shares at a price of 7.00 pence per
share.
This was then increased through a business
combination in March 2023 representing the issue of 110,142,286 new
ordinary shares at a price of 2.55 pence per share.
Company statement of changes in equity
For the year ended 30 September 2023
|
|
Share
capital
£'000
|
Retained
earnings
£'000
|
Other
distributable
reserve
£'000
|
Merger
reserve
£'000
|
Total
Equity
£'000
|
At 1 October 2021
|
|
1,652
|
(2,608)
|
1,494
|
1,176
|
1,714
|
|
|
|
|
|
|
|
Loss and total
comprehensive income for the year
|
|
-
|
(783)
|
-
|
-
|
(783)
|
|
|
|
|
|
|
|
At 30 September 2022
|
|
1,652
|
(3,391)
|
1,494
|
1,176
|
931
|
|
|
|
|
|
|
|
Loss for the
year
|
|
-
|
(671)
|
-
|
-
|
(671)
|
Other comprehensive
income
|
|
-
|
-
|
-
|
(222)
|
(222)
|
Total comprehensive
income
|
|
-
|
(671)
|
-
|
(222)
|
(893)
|
|
|
|
|
|
|
|
Issue of ordinary
shares in relation to business combination
|
|
1,102
|
-
|
-
|
1,707
|
2,809
|
|
|
|
|
|
|
|
Employee share schemes - Value issued in
relation to business combination (note 3)
|
|
-
|
-
|
-
|
222
|
222
|
|
|
|
|
|
|
|
At 30 September 2023
|
|
2,754
|
(4,062)
|
1,494
|
2,883
|
3,069
|
|
|
|
|
|
|
|
The other distributable reserve was created in
September 2007 during a court and shareholder approved process to
reduce the capital of the Company.
The merger reserve was created through a
business combination in December 2013 representing the issue of
19,594,959 new ordinary shares at a price of 7.00 pence per
share.
This was then increased through a business
combination in March 2023 representing the issue of 110,142,286 new
ordinary shares at a price of 2.55 pence per share.
Notes to the financial statements
1
Significant accounting policies
The principal accounting policies applied in the
preparation of these financial statements are set out
below.
Basis of
preparation
The financial statements for the Group and
parent Company have been prepared in accordance with UK
adopted international accounting standards in
conformity with the requirements of the Companies Act
2006.
New accounting
standards, amendments and interpretations applied
For the year ended 30 September 2023,
the Group has applied the following amendments for the first
time:
(i) Property, Plant and Equipment:
Proceeds before Intended Use - Amendments to IAS 16
(ii) Onerous Contracts - Cost of
Fulfilling a Contract - Amendments to IAS 37
(iii) Annual Improvements to IFRS
Standards 2018-2020, and
(iv) Reference to the Conceptual
Framework - Amendments to IFRS 3.
The group also elected to adopt the following
amendments early:
(i) Deferred Tax related to Assets
and Liabilities arising from a Single Transaction - amendments to
IAS 12, and
(ii) Disclosure of Accounting
Policies - Amendments to IAS 1 and IFRS Practice Statement
2.
The amendments listed above did not have any
impact on the amounts recognised in prior periods and are not
expected to significantly affect the current or future
periods.
New accounting
standards, amendments and interpretations not yet
applied
Certain new accounting standards, amendments to
accounting standards and interpretations have been published that
are not mandatory for 30 September 2023 reporting periods and have
not been early adopted by the Group. These standards, amendments or
interpretations are not expected to have a material impact on the
entity in the current or future reporting periods and on
foreseeable future transactions.
Going concern
The Group's business activities, the principal
risks and uncertainties facing the Group, and the financial
position of the Group are described in the Strategic Report. The
liquidity risks faced by the Group are further described in note
36. These factors are all considered when assessing the Group's
ability to operate as a going concern.
The Group currently meets its day to day working
capital requirements through its cash balances. It maintains an
overdraft facility for additional financial flexibility and foreign
currency hedging purposes.
The Group £250k Coutts overdraft facility is
renewed annually and was renewed for an initial 4 months in
December 2023 through to 31 March 2024, and
subsequently Coutts has agreed to extend this renewal to 30
September 2024. We have no reason not to expect that
the overdraft facility would not be renewed again in October 2024,
however this is not guaranteed.
The £500k CBILS drawn in May 2021 has a duration
of three years with interest at 4.05% over the Coutts base rate
(currently 5.25%) in years two and three. As at 30 September 2023
the balance on the loan was £167k with the final monthly repayment
due in May 2024.
The March 2023 acquisition of TFG provided a
significant boost to Group equity. TFG have interest
bearing loans and borrowings being a CBILS loan and a mortgage with
NatWest. The CBILS loan was drawn in 2021 at £1.75m, the 30
September 2023 balance being £0.99m, and being repaid at £29k per
month. The loan is at a fixed rate of interest at
3.66%pa.
The Mortgage balance as at 30 September 2023 was
£1.41m, with a variable interest at base rate + 1.93%pa. The
mortgage is secured against TFG's freehold property in London. The
mortgage has recently been extended for a further 12 month period
to February 2025 with a variable rate of interest of base rate +
5.00%pa.
The Board's review of going concern takes into
account the need to re-mortgage the property within 12 months of
the signing date of the financial statements or to sell the
property and repay the mortgage before February 2025.
Forecasts for the Group have been prepared for a
period of at least 12 months following the approval of the
financial statements, which comprise detailed income statements,
statements of financial position and cash flow statements for each
of the Group's operations.
The Group forecasts on the basis of earnings and
billings from i) secure contractual work, ii) known potential work
which is deemed to have a greater than 50% chance of being
undertaken and is predominantly follow on stages of currently
instructed work, on which a factoring is applied; and iii) new work
from known sources such as competitive tenders and submitted fee
proposals, or new work to be achieved based on historical
experience of market activity and timescales in which work can be
converted from an enquiry to an active project which varies by
territory and the service each office in the Group
provides.
The risk of rising energy prices and inflation
globally continue to have macro-economic implications, and continue
to have significant impact on decision making. To date we have seen
some clients in specific construction sectors pause decision making
on commencing and committing to future stages of development, but
many developers are continuing with projects and some sectors as
yet do not appear to be materially affected. Delays in clients
making financial investment decisions due to economic uncertainty
may result in the net earnings and cash flows of the Group not
being realised if sufficient alternative work is not secured to
offset delays. However, the Group's order book for the current year
is stronger than a year ago.
Whilst we continue to pay down the
mortgage and CBILS loans, lower than originally budgeted project
billings and cash collection in the period after the year end so
far due to a combination of project instruction delays and cash to
invest in strengthening staffing in the recent acquisitions which
will take time to convert into generating higher revenues, has
resulted in the Group delaying payment on the UK architecture
quarterly VAT balance due in February 2024 and an overdue balance
of PAYE due to HMRC. The Group's forecasts indicate that this
shortfall is a temporary position which will improve during the
12-month period following the approval of the financial statements,
and we are actively engaging in communications with HMRC and will
seek to agree a short term repayment plan if required.
This shortfall would also be mitigated by the
sale of the freehold property. The Board believes the commercial
value of the building very comfortably exceeds its commercial
mortgage of £1.41 million as at 30 September 2023. Additionally the
Group's property agent has confirmed that it is reasonable to
expect offers well in excess of the mortgage liability.
The Group has recently agreed with Coutts to
extend the £250,000 overdraft through to 30 September 2024,
announced it is raising £425,000 through the issue of new equity
(see note 39), and Torpedo Factory Limited has received a fully
approved offer for a £500,000 loan which can be drawn down whenever
needed, subject only to the approval of the proposed guarantors
(Nick Clark and Freddie Jenner).
Other funding or mitigating options available to
the Board beyond the typical cost cutting in the face of declining
activities include:
· The Board
believes the commercial value of its German investments is
substantial in relation to the Group as a whole and if necessary
could be realised by a sale for in excess of book value.
· The Board also
believes that in the event of the introduction of invoice
discounting the Group, which typically has in excess of £3.0m tied
up in trade debtors at each month end, could release a significant
proportion of this amount. In this regard, Torpedo Factory Limited
has received updated indicative terms a a leading provider of sales
ledger finance of an invoice discounting line to the value of 50%
of eligible debtors or £600,000, whichever is lower. Formal
approval of this facility would be subject to an audit of the
Torpedo Factory Limited systems by the lender. For 18 years from
2003-2021 Torpedo Factory Limited had an invoice discounting
facility so is fully familiar with the processes.
· The Group is
currently paying off its liabilities in respect of state funding
provided during the Covid pandemic. The balance of the
CBILS drawn by the Group in May 2021 will be fully repaid in
May 2024. The CBILS loan drawn by TFG will be fully
repaid by July 2026. By replacing this debt with a new facility
repayable over a longer period the annual cash costs associated
with this debt would fall.
· As a company
with shares listed on the London Stock Exchange there is the option
to seek additional equity investment from the issue of new shares,
as was demonstrated by the recent share subscription in connection
with the Vanti transaction.
Notwithstanding the material uncertainty
described above, after making enquiries and assessing the progress
against the forecast, projections and the feasibility of the
mitigating actions referred to above, which if
not achieved may cause significant doubt on the Group's and Parent
Company's ability to continue as a going concern and therefore
their ability to realise their assets and discharge their
liabilities in the normal course of business, the
Directors have a reasonable expectation that the Group and the
Parent Company will continue in operation and meet its commitments
as they fall due over the going concern period.
For this reason, the Board considers it
appropriate to prepare the financial statements on a going concern
basis.
The financial statements do not include the
adjustments that would result if the Group or the Parent Company
was unable to continue as a going concern.
Basis of
consolidation and equity accounting
The consolidated financial statements
incorporate those of the Company and its subsidiaries.
Subsidiaries are all entities over which the Group has
control. The Group controls an entity when it is exposed to
variable returns from the investee, in addition to the ability to
direct the investee and affect those returns through exercising its
power. Intra group transactions, balances and any unrealised gains
and losses on transactions between Group companies are eliminated
on consolidation.
Non-controlling interests in the results and
equity of subsidiaries are shown separately in the consolidated
income statement, statement of comprehensive income, statement of
changes in equity and statement of financial position
respectively.
The purchase method of accounting is used to
account for the acquisition of subsidiaries by the Group. The cost
of an acquisition is measured as the fair value of the assets given
and equity instruments issued. Identifiable assets acquired and
liabilities assumed in an acquisition are measured initially at
their fair values at the acquisition date, irrespective of any
non-controlling interest. The excess of the cost of acquisition
over the fair value of the Group's share of the identifiable net
assets acquired is recorded as goodwill.
The consolidated financial statements also
include the Group's share of the results and reserves of its
associate and joint venture.
Associate
The associate in Berlin is an entity for which
the Group has significant influence but not control or joint
control. This is presumed to be the case where the Group holds
between 20% and 50% of the voting rights, but consideration is
given to the substance of the contractual governance agreements in
place. Investments in associates are accounted for under the equity
method.
Joint
venture
The Group has a joint venture in Frankfurt where
ownership is contractual and the agreements require unanimous
consent from all parties for relevant activities. The entity is
considered a joint venture.
Joint ventures are accounted for under the
equity method.
Borrowings
Borrowings are initially recognised at fair
value, net of any transaction costs incurred. Borrowings are
subsequently stated at amortised cost. Any difference between the
proceeds (net of any transaction costs) and the redemption value is
recognised in the income statement over the period of the
borrowings using the effective interest method.
Cash and cash
equivalents
Cash and cash equivalents includes cash in hand,
bank current accounts held at call, bank deposits with very short
maturity terms and bank overdrafts where these form an integral
part of the group's cash management process, for the purposes of
the statement of cash flows.
Company income
statement
The Company has taken advantage of the exemption
provided by section 408 of the Companies Act 2006 not to present
its income statement for the year. The Company's result is
disclosed at the foot of the Company's statement of financial
position.
Current Taxation
Current taxes are based on the results shown
in the financial statements and are calculated according to local
tax rules, using tax rates enacted or substantially enacted by the
statement of financial position date.
Deferred taxation
Deferred income tax is provided in full, using
the statement of financial position liability method, on temporary
differences arising between the tax bases of assets and liabilities
and their carrying amount in the financial statements, and measured
at an undiscounted basis.
Deferred income tax is determined using tax
rates (and laws) that have been enacted or substantively enacted by
the date of the statement of financial position and are expected to
apply when the related deferred income tax asset is realised or the
deferred income tax liability is settled.
Deferred income tax assets are recognised to the
extent that it is probable that future taxable profits will be
generated against which the temporary differences can be
utilised.
Dividends
Dividend payments are recognised as liabilities
once they are no longer at the discretion of the
Company.
Dividend income from investments is recognised
in the income statement when the shareholders' rights to receive
payment have been established.
Equity
instruments
Equity instruments issued by the Company are
recorded as the proceeds received, net of direct issue
costs.
Foreign currency
Transactions in currencies other than the
functional currency of each operation are recorded at the rates of
exchange prevailing on the dates of the transactions. At the date
of each statement of financial position, monetary assets and
liabilities that are denominated in foreign currencies are
retranslated at the rates prevailing at the date of the statement
of financial position. Gains and losses arising on retranslation
are included in the consolidated income statement for the
year.
On consolidation, the assets and liabilities of
the Group's overseas operations are translated from their
functional currencies at exchange rates prevailing at the date of
the statement of financial position. Income and expense items are
translated from their functional currencies at the average exchange
rates for the year, which are materially consistent with the spot
rates observed in the year for those entities. Exchange differences
arising are recognised directly in equity and transferred to the
Group's foreign currency translation reserve. If an overseas
operation is disposed of then the cumulative translation
differences are recognised as realised income or an expense in the
year disposal occurs.
Goodwill and fair value adjustments arising on
the acquisition of a foreign entity are treated as assets and
liabilities of the foreign entity and translated at the closing
exchange rate. The Group has elected to treat goodwill and fair
value adjustments arising on acquisitions before the date of
transition to IFRS as sterling denominated assets and
liabilities.
Government
Grants
Government grants are recognised when there is
reasonable assurance that the entity will comply with grant
conditions and that the grant will be received.
Goodwill
Goodwill arising on acquisitions represents the
excess of the fair value of the consideration given over the fair
value of the identifiable assets and liabilities acquired. Where
the net fair value of the identifiable assets and liabilities of
the acquiree is in excess of the consideration paid, negative
goodwill is recognised immediately in the income
statement.
Goodwill is tested annually for impairment and
an impairment loss would be recognised for the amount by which the
asset's carrying amount exceeds its recoverable amount.
Impairment
At the date of each statement of financial
position, a review of property, plant and equipment and intangible
assets (excluding goodwill) is carried out to determine whether
there is any indication that those assets have suffered any
impairment. If any such indications exist, the recoverable amount
of the asset is assessed as the higher of fair value less costs to
sell and value in use, in order to determine the extent of any
impairment.
Where the asset does not generate cash flows
that are independent from other assets, the recoverable amount of
the cash generating unit to which the asset belongs is
estimated.
The recoverable amount of a cash generating unit
is determined based on value in use calculations. These
calculations use pre-tax cash flow projections based on financial
budgets and forecasts covering a five year period. Cash flows
beyond the five year period are extrapolated using long term
average growth rates.
Other intangible
assets
Intangible assets acquired in a business
combination are recognised at fair value at the acquisition date.
Subsequently the intangible assets are carried at cost less
accumulated amortisation and accumulated impairment. Amortisation
is charged on a straight line basis with the useful economic lives
attributed as follows:
Trade name - 25 years
Trade licence - 10 years
Customer relationships - 7 to 10
years
Order book - Over the life of the
contracts
Amortisation is charged to other operating
expenses within the consolidated income statement.
Inventories
Inventories as designated at the lower of cost
and net realisable value, after making due allowance for obsolete
and slow moving items.
Freehold property
The directors have considered the fair value of
the freehold property of The Old Torpedo Factory, taking into
account current rental yields and the market value of similar
properties in the area they consider they consider that the fair
value is materially different to the depreciated historical cost of
the property. As a result of this they have adopted the accounting
policy to value freehold property at the fair value.
Investments
Investments in subsidiaries, associates and
joint ventures are held in the statement of financial position of
the Company at historical cost less any allowance for
impairment.
The listed investments are traded in an active
market, therefore the unadjusted quoted prices as at the period end
date are used to determine the fair value of the
investments.
Unlisted investments are carried at cost, as an
approximation of the fair value, unless any indications exist to
suggest a material difference in the value of the investments as at
the reporting date.
Leases and
asset finance arrangements
The majority of the Group's accounting policies
for leases are set out in note 16.
Identifying Leases
The Group accounts for a contract, or a portion
of a contract, as a lease when it conveys the right to use an asset
for a period of time in exchange for consideration. Leases are
those contracts that satisfy all of the following
criteria:
(a) There is an identified asset;
(b) The Group obtains substantially all the
economic benefits from use of the asset; and
(c) The Group has the right to direct use of the
asset.
The Group considers whether the supplier has
substantive substitution rights. If the supplier does have those
rights, the contract is not identified as giving rise to a
lease.
In determining whether the Group obtains
substantially all the economic benefits from use of the asset, the
Group considers only the economic benefits that arise from use of
the asset, not those incidental to legal ownership or other
potential benefits.
In determining whether the Group has the right
to direct use of the asset, the Group considers whether it directs
how and for what purpose the asset is used throughout the period of
use. If there are no significant decisions to be made because they
are pre-determined due to the nature of the asset, the Group
considers whether it was involved in the design of the asset in a
way that pre-determines how and for what purpose the asset will be
used throughout the period of use. If the contract or portion of a
contract does not satisfy these criteria, the Group applies other
applicable IFRSs rather than IFRS 16.
Operating
segments
The Group's reportable operating segments have
previously been based on the geographical areas in which its
studios are located, as each reportable operating segment provided
the same type of service to clients, namely integrated professional
design services for the built environment. Internally the Group
prepares discrete financial information for each of its
geographical professional design service segments.
With the acquisitions of TFG and A+K in the year
the Group now further divides its business by types of service,
with reporting segments expanded as professional design service
regions, TFG and A+K.
Other operating
expenses
Other operating expenses include legal and
professional costs, professional indemnity insurance premiums,
marketing expenses and other general expenses.
Property, plant and
equipment
All property, plant and equipment is stated at
historical cost of acquisition less depreciation and any impairment
provisions. Historical cost of acquisition includes expenditure
that is directly attributable to the acquisition of the
items.
Depreciation of property, plant and equipment is
calculated to write off the cost of acquisition over the expected
useful economic lives using either the straight line method or on a
reducing balance and over the following number of years:
Leasehold improvements -
Unexpired term of
lease
straight line method
Office furniture
4
years
straight line method
Office
equipment
2-4
years
straight line method
Computer
equipment
2-4
years
straight line method
Motor Vehicles
25%
reducing balance method
Provisions
Provisions are recognised when a present
obligation has arisen as a result of a past event which is probable
will result in an outflow of economic benefits that can be reliably
estimated.
Where the effect of the time value of money is
material, the provision is based on the present value of future
outflows, discounted at the pre-tax discount rate that reflects the
risks specific to the liability.
Employee benefits
In those geographies where it is a legal
requirement, provision is also made for end of service benefit
('EOSB'), being amounts payable to employees when their contract
with the Group ends (see note 27).
The charge to the income statement comprises the
service cost and the interest on the liability and is included in
personnel related expenses. The obligation has been measured at the
reporting date using the projected unit credit method in accordance
with IAS 19 and is funded from working capital.
Post retirement
benefits
Costs in respect of defined contribution pension
arrangements are charged to the income statement on an accruals
basis in line with the amounts payable in respect of the accounting
period. The Group has no defined benefit pension
arrangements.
Rental
Income
Rental income from sublet property is credited
to the consolidated income statement in the year in which it
accrues.
Revenue recognition
Architectural Contracts
Revenue represents the value of services
performed for customers under contracts (excluding value added
taxes). Revenue from contracts is assessed on an individual basis
with revenue earned being ascertained based on the stage of
completion of the contract which is estimated using each
performance obligation within the contract and the proportion of
total time expected to be required to undertake each performance
obligation which had been or is being performed.
Step 1)
Identification of the contract
Contracts with clients are mostly on a fixed
basis with the consideration generally being stipulated based on a
percentage of the build cost.
Contract variations are treated as variations to
a specific performance obligation, with any additional fees
associated with that variation, and the time and cost required to
fulfil the variations, included within the overall assessment of
the time required to complete the overall performance obligation.
This is on the basis that those variations are normally not
distinct in themselves (modifications to existing elements of the
obligations) and therefore are repriced as if they were part of the
original contract.
Step 2) Identification of performance
obligations
Whilst the nature of performance obligations may
vary from project to project, they are generally split by
identification of Royal Institute of British Architects ('RIBA')
work stages (delivered as either an individual work stage or a
group of work stages depending on the exact nature of the
contract), which constitute individual and distinctive promises
within the contract. These are capable of being delivered
independently. Local equivalents of RIBA apply depending on the
jurisdiction of the contract, and may be identified.
Step 3) Identify the consideration
Consideration is generally fixed and agreed
within the contract for services between the Group and the client,
subject to modifications as noted above in step 1.
Step 4) Allocate the transaction
price
The performance obligations within the contract
are billed on the basis of a fee allocated to each element of the
project, however revenue is allocated to the performance
obligations based on the total expected time cost and contract cost
expected to be required to undertake each performance obligation
within the contract. This leads to recognition of revenue being
reallocated between work stages where Management assess that the
billing milestones associated to specific stages as stated in the
contract do not fairly reflect the total time and cost required to
complete those tasks.
Estimates of the total time expected to be
required to undertake the contracts are made on a regular basis and
subject to management review. These estimates may differ from the
actual results due to a variety of factors such as efficiency of
working, accuracy of assessment of progress to date and client
decision making.
Step 5) Recognition of revenue
For all contracts undertaken by Management, the
measurement of revenues follows an "over time" pattern.
The basis on which this is the case is that the
work performed by the Group has no alternative use and the
contracts contain provisions by which consideration can be
recovered for part-performance of obligations in the event that a
contract is terminated. The revenue recoverable in
such an instance would approximate to compensating the Group for
the selling price of the services rendered to date.
The amount by which revenue exceeds progress
billings is classified as contract assets. To the extent progress
billings exceed relevant revenue, the excess is classified as
contract liabilities.
Audio Visual Systems
Revenue is recognised when the goods or services
are provided, subject to the Group's specific revenue recognition
policy for services rendered detailed below.
Maintenance contracts, consultancy and revenue
arising from contracts for the design, supply and installation of
audio visual systems to which there is a contractual commitment at
the balance sheet date are treated as long term contracts. Profit
on these contracts is taken as the work is carried out if the final
outcome can be assessed with reasonable certainty. The profit
included is calculated on a prudent basis to reflect the proportion
of the work carried out at the year end, by recording turnover and
related costs as contract activity progresses. Revenue is
calculated as that proportion of total contract value which costs
incurred to date bear to total expected costs for that contract.
Revenues derived from variations on contracts are recognised only
when they have been accepted by the customer. Full provision is
made for losses on all contracts in the year in which they are
first foreseen.
Distribution and Installation of
Workplace Technology
The Group derives revenue from the transfer of
goods and services over time and at a point in time. Revenues from
external customers come from the sale of hardware and systems
integration. The Group has a number of different types of
contractual arrangements and consequently applies a variety of
methods of revenue recognition. The revenue and profit in any
period are based on the delivery of performance obligations and an
assessment of when control is transferred to the customer. In
determining the amount of revenue and profits to record and related
balance sheet items (such as trade receivables, accrued income and
deferred income) to recognise in the period, management is required
to form a number of judgements and assumptions. Revenue is
recognised when the performance obligation in a contract has been
performed (so 'point in time' recognition) or over time as the
performance obligation is transferred to the customer.
The transaction price, being the amount to which
the Group expects to be entitled and has rights to under the
contract, is allocated to the identified performance obligations.
For each performance obligation, the Group determines if revenue
will be recognised over time or at a point in time. Where the Group
recognises revenue over time for long-term contracts, this is in
general due to the Group performing and the customer simultaneously
receiving and consuming the benefits provided over the life of the
contract. For each performance obligation to be recognised over
time, the Company applies a revenue recognition method that
faithfully depicts the Company's performance in transferring
control of the goods or services to the customer. This decision
requires assessment of the real nature of the goods or services
that the Group has promised to transfer to the customer. The Group
applies the relevant output or input method consistently to similar
performance obligations in other contracts. If performance
obligations in a contract do not meet the over time criteria, the
Group recognises revenue at a point in time.
Share based
payments
The Group has issued share options to certain
employees, in return for which the Group receives services from
those employees. The fair value of the employee services received
in exchange for the grant of the options is recognised as an
expense other than where management perceive the fair value to be
immaterial.
The total amount to be expensed is determined by
reference to the fair value of the options granted including any
market performance conditions (for example the Company's share
price) but excluding the impact of any service or non market
performance vesting conditions (for example the requirement of the
grantee to remain an employee of the Group).
The fair value of the options granted is
estimated by management by utilising a Black-Scholes option pricing
model with reference to expected volatility, vesting period,
exercise price, and market share price at the time of
grant.
Non market vesting conditions are included in
the assumptions regarding the number of options that are expected
to vest. The total expense is recognised over the vesting period.
At the end of each period the Group revises its estimates of the
number of options expected to vest based on the non market vesting
conditions. It recognises the impact of any revision in the income
statement with a corresponding adjustment to equity.
Trade receivables
Trade receivables are amounts due from clients
for services provided in the ordinary course of business and are
stated net of any provision for impairment.
Following the adoption of IFRS 9, the Group
followed the simplified approach and so makes an expected credit
loss allowance using lifetime expected credit losses for all trade
receivables and contract assets. The estimates and judgements
applied are detailed further in note 22.
The Group endeavours to undertake work only for
clients who have the financial strength to complete projects but
even so, much property development is financed by funds not
unconditionally committed at the commencement of the project.
Problems with financing can on occasion unfortunately lead to
clients being unable to pay their debts either on a temporary or
more permanent basis.
The Group monitors receipts from clients closely
and undertakes a range of actions if there are indications a client
is experiencing funding problems. The Group makes further loss
allowances if it is considered that there is a significant risk of
non-payment. The factors assessed when considering a loss allowance
include the ownership of the development site, the general
financial strength and financial difficulties of the client, likely
use / demand for the completed project, and the length of time
likely to be necessary to resolve the funding problems.
The Group strives to maintain good relations
with clients, but on occasions disputes do arise with clients
requiring litigation to recover outstanding monies. In such
circumstances, the directors carefully consider the individual
facts relating to each case (such as strength of the legal
arguments and financial strength of the client) when deciding the
level of any further impairment allowance.
2
Accounting estimates and judgements
Estimates and judgements are continually
evaluated and are based on historical experience and other factors,
including expectations of future events that are believed to be
reasonable under the circumstances.
Accounting estimates
In preparing the financial statements, the
directors make estimates and assumptions concerning the future. The
resulting accounting estimates, by definition, seldom equal the
related actual results. The estimates and assumptions that have a
significant risk of causing a material adjustment to the carrying
amounts of assets and liabilities within the next financial year
are considered to be:
Impairment of trade
receivables
The Group provides architectural design
services, audio visual and stage technology, smart workplace
systems, energy management software and related services to a wide
variety of clients including property developers, owner occupiers
and governmental organisations, both in the United Kingdom and
overseas.
An increase of 5% (2022: 6%) as a percentage of
total trade receivables would lead to a material bad debt exposure.
Based on the combination of credit loss allowances and specifically
identified further provisions, there is a £0.16m, (2022: £0.20m)
trade receivables provision primarily against historic Middle East
trade receivables. Given the nature of these, there remains the
potential to collect these in future years. Further quantitative
information concerning trade receivables is shown in notes 22 and
34.
Impairment of goodwill and other
intangible assets
Details of the impairment reviews undertaken in
respect of the carrying value of goodwill and other intangible
assets are given in note 17.
Impairment of
investments in subsidiaries, associate and joint
ventures
The company's investment in subsidiaries,
associate and joint ventures is reviewed annually for impairment.
The recoverable amount is determined based on value in use
calculations. These calculations use pre-tax cash flow projections
based on financial budgets and forecasts covering a five year
period. Cash flows beyond the five year period are extrapolated
using long term average growth rates.
The key assumptions made in these projections
are the same as those given in relation to impairment of goodwill
in note 17.
Inventories
Inventories are stated at the lower of cost and
net realisable value. Cost comprises direct materials and where
applicable direct labour costs. When an inventory check is carried
out obsolete inventories identified are written off to cost of
sales. The carrying value of inventories at the year end was £372k
(2022: £nil). No provision for inventories has been included in the
year end accounts as it was deemed that all inventories will
realise in excess of its carrying value.
Freehold property
Freehold property is stated at fair value, on
periodic valuations by external independent valuers, taking into
account current rental yields and the market value of similar
properties in the area.
Useful lives of
other intangible assets
The useful economic live of customer
relationships acquired in the TFG business combination is estimated
to be at least 7 years based on analysis of the retention rate of
recurring maintenance contracts in recent years.
Critical accounting
judgements
Critical judgements represent key decisions
made by management in the application of the Group's accounting
policies. Where a significant risk of materially
different outcomes exists due to management assumptions, this will
represent a critical accounting judgement. Accounting judgements
are continually reviewed in light of new information and are based
on historical experience and other factors, including expectations
of future events that are believed to be reasonable under the
circumstances. The judgements which have a significant risk
of causing a material adjustment to the carrying amount of assets
and liabilities are considered to be:
Recognition of fee claim
revenue
The nature of the project work undertaken by the
Group means sometimes the scale and scope of a project increases
after work has commenced. Subsequent changes to the scale and scope
of the work may require negotiation with the clients for
variations.
Advance agreement of the quantum of variation
fees is not always possible, in particular when the timescale for
project completion is changing or where the cost of variations
cannot be determined until the work has been undertaken.
The Group have limited numbers of situations
where we are entitled to a fee claim, on which estimation
of the amount we would be entitled to in such a claim is
considered on a case by case basis, and only recognised when it is
highly probable that there will not be a subsequent reversal of the
estimated revenues of a probable outcome under the
requirements of IFRS 15 for variable consideration.
In the current year no material fee claim
revenue has been recognised at 30 September 2023.
IFRS 16 Right-of-use asset and Lease
liability
The lease of its UK, Bonhill Street studio
includes an upward rent review after 5 years in May 2023, does not
contain any break clauses and expires in May 2028.
The lease includes provision for an additional 4
month rent free period on condition that the Group undertakes
specific property improvements to the Landlord's reasonable
satisfaction. The Group estimates that the cost of installation of
these improvements would be equivalent or higher in cost than the
value of the 4 months' rent free saving. As the Group would have to
pay for a comfort cooling system to gain the rent free saving, the
4 month rent free period is not included within the IFRS 16
calculation for the right-of-use asset and associated lease
liability.
The lease of Torpedo Factory Limited's Farnham
premises, includes a break clause after 3 years in July 2025, and
expires on 1 July 2027. The lease includes a break penalty of £5k
equivalent to 3 months rent.
3
Business
combinations
Torpedo Factory Group
On the 20 March 2023 the Group acquired 100% of
the voting equity instruments in Torpedo Factory Group Limited, an
audio visual and stage technology provider to organisations in the
UK and Europe.
Consideration for the acquisition
comprised:
i)
110,142,286 Ordinary Shares in Aukett Swanke Group Plc at an issue
price of 2.55p based on the closing price of Aukett Swanke Group
Plc shares on 1 March 2023.
ii) Up
to 3,631,124 additional consideration shares proposed to be issued
to participating TFG Option Holders, at an issue price of
2.55p.
iii)
8,400,000 share options in Aukett Swanke Group Plc exercisable at
1p. Fair value calculated at 1.55p per share based on the closing
price of Aukett Swanke Group Plc shares on 1 March 2023.
|
|
£'000
|
Shares in Aukett Swanke Group Plc
|
|
2,809
|
Maximum number of additional consideration
shares to be issued to the participating option holders
|
|
92
|
Share options in Aukett Swanke Group
Plc
|
|
130
|
Total acquisition cost
|
|
3,031
|
The TFG option holders were granted a 6 month option
period after completion to exercise the additional consideration
shares. The options have not been exercised, and expired on 20
September 2023.
|
|
20 Mar-23
£'000
|
Goodwill
|
|
1,464
|
Property, plant and equipment
|
|
3,222
|
Right-of-use assets
|
|
331
|
Other intangible assets
|
|
227
|
Loans and other financial assets
|
|
169
|
Inventories
|
|
326
|
Contract assets
|
|
-
|
Trade and other receivables
|
|
1,580
|
Net cash
|
|
799
|
Assets
|
|
8,118
|
|
|
|
Trade and other payables
|
|
1,709
|
Contract liabilities
|
|
286
|
Interest bearing loans and borrowings
|
|
2,626
|
Lease liabilities
|
|
314
|
Deferred tax liability
|
|
152
|
Liabilities
|
|
5,087
|
|
|
|
Total net assets
|
|
3,031
|
Property, Plant and Equipment included £3,020k net
book value of freehold property, being the Old Torpedo Factory
building in London, previously revalued in July 2021.
Acquisition related costs of £354k are disclosed as
acquisition costs in the consolidated income statement.
Significant estimate: contingent
consideration
The 3,631,124 additional consideration shares
were measured at the fair value based on an issue price of 2.55p.
This consideration was contingent on the participants exercising
their options by 20 September 2023. The participants did not
exercise their options, and the options expired. As at 30
September 2023 the contingent consideration has been derecognised
resulting in an impairment of £92k to goodwill (note 13) recorded
as a loss of £92k in other comprehensive income.
The 8,400,000 share options were measured at
fair value of 1.55p per share being the difference between the 1p
exercise price and the 2.55p closing price of Aukett Swanke Group
Plc shares on 1 March 2023. The options (and therefore the
consideration) are contingent on the holders remaining in
employment with the Group on the second anniversary of the date of
grant (being 20 March 2025), at which point they become
exercisable. The options lapse on the sixth anniversary of the date
of grant. As at 30 September 2023 the contingent consideration has
been derecognised as explained in note 30 due to the reduction in
the share Price of Aukett Swanke Group Plc following the
acquisition, resulting in an impairment of £130k to goodwill (note
13) recorded as a loss of £130k in other comprehensive
income.
Anders + Kern
On the 14 July 2023 the Group acquired 100% of
the voting equity instruments in Anders + Kern U.K. Limited, a
distributor of smart workplace systems.
Consideration for the acquisition comprised:
£515,057 payable in cash.
|
|
14 Jul-23
£'000
|
Goodwill
|
|
260
|
Property, plant and equipment
|
|
9
|
Deferred tax asset
|
|
147
|
Inventories
|
|
108
|
Contract assets
|
|
60
|
Trade and other receivables
|
|
220
|
Net cash
|
|
97
|
Assets
|
|
901
|
|
|
|
Trade and other payables
|
|
278
|
Contract liabilities
|
|
108
|
Liabilities
|
|
386
|
|
|
|
Total net assets
|
|
515
|
Acquisition related costs of £25k are disclosed as
acquisition costs in the consolidated income statement.
4
Operating segments
The Group historically comprised a single
business segment with separately reportable geographical segments
(together with a Group costs segment). Geographical segments being
based on the location of the operation undertaking each
project.
The Group's operating geographical segments
consist of the United Kingdom, the Middle East and Continental
Europe. Turkey is included within Continental Europe
together with Germany.
As set out in note 28, the board concluded the
sale of the Turkey subsidiary Aukett Swanke Mimarlik
AS on 27 December 2023, and has classified the assets and
liabilities of that subsidiary as assets held for sale as at 30
September 2023. The Group identifies geographical areas of
operation aligned to its geographical segments. The Group retains
its significant investments in its joint venture and associate in
Germany and considers the subsidiary sold to have represented a
small proportion of the geographical segment. Accordingly, Aukett
Swanke Mimarlik AS has not been re-presented as a discontinued
operation.
The Middle East segment has been re-presented as
a discontinued operation and is set out in note
12.
With the acquisition of Torpedo Factory Group
and Anders + Kern during the period, Torpedo Factory Group and
Anders + Kern operations have been disclosed as additional separate
business segments.
Income statement segment
information
Segment revenue
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
8,858
|
8,465
|
Torpedo Factory Group
|
|
4,816
|
-
|
Anders+Kern
|
|
467
|
-
|
Continental Europe
|
|
194
|
180
|
Revenue from continuing operations
|
|
14,335
|
8,645
|
Discontinued operations
|
|
2
|
1,543
|
Revenue
|
|
14,337
|
10,188
|
Segment revenue less sub consultant
costs
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
8,692
|
6,975
|
Torpedo Factory Group
|
|
4,816
|
-
|
Anders+Kern
|
|
467
|
-
|
Continental Europe
|
|
128
|
152
|
Revenue less sub consultant costs from
continuing operations
|
|
14,103
|
7,127
|
Discontinued operations
|
|
-
|
1,256
|
Revenue less sub consultant costs
|
|
14,103
|
8,383
|
Most of the Group's revenue relates to the value
of services performed for customers under construction type
contracts. These contracts are generally fixed price and take place
over a long term basis.
No segmentation of timing of revenue recognition
is provided as all services continue to be provided on an 'over
time' basis.
All impairment losses recognised in note 22 are
in respect of the Group's contracts with customers.
Segment net finance expense
Continuing operations
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
(77)
|
(86)
|
Torpedo Factory Group
|
|
(145)
|
-
|
Anders+Kern
|
|
-
|
-
|
Continental Europe
|
|
-
|
-
|
Group costs
|
|
(24)
|
(9)
|
Net finance expense
|
|
(246)
|
(95)
|
Segment depreciation
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
60
|
71
|
Torpedo Factory Group
|
|
24
|
-
|
Anders+Kern
|
|
1
|
-
|
Continental Europe
|
|
2
|
3
|
Group costs
|
|
5
|
3
|
Depreciation from continuing
operations
|
|
92
|
77
|
Discontinued operations
|
|
-
|
20
|
Depreciation
|
|
92
|
97
|
Segment amortisation
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
403
|
398
|
Torpedo Factory Group
|
|
63
|
-
|
Anders+Kern
|
|
-
|
|
Continental Europe
|
|
-
|
-
|
Amortisation from continuing
operations
|
|
466
|
398
|
Discontinued operations
|
|
-
|
15
|
Amortisation
|
|
466
|
413
|
Segment result before tax
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
(94)
|
(329)
|
Torpedo Factory Group*^
|
|
401
|
-
|
Anders+Kern
|
|
62
|
-
|
Continental Europe
|
|
277
|
275
|
Group costs*
|
|
(997)
|
(18)
|
Goodwill impairment
|
|
-
|
(1,752)
|
Loss before tax from continuing
operations
|
|
(351)
|
(1,824)
|
Profit/(loss) from discontinued
operations
|
|
10
|
(503)
|
Total loss before tax
|
|
(341)
|
(2,327)
|
Segment result before tax
(before reallocation of group management
charges)
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
202
|
211
|
Torpedo Factory Group *
^
|
|
467
|
-
|
Anders+Kern
|
|
62
|
-
|
Continental Europe
|
|
423
|
422
|
Group costs # *
|
|
(1,505)
|
(809)
|
Goodwill impairment
|
|
-
|
(1,752)
|
Subtotal
|
|
(351)
|
(1,928)
|
|
|
|
|
Group management charges charged to
the
Middle East discontinued operation
|
|
-
|
104
|
Loss before tax from continuing
operations
|
|
(351)
|
(1,824)
|
Profit/(loss) from discontinued
operations
|
|
10
|
(503)
|
Total loss before tax
|
|
(341)
|
(2,327)
|
# Segmental results
before tax include £25k of exceptional costs being transactional
costs for the acquisition of Anders + Kern allocated within Group
costs.
* Segmental results before tax include £260k of
exceptional costs being transactional costs for the acquisitions of
Torpedo Factory Group and Anders + Kern allocated as £210k within
Group costs, and £50k within Torpedo Factory
Group.
^ TFG segmental result before tax
includes £94k of one-off costs relating to the
settlement of TFG employees company share option costs and the loss
on assets disposed of as part of the Live Events
disposal.
The Group's share of
results from associate and joint ventures included within the
Continental Europe segment result are shown in notes 18 and
19.
Revenue from contracts with
customers
Assets and
liabilities related to contracts with customers
The Group has recognised the following assets
and liabilities related to contracts with customers:
|
|
2023
£'000
|
2022
£'000
|
Current contract assets relating to professional
services contracts
|
|
790
|
1,200
|
Loss allowance
|
|
-
|
(1)
|
Total contract assets
|
|
790
|
1,199
|
|
|
|
|
Contract liabilities relating to professional
services contracts
|
|
1,398
|
1,227
|
Total contract liabilities
|
|
1,398
|
1,227
|
Significant
changes in contract asset and liabilities
Contract assets have decreased as the Group
provided lower amounts of services ahead of invoicing. Most of the
contract assets are derived from the TFG and A+K businesses
acquired in the year, combining to £614k. However, for UK
architecture, the balance of contract assets decreased
significantly to £176k (September 2022: £1,012k). The prior year
balance included a project which had been paused as at September
2022 with a balance of WIP for UK architecture and sub-consultants
of £773k. Following the resumption of this project the WIP balance
fell significantly.
Contract liabilities have increased as the
Group has invoiced for higher amounts ahead of providing services.
The increase is primarily due to the TFG and A+K acquisitions in
the year, combining to £299k of contract liabilities as at
September 2023. The remaining balance of contract liabilities
derive primarily from contracts in the UK architecture operating
segment.
Revenue recognised in relation to
contract liabilities
The following table shows how much of the
revenue recognised in the current reporting period relates to
carried-forward contract liabilities and how much relates to
performance obligations that were satisfied in a prior
year:
|
£'000
|
|
|
Total contract liabilities as at 1 October
2022
|
(1,227)
|
Revenue recognised that was included in the
contract liability balance at the beginning of the
period
|
1,217
|
Credits issued relating to the contract
liability balance at the beginning of the year, previously invoiced
but not recognised as revenue.
|
2
|
|
|
Cash received in advance of performance and not
recognised as revenue in the period
|
(1,390)
|
|
|
Total contract liabilities as at 30 September
2023
|
(1,398)
|
Statement of financial position segment
information
Segment assets
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
1,890
|
2,915
|
Torpedo Factory Group
|
|
1,444
|
-
|
Anders+Kern
|
|
339
|
-
|
Middle East
|
|
5
|
430
|
Continental Europe
|
|
50
|
90
|
Trade receivables and contract assets
|
|
3,728
|
3,435
|
|
|
|
|
Other current assets
|
|
5,111
|
1,005
|
Non current assets*
|
|
6,061
|
3,751
|
Total assets
|
|
14,900
|
8,191
|
*Non current assets include investments in
associate and joint ventures.
Segment liabilities
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
2,637
|
3,114
|
Torpedo Factory Group
|
|
1,602
|
-
|
Anders+Kern
|
|
346
|
-
|
Middle East
|
|
198
|
598
|
Continental Europe
|
|
72
|
68
|
Trade payables, contract liabilities and
accruals
|
|
4,855
|
3,780
|
|
|
|
|
Other current liabilities
|
|
3,822
|
1,555
|
Non current liabilities
|
|
2,850
|
2,455
|
Total liabilities
|
|
11,527
|
7,790
|
Geographical areas
Revenue
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
14,141
|
8,465
|
Country of domicile
|
|
14,141
|
8,465
|
|
|
|
|
Turkey
|
|
194
|
180
|
United Arab Emirates
|
|
2
|
1,543
|
Foreign countries
|
|
196
|
1,723
|
|
|
|
|
Revenue
|
|
14,337
|
10,188
|
Non current assets
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
4,376
|
2,453
|
Country of domicile
|
|
4,376
|
2,453
|
|
|
|
|
Czech Republic
|
|
-
|
-
|
Germany
|
|
1,071
|
1,007
|
Turkey
|
|
-
|
10
|
United Arab Emirates
|
|
-
|
-
|
Foreign countries
|
|
1,071
|
1,017
|
|
|
|
|
Non current assets excluding deferred
tax
|
|
5,447
|
3,470
|
|
|
|
|
Deferred tax
|
|
625
|
281
|
Non current assets
|
|
6,072
|
3,751
|
Major
clients
During the year ended 30 September 2023, the
Group derived 10% or more of its revenues from one client (2022:
one client).
|
|
2023
£'000
|
2022
£'000
|
Largest client revenues
|
|
1,636
|
2,009
|
The largest client revenues for 2023 relate to
the United Kingdom operating segment (2022: United Kingdom
operating segment).
Revenue by
project site
The geographical split of revenue based on the
location of project sites was:
|
|
2023
£'000
|
2022
£'000
|
United Kingdom
|
|
13,831
|
7,804
|
Middle East
|
|
2
|
1,543
|
Continental Europe
|
|
479
|
696
|
Rest of the world
|
|
25
|
145
|
Revenue
|
|
14,337
|
10,188
|
5 Other
operating income
|
|
2023
£'000
|
2022
£'000
|
Property rental income
|
|
163
|
147
|
Management charges to
joint ventures and associates
|
|
134
|
131
|
Other sundry
income
|
|
29
|
48
|
Total other operating income from continuing
operations
|
|
326
|
326
|
Discontinued operations
|
|
-
|
-
|
Total other operating income
|
|
326
|
326
|
6
Finance costs
Continuing operations
|
|
2023
£'000
|
2022
£'000
|
Fair value movement on investments
|
|
80
|
-
|
Payable on bank loans and overdrafts
|
|
89
|
19
|
Finance lease interest payable
|
|
74
|
76
|
Other interest payable
|
|
12
|
-
|
Total finance costs
|
|
255
|
95
|
7
Auditor remuneration
During the year the Group incurred the following
costs in relation to the Company's auditor and associates of the
Company's auditor, and to the Company's previous
auditor:
|
|
2023
£'000
|
2022
£'000
|
Fees payable to the Company's auditor for the
audit of the Company's annual accounts for the year ended September
2023
|
135
|
59
|
|
|
|
|
Additional fees paid to the Company's previous
auditor for the audit of the Company's annual accounts for the year
ended September 2022
|
-
|
33
|
|
|
|
|
Fees payable to the Company's auditor and its
associates
for other services
|
|
|
Audit of the Company's subsidiaries
pursuant to legislation
|
124
|
71
|
The figures presented above are for Aukett
Swanke Group Plc and its subsidiaries as if they were a single
entity. Aukett Swanke Group Plc has taken the exemption permitted
by United Kingdom Statutory Instrument 2008/489 to omit information
about its individual accounts.
8
Employee information
The average number of persons including
directors employed by the Group and Company during the year was as
follows:
|
Group
|
Company
|
|
2023
Number
|
2022
Number
|
2023
Number
|
2022
Number
|
Technical
|
97
|
83
|
-
|
-
|
Administrative
|
35
|
23
|
6
|
6
|
Total
|
132
|
106
|
6
|
6
|
In addition to the number of staff disclosed
above, the Group's associate and joint ventures employed an average
of 153 persons (2022: 137 persons).
The costs of the persons employed by the Group
and Company during the year were:
|
Group
|
Company
|
|
2023
£'000
|
2022
£'000
|
2023
£'000
|
2022
£'000
|
Wages and salaries
|
6,471
|
5,200
|
550
|
574
|
Social security costs
|
703
|
468
|
67
|
56
|
Contributions to
defined contribution pension arrangements
|
331
|
262
|
47
|
43
|
Total
|
7,505
|
5,930
|
664
|
673
|
The Group contributes to defined contribution
pension arrangements for its employees both in the UK and overseas.
The assets of these arrangements are held by financial institutions
entirely separately from those of the Group.
The Group's Turkish subsidiary is required to
pay termination benefits to each employee who completes one year of
service and whose employment is terminated upon causes that qualify
the employee to receive termination indemnity payments.
9
Directors'
emoluments
2023
|
Aggregate
emoluments
£'000
|
Pension
contributions
£'000
|
Total
received
£'000
|
Waived
£'000
|
Total
entitlement
£'000
|
Nicholas Thompson
|
39
|
3
|
42
|
-
|
42
|
Robert Fry
|
90
|
15
|
105
|
-
|
105
|
Clive Carver
|
77
|
-
|
77
|
-
|
77
|
Raúl Curiel
|
20
|
-
|
20
|
-
|
20
|
Tandeep Minhas
|
14
|
-
|
14
|
-
|
14
|
Nick Clark
|
73
|
9
|
82
|
-
|
82
|
Freddie Jenner
|
34
|
4
|
38
|
-
|
38
|
Antony Barkwith
|
138
|
17
|
155
|
-
|
155
|
Total
|
485
|
48
|
533
|
-
|
533
|
2022
|
Aggregate
emoluments
£'000
|
Pension
contributions
£'000
|
Total
received
£'000
|
Waived
£'000
|
Total
entitlement
£'000
|
Nicholas Thompson
|
209
|
10
|
219
|
-
|
219
|
Robert Fry
|
123
|
15
|
138
|
-
|
138
|
Clive Carver
|
30
|
-
|
30
|
-
|
30
|
Raúl Curiel
|
30
|
-
|
30
|
-
|
30
|
Antony Barkwith
|
163
|
18
|
181
|
-
|
181
|
Total
|
555
|
43
|
598
|
-
|
598
|
Benefits were accruing to five Directors (2022:
three Directors) under defined contribution pension
arrangements.
The aggregate emoluments of the highest paid
Director were £138,000 (2022: £209,000) together with pension
contributions of £17,000 (2022: £10,000).
10 Tax
charge
|
|
2023
£'000
|
2022
£'000
|
Current tax
|
|
-
|
-
|
Adjustment in respect of previous
years
|
|
(196)
|
-
|
Total current tax
|
|
(196)
|
-
|
|
|
|
|
Origination and reversal of temporary
differences
|
|
(79)
|
(45)
|
Adjustment in respect of previous
years
|
|
(56)
|
-
|
Changes in tax rates
|
|
(102)
|
-
|
Total deferred tax (note 26)
|
|
(237)
|
(45)
|
|
|
|
|
Total tax credit
|
|
(433)
|
(45)
|
The standard rate of corporation tax in the United
Kingdom that is applicable for the financial year was 22% (2022:
19%).
The tax assessed for the year differs from the
United Kingdom standard rate as explained below:
|
|
2023
£'000
|
2022
£'000
|
Loss before tax
|
|
(330)
|
(2,327)
|
|
|
|
|
Loss before tax multiplied by the
standard
rate of corporation tax in the United
Kingdom of 22% (2022: 19%)
|
|
(73)
|
(442)
|
Effects of:
|
|
|
|
Other non tax deductible
expenses
|
|
66
|
279
|
Associate and joint ventures reported net
of tax
|
|
(75)
|
(62)
|
Tax losses not recognised
|
|
7
|
104
|
Impact on deferred tax of change in UK
tax rate
|
|
(102)
|
-
|
Current tax adjustment in respect of
previous years
|
|
(196)
|
4
|
Deferred tax adjustment in respect of
previous years
|
|
(56)
|
2
|
(Losses)/Income not taxable
|
|
(4)
|
70
|
Total tax credit
|
|
(433)
|
(45)
|
11 Earnings per
share
The calculations of basic and diluted earnings
per share are based on the following data:
Earnings
|
2023
£'000
|
2022
£'000
|
Continuing operations
|
82
|
(1,779)
|
Discontinued operations
|
10
|
(503)
|
Profit/(loss) for the year
|
92
|
(2,282)
|
Number of
shares
|
2023
Number
|
2022
Number
|
Weighted average of ordinary shares in
issue
|
223,915,859
|
165,213,652
|
Effect of dilutive options
|
-
|
-
|
Diluted weighted average of ordinary shares in
issue
|
223,915,859
|
165,213,652
|
As explained in note 29 the Company has granted
options over 10,400,000 of its ordinary shares. These have not been
included above as i) the average share price on 1,000,000 of the
options was below the exercise price in 2023 and they therefore do
not have a dilutive effect, and ii) the average share price on the
other 1,000,000 options was slightly above the exercise price in
2023 but to the extent that the dilutive effect would be trivial.
The remaining 8,400,000 options granted in the year are not
exercisable until March 2025.
12
Discontinued
operations
12 (a)
Description
In April 2022, the Group sold
assets, as part of the Group's disposal of JRHP constituting its
John R Harris & Partners Limited (Cyprus) subsidiary and John R
Harris & Partners (Dubai) entity, for a cash consideration of
AED 5,000,000, comprising AED 4,250,000 cash upfront and a further
AED 750,000 deferred consideration paid over a 5 year period. This
marked the sale of the main trading operations in the Group's
Middle East segment. With closure costs incurred in the period
relating to the planned termination of a number of trading licenses
in the Middle East operations, the Middle East segment is presented
as a discontinued operation in the current period, and the
comparative period represented accordingly.
The post-tax gain on disposal of
the JRHP operation was determined as follows:
|
|
2023
£'000
|
2022
£'000
|
Cash consideration received
|
|
33
|
927
|
Deferred cash consideration
|
|
(33)
|
163
|
Total consideration received
|
|
-
|
1,090
|
Sale costs
|
|
-
|
(9)
|
Cash disposed of
|
|
-
|
(112)
|
Net cash inflow on disposal of discontinued
operation
|
|
-
|
969
|
|
|
|
|
Net assets disposed (other than cash)
|
|
|
|
- Property, plant and
equipment
|
|
-
|
37
|
- Intangibles
|
|
-
|
736
|
- Trade and other
receivables
|
|
-
|
641
|
- Contract assets
|
|
-
|
361
|
- Trade and other
payables
|
|
-
|
(954)
|
|
|
-
|
821
|
Currency translation differences recycled on
disposal
|
|
-
|
(209)
|
|
|
-
|
612
|
|
|
|
|
|
|
|
|
Pre-tax gain on disposal of discontinued operation
|
|
-
|
357
|
|
|
|
|
Related tax expenses
|
|
-
|
-
|
|
|
|
|
Gain on disposal of discontinued operation
|
|
-
|
357
|
12 (b)
Financial performance and cash flow
information
Result of
discontinued
operations
|
|
2023
£'000
|
2022
£'000
|
Revenue
|
|
2
|
1,543
|
|
|
|
|
Sub consultant costs
|
|
(2)
|
(287)
|
Revenue less sub consultant costs
|
|
-
|
1,256
|
|
|
|
|
Personnel related costs
|
|
-
|
(1,233)
|
Property related costs
|
|
(2)
|
(109)
|
Expenses
|
|
12
|
(635)
|
Group management charges
|
|
-
|
(104)
|
Finance expenses
|
|
-
|
-
|
Depreciation
|
|
-
|
(20)
|
Amortisation
|
|
-
|
(15)
|
Other operating income
|
|
-
|
-
|
Gain on disposal of subsidiary
|
|
-
|
357
|
Impairment of intangibles
|
|
-
|
-
|
Profit/(loss) before tax
|
|
10
|
(503)
|
|
|
|
|
Tax credit / (charge)
|
|
-
|
-
|
Profit/(loss) from discontinued
operations
|
|
10
|
(503)
|
|
|
|
|
Exchange differences on disposal recycled to gain on
disposal of subsidiary
|
|
-
|
(209)
|
Exchange differences on translation of discontinued
operation
|
|
-
|
(168)
|
Other comprehensive profit/(loss) from
discontinued operations
|
|
10
|
(880)
|
Earnings per
share from discontinued operations
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Basic and diluted profit/(loss) per share
|
|
0.00p
|
(0.30p)
|
Statement of cash
flows
The statement of cash flows includes the
following amounts relating to discontinued operations:
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Net cash outflow from operating
activities
|
|
-
|
(53)
|
Net cash inflow from investing
activities
|
|
-
|
35
|
Foreign exchange
movements
|
|
-
|
(204)
|
Net cash from discontinued
operations
|
|
-
|
(222)
|
13
Goodwill
Group
|
|
|
£'000
|
Cost
|
|
|
|
At 1 October 2021
|
|
|
2,370
|
Addition
|
|
|
-
|
Disposal
|
|
|
(608)
|
Exchange differences
|
|
|
(10)
|
At 30 September 2022
|
|
|
1,752
|
Additions
|
|
|
1,724
|
Disposal
|
|
|
-
|
Exchange differences
|
|
|
-
|
At 30 September 2023
|
|
|
3,476
|
|
|
|
|
Impairment
|
|
|
|
At 1 October 2021
|
|
|
-
|
Impairment
|
|
|
1,752
|
Disposal
|
|
|
-
|
Exchange differences
|
|
|
-
|
At 30 September 2022
|
|
|
1,752
|
Impairment
|
|
|
222
|
Disposal
|
|
|
-
|
Exchange differences
|
|
|
-
|
At 30 September 2023
|
|
|
1,974
|
|
|
|
|
Net book value
|
|
|
|
At 30 September 2023
|
|
|
1,502
|
At 30 September 2022
|
|
|
-
|
At 1 October 2021
|
|
|
2,370
|
The disposal recorded in the prior year related
to goodwill on JRHP which was sold during the prior year. The gain
on disposal of the goodwill is included within the loss from
discontinued operations on the Consolidated Income Statement and
the gain on disposal of subsidiary in the result of discontinued
operations in note 12 (b).
Goodwill from the United Kingdom operation arose
as £1,244k from the April 2005 acquisition of Fitzroy Robinson
Limited and £496k from the December 2013 acquisition of Swanke
Hayden Connell Europe Limited. In the years that have passed the UK
operations have been merged into the Aukett Swanke Limited and
Veretec Limited companies. Swanke Hayden Connell Europe Limited
serves as a holding company for Swanke Hayden Connell International
Limited which no longer employs staff or engages in architectural
work but in turn remains a holding company for the Turkey
subsidiary.
Management believe that the Goodwill arising at
the time of these acquisitions is no longer reflective of the
current business, and it is impractical to be able to determine
what proportion of cash flow projections of the United Kingdom
operations relates to the historic acquisitions. In the prior year,
Management therefore took the decision to write off the full
£1,740k balance of Goodwill for the United Kingdom operations in
the prior year.
Additions in the current year comprise the
acquisition of TFG in March 2023 giving rise to Goodwill of
£1,464k, and the acquisition of Anders + Kern in July 2023 giving
rise to Goodwill of £260k as detailed in note 3.
As explained in note 3, £92k of the TFG goodwill
relates to additional consideration shares, which were not
exercised and expired on 20 September 2023. Management have made an
impairment to goodwill matching this amount.
As explained in note 3, £130k of the TFG
goodwill relates to the fair value of share options issued as part
of the acquisition consideration of the business combination. For
the reasons detailed note 30, Management has taken the decision to
impair the goodwill associated with the fair value acquisition cost
represented by these share options.
The net book value of goodwill is allocated to
the Group's cash generating units ("CGU") as follows:
|
Torpedo Factory
Group
|
Anders +
Kern
|
United
Kingdom
|
Turkey
|
Middle
East
|
Total
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
At 1 October 2021
|
-
|
-
|
1,740
|
22
|
608
|
2,370
|
Disposal
|
-
|
-
|
-
|
-
|
(608)
|
(608)
|
Impairment
|
-
|
-
|
(1,740)
|
(12)
|
-
|
(1,752)
|
Exchange differences
|
-
|
-
|
-
|
(10)
|
-
|
(10)
|
At 30 September 2022
|
-
|
-
|
-
|
-
|
-
|
-
|
Additions
|
1,464
|
260
|
-
|
-
|
-
|
1,724
|
Disposal
|
-
|
-
|
-
|
-
|
-
|
-
|
Impairment
|
(222)
|
-
|
-
|
-
|
-
|
(222)
|
Exchange differences
|
-
|
-
|
-
|
-
|
-
|
-
|
At 30 September 2023
|
1,242
|
260
|
-
|
-
|
-
|
1,502
|
An annual impairment test is performed over the
cash generating units ('CGUs') of the Group where goodwill and
intangible assets are allocable to those CGUs. The net
book values are supported by the value in use calculations detailed
further in note 17.
14 Other intangible
assets
Group
|
Trade
name
|
Customer
relationships
|
IT assets
|
Trade
licence
|
Total
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
Cost
|
|
|
|
|
|
|
At 1 October
2021
|
655
|
354
|
-
|
73
|
1,082
|
|
Disposal
|
(21)
|
(183)
|
-
|
(73)
|
(277)
|
|
Exchange
differences
|
56
|
(11)
|
-
|
-
|
45
|
|
At 30 September
2022
|
690
|
160
|
-
|
-
|
850
|
|
Acquired through
business combinations
|
-
|
152
|
75
|
-
|
227
|
|
Exchange
differences
|
(36)
|
(12)
|
-
|
-
|
(48)
|
|
At 30 September
2023
|
654
|
300
|
75
|
-
|
1,029
|
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
At 1 October
2021
|
427
|
285
|
-
|
46
|
758
|
|
Disposal
|
(21)
|
(125)
|
-
|
(50)
|
(196)
|
|
Charge
|
13
|
11
|
-
|
4
|
28
|
|
Exchange
differences
|
61
|
(11)
|
-
|
-
|
50
|
|
At 30 September
2022
|
480
|
160
|
-
|
-
|
640
|
|
Disposal
|
-
|
-
|
-
|
-
|
-
|
|
Impairment
|
-
|
-
|
-
|
-
|
-
|
|
Charge
|
13
|
11
|
7
|
-
|
31
|
|
Exchange
differences
|
(34)
|
(12)
|
-
|
-
|
(46)
|
|
At 30 September
2023
|
459
|
159
|
7
|
-
|
625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book
value
|
|
|
|
|
|
|
At 30 September
2023
|
195
|
141
|
68
|
-
|
404
|
|
At 30 September
2022
|
210
|
-
|
-
|
-
|
210
|
|
At 1 October
2021
|
228
|
69
|
-
|
27
|
324
|
|
Amortisation is included in other operating
expenses in the consolidated income statement.
Disposal
The disposal in the prior year related to the
sale of JRHP in April 2022.
Impairment
An annual impairment test is performed over the
cash generating units ('CGUs') of the Group where goodwill and
intangible assets are allocable to those CGUs. The net
book values are supported by the value in use calculations detailed
further in note 17.
Trade name
The trade name was acquired as part of the
acquisition of Swanke Hayden Connell Europe Limited ("SHC") in
December 2013 and also on the acquisition of Shankland Cox Limited
("SCL") in February 2016. The SHC trade name reflects the inclusion
of the Swanke name in the enlarged Group. Trade names are amortised
on a straight line basis over a 25 year period from the
acquisition. The SHC trade name has a remaining amortisation period
of 16 years.
Customer relationships
Customer relationships were acquired as part of
the acquisition of SHC in December 2013, on the acquisition of JRHP
in June 2015. This represents the value attributed to clients who
provided repeat business to the Group on the strength of these
relationships. Customer relationships are amortised on a straight
line basis over a 7-10 year period from the acquisition dates. The
customer relationships acquired in December 2013 were amortised
over a 7 year period which ended in December 2020. The customer
relationships acquired in June 2015 were disposed of in the prior
year with the sale of JRHP.
In the year to 30 September 2023, the assets
acquired were part of the acquisition of Torpedo Factory Group in
March 2023 (note 3). This represents the value
attributed to clients who provided repeat business to the Group on
the strength of these relationships. The fair value was ascertained
by analysing the net present value of recurring maintenance
contracts adjusted for retention rates based on historical customer
retention data. The customer relationships are being amortised on a
straight line basis over a 7 year period from the acquisition
date.
Trade licence
The trade licence was acquired as part of the
acquisition of JRHP in June 2015. This represented the value of
licences granted to JRHP for architectural activities in the
regions in which it operates. The licence is amortised on a
straight line basis over a 10 year period from the acquisition
date. The residual balance was disposed of in the prior year with
the sale of JRHP.
IT assets
The IT assets were
acquired as part of the acquisition of Torpedo Factory Group in
March 2023 (note 3) and consist of domain names, computer software
and website development costs.
15 Property, plant
&
equipment
Group
|
Freehold
Property
£'000
|
Leasehold
improvements
£'000
|
Furniture
&
equipment
£'000
|
Motor
vehicles
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
|
At 1 October
2021
|
-
|
11
|
733
|
-
|
744
|
Additions
|
-
|
-
|
48
|
-
|
48
|
Disposals
|
-
|
-
|
(244)
|
-
|
(244)
|
Exchange
differences
|
-
|
(5)
|
(5)
|
-
|
(10)
|
At 30 September
2022
|
-
|
6
|
532
|
-
|
538
|
|
|
|
|
|
|
Acquired through
business combinations
|
3,020
|
41
|
110
|
60
|
3,231
|
Additions
|
-
|
-
|
102
|
-
|
102
|
Disposals
|
-
|
(5)
|
(60)
|
(8)
|
(73)
|
Revaluation
|
60
|
-
|
-
|
-
|
60
|
Assets classified as
held for sale
|
(3,080)
|
-
|
-
|
-
|
(3,080)
|
Exchange
differences
|
-
|
-
|
(9)
|
-
|
(9)
|
At 30 September
2023
|
-
|
42
|
675
|
52
|
769
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
At 1 October
2021
|
-
|
11
|
578
|
-
|
589
|
Charge
|
-
|
-
|
97
|
-
|
97
|
Disposals
|
-
|
-
|
(207)
|
-
|
(207)
|
Exchange
differences
|
-
|
(5)
|
(5)
|
-
|
(10)
|
At 30 September
2022
|
-
|
6
|
463
|
-
|
469
|
|
|
|
|
|
|
Charge
|
-
|
3
|
80
|
9
|
92
|
Disposals
|
-
|
(5)
|
(9)
|
(7)
|
(21)
|
Exchange
differences
|
-
|
(1)
|
(8)
|
-
|
(9)
|
At 30 September
2023
|
-
|
3
|
526
|
2
|
531
|
|
|
|
|
|
|
Net book
value
|
|
|
|
|
|
At 30 September
2023
|
-
|
39
|
149
|
50
|
238
|
At 30 September
2022
|
-
|
-
|
69
|
-
|
69
|
At 1 October
2021
|
-
|
-
|
155
|
-
|
155
|
Company
|
|
Furniture
&
equipment
£'000
|
Total
£'000
|
Cost
|
|
|
|
At 1 October
2022
|
|
17
|
17
|
Additions
|
|
-
|
-
|
Disposals
|
|
(10)
|
(10)
|
At 30 September
2023
|
|
7
|
7
|
|
|
|
|
Depreciation
|
|
|
|
At 1 October
2022
|
|
10
|
10
|
Charge
|
|
5
|
5
|
Disposals
|
|
(9)
|
(9)
|
At 30 September
2023
|
|
6
|
6
|
|
|
|
|
Net book
value
|
|
|
|
At 30 September
2023
|
|
1
|
1
|
At 1 October
2022
|
|
7
|
7
|
16
Leases
All leases are
accounted for by recognising a right-of-use asset and a lease
liability except for:
- Leases of low value assets;
and
- Leases
with a duration of 12 months or less.
Lease liabilities are measured at the present
value of the contractual payments due to the lessor over the lease
term, with the discount rate determined by reference to the rate
inherent in the lease unless (as is typically the case) this is not
readily determinable, in which case the Group's incremental
borrowing rate on commencement of the lease is used. Variable lease
payments are only included in the measurement of the lease
liability if they depend on an index or rate. In such cases, the
initial measurement of the lease liability assumes the variable
element will remain unchanged throughout the lease term. Other
variable lease payments are expensed in the period to which they
relate.
On initial recognition, the carrying value of
the lease liability also includes:
- amounts expected to
be payable under any residual value guarantee;
- the exercise price
of any purchase option granted in favour of the Group if it is
reasonably certain to assess that option;
- any penalties
payable for terminating the lease, if the term of the lease has
been estimated on the basis of termination option being
exercised.
Right of use assets are initially measured at
the amount of the lease liability, reduced for any lease incentives
received, and increased for:
- lease payments made
at or before commencement of the lease;
- initial direct costs
incurred; and
- the amount of any
provision recognised where the Group is contractually required to
dismantle, remove or restore the leased asset (typically leasehold
dilapidations - see note 27).
Subsequent to initial measurement lease
liabilities increase as a result of interest charged at a constant
rate on the balance outstanding and are reduced for lease payments
made. Right-of use assets are amortised on a straight-line basis
over the remaining term of the lease or over the remaining economic
life of the asset if, rarely, this is judged to be shorter than the
lease term.
When the Group revises its estimate of the term
of any lease (because, for example, it re-assesses the probability
of a lessee extension or termination option being exercised), it
adjusts the carrying amount of the lease liability to reflect the
payments to make over the revised term, which are discounted using
a revised discount rate. The carrying value of lease liabilities is
similarly revised when the variable element of future lease
payments dependent on a rate or index is revised, except the
discount rate remains unchanged. In both cases an equivalent
adjustment is made to the carrying value of the right-of-use asset,
with the revised carrying amount being amortised over the remaining
(revised) lease term. If the carrying amount of the right-of-use
asset is adjusted to zero, any further reduction is recognised in
profit or loss.
When the Group renegotiates the contractual
terms of a lease with the lessor, the accounting depends on the
nature of the modification:
- if the renegotiation
results in one or more additional assets being leased for an amount
commensurate with the standalone price for the additional
rights-of-use obtained, the modification is accounted for as a
separate lease in accordance with the above policy;
- in all other cases
where the renegotiated increases the scope of the lease (whether
that is an extension to the lease term, or one or more additional
assets being leased), the lease liability is remeasured using the
discount rate applicable on the modification date, with the
right-of-use asset being adjusted by the same amount;
- if the renegotiation
results in a decrease in the scope of the lease, both the carrying
amount of the lease liability and right-of-use asset are reduced by
the same proportion to reflect the partial of full termination of
the lease with any difference recognised in profit or loss. The
lease liability is then further adjusted to ensure its carrying
amount reflects the amount of the renegotiated payments over the
renegotiated term, with the modified lease payments discounted at
the rate applicable on the modification date. The right-of-use
asset is adjusted by the same amount.
For contracts that both convey a right to the
Group to use an identified asset and require services to be
provided to the Group by the lessor, the Group has elected to
account for the entire contract as a lease, i.e. it does allocate
any amount of the contractual payments to, and account separately
for, any services provided by the supplier as part of the
contract.
Nature of
leasing activities (in the capacity as lessee)
The Group leases a number of properties in the
jurisdictions from which it operates. In some
jurisdictions it is customary for lease
contracts to provide for payments to increase each year by
inflation or and in others to be reset periodically to market
rental rates. In some jurisdictions' property leases the periodic
rent is fixed over the lease term.
The Group also leases certain items of plant and
equipment. Leases of plant and equipment comprise only fixed
payments over the lease terms.
The lease liability recognised by the Group on
land and buildings relates to the lease on the London premises.
Rent on the premises is fixed, subject to a market value rent
review in 2023.
The payments on leasehold improvements are all
fixed payments for the length of the leases.
The Group sometimes negotiates break clauses in
its property leases. On a case-by-case basis, the Group will
consider whether the absence of a break clause would expose the
Group to excessive risk. Typically factors considered in deciding
to negotiate a break clause include:
- the length of the
lease term;
- the economic
stability of the environment in which the property is located;
and
- whether the location
represents a new area of operations for the Group.
At 30 September 2023, the lease of Torpedo
Factory Limited's Farnham premises, includes a break clause after 3
years in July 2025, and expires on 1 July 2027. The lease includes
a break penalty of £5k equivalent to 3 months rent.
Right-of-use
Assets
|
Land and
buildings
£'000
|
Restoration
costs
£'000
|
Leasehold
improvements
£'000
|
Motor
vehicles
£'000
|
Total
£'000
|
|
|
|
|
|
|
At 1 October 2021
|
2,154
|
144
|
248
|
-
|
2,546
|
Additions
|
-
|
-
|
23
|
-
|
23
|
Amortisation
|
(324)
|
(22)
|
(39)
|
-
|
(385)
|
At 30 September
2022
|
1,830
|
122
|
232
|
-
|
2,184
|
|
|
|
|
|
|
Acquired through
business combinations
|
214
|
-
|
-
|
117
|
331
|
Additions
|
-
|
-
|
52
|
-
|
52
|
Amortisation
|
(351)
|
(22)
|
(44)
|
(18)
|
(435)
|
At 30
September 2023
|
1,693
|
100
|
240
|
99
|
2,132
|
Lease
liabilities
|
Land and
buildings
£'000
|
Leasehold
improvements
£'000
|
Motor
vehicles
£'000
|
Total
£'000
|
At 1 October 2021
|
2,756
|
133
|
-
|
2,889
|
Additions
|
-
|
-
|
-
|
-
|
Interest expense
|
72
|
4
|
-
|
76
|
Lease payments
|
(464)
|
(82)
|
-
|
(546)
|
At 30 September
2022
|
2,364
|
55
|
-
|
2,419
|
|
|
|
|
|
Acquired through
business combinations
|
213
|
-
|
106
|
319
|
Additions
|
-
|
-
|
-
|
-
|
Interest
expense
|
67
|
1
|
4
|
72
|
Lease
payments
|
(494)
|
(55)
|
(19)
|
(568)
|
At 30 September
2023
|
2,150
|
1
|
91
|
2,242
|
|
|
|
|
|
|
|
|
|
£'000
|
Short-term lease
expense
|
37
|
Low value lease
expense
|
20
|
Expense relating to
variable lease payments not included in
the measurement of
lease liabilities
|
-
|
Aggregate
undiscounted commitments for short-term leases
|
33
|
|
|
|
|
The maturity analysis of lease liabilities of
the Group at each reporting date are as follows:
Lease
liabilities
|
Up to 3
months
|
Between 3 and 12
months
|
Between 1 and 2
years
|
Between 2 and 5
years
|
Over 5
years
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
At 30 September
2023
|
122
|
370
|
508
|
1,242
|
-
|
At 30 September
2022
|
118
|
339
|
415
|
1,316
|
231
|
The Group acts as a lessor through the sub-let
of part of the third floor at its Bonhill Street studio, part of
its North Acton studio, and its Farnham premises. The following is
the aggregate minimum future receivables under these
leases.
|
|
2023
£'000
|
2022
£'000
|
Not later than one year
|
|
71
|
44
|
Later than one year and not later than five
years
|
|
16
|
-
|
Later than five years
|
|
-
|
-
|
Total
|
|
87
|
44
|
17
Investments
Company
|
|
Subsidiaries
£'000
|
Joint
ventures
£'000
|
Associate
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
|
At 1 October
2021
|
|
10,200
|
21
|
12
|
10,233
|
|
|
|
|
|
|
Disposal
|
|
(1,021)
|
-
|
-
|
(1,021)
|
At 30 September
2022
|
|
9,179
|
21
|
12
|
9,212
|
|
|
|
|
|
|
Additions
|
|
3,546
|
-
|
-
|
3,546
|
At 30 September
2023
|
|
12,725
|
21
|
12
|
12,758
|
|
|
|
|
|
|
Provisions
|
|
|
|
|
|
At 1 October
2021
|
|
6,943
|
-
|
-
|
6,943
|
|
|
|
|
|
|
Charge
|
|
180
|
-
|
-
|
180
|
At 30 September
2022
|
|
7,123
|
-
|
-
|
7,123
|
|
|
|
|
|
|
Charge
|
|
229
|
-
|
-
|
229
|
At 30 September
2023
|
|
7,352
|
-
|
-
|
7,352
|
|
|
|
|
|
|
Net book
value
|
|
|
|
|
|
At 1 October
2021
|
|
3,257
|
21
|
12
|
3,290
|
At 30 September
2022
|
|
2,056
|
21
|
12
|
2,089
|
At 30 September
2023
|
|
5,373
|
21
|
12
|
5,406
|
The increase in cost of £3,546k during the year
related to the acquisitions of a Torpedo Factory Group Limited
(£3,031k) and Anders + Kern U.K. Limited (£515k), see note
3.
The disposal in the prior year related to the
disposal of the investment in JRHP (note 12).
A provision for impairment of £222k has been
made to reduce the Company's investment in Torpedo Factory Group
Limited. As explained in note 3, £92k of the TFG investment relates
to additional consideration shares, which were not exercised and
expired on 20 September 2023. Management have made an impairment to
investments matching this amount. £130k of the TFG investment
relates to the fair value of share options issued as part of the
acquisition consideration of the business combination. For the
reasons detailed note 30, Management has taken the decision to
impair the investment associated with the fair value acquisition
cost represented by these share options.
A provision for impairment of £7k (2022: £180k)
was made during the year to reduce the Company's investment in
Swanke Hayden Connell Europe Limited down to the net book value of
its balance sheet.
The current net book values of the investments
in subsidiaries is £5,373k (2022: £2,056k) after charges made in
the current year, which is larger than the net assets of the
consolidated statement of financial position of £3,373k (2022:
£401k). This is primarily due to the Company's cost of investment
in the UK operations (Aukett Swanke Limited and Veretec Limited)
being higher than the Group's carrying value of Goodwill and other
intangible assets in these entities.
The net book values are supported by the value
in use calculations.
An annual impairment test is performed over cash
generating units ('CGUs') of the Group. The UK architectural
operations (Aukett Swanke Limited and Veretec Limited) are
considered to be one CGU. Torpedo Factory Group Limited along with
its subsidiaries Torpedo Factory Limited and TFG Stage
Technology Limited are considered to be one CGU.
The recoverable amount of a CGU is determined
based on value in use calculations. These calculations use pre-tax
cash flow projections based on financial budgets and forecasts
covering a five year period. Cash flows beyond the five year period
are extrapolated using long term average growth rates.
The key assumptions in the discounted cash flow
projections for the United Kingdom architectural operation
are:
· the future level
of revenue, set at a compound growth rate of 8.12% (2022: 11.30%)
over the next five years - which is based on two years of budgeted
revenue targets, with following years assuming annualised inflation
of earnings (and costs) using a CPI assumption of 4.20% based on
the Nov-23 annualise UK CPI index.
· long term growth
rate - which has been assumed to be 1.7% (2022: 1.5%) per annum
based on the average historical growth in gross domestic product in
the United Kingdom over the past fifty years; and
· the discount
rate - which is the UK segment's pre-tax weighted average cost of
capital and has been assessed at 18.13% (2022: 18.32%).
Based on the discounted cash flow projections,
the recoverable amount of the UK CGU is estimated to exceed
carrying values by £6,498k (437%). An 8.4% fall in all future
forecast revenues (applied as a smooth reduction to
the compound growth rate noted above) without a
corresponding reduction in costs in the UK CGU, or an increase in
the discount rate to over 86%, would result in carrying amounts
exceeding their recoverable amount. A decrease in the effective
compound growth rate of revenue to 5.98% instead of the 8.12% noted
above, without a corresponding reduction in costs in the UK CGU,
would result in carrying amounts exceeding their recoverable
amount. Management believes that the carrying value of the
investment remains recoverable despite this sensitivity given the
conservative nature of the underlying forecasts
prepared.
The same assumptions on CPI, the long term
growth rate and the discount rate were also applied for the reviews
of the TFG and A+K operations.
· For Anders +
Kern the future level of revenue, set at a compound growth rate of
9.49% (2022: N/A) over the next five years - is based on two years
of budgeted revenue targets, with following years assuming
annualised inflation of earnings (and costs) using a CPI assumption
of 4.20% based on the Nov-23 annualised UK CPI index.
Based on the discounted cash flow projections,
the recoverable amount of the A+K CGU is estimated to exceed
carrying values by £1,253k (243%). A 17.3% fall in all future
forecast revenues (applied as a smooth reduction to
the compound growth rate noted above) without a
corresponding reduction in costs in the A+K CGU, or an increase in
the discount rate to over 50%, would result in carrying amounts
exceeding their recoverable amount. A decrease in the effective
compound growth rate of revenue to 5.42% instead of the 9.49% noted
above, without a corresponding reduction in costs in the A+K CGU,
would result in carrying amounts exceeding their recoverable
amount. Management believes that the carrying value of the
investment remains recoverable despite this sensitivity given the
conservative nature of the underlying forecasts
prepared.
· For Torpedo
Factory Group the future level of revenue, set at a compound growth
rate of 4.51% (2022: N/A%) over the next five years - is based on
two years of budgeted revenue targets, with following years
assuming annualised inflation of earnings (and costs) using a CPI
assumption of 4.20% based on the Nov-23 annualise UK CPI
index.
Based on the discounted cash flow projections,
the recoverable amount of the TFG CGU is estimated to exceed
carrying values by £2,832k (101%). A 13.0% fall in all future
forecast revenues (applied as a smooth reduction to
the compound growth rate noted above) without a
corresponding reduction in costs in the TFG CGU would result in
carrying amounts exceeding their recoverable amount. The base model
is largely insensitive to discount rates as it assumes the CGU is
profitable, with an assumption of a sale of the freehold property
at the balance sheet carrying value which covers the investment
carrying value. A decrease in the effective compound growth rate of
revenue to 1.64% instead of the 4.51% noted above, without a
corresponding reduction in costs in the TFG CGU, would result in
carrying amounts exceeding their recoverable amount. Management
believes that the carrying value of the investment remains
recoverable despite this sensitivity given the conservative nature
of the underlying forecasts prepared.
Subsidiary
operations
The following are the subsidiary undertakings at
30 September 2023:
Name
|
Country
of
incorporation and
registered office address
(see table
below)
|
Proportion
of ordinary equity
held
|
Nature of business
|
|
|
2023
|
2022
|
|
Subsidiaries
|
|
|
|
|
Aukett Swanke
Limited
|
(A)
|
100%
|
100%
|
Architecture &
design
|
Aukett Fitzroy
Robinson International Limited
|
(A)
|
100%
|
100%
|
Architecture &
design
|
Veretec
Limited
|
(A)
|
100%
|
100%
|
Architecture &
design
|
Swanke Hayden Connell
International Limited
|
(A)
|
100%
|
100%
|
Architecture &
design
|
Aukett Swanke
Mimarlik AS (formerly Swanke Hayden Connell Mimarlik AS)
|
(B)
|
100%
|
100%
|
Architecture &
design
|
Shankland Cox
Limited
|
(A)
|
100%
|
100%
|
Architecture &
Engineering
|
Aukett Swanke
Architectural Design Limited
|
(A)
|
100%
|
100%
|
Architecture &
design
|
Anders + Kern U.K.
Limited
|
(A)
|
100%
|
0%
|
Distribution and
installation of workplace technology
|
Torpedo Factory Group
Limited
|
(C)
|
100%
|
0%
|
Holding
company
|
Torpedo Factory
Limited
|
(C)
|
100%
|
0%
|
Design, supply and
installation of audio visual systems
|
TFG Stage Technology
Limited
|
(C)
|
100%
|
0%
|
Design, supply and
installation of stage technology, stage engineering and associated
audio visual systems
|
Swanke Hayden Connell
Europe Limited
|
(A)
|
100%
|
100%
|
Non-trading
|
Fitzroy Robinson
Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Swanke
Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Aukett Fitzroy
Robinson Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Thomas Nugent
Architects Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Aukett Fitzroy
Robinson Europe Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Aukett
Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Aukett (UK)
Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Aukett Group
Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Fitzroy Robinson West
& Midlands Limited
|
(A)
|
100%
|
100%
|
Dormant
|
Foresight Audio
Visual Limited
|
(C)
|
100%
|
0%
|
Dormant
|
Pinnerton Video
Systems Limited
|
(C)
|
100%
|
0%
|
Dormant
|
Orion Audio Visual
Limited
|
(C)
|
100%
|
0%
|
Dormant
|
Aukett Fitzroy Robinson International Limited is
incorporated in England & Wales. The entity operated
principally through its Middle East branch which was registered in
the Abu Dhabi emirate of the United Arab Emirates. The branch
licence expired and was cancelled in July 2020, with new work
engaged through Aukett Swanke Architectural Design
Limited.
Aukett Swanke Architectural Design Limited is
incorporated in England & Wales, but operates principally in
the United Arab Emirates. The trade licence expired in March 2021
and the operation is no longer undertaking new work.
Shankland Cox Limited is incorporated in England
& Wales, but operates principally through its Middle East
branches registered in emirates of the United Arab Emirates
including Abu Dhabi, Dubai, and Al Ain. These licenses expired in
January and April 2022, with ongoing projects being reassigned to
JRHP prior to the sale of JRHP.
The UAE domiciled branches are consolidated into
the Group principally based on profit sharing agreements in
place.
Interest in associate and joint
ventures
Set out below are the associate and joint
ventures of the Group as at 30 September 2023. The entities listed
below have share capital consisting solely of ordinary shares, held
directly by the Group. The country of incorporation is also their
principal place of business, and the proportion of ownership
interest is the same as the proportion of voting rights
held.
Name of entity
|
Country
of
incorporation and
registered office address
(see
below)
|
Proportion
of ordinary equity
held
|
Nature of
relationship
|
Measure-ment
method
|
|
|
2023
|
2022
|
|
|
Aukett + Heese
Frankfurt GmbH
|
(D)
|
50%
|
50%
|
Joint venture
|
Equity
|
Aukett + Heese GmbH
|
(E)
|
25%
|
25%
|
Associate
|
Equity
|
All joint venture and associate entities provide
architectural and design services. There are no contingent
liabilities or commitments in relation to the joint ventures or
associates.
Country of incorporation and
registered office addresses
Ref
|
Country of Incorporation
|
Registered office address
|
(A)
|
England & Wales
|
10 Bonhill Street, London, EC2A 4PE,
United Kingdom
|
(B)
|
Turkey
|
Alkaranfil Sk. No:8 Levent, 34330,
Istanbul, Turkey
|
(C)
|
England & Wales
|
The Old Torpedo Factory, St
Leonard's Road, London, NW10 6ST, United Kingdom
|
(D)
|
Germany
|
Gutleutstrasse 163, 60327 Frankfurt am Main,
Germany
|
(E)
|
Germany
|
Budapester Strasse 43, 10787 Berlin,
Germany
|
18 Investment
in associate
As disclosed in note 17, the Group owns 25% of
Aukett + Heese GmbH which is based in Berlin, Germany. The table
below provides summarised financial information for Aukett + Heese
GmbH as it is material to the Group. The information disclosed
reflects Aukett + Heese GmbH's relevant financial statements and
not the Group's share of those amounts.
Summarised
balance sheet
|
|
2023
£'000
|
2022
£'000
|
Assets
|
|
|
|
Non current assets
|
|
213
|
278
|
Current assets
|
|
7,883
|
6,229
|
Total assets
|
|
8.096
|
6,507
|
|
|
|
|
Liabilities
|
|
|
|
Current liabilities
|
|
(4.953)
|
(3,465)
|
Total liabilities
|
|
(4,953)
|
(3,465)
|
|
|
|
|
Net assets
|
|
3,143
|
3,042
|
Reconciliation to
carrying amounts:
|
|
2023
£'000
|
2022
£'000
|
Opening net assets at 1 October
|
|
3,041
|
2,347
|
Profit for the period
|
|
1,194
|
1,139
|
Other comprehensive income
|
|
(46)
|
86
|
Dividends paid
|
|
(1,046)
|
(531)
|
Closing net assets
|
|
3,143
|
3,041
|
|
|
|
|
Group's share in %
|
|
25%
|
25%
|
Group's share in £'000
|
|
786
|
760
|
Carrying amount
|
|
786
|
760
|
|
|
|
|
Summarised statement of comprehensive
income
|
|
2023
£'000
|
2022
£'000
|
Revenue
|
|
16,460
|
12,198
|
Sub consultant costs
|
|
(5,216)
|
(2,861)
|
Revenue less sub consultant costs
|
|
11,244
|
9,337
|
|
|
|
|
Operating costs
|
|
(9,521)
|
(7,708)
|
Profit before tax
|
|
1,723
|
1,629
|
|
|
|
|
Taxation
|
|
(529)
|
(490)
|
Profit for the period from continuing
operations
|
|
1,194
|
1,139
|
Other comprehensive income
|
|
(46)
|
86
|
Total comprehensive
income
|
|
1,148
|
1,225
|
The Group received dividends of £248,000 after
deduction of German withholding taxes (2022: £126,000) from Aukett
+ Heese GmbH. The principal risks and uncertainties associated with
Aukett + Heese GmbH are the same as those detailed within the
Group's Strategic Report.
19 Investments in
joint
ventures
Frankfurt
As disclosed in note 17, the Group owns 50% of
Aukett + Heese Frankfurt GmbH which is based in Frankfurt,
Germany.
|
|
|
£'000
|
At 1 October 2021
|
|
|
201
|
Share of profits
|
|
|
40
|
Dividends paid
|
|
|
-
|
Exchange differences
|
|
|
6
|
At 30 September 2022
|
|
|
247
|
|
|
|
|
Share of profits
|
|
|
42
|
Dividends paid
|
|
|
-
|
Exchange differences
|
|
|
(4)
|
At 30 September 2023
|
|
|
285
|
The Group received dividends of £nil after
deduction of German withholding taxes (2022: £nil) from Aukett +
Heese Frankfurt GmbH. The following amounts represent the Group's
50% share of the assets and liabilities, and revenue and expenses
of Aukett + Heese Frankfurt GmbH.
|
|
2023
£'000
|
2022
£'000
|
Assets
|
|
|
|
Non current assets
|
|
4
|
11
|
Current assets
|
|
371
|
369
|
Total assets
|
|
375
|
380
|
|
|
|
|
Liabilities
|
|
|
|
Current liabilities
|
|
(90)
|
(133)
|
Total liabilities
|
|
(90)
|
(133)
|
|
|
|
|
Net assets
|
|
285
|
247
|
|
|
2023
£'000
|
2022
£'000
|
Revenue
|
|
832
|
824
|
Sub consultant costs
|
|
(272)
|
(271)
|
Revenue less sub consultant costs
|
|
560
|
553
|
|
|
|
|
Operating costs
|
|
(498)
|
(494)
|
Profit before tax
|
|
62
|
59
|
|
|
|
|
Taxation
|
|
(20)
|
(19)
|
Profit after tax
|
|
42
|
40
|
The principal risks and uncertainties associated
with Aukett + Heese Frankfurt GmbH are the same as those detailed
within the Group's Strategic Report.
Prague
The Group owned 50% of Aukett sro which is based
in Prague, Czech Republic. The final liquidation of this entity was
completed during the prior year and a final distribution
received.
|
|
|
£'000
|
At 1 October 2021
|
|
|
8
|
Share of losses
|
|
|
(1)
|
Liquidation dividend distribution
paid
|
|
|
(7)
|
Exchange differences
|
|
|
-
|
At 30 September 2022 and at
30 September 2023
|
|
|
-
|
The following amounts represent the Group's 50%
share of the assets and liabilities, and revenue and expenses of
Aukett sro.
|
|
2023
£'000
|
2022
£'000
|
Assets
|
|
|
|
Current assets
|
|
-
|
-
|
Total assets
|
|
-
|
-
|
|
|
|
|
Liabilities
|
|
|
|
Current liabilities
|
|
-
|
-
|
Total liabilities
|
|
-
|
-
|
|
|
|
|
Net assets
|
|
-
|
-
|
|
|
2023
£'000
|
2022
£'000
|
Revenue
|
|
-
|
-
|
Sub consultant costs
|
|
-
|
-
|
Revenue less sub consultant costs
|
|
-
|
-
|
|
|
|
|
Operating costs
|
|
-
|
(1)
|
Loss before tax
|
|
-
|
(1)
|
|
|
|
|
Taxation
|
|
-
|
-
|
Loss after tax
|
|
-
|
(1)
|
20 Loans and other
financial assets
Group
|
Listed
investments
£'000
|
Unlisted
investments
£'000
|
Total
£'000
|
Cost or valuation
|
|
|
|
At 1 October 2022
|
-
|
-
|
-
|
Acquisition of subsidiary (note 3)
|
119
|
50
|
169
|
Additions
|
-
|
-
|
-
|
Disposals
|
-
|
-
|
-
|
Revaluations
|
(30)
|
(50)
|
(80)
|
At 30 September 2023
|
89
|
-
|
89
|
21
Inventories
Group
|
|
2023
£'000
|
2022
£'000
|
Goods for resale
|
|
372
|
-
|
The cost of inventories recognised as an expense
within cost of sales amounted to £nil (2022: £nil) in relation to
obsolete stock.
22 Trade and other
receivables
Group
|
|
2023
£'000
|
2022
£'000
|
Amounts due
after more than one year
|
|
|
|
Other financial assets at amortised
cost
|
|
100
|
184
|
Total amounts due after more than one
year
|
|
100
|
184
|
|
|
|
|
Amounts due
within one year
|
|
|
|
Gross trade receivables
|
|
3,053
|
2,514
|
Impairment allowances
|
|
(167)
|
(199)
|
Net trade receivables
|
|
2,886
|
2,315
|
Other financial assets at amortised
cost
|
|
289
|
316
|
Amounts owed by associates and joint
ventures
|
|
-
|
-
|
Corporate tax receivable
|
|
-
|
-
|
Other current assets
|
|
672
|
478
|
Total amounts due within one year
|
|
3,847
|
3,109
|
|
|
|
|
Total
|
|
3,947
|
3,293
|
Company
|
|
2023
£'000
|
2022
£'000
|
Amounts due
after more than one year
|
|
|
|
Other financial assets at amortised
cost
|
|
100
|
184
|
Total amounts due after more than one
year
|
|
100
|
184
|
|
|
|
|
Amounts due
within one year
|
|
|
|
Trade receivables
|
|
11
|
24
|
Amounts owed by subsidiaries
|
|
111
|
163
|
Amounts owed by associate and joint
ventures
|
|
-
|
-
|
Other financial assets at amortised
cost
|
|
34
|
46
|
Other current assets
|
|
12
|
17
|
Total amounts due within one year
|
|
168
|
250
|
|
|
|
|
Total
|
|
268
|
434
|
The amounts owed by subsidiaries were secured in
January 2013 by debentures over all the assets of the relevant
subsidiaries. These debentures rank after the debentures securing
the bank loan and overdraft.
During the year, the Company made provisions
totalling £13k (2022: £298k) against amounts owed by subsidiaries.
These are amounts owed by Aukett Fitzroy Robinson International
Limited, Aukett Swanke Architectural Design Limited and SCL.
Following the Group's decision to restructure the UAE business
either freezing or allowing trade licenses in these companies to
expire, Management took the decision to make a provision against
amounts owed by these companies to the Group.
Impairment
allowances
The Group applies the IFRS 9 simplified approach
to measuring expected credit losses which uses a lifetime expected
loss allowance for all trade receivables and contract
assets.
To measure the expected credit losses, trade
receivables and contract assets have been grouped based on shared
credit risk characteristics and the days past due. The contract
assets relate to unbilled work in progress and project retentions,
and have substantially the same risk characteristics as the trade
receivables for the same types of contracts. The Group has
therefore concluded that the expected loss rates for trade
receivables are a reasonable approximation of the loss rates for
the contract assets.
The Group engages with clients who are
creditworthy, liquid developers. Management identified that the
loss allowances should be calculated and applied separately based
on geographic segments of the Group, and more specifically to each
country in which the Group has operations. Whilst the specific
terms each contract the Group engages in may be different, certain
common characteristics can be applied.
Provisions on bad and doubtful debts in the UK
architecture and Turkey have been immaterial in the historical
period reviewed in order to establish the expected loss rate at 30
September 2023. In the UK the Group generally builds up advances
for contract work recognised as a credit to the balance sheet which
reduces the impact of potential bad debts. Amounts due for contract
work not yet billed are generally not material. No loss allowance
provision has been made for trade receivables and contracts assets
owed to Group entities operating in these countries.
For Torpedo Factory Ltd, TFG Stage Technology
Ltd and A+K, provisions on bad and doubtful debts have been
immaterial in the period post acquisition, and in the historical
pre-acquisition period reviewed. Standard payment
terms for all companies are 30 days for smaller works completed. It
is usual on larger projects to agree in advance with the client at
the start of the project a monthly billing schedule which generally
leads to relatively low levels of contracts assets (and
consequentially higher levels of contract liabilities). These
larger projects tend to be 30 days although certain JCT contracts
may extend to 60 day terms. Service Contracts as standard are
billed annually in advance for a 12 month period. No loss allowance
provision has been made for trade receivables and contracts assets
owed to these Group entities.
Amounts due for contract work in the Middle East
segment have been material in prior years, with contracts in the
Middle East often billed in arrears. However, the Middle East
operations of the Group are currently not undertaking new work and
are not expected to trade in the future. No loss allowance has been
made as at 30 September 2023. The balance of contract assets as at
30 September 2023 was AED Nil, and the closing balance of trade
receivables balance comprised 1 outstanding immaterial
debtor.
The total impairment allowance is down £32k
compared to the prior year, primarily due to the write-off of old
provisions and low amounts of new provisions required in the year.
Impairment allowances as a percentage of gross trade receivables
has therefore decreased to 5.0% (2022: 7.9%).
The comparative loss allowance for the Middle
East operating segment as at 30 September 2022 was:
30 September 2022
|
Current
|
1-30 days past due
|
More than 30 days past
due
|
More than 60 days past
due
|
More than 90 days past
due
|
Total
|
Expected loss rate (%)
|
2%
|
2%
|
4%
|
9%
|
12%
|
|
Gross carrying amount
(£'000)
|
27
|
-
|
-
|
-
|
34
|
61
|
Loss allowance (£'000)
through CSOFP
|
-
|
-
|
-
|
-
|
4
|
4
|
The loss allowance for the Middle East operating
segment as at 30 September 2023 was determined as follows for both
trade receivables and contract assets:
The loss allowance was initially calculated in
United Arab Emirate Dirhams (AED) being the functional currency of
the Group entities in the Middle East operating segment. On
conversion to GBP in the Group consolidation, the carried forward
loss allowance is converted at the balance sheet rate, whereas the
movement in the loss allowance in the year is converted at the
average rate in the statement of comprehensive income. A foreign
exchange difference of £nil arises which is taken through the
foreign currency translation reserve.
|
|
|
|
|
|
Contract
assets
£'000
|
Trade
receivables
£'000
|
Opening loss allowance provision as at 1 October
2022
|
|
-
|
4
|
Loss allowance provision
|
|
-
|
(4)
|
|
|
|
|
Amounts restated through opening Foreign Currency
translation reserve
|
|
-
|
-
|
|
|
|
|
Loss allowance
calculated based on ECL loss matrices
|
|
-
|
-
|
|
|
|
|
Additional provisions identified on a case by case
basis
|
|
-
|
167
|
Total loss allowance
as at 30 September 2023 - calculated under IFRS 9
|
|
-
|
167
|
|
|
|
|
|
The loss allowances decreased by £4k to nil for
trade receivables and remained unchanged at £nil for contract
assets during the year to 30 September 2023.
A further allowance for impairment of trade
receivables and contract assets is established on a
case-by-case basis amounting to £167k at 30 September 2023
and £195k at 30 September 2022 when there are
indicators suggesting that the specific debtor balance in
question has experienced a significant deterioration in credit
worthiness. Known significant financial difficulties of the client
and lengthy delinquency in receipt of payments are considered
indicators that a trade receivable may be impaired. Where a trade
receivable or contract asset is considered impaired the carrying
amount is reduced using an allowance and the amount of the loss is
recognised in the income statement within other operating
expenses.
The movement on
impairment allowances for trade receivables was as
follows:
|
|
|
|
£'000
|
At 1 October 2021
|
|
|
|
272
|
Loss allowance provision
|
|
|
|
(38)
|
Disposal of JRHP
|
|
|
|
(32)
|
Charged to the income statement based on
additional case by case provisions
|
|
|
|
133
|
Allowance utilised
|
|
|
|
(162)
|
Exchange differences
|
|
|
|
26
|
At 30 September
2022
|
|
|
|
199
|
|
|
|
|
|
Loss allowance provision
|
|
|
|
(4)
|
Charged to the income statement based on
additional case by case provisions
|
|
|
|
14
|
Allowance written-off
|
|
|
|
(29)
|
Exchange differences
|
|
|
|
(13)
|
At 30 September 2023
|
|
|
|
167
|
23 Trade and other
payables
Group
|
|
2023
£'000
|
2022
£'000
|
Amounts due
after more than one year
|
|
|
|
Amounts owed to associate and joint
venture
|
|
87
|
44
|
Total amounts due after more than one
year
|
|
87
|
44
|
|
|
|
|
Amounts due
within one year
|
|
|
|
Trade payables
|
|
1,808
|
1,354
|
Other taxation and social security
|
|
1,086
|
515
|
Other payables
|
|
118
|
101
|
Accruals
|
|
1,577
|
1,199
|
Total amounts due within one year
|
|
4,589
|
3,169
|
|
|
|
|
Total
|
|
4,676
|
3,213
|
Company
|
|
2023
£'000
|
2022
£'000
|
Amounts due
after more than one year
|
|
|
|
Amounts owed to associate and joint
venture
|
|
87
|
44
|
Total amounts due after more than one
year
|
|
87
|
44
|
|
|
|
|
Amounts due
within one year
|
|
|
|
Trade payables
|
|
117
|
58
|
Amounts owed to subsidiaries
|
|
2,082
|
1,212
|
Other taxation and social security
|
|
45
|
4
|
Other payables
|
|
19
|
28
|
Accruals
|
|
293
|
292
|
Total amounts due within one year
|
|
2,556
|
1,594
|
|
|
|
|
Total
|
|
2,643
|
1,638
|
See note 38 for further details of the amounts
due to subsidiaries.
24
Borrowings
Group
|
|
2023
£'000
|
2022
£'000
|
Secured bank overdrafts
|
|
122
|
232
|
Mortgage
|
|
1,411
|
-
|
Secured bank loan (NatWest)
|
|
992
|
-
|
Secured bank loan (Coutts)
|
|
167
|
417
|
Total borrowings
|
|
2,692
|
649
|
|
|
|
|
|
|
|
|
Amounts due for settlement within 12
months
|
|
2,050
|
482
|
Current liability
|
|
2,050
|
482
|
|
|
|
|
Amounts due for settlement between one and two
years
|
|
350
|
167
|
Amounts due for settlement between two and five
years
|
|
292
|
-
|
Non current liability
|
|
642
|
167
|
|
|
|
|
Total borrowings
|
|
2,692
|
649
|
Company
|
|
2023
£'000
|
2022
£'000
|
Secured bank loan
|
|
167
|
417
|
Total borrowings
|
|
167
|
417
|
|
|
|
|
|
|
|
|
Instalments due within 12 months
|
|
167
|
250
|
Current liability
|
|
167
|
250
|
|
|
|
|
Instalments due between one and two
years
|
|
-
|
167
|
Instalments due between two and five
years
|
|
-
|
-
|
Non current liability
|
|
167
|
167
|
|
|
|
|
Total borrowings
|
|
167
|
417
|
The bank loan and overdraft are secured by
debentures over all the assets of the Company and certain of its
United Kingdom subsidiaries. The bank loan and overdraft carry
interest at 4.05% (loan) and 3% (overdraft) above the Coutts Base
rate for the relevant currency.
The mortgage and the bank loan (NatWest) are
secured by way of a first legal charge over freehold property, a
debenture and cross guarantee from Torpedo Factory Group Limited,
Torpedo Factory Limited and TFG Stage Technology Limited. The bank
loan initially drawn at £1.75m is being repaid at £29k per month.
The loan is at a fixed rate of interest of 3.66%pa.
The mortgage initially drawn in 2018 at £1.73m
with a duration of 5 years was previously extended for a year, and
after the year end expired in February 2024, and is therefore
wholly shown due for settlement within 12 months. The mortgage
carried interest at base rate + 1.93%pa. The mortgage has recently
been extended for a further 12 month period to February 2025 with a
variable rate of interest of base rate + 5.00%pa.
25 Analysis of net
deficit
Group
|
|
2023
£'000
|
2022
£'000
|
Cash at bank and in hand
|
|
522
|
28
|
Secured bank overdrafts (note 24)
|
|
(122)
|
(232)
|
Net cash included in assets held for sale (note
28)
|
|
30
|
-
|
Cash and cash equivalents
|
|
430
|
(204)
|
|
|
|
|
Mortgage (note 24)
|
|
(1,411)
|
-
|
Secured bank loan (note 24)
|
|
(992)
|
-
|
Secured bank loan (note 24)
|
|
(167)
|
(417)
|
Net deficit
|
|
(2,140)
|
(621)
|
26 Deferred
tax
Group
|
Freehold property
revaluation
|
Tax
depreciation
on plant and
equipment
£'000
|
Trading
losses
£'000
|
Other
temporary
differences
£'000
|
Total
£'000
|
At 1 October 2021
|
-
|
33
|
230
|
(62)
|
201
|
Income statement
|
-
|
4
|
42
|
(1)
|
45
|
Exchange differences
|
-
|
1
|
1
|
-
|
2
|
At 30 September 2022
|
-
|
38
|
273
|
(63)
|
248
|
|
|
|
|
|
|
Acquired through
business combinations
|
(157)
|
(10)
|
144
|
18
|
(5)
|
Income statement
|
-
|
6
|
198
|
33
|
237
|
Revaluation reserve
|
(15)
|
-
|
-
|
-
|
(15)
|
Exchange differences
|
-
|
-
|
-
|
(1)
|
(1)
|
At 30 September 2023
|
(172)
|
34
|
615
|
(13)
|
464
|
Company
|
|
Tax
depreciation
on plant and
equipment
£'000
|
Trading
losses
£'000
|
Other
temporary
differences
£'000
|
Total
£'000
|
At 1 October 2021
|
|
(2)
|
-
|
-
|
(2)
|
Income statement
|
|
1
|
-
|
-
|
1
|
At 30 September 2022
|
|
(1)
|
-
|
-
|
(1)
|
|
|
|
|
|
|
Income statement
|
|
-
|
204
|
-
|
204
|
At 30 September 2023
|
|
(1)
|
204
|
-
|
203
|
Group
|
|
2023
£'000
|
2022
£'000
|
Deferred tax assets
|
|
625
|
281
|
Deferred tax liabilities
|
|
(161)
|
(33)
|
Net deferred tax balance
|
|
464
|
248
|
Company
|
|
2023
£'000
|
2022
£'000
|
Deferred tax assets
|
|
203
|
-
|
Deferred tax liabilities
|
|
-
|
(1)
|
Net deferred tax balance
|
|
203
|
(1)
|
Deferred income tax assets are recognised for
tax losses carried forward to the extent that the realisation of
the related tax benefit through future taxable profits is
probable.
The Group also did not recognise deferred income
tax in respect of taxable losses carried forward against future
taxable income of certain of its subsidiaries which are
incorporated in the UK but operate wholly through permanent
establishments in the Middle East and future profits are therefore
anticipated to be non-taxable.
27
Provisions
Group
|
|
Property
lease
provision
£'000
|
Employee
benefit
obligations
£'000
|
Total
£'000
|
At 1 October 2021
|
|
210
|
622
|
832
|
|
|
|
|
|
Utilised
|
|
-
|
(296)
|
(296)
|
Charged to the income
statement
|
|
-
|
78
|
78
|
On disposal of subsidiary
|
|
-
|
(368)
|
(368)
|
Exchange differences
|
|
-
|
3
|
3
|
At 30 September 2022
|
|
210
|
39
|
249
|
|
|
|
|
|
Utilised
|
|
-
|
(12)
|
(12)
|
Charged to the income
statement
|
|
-
|
2
|
2
|
Reclassified as
Liabilities directly associated with assets in Disposal groups
classified as held for sale
|
|
|
(17)
|
(17)
|
Exchange differences
|
|
-
|
(12)
|
(12)
|
At 30 September 2023
|
|
210
|
-
|
210
|
Property lease
provision
The provision arose from lease obligations in
respect of the Company's leased London
premises.
There are uncertainties around the provision due
to the fact that costs may increase over the period to maturity and
the eventual outturn will be dependent on the level of negotiation
over settlement of proposals with the Company's
landlord.
The provision payable in four years reflects the
future estimated cost of work to be performed.
The effect of time value of money is not
considered material, having been assessed by Management as a risk
free rate of 10 year UK government bonds.
Employee
benefit obligations
The Group's Middle East subsidiaries are
required to pay termination indemnities to each employee who
completes one year of service as stipulated by UAE labour laws. The
applicable labour laws currently require a percentage of final
salary to be paid upon resignation or termination. The percentage
is determined by reference to the number of years of continuous
employment and cannot exceed two years' salary.
As at 30 September 2022 and 30 September 2023
the Group no longer employed any staff within its Middle East
subsidiaries. The Employee benefit obligation provision
relating to Middle East subsidiaries as at 30 September 2023 is
therefore £nil (2022: £nil).
The Group's Turkish subsidiary is required to
pay termination indemnities to each employee who completes one year
of service and whose employment is terminated upon causes that
qualify the employee to receive termination indemnity. The
liability has been measured in line with IAS 19 and is funded from
working capital.
28 Assets and
liabilities classified as held for sale
|
|
2023
£'000
|
|
|
|
Non-current assets held for sale (i)
|
|
3,080
|
Current assets held for sale (ii)
|
|
128
|
Liabilities held for sale (ii)
|
|
(148)
|
Total assets held for sale
|
|
3,060
|
(i) Freehold Property
Prior to the year end, the board decided to
market the freehold property of The Old Torpedo Factory in West
London as the property is larger than is needed for the Group.
Commercial property agents were instructed in October 2023 and the
property was valued in July 2023 by a third party firm of surveyors
at £3.08m.
(ii) Aukett Swanke Mimarlik AS (formerly Swanke
Hayden Connell Mimarlik AS)
Prior to the year end, the board began
discussions with the directors of Aukett Swanke Mimarlik AS
regarding a sale of the subsidiary to local management. The sale
was concluded on 27 December 2023 for a nominal sum.
The following major classes of assets and
liabilities relating to Aukett Swanke Mimarlik AS have been
classified as held for sale in the consolidated statement of
financial position as at 30 September 2023:
|
|
2023
£'000
|
Trade and other receivables
|
|
65
|
Contract assets
|
|
33
|
Net cash
|
|
30
|
Assets held for sale
|
|
128
|
|
|
|
Trade and other payables
|
|
(100)
|
Contract liabilities
|
|
(31)
|
Provisions
|
|
(17)
|
Liabilities held for sale
|
|
(148)
|
|
|
|
Total net liabilities
|
|
(20)
|
29 Share
capital
Group and
Company
|
2023
£'000
|
2022
£'000
|
Allocated, called up and fully paid
|
|
|
275,355,938 (2022: 165,213,652) ordinary shares
of 1p each
|
2,754
|
1,652
|
|
Number
|
At 1 October 2021
|
165,213,652
|
No changes
|
-
|
At 30 September 2022
|
165,213,652
|
Issue for acquisition of subsidiary (note
3)
|
110,142,286
|
At 30 September 2023
|
275,355,938
|
The Company's issued ordinary share capital
comprises a single class of ordinary share. Each share carries the
right to one vote at general meetings of the Company.
The objectives, policies and processes for
managing capital are outlined in the strategic report.
After the year end, the acquisition of TR
Control Solutions Limited resulted in an increase in the share
capital of 17,800,000 new ordinary shares of 1p, as disclosed in
note 39.
After the year end, in March 2024, the Group
announced a share subscription raising an aggregate up to £425,000
through the issue and allotment of a total of up to 42,500,000 new
ordinary shares of 1p, as disclosed in note 39.
30 Share
options
The Company has granted options over its
Ordinary Shares to Group employees as follows:
|
At 1
October
2022
|
Granted
|
Lapsed
|
At 30
September
2023
|
Exercise
price
|
Earliest
exercisable
|
Latest
exercisable
|
Granted
|
Number
|
Number
|
Number
|
Number
|
Pence
|
date
|
date
|
|
|
|
|
|
|
|
|
6 March
2017
|
500,000
|
-
|
(500,000)
|
-
|
4.25
|
6 March
2019
|
6 March
2023
|
24 Aug
2020
|
1,000,000
|
-
|
-
|
1,000,000
|
3.60
|
24 Aug
2022
|
24 Aug
2026
|
29 Jun
2021
|
1,000,000
|
-
|
-
|
1,000,000
|
1.60
|
29 Jun
2023
|
29 Jun
2027
|
20 Mar
2023
|
-
|
8,400,000
|
-
|
8,400,000
|
1.00
|
20 Mar
2025
|
20 Mar
2029
|
Total
|
2,500,000
|
8,400,000
|
(500,000)
|
10,400,000
|
|
|
|
The 500,000 share options granted on 6 March
2017 related to Beverley Wright, a former Director of the Company,
lapsed on 6 March 2023.
The 1,000,000 share options granted on 24 August
2020, and the 1,000,000 share options granted on 29 June 2021
relate to Antony Barkwith, a current Director of the Company. These
share options vested after 2 years' service and are exercisable
between 2 and 6 years after grant. The fair value of these options
is not considered to be material.
The 8,400,000 share options granted on 20 March
2023 as part consideration for the acquisition of Torpedo Factory
Group (note 3) are i) 3,700,000 to Freddie Jenner, a current
Director of the Company; ii) 4,700,000 to Jason Brameld a current
employee of the Company. These share options vest after 2 years'
service and are exercisable between 2 and 6 years after
grant.
The 8,400,000 options were initially valued at
£130k based on a fair value of 1.55p per share using the closing
price of Aukett Swanke Group Plc shares on 1 March 2023 being
2.55p, and recognised in the total acquisition cost of the business
combination (note 3). As at the 30 September 2023 the closing share
price of Aukett Swanke Group Plc was 1.825p, and following a
subsequent reduction in share price post year end Management took
the decision to impair the goodwill associated with the fair value
acquisition cost represented by these share options.
In December 2023, all of the 10,400,000 share
options were surrendered by the respective recipients, replaced by
the new options under a Company Share Option Plan. This is further
detailed in note 39.
Further details of transactions with related
parties can be found in note 38.
31 Cash generated
from operations
Group
|
|
2023
£'000
|
2022
£'000
|
Loss before tax
|
|
(341)
|
(2,327)
|
Finance income
|
|
(9)
|
-
|
Finance costs
|
|
255
|
95
|
Share of results of associate and joint
ventures
|
|
(341)
|
(327)
|
Intangible amortisation
|
|
31
|
28
|
Intangible impairment
|
|
-
|
-
|
Depreciation
|
|
92
|
97
|
Goodwill
impairment
|
|
-
|
1,752
|
Amortisation of
right-of-use assets
|
|
435
|
385
|
Loss on disposal of
property, plant & equipment
|
|
52
|
-
|
Decrease in trade and other
receivables
|
|
1,405
|
594
|
Decrease in inventories
|
|
61
|
-
|
Decrease in trade and other payables
|
|
(617)
|
(815)
|
Change in provisions
|
|
(10)
|
(586)
|
Unrealised foreign exchange
differences
|
|
-
|
-
|
Net cash generated from/(expended by)
operations
|
|
1,013
|
(1,104)
|
Company
|
|
2023
£'000
|
2022
£'000
|
Loss before income tax
|
|
(876)
|
(783)
|
Dividends receivable
|
|
(248)
|
(133)
|
Finance costs
|
|
24
|
9
|
Depreciation
|
|
5
|
4
|
Provision on investments
|
|
7
|
180
|
Loss on disposal of fixed assets
|
|
1
|
-
|
Loss on disposal of subsidiary
|
|
-
|
418
|
Write off of amounts owed by subsidiary on
disposal
|
|
-
|
(479)
|
Deferred consideration on disposal
|
|
-
|
163
|
Decrease in trade and other
receivables
|
|
134
|
20
|
Increased/(decrease) in trade and other
payables
|
|
1,005
|
(112)
|
Unrealised foreign exchange
differences
|
|
-
|
(9)
|
Net cash generated from/expended by
operations
|
|
52
|
(722)
|
Changes in
liabilities arising from financing activities including changes
arising from cash flows and non-cash changes
Group
|
Non- current loans
and borrowings
£'000
|
Current loans and
borrowings
£'000
|
Total
£'000
|
At 1 October 2021
|
2,767
|
622
|
3,389
|
Cash flows
|
|
|
|
- Repayment of borrowings
|
-
|
(83)
|
(83)
|
- Payment of interest
|
-
|
(9)
|
(9)
|
- Receipt of bank
overdraft
|
-
|
232
|
232
|
- Payment of lease
liabilities
|
-
|
(546)
|
(546)
|
Non-cash
flows
|
|
|
|
- Effects of foreign exchange
|
-
|
-
|
-
|
- Loans and borrowings classified as non-current
at 30 September 2022
|
(638)
|
638
|
-
|
- Interest accrued in period
|
-
|
85
|
85
|
At 30 September 2022
|
2,129
|
939
|
3,068
|
Cash flows
|
|
|
|
- Repayment of borrowings
|
-
|
(583)
|
(583)
|
- Payment of interest
|
-
|
(161)
|
(161)
|
- Receipt of bank overdraft
|
-
|
-
|
-
|
- Payment of lease liabilities
|
-
|
(496)
|
(496)
|
Non-cash flows
|
|
|
|
- Amounts recognised on business
combinations
|
1,044
|
1,901
|
2,945
|
- Effects of foreign exchange
|
-
|
-
|
-
|
- Loans and borrowings classified as non-current
at 30 September 2023
|
(781)
|
781
|
-
|
- Interest accrued in period
|
-
|
161
|
161
|
At 30 September 2023
|
2,392
|
2,542
|
4,934
|
Company
|
Non- current loans
and borrowings
£'000
|
Current loans and
borrowings
£'000
|
Total
£'000
|
At 1 October 2021
|
417
|
83
|
500
|
Cash flows
|
|
|
|
- Repayment of borrowings
|
-
|
(83)
|
(83)
|
- Payment of interest
|
-
|
(9)
|
(9)
|
- Receipt of bank
loan
|
-
|
-
|
-
|
Non-cash
flows
|
|
|
|
- Effects of foreign exchange
|
-
|
-
|
-
|
- Loans and borrowings classified as non-current
at 30 September 2022
|
(250)
|
250
|
-
|
- Interest accrued in period
|
-
|
9
|
9
|
At 30 September 2022
|
167
|
250
|
417
|
Cash flows
|
|
|
|
- Repayment of borrowings
|
-
|
(250)
|
(250)
|
- Payment of interest
|
-
|
(24)
|
(24)
|
- Receipt of bank loan
|
-
|
-
|
-
|
Non-cash flows
|
|
|
|
- Effects of foreign exchange
|
-
|
-
|
-
|
- Loans and borrowings classified as non-current
at 30 September 2023
|
(167)
|
167
|
-
|
- Interest accrued in period
|
-
|
24
|
24
|
At 30 September 2023
|
-
|
167
|
167
|
32 Financial
instruments
Risk
management
The Company and the Group hold financial
instruments principally to finance their operations or as a direct
consequence of their business activities. The principal risks
considered to arise from financial instruments are foreign currency
risk and interest rate risk (market risks), counterparty risk
(credit risk) and liquidity risk. Neither the Company nor the Group
trade in financial instruments.
Categories of
financial assets and liabilities
Group
|
|
2023
£'000
|
2022
£'000
|
Net trade receivables
|
|
2,886
|
2,315
|
Contract assets
|
|
790
|
1,119
|
Other financial assets at amortised
cost
|
|
389
|
500
|
Accrued income
|
|
-
|
23
|
Inventories
|
|
372
|
-
|
Cash at bank and in hand
|
|
522
|
28
|
Loans and receivables measured at amortised
cost
|
|
4,959
|
3,985
|
|
|
|
|
Trade payables
|
|
(1,808)
|
(1,354)
|
Amount owed to associate and joint
ventures
|
|
(87)
|
(44)
|
Other payables
|
|
(118)
|
(101)
|
Accruals
|
|
(1,577)
|
(1,199)
|
Lease liabilities
|
|
(2,242)
|
(2,419)
|
Secured bank loans and overdrafts
|
|
(2,692)
|
(649)
|
Financial liabilities measured at amortised
cost
|
|
(8,524)
|
(5,766)
|
|
|
|
|
Net financial instruments
|
|
(3,565)
|
(1,781)
|
Company
|
|
2023
£'000
|
2022
£'000
|
Net trade receivables
|
|
11
|
24
|
Amounts owed by subsidiaries
|
|
111
|
163
|
Accrued income
|
|
-
|
11
|
Other financial assets at amortised
cost
|
|
134
|
230
|
Cash at bank and in hand
|
|
1
|
457
|
Loans and receivables measured at amortised
cost
|
|
257
|
885
|
|
|
|
|
Trade payables
|
|
(117)
|
(58)
|
Amounts owed to subsidiaries
|
|
(2,082)
|
(1,212)
|
Amount owed to associate and joint
ventures
|
|
(87)
|
(44)
|
Other payables
|
|
(19)
|
(28)
|
Accruals
|
|
(293)
|
(292)
|
Secured bank loan
|
|
(167)
|
(417)
|
Financial liabilities measured at amortised
cost
|
|
(2,765)
|
(2,051)
|
|
|
|
|
Net financial instruments
|
|
(2,508)
|
(1,166)
|
The Directors consider that there were no
material differences between the carrying values and the fair
values of all the Company's and all the Group's financial assets
and financial liabilities at each year end based on the expected
future cash flows.
Collateral
As disclosed in note 24 the Coutts bank loan and
overdraft (£232k at 2022 and £122k at 2023 year ends) are secured
by a debenture over all the present and future assets of the
Company and certain of its United Kingdom subsidiaries. The
carrying amount of the financial assets covered by this debenture
were:
|
|
2023
£'000
|
2022
£'000
|
Group
|
|
1,900
|
2,641
|
Company
|
|
128
|
349
|
Other receivables in the consolidated statement
of financial position include a £244k rent security deposit (2022:
£238k) in respect of the Group's London studio premises. The rent
deposit redeems a cash sum of £279k at the end of the term of the
lease in May 2028.
33 Foreign currency
risk
The Group's operations seek to contract with
customers and suppliers in their own functional currencies to
minimise exposure to foreign currency risk, however, for commercial
reasons contracts are occasionally entered into in foreign
currencies.
Where contracts are denominated in other
currencies the Group usually seeks to minimise net foreign currency
exposure from recognised project related assets and liabilities by
using foreign currency denominated overdrafts.
The Group does not hedge future revenues from
contracts denominated in other currencies due to the rights of
clients to suspend or cancel projects. The Board has taken a
decision not to hedge the net assets of the Group's overseas
operations.
Financial instruments
which are denominated in a currency other than the functional
currency of the entity by which they are held are as
follows:
Group
|
|
2023
£'000
|
2022
£'000
|
EU Euro
|
|
(155)
|
45
|
Turkish Lira
|
|
-
|
16
|
UAE Dirham
|
|
-
|
2,283
|
UK Sterling
|
|
-
|
(12)
|
US Dollar
|
|
51
|
54
|
Net financial instruments held in foreign
currencies
|
|
(104)
|
2,386
|
Company
|
|
2023
£'000
|
2022
£'000
|
EU Euro
|
|
(86)
|
46
|
Turkish
Lira
|
|
-
|
16
|
US Dollar
|
|
1
|
18
|
UAE Dirham
|
|
-
|
113
|
Net financial
instruments held in foreign currencies
|
|
(85)
|
193
|
A 10% percent weakening of UK Sterling against
all currencies at 30 September would have increased / (decreased)
equity by the amounts shown below. This analysis is applied
currency by currency in isolation (i.e. ignoring the impact of
currency correlation and assumes that all other variables, in
particular interest rates, remain consistent). A 10% strengthening
of UK Sterling against all currencies would have an equal but
opposite effect.
|
2023
|
2022
|
|
Profit
£'000
|
Equity
£'000
|
Profit
£'000
|
Equity
£'000
|
Group
|
(10)
|
(64)
|
29
|
(29)
|
Company
|
(8)
|
-
|
18
|
-
|
The following foreign exchange gains / (losses)
arising from financial assets and financial liabilities have been
recognised in the income statement:
|
|
2023
£'000
|
2022
£'000
|
Group
|
|
(57)
|
258
|
Company
|
|
(46)
|
280
|
34 Counterparty
risk
Group
No collateral is held in respect of any
financial assets and therefore the maximum exposure to credit risk
at the date of the statement of financial position is the carrying
value of financial assets shown in note 32.
Counterparty risk is only considered significant
in relation to trade receivables, amounts due from customers for
contract work, other receivables and cash and cash
equivalents.
The ageing of trade receivables against which an
IFRS 9 impairment loss allowance has been made, as the directors
consider their recovery is probable, was:
|
Receivables
pre-allowance
2023
£'000
|
loss
allowance
£'000
|
Receivables
post-allowance
2023
£'000
|
Not overdue
|
2,065
|
-
|
2,065
|
Between 0 and 30 days overdue
|
373
|
-
|
373
|
Between 30 and 60 days overdue
|
371
|
-
|
371
|
Greater than 60 days overdue
|
77
|
-
|
77
|
Total
|
2,886
|
-
|
2,886
|
|
Receivables
pre-allowance
2022
£'000
|
loss
allowance
£'000
|
Receivables
post-allowance
2022
£'000
|
Not overdue
|
1,100
|
-
|
1,100
|
Between 0 and 30 days overdue
|
661
|
-
|
661
|
Between 30 and 60 days overdue
|
283
|
-
|
283
|
Greater than 60 days overdue
|
275
|
(4)
|
271
|
Total
|
2,319
|
(4)
|
2,315
|
The processes undertaken when considering
whether a trade receivable may be impaired are set out in notes 2
and 22.
All amounts overdue have been individually
considered for any indications of impairment and specific provision
for impairment made where considered appropriate. All of the trade
receivables specifically considered to be impaired were greater
than 90 days overdue.
An additional expected loss allowance provision
has then been applied to the residual trade receivables as detailed
in note 22.
The concentration of counterparty risk within
the £3,947k (2022: £3,434k) of trade receivables and amounts due
from customers for contract work is illustrated in the table below
showing the three largest exposures to individual clients at 30
September.
|
|
2023
£'000
|
2022
£'000
|
Largest exposure
|
|
540
|
640
|
Second largest exposure
|
|
191
|
295
|
Third largest exposure
|
|
163
|
252
|
The Group's principal banker is Coutts & Co,
a member of NatWest Group.
At 30 September 2023 the largest exposure to a
single financial institution of the Group's cash and cash
equivalents held by various Group entities was represented by a
£372k (£374k cash less £2k overdrafts) with NatWest. (2022: the
largest exposure to a single financial institution represented by a
net overdrawn position of £229k held with Coutts &
Co.).
Company
The Company only has £11k trade receivables
(2022: £24k) and no amounts due from customers for contract
work.
The amounts owed by United Kingdom subsidiaries
were secured in January 2013 by debentures over all the assets of
the relevant subsidiaries. These debentures rank after the
debentures securing the bank loan and overdraft. Prior to this all
amounts owed by United Kingdom subsidiaries and by associate and
joint ventures were unsecured. The amounts owed by associate and
joint ventures remain unsecured.
All of the Company's cash and cash equivalents
are held by Coutts & Co.
The Company is exposed to counterparty risk
though the guarantees set out in note 37.
35 Interest rate
risk
Group
|
|
2023
£'000
|
2022
£'000
|
Rent deposit
|
|
278
|
278
|
Mortgage
|
|
(1,411)
|
|
Secured bank loan (NatWest)
|
|
(992)
|
-
|
Secured bank loan (Coutts)
|
|
(167)
|
(417)
|
Secured bank overdrafts
|
|
(122)
|
(232)
|
Interest bearing financial
instruments
|
|
(2,414)
|
(371)
|
Company
|
|
2023
£'000
|
2022
£'000
|
Secured bank loans
|
|
(167)
|
(417)
|
Interest bearing financial
instruments
|
|
(167)
|
(417)
|
The property rent deposit earns variable rates
of interest based on short-term interbank lending rates.
Cash and cash equivalents are generally held in
instant access current accounts and in practice currently not
interest bearing, and therefore have not been included in interest
bearing financial instruments disclosures.
The Coutts bank loan and overdraft carry
interest at 4.05%pa (loan) and 3%pa (overdraft) above the Coutts
Base rate for the relevant currency. The NatWest bank loan carries
interest at a fixed rate of interest at 3.66%pa. The mortgage until
expiry in February 2024 carried interest at base rate + 1.93%pa. In
February 2024 a new 1 year mortgage extension was agreed carrying
interest at base rate + 5%pa.
A 1% rise in interest rates would have the
following impact on profit, assuming that all other variables, in
particular the interest bearing balance, remain constant. A 1% fall
in interest rates would have an equal but opposite
effect.
|
|
2023
£'000
|
2022
£'000
|
Group
|
|
(14)
|
(4)
|
Company
|
|
(2)
|
(4)
|
36 Liquidity
risk
The Group's cash balances are held at call or in
deposits with very short maturity terms.
At 30 September 2023 the Group had £850,000
(2022: £850,000) of gross borrowing facility and £250,000 net
borrowing facility (2022: £250,000) under its United Kingdom bank
overdraft facility with Coutts & Co. In November 2023 and again
in March 2024 Coutts & Co renewed the overdraft facility
maintaining the net overdraft facility at £250,000. It is now next
due for review in October 2024.
The maturity analysis of financial liabilities,
including expected future charges through the Income Statement is
as shown below.
Group
Timing of
cashflows
|
Borrowings
£'000
|
Lease
liabilities
£'000
|
Other financial
liabilities
£'000
|
Total
£'000
|
Within one year
|
503
|
522
|
2,654
|
3,679
|
Between one and two years
|
171
|
465
|
44
|
680
|
Between two and five years
|
-
|
1,393
|
-
|
1,393
|
Greater than five years
|
-
|
232
|
-
|
232
|
|
674
|
2,612
|
2,698
|
5,984
|
Expected future charges through the income
statement
|
(25)
|
(193)
|
-
|
(218)
|
Financial liabilities at 30 September
2022
|
649
|
2,419
|
2,698
|
5,766
|
Timing of
cashflows
|
|
|
|
|
Within one year
|
2,119
|
556
|
3,503
|
6,178
|
Between one and two years
|
368
|
556
|
87
|
1,011
|
Between two and five years
|
297
|
1,289
|
-
|
1,586
|
Greater than five years
|
-
|
-
|
-
|
-
|
|
2,784
|
2,401
|
3,590
|
8,775
|
Expected future charges through the income
statement
|
(92)
|
(159)
|
-
|
(251)
|
Financial liabilities at 30 September
2023
|
2,692
|
2,242
|
3,590
|
8,524
|
Lease liabilities includes the finance lease on
leasehold improvements and the land and buildings office lease (see
note 16).
Company
Timing of
cashflows
|
|
Borrowings
£'000
|
Other financial
liabilities
£'000
|
Total
£'000
|
Within one year
|
|
271
|
1,590
|
1,861
|
Between one and two years
|
|
171
|
44
|
215
|
Between two and five years
|
|
-
|
-
|
-
|
|
|
442
|
1,634
|
2,076
|
Expected future charges through the income
statement
|
|
(25)
|
-
|
(25)
|
Financial liabilities at 30 September
2022
|
|
417
|
1,634
|
2,051
|
Timing of
cashflows
|
|
Borrowings
£'000
|
Other financial
liabilities
£'000
|
Total
£'000
|
Within one year
|
|
172
|
2,511
|
2,683
|
Between one and two years
|
|
-
|
87
|
87
|
Between two and five years
|
|
-
|
-
|
-
|
|
|
172
|
2,598
|
2,770
|
Expected future charges through the income
statement
|
|
(5)
|
-
|
(5)
|
Financial liabilities at 30 September
2023
|
|
167
|
2,598
|
2,765
|
37 Guarantees,
contingent liabilities and other commitments
A cross guarantee and offset agreement is in
place between the Company and certain of its United Kingdom
subsidiaries in respect of the United Kingdom bank loan and
overdraft facility. Details of the UK bank loan are disclosed in
note 24. At 30 September 2023 the overdrafts of its United Kingdom
subsidiaries guaranteed by the Company totalled £124,000 (2022:
£729,000).
The Company and certain of its United Kingdom
subsidiaries are members of a group for Value Added Tax (VAT)
purposes. At 30 September 2023 the net VAT payable balance of those
subsidiaries was £406,000 (2022: £285,000).
At the year end, one of the Group's Middle East
subsidiaries had outstanding letters of guarantee totalling £74,000
(2022: £74,000). These guarantees are secured by matching cash on
deposit, which is included within trade and other
receivables.
In common with other firms providing
professional services, the Group is subject to the risk of claims
of professional negligence from clients. The Group maintains
professional indemnity insurance in respect of these risks but is
exposed to the cost of excess deductibles on any successful claims.
The directors assess each claim and make accruals for excess
deductibles where, on the basis of professional advice received, it
is considered that a liability is probable.
Torpedo Factory Group Limited has provided an
unlimited cross guarantee and debenture to National Westminster
Bank plc, for liabilities arising in Torpedo Factory Limited and
TFG Stage Technology Limited. The contingent liability at 30
September 2023 was £Nil.
Prior to acquisition, Torpedo Factory Group
Limited received a grant of £137k to assist in expanding its
operations into the 'smart building infrastructure' sector. As at
the year end, not all of the grant conditions had been satisfied
and as such only £8k of the grant has been recognised in income. If
the grant conditions are not met then the grant could be repayable.
No provision has been made in the accounts as the directors
consider that the grant conditions will be satisfied.
38 Related party
transactions
Key management
personnel compensation
The key management personnel of the Group
comprises the Directors of the Company together with the managing
and financial directors of the United Kingdom and international
operations.
Group
|
|
2023
£'000
|
2022
£'000
|
Short term employee benefits
|
|
1,611
|
1,235
|
Post employment benefits
|
|
158
|
110
|
Total
|
|
1,769
|
1,345
|
The key management personnel of the Company
comprises its Directors.
Company
|
|
2023
£'000
|
2022
£'000
|
Short term employee benefits
|
|
543
|
613
|
Post employment benefits
|
|
49
|
43
|
Total
|
|
592
|
656
|
Transactions
and balances with associate and joint ventures
The Group makes management charges to Aukett +
Heese Frankfurt GmbH. The amount charged during the year in respect
of these services amounted to £47,000 (2022: £46,000). Dividends of
£nil (2022: £nil) were received from Aukett + Heese Frankfurt GmbH
during the year. The amount owed to the Group by Aukett + Heese
Frankfurt GmbH at the balance sheet date was £nil (2022:
£nil).
The Group makes management charges to Aukett +
Heese GmbH. The amount charged by the Group during the year in
respect of these services amounted to £87,000 (2022: £85,000).
Dividends of £248,000 (2022: £126,000) were received from Aukett +
Heese GmbH during the year. The Group received a loan from Aukett +
Heese GmbH amounting to £43,000 (2022: £44,000). The amount owed by
the Group to Aukett + Heese GmbH at 30 September 2023 was £87,000
(2022: £44,000).
As disclosed in note 17, the Group owns 50% of
Aukett + Heese Frankfurt GmbH and 25% of Aukett + Heese GmbH. The
remaining 50% of Aukett + Heese Frankfurt GmbH and 75% of Aukett +
Heese GmbH are owned by Lutz Heese, a former director of the
Company.
None of the balances with the associate or joint
ventures are secured.
Transactions and balances with
subsidiaries
The names of the Company's subsidiaries are set
out in note 17.
The Company made management charges to its
subsidiaries for management services of £373,000 (2022: £660,000)
and paid charges to its subsidiaries for office accommodation and
other related services of £96,000 (2022: £84,000).
At 30 September 2023 the Company was owed
£111,000 (2022: £163,000) by its subsidiaries and owed £2,082,000
(2022: £1,212,000) to its subsidiaries. These balances arose
through various past transactions including working capital
advances, treasury management and management charges. The amounts
owed at the year-end are non interest bearing and repayable on
demand.
Under IFRS 9, the Company has recorded no
allowance for expected credit losses, as all subsidiaries owing
funds to the Company are in a position to repay the amounts owed in
line with the payment terms stipulated by the Company.
The amounts owed by United Kingdom subsidiaries
were secured in January 2013 by debentures over all the assets of
the relevant subsidiaries. These debentures rank after the
debentures securing the bank loan and overdraft. Prior to this all
amounts owed by subsidiaries were unsecured.
39 Post balance
sheet events
Acquisition of
ecoDriver
On 17 October 2023 the Group acquired 100% of
the voting equity instruments in TR Control Solutions Limited
("TRCS"), a developer of energy management software and provider of
energy efficiency services. Shortly after completing the
acquisition Management changed the name of the company to ecoDriver
Ltd ("ecoDriver").
The acquisition is a further step in the Group's
strategy to become a leading provider of Smart Building
technology.
The financial effects of this transaction have
not been recognised at 30 September 2023. The operating results and
assets and liabilities of the acquired company will be consolidated
from 17 October 2023.
|
|
Provisional
17 Oct-23
£'000
|
Goodwill
|
|
498
|
Trade and other receivables
|
|
52
|
Assets
|
|
550
|
|
|
|
Trade and other payables
|
|
77
|
Contract liabilities
|
|
54
|
Net overdraft
|
|
27
|
Interest bearing loans and borrowings
|
|
32
|
Liabilities
|
|
190
|
|
|
|
Total net assets
|
|
360
|
At the date of authorisation of these financial
statements a detailed assessment of the fair value of the
identifiable net assets has not been completed.
Fair value of consideration
paid
Consideration for the acquisition
comprises:
i)
17,800,000 Ordinary Shares in Aukett Swanke Group Plc at an issue
price of 1.525p based on the closing price of Aukett Swanke Group
Plc shares on 17 October 2023.
ii)
£89,000 in cash. Half the cash consideration was payable on
completion, with the remaining £44,500 payable on the first
anniversary of completion.
|
|
£'000
|
Shares in Aukett Swanke Group Plc
|
|
271
|
Cash
|
|
89
|
Total acquisition cost
|
|
360
|
Whilst fair value adjustments will result in
recognised goodwill of less than £498k, it is expected that some
goodwill will be recognised. The goodwill represents items, such as
the assembled workforce, which do not qualify as assets.
Acquisition of RTS Technology Solutions
Limited
On 20 March 2024 Torpedo Factory Ltd, a wholly
owned subsidiary of the Group, acquired certain assets from the
liquidator of RTS Technology Solutions Limited which formerly
traded as Vanti ("RTS"). RTS was a master systems integrator, and a
developer of building operating system software and Kahu workplace
technology software and hardware.
The acquisition is an important step in the
Group's strategy to become a leading provider of Smart Building
technology, and in particular to develop Torpedo Factory Group as a
Master Systems Integrator, and for the Group to expand its range of
smart building software.
The financial effects of this transaction have
not been recognised at 30 September 2023. The acquisition will
affect the assets, liabilities, and financial performance of
Torpedo Factory Ltd from 20 March 2024.
|
|
Provisional
20 Mar-24
£'000
|
Property, plant and equipment
|
|
20
|
Other intangible assets
|
|
66
|
Inventories
|
|
1
|
Assets
|
|
87
|
|
|
|
Total net assets
|
|
87
|
At the date of authorisation of these financial
statements a detailed assessment of the fair value of the
identifiable net assets has not been completed.
Fair value of consideration
paid
Consideration for the acquisition comprises
£37,003 in cash which was payable on completion, and contingent
deferred consideration of up to £50,000 in cash payable over a
period of up to 18 months.
|
|
£'000
|
Cash
|
|
37
|
Deferred consideration
|
|
50
|
Total expected acquisition cost
|
|
87
|
Whilst fair value assessments have not been
completed, it is not expected that any goodwill will be
recognised.
Share subscription
On 20 March 2024 the Group announced that it is
raising in aggregate up to £425,000 through the issue of new
equity, for the purposes of providing the Group with working
capital for its increased scale. £275,000 was raised by way
of direct subscriptions by certain existing and institutional
investors (the "Investors"). In addition, certain
directors and managers of the Group indicated their intention to
subscribe for up to £150,000 on the same terms as the Investors
(the "Subscription").
In aggregate the Subscription will result in the
issue and allotment of a total of up to 42,500,000 new ordinary
shares of 1 penny each in the Company (the "Subscription Shares")
at an issue price of 1 penny. Subscribers will receive warrants,
exercisable for 3 years, to be issued (subject to certain
conditions) on the basis of one warrant for every one Subscription
Share with an exercise price of 1 penny. The Subscription Shares
are being issued under the Company's existing share authorities;
the warrants will require a specific authority to be sought at the
forthcoming annual general meeting.
Property Mortgage
The mortgage that subsisted during the year,
with balance of £1,411k as at 30 September 2023, expired in
February 2024. The mortgage carried interest at base rate +
1.93%pa.
In February 2024, the mortgage was renewed for a
further 12 month period to February 2025 carrying a higher interest
rate of base rate + 5.00%pa.
Company Share Option
Plans
All Employee
Share Option Plan
In November 2023 the Company implemented an All
Employee Share Option Plan ("AESOP"). The AESOP entitles all
eligible employees to invest between £10 and £150 per month in
purchasing shares in the Group from their pre-tax salary. The Group
will match this contribution pound-for-pound on the first £50 per
month by purchasing matching shares for the relevant employee as a
staff retention tool. These are ordinarily forfeit if the relevant
employee leaves within 3 years.
Management
Share Ownership Plan
In December 2023 the Company created a
Management Share Ownership Plan ("MSOP"). The Company recognises
that the management of the Group's businesses wish to build an
ownership stake. Therefore, it invited 34 members of the senior
management of the Company and UK subsidiaries to commit to
purchasing shares. 32 of the 34 have made a contractual commitment
to spend an amount equivalent to between 2.5% and 10% of their
gross annual salary on the purchase of Company shares, until such
time as each of them own a minimum of either 0.25% or 0.5% of the
Company's issued share capital - though they are free to acquire
larger stakes if they wish. Shares will be purchased on the open
market subject to concert party considerations.
All who have expressed an intent have indicated
they will be purchasing their shares within their pension plans, as
their investments are intended to build long term stakes in the
business.
Company Share Option Plan and surrender
of existing EMI options
In December 2023 the Company created a Company
Share Option Plan ("CSOP"). Pursuant to the CSOP, an aggregate
25,591,666 options have been granted to the 32 members of the
senior management team of the company and UK subsidiaries who have
made commitments under the MSOP. The CSOP options vest between the
third and tenth anniversary of grant, and are exercisable at 1.0p,
being the nominal value of each share and a 17.6% premium to the
closing mid-market price on 22 December 2023 (save for 1,000,000
CSOP replacement options granted to Antony Barkwith, Director, as
detailed below).
Additionally, the Company has agreed with option
holders in the Company's existing EMI option scheme for the
surrender of their options, comprising in aggregate 10.4m EMI
options. These replacement options are included within the CSOP
grants detailed above.
A total of 8.4m CSOP options are being granted
at an exercise price of 1.0p per share to Freddie Jenner (Group
COO) and Jason Brameld (Group CTO, a non-board PDMR) to replace
8.4m EMI options that were issued on the purchase of Torpedo
Factory Group Ltd ("TFG"). The EMI options surrendered had an
exercise price of 1p.
Antony Barkwith (Group Finance Director) has
surrendered 1,000,000 EMI options with an exercise price of 1.6p
which are being replaced with 1,000,000 CSOP options with an
exercise price of 1.6p, and surrendered 1,000,000 EMI options with
an exercise price of 3.6p which are not being replaced.
Freddie, Jason and Antony are also each
receiving CSOP options in their capacity as parties who have made
the MSOP commitment.
CSOP Options being granted to Directors/PDMRs
are as follows:
Name
Number of
CSOP options
Exercise Price Notes
Nick
Clark
2,000,000
1.0p
Freddie Jenner
4,700,000
1.0p
Of which 3.7m replace EMI
Jason Brameld (PDMR) 5,700,000
1.0p
Of which 4.7m replace EMI
Tony Barkwith
1,000,000
1.0p
1,000,000
1.6p
Replacing EMI
The total 25,591,666 CSOP options now in issue
represent 8.73% of the shares in issue. There are no EMI options
outstanding.
40 Corporate
information
General corporate information regarding the
Company is shown on page 2. The addresses of the Group's principal
operations are shown on page 126. A description of the Group's
operations and principal activities is given within the Strategic
Report.