Diales Plc
3 December 2024
DIALES Plc
("Diales", "Company" or
"Group")
Preliminary Results for the
year ended 30 September 2024
Diales Plc (AIM: DIAL), the global
specialist dispute avoidance and dispute resolution consultancy is
pleased to announce its Preliminary Results for the financial year
ended 30 September 2024.
|
Year
ended
|
Year
ended
|
|
|
30-Sep-24
|
30-Sep-23
|
Change
|
|
£m
|
£m
|
£m
|
Revenue
|
43.0
|
42.6
|
0.4
|
Gross Profit
|
11.0
|
10.8
|
0.2
|
Gross Profit %
|
26.6%
|
25.4%
|
0.9%
|
Profit before tax
|
0.9
|
0.4
|
0.5
|
Add: Non-recurring
costs
|
0.2
|
0.2
|
-
|
Add: Share-based payment
charge
|
0.1
|
0.4
|
(0.3)
|
Underlying* operating profit
before tax
|
1.2
|
1.0
|
0.2
|
Underlying* operating profit
before tax %
|
2.8%
|
2.3%
|
0.5%
|
Basic earnings per share from
continuing operations
|
0.8p
|
0.2p
|
0.6p
|
Profit before tax
|
0.9
|
0.4
|
0.5
|
Loss from discontinued operations,
net of tax
|
(1.0)
|
(0.4)
|
(0.6)
|
Underlying* loss before
tax
|
(0.1)
|
-
|
(0.1)
|
Net cash
|
4.3
|
5.8
|
(1.5)
|
Net cash per share
|
8.1p
|
11.1p
|
3.0p
|
Dividend per share
|
1.5p
|
1.5p
|
-
|
Financial Summary
· Revenue from continuing operations increased by 0.9% to
£43.0m (2023: £42.6m)
· Gross profit increased by 1.9% to £11.0m (2023: £10.8m) and
gross profit margin by 0.9% to 26.6% (2023: 25.4%)
· Underlying* operating profit from continuing operations
before tax increased by 20.0% to £1.2m (2023: £1.0m), a margin of
2.8% (2023: 2.3%)
· Basic earnings per share from continuing operations of 0.8p
(2023: 0.2p)
· Profit before tax increased 125.0%
to £0.9m (2023: £0.4m)
· Net
cash of £4.3m (2023: £5.8m), a year-on-year decrease, this is after
funding dividends of £0.8m (2023: £0.8m), share buy-back of £0.2m,
tax payments and the planned cessation of a JV agreement in Canada
and the Middle East.
· Cash
returned to shareholders during the year of £1.0m via dividends and
share buyback, dividend maintained at 1.5 pence per share (2023:
1.5 pence per share)
Operational Highlights
· Overall utilisation rates stable at 72.6% (2023:
72.5%)
· Europe & Americas (EuAm) reported
underlying* profit before tax for the period of £5.2m (2023: £5.3m),
utilisation 72.3% (2023: 72.2% excluding discontinued)
· Middle East (ME) reported underlying* profit before tax for the period
of £0.3m (2023: loss £0.1m), utilisation 75.8% (2023:
73.8%)
· Asia
Pacific (APAC) reported an underlying*
loss before tax for the period of £0.1m (2023:
loss £0.2m), utilisation 70.5% (2023: 68.0%)
Capital Allocation
· Our
approach to Capital Allocation remains focused on organic growth,
strategic acquisitions and the return of surplus cash to our
shareholders
· In
June 2024, the Company initiated a £0.25 million share buy-back
programme to return surplus cash to our shareholders. This
programme continues with the Company having repurchased 810,000
shares at a cost of £0.2m to date. The
Group is actively considering a number of acquisition opportunities
and the Board will review the potential to allocate further cash to
the buyback once the current buyback programme is
concluded
Outlook
· Entered FY25 with a strong pipeline of leads, giving
confidence for FY25
· Management focussed on driving
improvements in utilisation levels and margin
enhancement
· Real
time management information tool to be rolled out to provide live
data on utilisation and support resource planning
· Group's transformation strategy providing a
route map to future growth - brand consolidation
to Diales, completed in July 2024, hub and spoke model now fully
implemented across the regions
Mark Wheeler, Chief Executive
Officer of Diales, said:
'During FY24 the Group realised an increase in both revenue
and profitability. This is a result of the strategic actions taken
last year and the successful turnaround, strengthened by the
delivery of the first year of the four-year integrated
transformation strategy. In particular, the brand consolidation to
Diales, completed in July 2024, has been well received by clients
and staff alike, around the world. I am pleased to report the Board
has agreed to return to market guidance signalling our confidence
in the future prospects of the Group."
* Underlying figures are stated
before non-recurring costs, share-based payment costs and finance
costs
Results presentation
Diales Plc will host a
presentation for investors on Wednesday 4 December 2024 at 11:00am.
Questions can be submitted before and during the online
event.
To register for the webinar,
please visit this link:
https://www.equitydevelopment.co.uk/news-and-events/diales-investor-presentation-4december2024
A recording of the presentation
will be available shortly afterwards here:
https://www.equitydevelopment.co.uk/research/tag/diales
ENDS
Enquiries:
Chairman's Statement
OVERVIEW
Looking back on my first full year
as your Chairman, I am pleased to report that Diales Plc has
enjoyed a year of consolidation, improved underlying profitability
and efficiency gains, building on a well-executed turnaround in
FY23. In FY24, we have laid strong and dependable foundations for
future growth and taken important steps to place our business on a
sustainable footing to deliver growth over coming years. FY24 has
seen an improvement in underlying profit and the achievement of the
targets we set ourselves in the first year of the four-year
integrated transformation strategy which the Company unveiled a
year ago. I believe that our shareholders can derive reassurance
from Diales' strengthened financial and operational performance
over the period.
Headwinds in the global economy
and continuing inflationary pressures have been among the more
systemic issues facing our management teams around the world which,
by their very nature can in part be mitigated by careful planning
and active management, but not altogether eliminated. The
commercial uncertainties resulting from elections in multiple
jurisdictions, including those in the UK and the US, have been
pragmatically managed. The ambitions of the new governments in the
UK and US to invest significantly in infrastructure may represent
opportunities for the Group in future years. Similarly, if there is
to be a resolution to the conflict in Ukraine, I am confident that
Diales will be well positioned to capitalise on the opportunities
that extensive reconstruction of that country's infrastructure
would undoubtedly bring.
After a year of successful
consolidation and commercial achievement, the Company is able once
more to look forwards and to consider the acquisition of relevant
in-fill skills and expertise to deliver future growth, in a
systematic and disciplined way. We will only progress opportunities
where we are content that these meet all the criteria we have set.
Most of all, we will aim in everything we do to build on the
improved profitability of this year, in order to ensure successful
and sustainable trading in FY25 and beyond, in the best interests
of our shareholders.
TRADING PERFORMANCE
In its FY23 results, the Board
reported a return to profitable trading, and I am pleased to report
that the Company's underlying performance has improved further in
FY24. The Company's underlying operating profit improved
significantly, increasing from £1.0m in FY23 to £1.2m in
FY24.
These results reflect the delivery
of the promised benefits arising from the cost reduction programme
which completed at the end of Q1 FY24, and the progress made during
the first year of the four-year integrated transformation strategy
announced in December 2023.
These are respectable results and
reflect continuous improvements in the Company's performance based
on its bigger pipeline, stable utilisation across most regions and
the priority we attach to extracting efficiency gains from the
global business. Accordingly, I am pleased to propose a final
dividend for the year of 0.75 pence per ordinary share which, if
approved at the next Annual General Meeting, will equate to 1.5
pence per share paid as dividends for the full year.
The Company is well positioned for
the year ahead. Our cash position at the end of FY24 remains strong
at £4.3m, after dividends and returning cash to shareholders via a
buyback, while our strategy of planned cost and risk reductions has
enabled us to deliver an improved underlying profit in FY24,
compared to the previous year. As I said last year, a key metric
for the business is cash generation and while our business is now
trading profitably on a continuous basis, we remain focused on
achieving optimal operational performance, which I am confident the
next three years of fulfilment of our integrated transformation
strategy will deliver.
We said last year that we
considered an efficient way of returning value to shareholders
could be through a share buy-back initiative. In June 2024, we
announced a £0.25 million share buy-back programme which has
already enjoyed considerable support and, at the time of writing,
the business has acquired 810,000 shares. This programme remains
ongoing. The Board will keep its capital allocation under review
and remains focused on organic growth and strategic acquisitions
along with the return of surplus cash to our
shareholders.
STRATEGY
Explained in more detail in the
CEO's statement, FY24 has seen us commence the execution of our
integrated transformation strategy for the benefit of our clients
and shareholders. With our principal focus of organic growth and
acquisitions, we remain committed to returning surplus cash to our
shareholders wherever possible and the generation of long-term
accretive value. FY24 began with our objective of simplifying the
businesses' branded offering beneath the Diales name to help
clients and prospects better understand and engage with our
business worldwide; implementing a hub and spoke model for the
efficient delivery of outstanding service to our clients worldwide;
resetting our relationships with and between global offices and
management teams; and, by no means least, expanding the breadth,
depth and quality of the Company's service offerings. I am pleased
to be able to report that the business has received very positive
feedback on our re-branding to our premium Diales brand from
clients and staff around the world.
We continue with our mission of
strengthening our global operating platform to improve client
servicing in order to fulfil our mission of maximising shareholder
value. This year's results provide the clearest possible testimony
that our strategy is working, laying strong and sustainable
foundations for further growth in FY25 and future years.
GOVERNANCE
Diales follow the Quoted Companies
Alliance "Corporate Governance Guidelines for Smaller Quoted
Companies" (the QCA Code) and its ten principles. We have reported
against the 2018 version of the QCA Code and have undertaken a 2023
Code gap analysis with One Advisory (our Corporate Governance
advisers) that identified several areas where we have either
started to work on or intend to during FY25 including - corporate
culture, ESG KPIs, Audit Committee reporting and Board succession
planning. We intend to report against the 2023 version of the QCA
Code in our next annual report.
PEOPLE
During the last 12 months, I have
had the privilege to meet many of the brilliant and committed
people across our global network who make Diales such a richly
rewarding place in which to work and to build careers, and who
exemplify the values of integrity, professionalism, and pursuit of
excellence. We are proud that people around the world see these
values as being synonymous with our business. I would like to take
this opportunity to thank all our staff around the world for the
tremendous contribution that they have made during the period which
has, in turn, delivered such positive results at the end of
FY24.
I should like to thank the Board
for their continued support. Our CEO, Mark Wheeler, leads our
business with exceptional insight and professional understanding
and our CFO, Charlotte Parsons, who plays a central role in
improving our financial monitoring and forecasting, and I am
grateful to each of them for their leadership.
After 2 years of consolidation and
change, the business is now well positioned to make the most of the
opportunities that lie ahead in FY25. Our integrated transformation
strategy promises to unlock significant future efficiency gains and
I am confident that these will lead to further enhancements in our
return of value to our shareholders. I am
pleased to report the board has agreed to return to market guidance
signalling our confidence in the future prospects of the
Group.
Chief Executive Officer's Review
INTRODUCTION
I am pleased to report that, in
FY24, Diales has continued to make good progress that builds on the
Company's prior performance in FY23. The Company delivered revenue
from continuing operations of £43.0m (2023: £42.6m) and realised an
underlying operating profit of £1.2m in FY24, compared to £1.0m in
FY23.
FY24 marked a year of
consolidation and improved trading following the turnaround that
was successfully executed by our team in FY23 which has delivered
enhanced underlying operating profit. This is testimony to the
successful execution of Diales' integrated transformation strategy
which is now starting to deliver for the Company and its
shareholders. Our earlier cost reduction programme was successfully
completed by the end of December 2023 and the benefits of that
programme flowed through into Q2 FY24, and as we anticipated FY24
has seen us go further. We have made reductions in our operational
overheads - savings which have had direct and beneficial effects on
the Company's profitability. The fact that significant progress has
been made and profitability has been strengthened has been a
particular achievement during a period of elevated geopolitical
risk, regional conflict and economic headwinds. Additionally, this
has been achieved in spite of operational challenges that the
Company has faced, including issues such as staffing in the USA and
the business failure of two significant clients.
FY24 has witnessed the
transitioning of our corporate branding to our premium Diales
brand, making our branding and service lines to clients,
introducers and the market as a whole, simpler, easier to
understand and to engage with. I am pleased to be able to report
that the brand consolidation to Diales, completed in July 2024, has
been well received by clients and staff alike, around the
world.
In June 2024, the Company
announced its intention to undertake a new share buy-back programme
to give tangible form to the commitment we made last year to return
surplus cash to our shareholders in a cost-efficient way that
delivers long-term benefits to the Group. To date, the business has
acquired 810,000 shares at a cost of £0.2m, funded from its
existing surplus cash, in order to return value to our
shareholders. The £0.25 million programme has already achieved a
significant measure of success; the programme remains ongoing and
will be subject to board review when the first tranche is
concluded.
As a business working on some of
the world's largest and most important projects, we have made over
the past 3 years a significant investment in cyber security
including cyber essentials accreditation to ensure the business and
its clients are properly protected from the continuously evolving
threats posed by a challenging virtual world. We have strengthened
our IT systems considerably during the year and will continue to
invest in this area in future years.
I want to thank our staff whose
work has played a critically important role in taking forward our
business and turning in a performance that, besides being highly
conscientious and professional, has also proven that the integrated
transformation strategy which Diales initiated a year ago is
beginning to deliver significant, tangible and continuing
improvements in our commercial performance. It has not only
delivered improved profitability but, also, valuable incremental
operational efficiency gains across the Company's global platform.
Last and by no means least, it has earned the enthusiastic support
of our team.
We pride ourselves on having an
upfront and inclusive global culture that is respectful, engaged
and focused on client fulfilment and, during FY24, we have gone
further to strengthen and celebrate those key Diales values in
order to support our overall mission of maximising shareholder
value.
I should like to thank Shaun Smith
for his guidance, encouragement and support throughout FY24 in his
first full year as our Chairman. I should also like to commend
Charlotte Parsons, our Chief Financial Officer, whose seasoned
scrutiny of our financial performance through our now fully
integrated ERP IT, has improved our ability to appraise our
operational performance to help drive improvements in future
financial performance.
At the end of FY23 we referred to
the significant investments made in infrastructure projects
globally. We remain focused on the opportunities that the Kingdom
of Saudi Arabia, South American and APAC clients can offer our
business and shareholders in FY25 and beyond. We continue to
identify and assess opportunities of strategic interest, but only
where we are confident that there is an appropriate and synergistic
fit in terms of value and management and will only proceed further
in circumstances where we consider all our key criteria are
met.
OVERALL TRADING ENVIRONMENT
FY24 has witnessed a period of
geopolitical change as a consequence of over 70 elections
worldwide, including in territories in which Diales operates or
provides service to clients. Elections have included both the UK
and US which have each witnessed substantial political change, as
well as European Parliamentary elections that have taken place over
our footprint of EU offices. Dynamic public policy and regulatory
change inevitably has the potential to have a bearing on our
overall operational performance and the future environment in which
our business trades.
The recent change of government in
the UK and its first Budget has also created challenges with
increased National Insurance costs materially affecting our UK
operations through increased payroll costs. The Company is now
putting in place the necessary steps ahead of the implementation of
the Budget measures from April 2025 in order to ensure the business
can mitigate the additional costs as far as possible. Management
do, however see significant opportunities from the UK government's
commitment to spending on hospitals, schools and infrastructure,
which are expected to benefit the core UK business over the medium
to longer term.
Similarly, we anticipate that the
change of administration in the US in January 2025 is set to unlock
significant medium term opportunities for structural infrastructure
upgrade, particularly in the energy sector.
An early stabilisation of the
conflict in the Ukraine region in HY FY25 would bring with it
significant requirements for reconstruction and a potential need
for our services.
REGIONAL BREAKDOWN
EUROPE AND AMERICAS
As a consequence of in-market
operational issues, the Company has decided to retrench from its
New York office. Diales' Canada business and footprint remains
unaffected by this short-term resource-based issue. For the time
being, future opportunities in Latin America will be managed from
the Company's office in Madrid.
The cost of doing business in New
York is high and some staffing issues early in FY24 had a negative
impact on the Group. Accordingly, staff are expected to exit with
local management in an agreed and orderly way, in order to ensure
efficient cash collection for the Group and effective and timely
fulfilment of existing local client requirements. The Group
considers that this early and decisive action reflects the
business's ability and willingness to take proactive steps in the
way envisioned in the integrated transformation strategy and guided
by more accurate and timely financial data and
reporting.
FY24 has witnessed a period of
satisfactory trading and consolidation across European markets,
with our businesses in Germany, France and the Netherlands
returning a decent trading performance in spite of economic
headwinds affecting the Eurozone. In addition, there has been some
commendable growth achieved in Spain. We expect to see further
sustained growth in FY25 with additional hires planned in Germany,
the Netherlands, France and Spain in order to strengthen further
our offering and our ability to service clients and
pipeline.
Retrenching our presence in New
York will bring more growth to Spain in view of the language
opportunities that come from the Latin American market, to which we
continue to attach importance. This will involve the addition of
some Portuguese speaking staff to work on projects in
Brazil.
Our Driver Project Services
business in the UK has enjoyed another year of notable achievement,
with further growth that has exceeded what was originally
forecast.
Industrial clients in the
North-East continue to require high quality project-related support
and the business is, therefore, now uniquely differentiated from
the wider Group by continuing to operate under the trading name of
Driver Project Services, while the rest of the global platform now
trades as Diales.
The UK business performed in line
with expectations in the year; but it is a testimony to the
business' continuing strength, vitality and resolution that it
would have been significantly further ahead, had it not been for
two disappointing client insolvencies which occurred in Q4
FY24.These were well-publicised large entities in the construction
sector and, whilst advance warning was not available to us, quick
thinking and decisive early action by management enabled the impact
of the two business failures to be substantially
mitigated.
There is now underlying strength
to the business, providing secure foundations for future
performance gains in FY25. It is with this in mind, therefore, that
the business has hired two new testifying experts in the Project
Management and Mechanical engineering departments in the
expectation of economic growth and contingent demand for consulting
services, and it continues to seek to acquire the best talent in
the marketplace, confident of its ability to compete effectively,
support further organic growth next year and deliver for our
shareholders.
ASIA PACIFIC
Our presence in APAC is now
streamlined through a regional footprint of offices in Singapore,
Seoul and in Australia (ie Perth, Sydney, Brisbane). The wider
region is served from these spokes within the hub and spoke model
that was a central feature of our integrated transformation
strategy announced in FY23 and which is now delivering for the
Group. Australia has had a reasonable year despite some regional
headwinds and I am pleased to report that Singapore has now turned
around and returned a very creditable year of profitable trading.
Seoul has rapidly developed into a strategically important new
business spoke for the region and, in addition, continues to be
used to win work in the Middle East and APAC regions for our Korean
clients. In order to service this pipeline of valuable leads and
converting business, some of our staff are based in Seoul and
utilise further support from other areas of our global
business.
MIDDLE EAST
Diales' Middle East business is
now structured around regional hubs in Dubai / Abu Dhabi, Qatar and
the Kingdom of Saudi Arabia (KSA). The legacy operations in Oman
and Kuwait are going through an orderly process of winding down,
leading to eventual closure. I am pleased to report that the region
as a whole has continued to trade profitably and work has been
shared around the region's offices in an efficient and seamless
way. KSA continues to act as a regional magnet for infrastructure
spend with recent reports suggesting that contracts awarded in the
construction, industrial and transport sectors now approaches USD
150 billion. Our Qatar office is winning international work all
over the globe.
Through intelligent planning and a
lean team which we currently have no plans to increase, we are well
positioned to make the most of continuing growth in and from the
region. Our careful monitoring of work and pipeline emanating from,
in particular, KSA requires the precise matching of resources to
local opportunities, which I am pleased to report that we are well
positioned to develop strongly and sustainably in FY25.
Full integration through the
offices, effectively acting as one Middle East business has now
been achieved, and I am grateful to the excellent management team
we have in place.
CURRENT TRADING
The Group has delivered a
significant improvement in underlying* operating profit of £1.2m,
compared to £1.0m in FY23. In the face of significant geopolitical,
commercial, fiscal and operational risk, I believe we have
delivered a highly respectable set of full year numbers.
Staff retention levels have
continued to be strong. More efficient servicing of clients
delivered through the integrated transformation strategy across our
global platform has improved the competitiveness of our offering
and the effectiveness of our client servicing and client retention
in a way that positions us well for FY25.
Continued vigilance on cash
collection, assisted by improved financial reporting, has ensured
that our cash position has strengthened significantly to £4.3m
compared to £3.6m at the FY24 Interim Results. Whilst this is a
decrease year on year of £1.5m (2023: £5.8m), this is after funding
dividend payments of £0.8m (2023: £0.8m), share buy-back of £0.2m,
tax payments and the planned cessation of a JV agreement in Canada
and the Middle East.
DIVIDEND
I am pleased to report a proposed
final dividend to shareholders at 0.75 pence per share, which if
approved at the forthcoming Annual General Meeting will make 1.5
pence per share paid as dividends for the year.
CAPITAL ALLOCATION
The business's framework objective
continues to be to generate growing levels of cash each year,
predicated on trading profitably, which we do year on
year.
Our approach to Capital Allocation
remains focused on organic growth, strategic acquisitions and the
return of surplus cash to our shareholders.
In June 2024, the Company
initiated a new £0.25 million share buy-back programme that
delivered on its promise to repatriate surplus cash to our
shareholders and this programme continues. The Group is actively
considering a number of acquisition opportunities and the Board
will review the potential to allocate further cash to the buyback
once the first tranche is concluded.
OUTLOOK
We have entered FY25 with a strong
pipeline of leads, a more stable trading environment and a clear
direction of travel in terms of public policy in the UK and the
USA. Both incoming governments have publicly stated their
commitment to investment in infrastructure and, in the US, to
energy. In these markets and other adjacent ones, there are
opportunities for the advisory services provided by
Diales.
Following a successful turnaround,
and strengthened by the delivery of the first year of the four-year
integrated transformation strategy that was announced last year,
Diales is now exceptionally well positioned to meet the challenges
and exploit the opportunities of FY25.
The executive team is focused on
extracting continuous efficiency gains for the business and our
shareholders; refining our strategy to keep the business highly
competitive over coming years; and implementing an ongoing process
of incremental improvements in utilisation levels and margin
enhancement. We believe that running our global business with
continuously improving levels of cost-effectiveness and
accountability whilst simultaneously providing our clients with
exceptional levels of client servicing is a winning formula for
growing our business and pipeline. This will ensure that our
integrated transformation strategy not only meets the objectives
that we have set ourselves over the coming three years, but also
provides a route map to even greater success and
achievement.
We see prospects for the business
and our clients in FY25 and the longer term as very promising for
Diales. I am pleased to report the Board
has agreed to return to market guidance, signalling our confidence
in the future prospects of the Group.
Chief Financial Officer's Review
INCOME STATEMENT
|
2024
£m
|
2023
£m
|
Revenue
|
43.0
|
42.6
|
Cost of sales
|
(31.4)
|
(31.8)
|
Impairment movement
|
(0.6)
|
-
|
Gross Profit
|
11.0
|
10.8
|
Administrative expenses
|
(10.1)
|
(10.4)
|
Other operating income
|
-
|
-
|
Underlying* operating profit
|
1.2
|
1.0
|
Non-recurring costs
|
(0.2)
|
(0.2)
|
Share-based payment charges
and associated costs
|
(0.1)
|
(0.4)
|
Operating profit
|
0.9
|
0.4
|
Finance income
|
-
|
0.1
|
Finance costs
|
-
|
(0.1)
|
Profit before
Taxation
|
0.9
|
0.4
|
Tax expense
|
(0.5)
|
(0.3)
|
Profit from continuing operations
|
0.4
|
0.1
|
Loss from discontinued
operations
|
(1.0)
|
(0.4)
|
Loss for the year
|
(0.6)
|
(0.3)
|
The key financial metrics are as
follows:
KEY METRICS
|
|
2024
|
2023
|
Revenue
|
|
£43.0m
|
£42.6m
|
Gross Margin %
|
|
26.6%
|
25.4%
|
Underlying* operating
profit
|
|
£1.2m
|
£1.0m
|
Loss for the year
|
|
£(0.6)m
|
£(0.3)m
|
Cash balance
|
|
£4.3m
|
£5.8m
|
Utilisation Rates***
|
|
72.6%
|
72.5%
|
Basic profit per share
from continuing
operations
|
|
0.8p
|
0.2p
|
Net cash per share**
|
|
8.1p
|
11.1p
|
* Underlying figures are stated
before the share-based payment costs and non-recurring
costs
**Net cash consists of cash and cash
equivalents
***Utilisation % is calculated by
dividing the total hours billed by the total working hours
available for chargeable staff
Revenue from continuing operations
increased by 0.9% to £43.0m (2023: £42.6m). Gross profit margin
increased by 0.9% to 26.6% (2023: 25.4%), a £0.2m increase to
£11.0m (2023: £10.8m). This resulted in an increase in underlying
operating profit of 20.0% to £1.2m (2023: £1.0m). There was a
decrease in net cash year on year to £4.3m (2023: £5.8m), after
funding dividend payments of £0.8m (2023: £0.8m), share buy-back,
tax payments and the planned cessation of a JV agreement in Canada
and the Middle East.
The UK and Europe region revenue
increased to £34.1m (2023: £32.7m) with a slightly reduced
segmental underlying operating profit pre-central cost recharge of
£5.2m (2023: £5.4m). This was driven by increased revenues in the
UK of 8.3% to £26.0m (2023: £24.0m) and a decrease in revenues in
mainland Europe of 8.0% to £8.1m (2023: 8.8m).
Revenue in Canada decreased by
25.0% to £0.6m (2023: £0.8m). The segmental underlying operating
loss pre-central cost recharge was £0.2m, due to some exceptional
staffing issues (2023: £Nil).
The ME region saw revenue increase
during the year by 14.3% to £4.8m (2023: £4.2m). The segmental
underlying operating profit pre-central cost recharge for the
region was a turnaround of £0.4m to a profit of £0.3m (2023: loss
£0.1m).
The APAC region saw revenues
increase by 20.7% to £3.5m (2023: £2.9m). The segmental
underlying operating loss pre-central cost recharge for the region
was £0.1m, due to market challenges (2023: loss £0.2m).
The profit before tax increased
125.0% to £0.9m (2023: £0.4m) after non-recurring costs of £0.2m
(2023: £0.2m), charge for share-based payments of £0.1m (2023:
£0.4m) and net finance income of £Nil (2023:
£0.1m).
There was a loss from discontinued
operations of £1.0m (2023: £0.4m) relating mainly to the USA
(£0.5m), Oman (£0.2m), Kuwait (£0.3m)
The utilisation*** rate of
chargeable staff across the continuing business as a whole for the
year remained stable at 72.6% (2023: 72.5%). Across the regions
this was 72.3% in EuAm (2023: 72.2%), 75.8% in the Middle East
(2023: 73.8%) and 70.5% in APAC (2023: 68.0%).
NET WORKING CAPITAL
Net cash** decreased, closing the
year at £4.3m (2023: £5.8m) with a decrease in net working capital
following a decrease in outstanding debtors and a decrease in
creditors.
TAXATION
The Group incurred a tax charge of
£0.5m (2023: £0.3m). The tax charge includes the effects of
expenses not deductible for tax purposes and is calculated at the
prevailing rates for the jurisdictions in which the Group
operates.
EARNINGS PER SHARE
The basic loss per share was 1.2p
(2023: loss 0.6p).
Underlying* basic earnings per
share was 1.4p (2023: 1.4p).
CASH FLOW
There was a net cash inflow from
operating activities before changes in working capital of £1.0m
(2023: £1.0m), including the current year benefit of £0.6m (2023:
£0.6m) from the amortisation of right of use assets under IFRS16.
The movement also reflects the reported loss for the year of £0.6m
(2023: loss £0.3m) after depreciation of £0.2m (2023: £0.2m). There
was a decrease of £0.2m in trade and other receivables (2023:
decrease of £6.2m) reflecting the continuing strong debt
collection, and a decrease in trade and other payables of £0.4m
(2023: decrease £4.7m) resulting in a net cash inflow from
operating activities of £0.4m (2023: £2.4m). Net tax paid in the
year was £0.4m (2023: £0.2m).
There was a net cash outflow from
investing activities of £0.1m (2023: £Nil) which relates to office
relocations and IT spend.
CASH FLOW
|
£m
|
Net cash** at 30 September 2023
|
5.8
|
Operating cash flow before changes in working capital
|
1.0
|
Decrease in Trade
and other
receivables
|
0.2
|
Decrease in Trade
and other
payables
|
(0.4)
|
Tax paid
|
(0.4)
|
Net cash inflow from operating
activities
|
0.4
|
Net interest received
|
0.0
|
Net Capital spend
|
(0.1)
|
Dividends paid
|
(0.8)
|
Purchase of Treasury shares
|
(0.1)
|
Repayment of leases
|
(0.6)
|
Effects of Foreign
Exchange
|
(0.3)
|
Net cash** at 30 September 2024
|
4.3
|
Net cash flow from financing
activities was an outflow of £1.5m (2023: £1.5m) with the current
year reflecting the dividends paid of £0.8m (2023: £0.8m), purchase
of treasury shares £0.1m (2023: Nil) and lease repayments under
IFRS 16 of £0.6m (2023: £0.7m).
LIQUIDITY AND GOING CONCERN
The Group continues to be in a
strong financial position. At the year-end the Group had net cash
balances of £4.3m (2023: £5.8m) which is appropriate for the
Group's operating requirements going forward. During the year
management agreed a £1m overdraft facility with Barclays and will
be transitioning the UK banking across over the coming
months.
The Directors have completed a
review of the Group's financial forecasts for a period of twelve
months from the date of approving these financial statements. This
review included sensitivity analysis and stress tests which took
account of reasonable and foreseeable scenarios. Under all
scenarios modelled, the Directors anticipate that any funding needs
required would be sufficiently covered by the existing cash
reserves. As such the Directors have a reasonable expectation that
the Group has sufficient resources to meet its obligations when
they fall due for at least twelve months from the date of signing
this report and hence these financial statements include
information prepared on a going concern basis.
DIVIDENDS
The Directors propose a final
dividend for 2024 of 0.75p per share (2023: 0.75p per share) in
addition to the interim dividend paid in October 2024 of 0.75p per
share (2023: 0.75p). This will be paid on 10 April 2025 to
shareholders who are on the register of members at the close of
business on 28 February 2025, with an ex-dividend date of 27
February 2025, subject to approval at the Group's Annual General
Meeting.
Consolidated Income Statement
For the year ended 30 September
2024
|
2024
£000
|
2023
£000
|
REVENUE
|
|
42,966
|
42,633
|
Cost of
sales
|
|
(31,449)
|
(31,800)
|
Impairment movement
|
|
(553)
|
(55)
|
GROSS
PROFIT
|
10,964
|
10,778
|
Administrative expenses
|
(10,084)
|
(10,452)
|
Other
operating income
|
-
|
47
|
Underlying* operating profit
|
|
1,183
|
998
|
Non-recurring operational costs
|
|
(171)
|
(255)
|
Share-based payment
charges and
associated costs
|
|
(132)
|
(370)
|
OPERATING
PROFIT
|
|
880
|
373
|
Finance income
|
|
45
|
129
|
Finance costs
|
|
(9)
|
(63)
|
PROFIT
BEFORE TAXATION
|
|
916
|
439
|
Tax expense
|
|
(490)
|
(314)
|
PROFIT
FROM CONTINUING
OPERATIONS
|
426
|
125
|
Loss from discontinued operations,
net of
tax
|
(1,043)
|
(461)
|
LOSS
FOR THE
YEAR
|
(617)
|
(336)
|
Loss
attributable to non-controlling interest from continuing
operations
|
-
|
-
|
Loss
attributable to non-controlling interest from discontinued
operations
|
-
|
-
|
Profit
attributable to equity shareholders of the Parent from continuing
operations
|
426
|
125
|
Loss
attributable to equity shareholders of the Parent from discontinued
operations
|
(1,043)
|
(461)
|
|
(617)
|
(336)
|
Basic loss
per share
attributable to
equity shareholders of the Parent (pence)
|
|
(1.2)p
|
(0.6)p
|
Diluted
loss per share attributable to equity shareholders of the Parent
(pence)
|
|
(1.2)p
|
(0.6)p
|
Basic earnings per share attributable to equity shareholders
of the
Parent (pence)
from continuing
operations
|
|
0.8p
|
0.2p
|
Diluted earnings per share attributable to equity shareholders
of the
Parent (pence)
from continuing
operations
|
|
0.8p
|
0.2p
|
* Underlying figures are stated
before the share-based payment costs and non-recurring operational
costs.
Consolidated Statement of Comprehensive
Income
For the year ended 30 September
2024
|
2024
£000
|
2023
£000
|
LOSS
FOR THE
YEAR
|
(617)
|
(336)
|
Other
comprehensive income:
Items
that could subsequently be reclassified to the Income Statement:
Exchange
differences on translating foreign operations
|
(292)
|
431
|
OTHER
COMPREHENSIVE (LOSS)/PROFIT
FOR THE
YEAR NET
OF
TAX
|
(292)
|
431
|
TOTAL
COMPREHENSIVE INCOME FOR THE YEAR
|
(909)
|
95
|
Total
comprehensive income attributable to:
Owners of
the Parent
Non-controlling interest
|
(909)
-
|
95
-
|
|
(909)
|
95
|
Consolidated Statement of
Financial Position
As at 30 September 2024
|
|
2024
£000
£000
|
2023
£000
£000
|
NON-CURRENT
ASSETS
|
|
|
|
Goodwill
|
|
2,969
|
2,969
|
Property,
plant and equipment
|
|
318
|
351
|
Intangible asset
|
|
630
|
714
|
Right of
use asset
|
|
752
|
1,140
|
Deferred
tax asset
|
|
165
|
247
|
|
4,834
|
5,421
|
CURRENT
ASSETS
|
|
|
|
Trade and
other receivables
|
|
13,878
|
14,033
|
Current
tax receivable
|
|
-
|
69
|
Cash and cash equivalents
|
|
4,254
|
5,833
|
|
18,132
|
19,935
|
TOTAL
ASSETS
|
22,966
|
25,356
|
CURRENT
LIABILITIES
|
|
|
|
Lease creditor
|
|
(492)
|
(539)
|
Trade and
other payables
|
|
(7,715)
|
(8,052)
|
Current
tax payable
|
|
(186)
|
-
|
|
(8,393)
|
(8,591)
|
NON-CURRENT
LIABILITIES
|
|
|
|
Lease creditor
|
|
(238)
|
(618)
|
Deferred
tax liabilities
|
|
(167)
|
(160)
|
|
(405)
|
(778)
|
TOTAL
LIABILITIES
|
(8,798)
|
(9,369)
|
NET
ASSETS
|
14,168
|
15,987
|
SHAREHOLDERS'
EQUITY
|
|
|
|
Share capital
|
|
216
|
216
|
Share premium
|
|
11,496
|
11,496
|
Merger
reserve
|
|
1,055
|
1,055
|
Currency reserve
|
|
(1,242)
|
(950)
|
Capital
redemption reserve
|
|
18
|
18
|
Treasury shares
|
|
(1,661)
|
(1,525)
|
Retained earnings
|
|
4,285
|
5,676
|
Own
shares
|
|
(3)
|
(3)
|
TOTAL
SHAREHOLDERS' EQUITY
|
14,164
|
15,983
|
NON-CONTROLLING INTEREST
|
4
|
4
|
TOTAL
EQUITY
|
14,168
|
15,987
|
Consolidated Cash Flow
Statement
For the year ended 30 September
2024
|
2024
£000
|
2023
£000
|
CASH
FLOWS FROM
OPERATING ACTIVITIES
(Loss)
for the
year
|
(617)
|
(336)
|
Adjustments
for:
|
|
|
|
Depreciation
|
|
142
|
162
|
Exchange adjustments
|
|
58
|
(79)
|
Amortisation of right of use asset
|
|
604
|
611
|
Amortisation of intangible asset
|
|
84
|
84
|
Finance expense
|
|
(36)
|
(66)
|
Tax expense
|
|
671
|
314
|
Equity settled share-based payment
charge(1)
|
|
15
|
319
|
OPERATING
CASH FLOW
BEFORE CHANGES
IN
WORKING CAPITAL
AND PROVISIONS
|
921
|
1,009
|
Decrease/(increase) in trade and other receivables
|
155
|
6,246
|
Increase/(decrease) in trade and other payables
|
(340)
|
(4,722)
|
CASH
GENERATED IN
OPERATIONS
|
736
|
2,533
|
Tax paid
|
(380)
|
(172)
|
NET
CASH INFLOW
FROM OPERATING
ACTIVITIES
|
356
|
2,361
|
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|
|
Interest received
|
|
45
|
129
|
Acquisition of property, plant and equipment
|
|
(123)
|
(143)
|
Proceeds
from the disposal of property, plant and equipment
|
|
(23)
|
-
|
Acquisition of intangible assets
|
|
-
|
-
|
NET
CASH OUTFLOW
FROM INVESTING
ACTIVITIES
|
(101)
|
(14)
|
CASH
FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
Interest paid
|
|
(3)
|
(63)
|
Repayment
of borrowings
|
|
-
|
-
|
Proceeds
of borrowings
|
|
-
|
-
|
Repayment of lease liabilities
|
|
(621)
|
(676)
|
Purchase of Treasury shares
|
|
(136)
|
-
|
Dividends
paid to equity shareholders of the Parent
|
|
(789)
|
(785)
|
NET
CASH OUTFLOW FROM
FINANCING
ACTIVITIES
|
(1,549)
|
(1,524)
|
Net (decrease)/increase in cash and
cash equivalents
|
(1,294)
|
823
|
Effect of
foreign exchange on cash and cash equivalents
|
(285)
|
79
|
Cash and
cash equivalents at start of period
|
5,833
|
4,931
|
CASH
AND CASH
EQUIVALENTS AT
END OF
PERIOD
|
|
4,254
|
5,833
|
Consolidated Statement of Changes
in Equity
For the year ended 30 September
2024
|
Share
capital
|
Share
premium
|
Treasury
shares
|
Merger
reserve
|
Other
reserves(2)
|
Retained
earnings
|
Own
shares(3)
|
Total(1)
|
Non- controlling
interest
|
Total
Equity
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
OPENING
BALANCE AT
1
OCTOBER 2022
|
216
|
11,496
|
(1,525)
|
1,055
|
(1,363)
|
6,478
|
(3)
|
16,354
|
4
|
16,358
|
(Loss) for the year
|
-
|
-
|
-
|
-
|
-
|
(336)
|
-
|
(336)
|
-
|
(336)
|
Other
comprehensive loss for the year
|
-
|
-
|
-
|
-
|
431
|
-
|
-
|
431
|
-
|
431
|
Total
comprehensive loss for the year
|
-
|
-
|
-
|
-
|
431
|
(336)
|
-
|
95
|
-
|
95
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
(785)
|
-
|
(785)
|
-
|
(785)
|
Share-based payment(4)
|
-
|
-
|
-
|
-
|
-
|
319
|
-
|
319
|
-
|
319
|
Purchase of Treasury shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
CLOSING
BALANCE AT
30
SEPTEMBER 2023
|
216
|
11,496
|
(1,525)
|
1,055
|
(932)
|
5,676
|
(3)
|
15,983
|
4
|
15,987
|
|
|
|
|
|
|
|
|
|
|
|
OPENING
BALANCE AT
1
OCTOBER 2023
|
216
|
11,496
|
(1,525)
|
1,055
|
(932)
|
5,676
|
(3)
|
15,983
|
4
|
15,987
|
(Loss) for the year
|
-
|
-
|
-
|
-
|
-
|
(617)
|
-
|
(617)
|
-
|
(617)
|
Other
comprehensive income for the year
|
-
|
-
|
-
|
-
|
(292)
|
-
|
-
|
(292)
|
-
|
(292)
|
Total comprehensive
loss for
the year
|
-
|
-
|
-
|
-
|
(292)
|
(617)
|
-
|
(909)
|
-
|
(909)
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
(789)
|
-
|
(789)
|
-
|
(789)
|
Share-based payment(4)
|
-
|
-
|
-
|
-
|
-
|
15
|
-
|
15
|
-
|
15
|
Purchase of Treasury shares
|
-
|
-
|
(136)
|
-
|
-
|
-
|
-
|
(136)
|
-
|
(136)
|
CLOSING
BALANCE AT
30
SEPTEMBER 2024
|
216
|
11,496
|
(1,661)
|
1,055
|
(1,224)
|
4,285
|
(3)
|
14,164
|
4
|
14,168
|
(1)
Total equity
attributable to
the equity
holders of
the Parent.
(2)
'Other reserves' combines the currency reserve
and capital redemption reserve. The movement in the current and
prior year relates to the translation of foreign currency equity
balances and foreign currency non-monetary items. Explanatory
details for these reserves are disclosed in note 22.
(3)
The shortfall in the market value of the shares
held by the EBT and the outstanding loan is transferred from own
shares to retained earnings.
(4)
The amount stated reflects only the share-based
payment charge and does not include the associated costs that are
included within the amount stated on the consolidated Income
Statement.
BASIS OF PREPARATION
The Financial Statements have been
prepared under the historical cost convention, as modified by the
revaluation of certain assets, and in accordance with Applicable
Accounting Standards.
The Financial Statements have been
prepared on a going concern basis. In reaching their assessment,
the Directors have considered a period extending at least twelve
months from the date of approval of this financial
report.
The Directors have prepared cash
flow forecasts covering a period of more than 12 months from the
date of releasing these financial statements. This assessment has
included consideration of the forecast performance of the business
for the foreseeable future, the cash and financing facilities
available to the Group. At 30 September 2024 the Group had cash
reserves of £5.3m. The strong cash position was after a year of turnaround
within the
Group. The group reported a loss of £0.6m,
however, profit from continuing operations was
£0.4m.
The Directors have also prepared a
stress case scenario that demonstrates the Group's ability to
continue as a going concern even with a significant drop in
revenues and limited mitigating cost reduction to re-align with the
revenue drop.
Based on the cash flow forecasts
prepared including appropriate stress testing, the Directors are
confident that any funding needs for at least 12 months from the
date of signing the report required by the business will be
sufficiently covered by the existing cash reserves. As such these
Financial Statements have been prepared on a going concern
basis.
SEGMENTAL ANALYSIS
REPORTABLE SEGMENTS
For management purposes, the Group
is organised into three operating divisions: Europe & Americas
(EuAm), Middle East (ME) and Asia Pacific (APAC). This has remained
unchanged from the previous year. These divisions are the basis on
which the Group is structured and managed, based on its geographic
structure. The following key service provisions are provided across
all three operating divisions: quantity surveying, planning /
programming, quantum and planning experts, dispute avoidance /
resolution, litigation support, contract administration and
commercial advice / management.
Segment information about these
reportable segments is presented below.
|
Europe &
Americas
|
Middle East
|
Asia Pacific
|
Eliminations
|
Unallocated
|
Continuing
|
Discontinued
|
YEAR
ENDED 30
SEPTEMBER 2024
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
Total
external revenue
|
34,644
|
4,848
|
3,474
|
-
|
-
|
42,966
|
1,619
|
Total inter-segment
revenue
|
1,513
|
1,525
|
68
|
(3,106)
|
-
|
-
|
-
|
Total
revenue
|
36,157
|
6,373
|
3,542
|
(3,106)
|
-
|
42,966
|
1,619
|
Segmental profit/(loss)
pre central
cost charge
|
5,176
|
326
|
(119)
|
-
|
(4,324)
|
1,059
|
(693)
|
Central
cost charge
|
(3,704)
|
(364)
|
(281)
|
-
|
4,473
|
124
|
(124)
|
Segmental profit/(loss)
|
1,472
|
(38)
|
(400)
|
-
|
149
|
1,183
|
(817)
|
Unallocated corporate expenses(1)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Share-based payments charge and associated costs
|
-
|
-
|
-
|
-
|
(132)
|
(132)
|
-
|
Non-recurring operational costs
|
-
|
-
|
-
|
-
|
(171)
|
(171)
|
-
|
Operating
profit/(loss)
|
1,472
|
(38)
|
(400)
|
-
|
(154)
|
880
|
(817)
|
Finance income
|
-
|
-
|
-
|
-
|
45
|
45
|
-
|
Finance expense
|
-
|
-
|
-
|
-
|
(9)
|
(9)
|
-
|
Profit/(loss) before taxation
|
1,472
|
(38)
|
(400)
|
-
|
(118)
|
916
|
(817)
|
Taxation
|
-
|
-
|
-
|
-
|
(490)
|
(490)
|
(226)
|
Profit/(loss) for
the period
|
1,472
|
(38)
|
(400)
|
-
|
(608)
|
426
|
(1,043)
|
OTHER
INFORMATION
|
|
|
|
|
|
|
|
Non
current assets
|
3,207
|
50
|
21
|
-
|
1,402
|
4,680
|
154
|
Reportable segment
assets
|
14,398
|
3,118
|
2,282
|
-
|
2,111
|
21,909
|
1,057
|
Capital additions(2)
|
495
|
2
|
14
|
-
|
-
|
511
|
-
|
Depreciation and amortisation
|
710
|
24
|
8
|
-
|
-
|
742
|
4
|
(1) Unallocated costs represent
Directors' remuneration (the audited Directors' remuneration report
can be found on page 42 of these financial statements),
administration staff, corporate head office costs and expenses
associated with AIM. (2) Capital additions comprise additions to
property, plant and equipment and intangible assets. No client had
revenue exceeding 10% of the Group's revenue in the year to 30
September 2024.
|
Europe &
Americas
|
Middle East
|
Asia Pacific
|
Eliminations
|
Unallocated
|
Continuing
|
Discontinued
|
YEAR
ENDED 30
SEPTEMBER 2023
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
Total
external revenue
|
35,574
|
4,220
|
2,927
|
(88)
|
-
|
42,633
|
1,893
|
Total inter-segment
revenue
|
998
|
388
|
473
|
(1,859)
|
-
|
-
|
-
|
-Total
revenue
|
36,572
|
4,608
|
3,400
|
(1,947)
|
-
|
42,633
|
1,893
|
Segmental profit/(loss)
pre central
cost charge
|
5,285
|
(88)
|
(239)
|
-
|
(3,685)
|
1,273
|
(325)
|
Central
cost charge
|
(3,057)
|
(288)
|
(204)
|
-
|
3,685
|
136
|
(136)
|
Segmental profit/(loss)
|
2,228
|
(376)
|
(443)
|
-
|
-
|
1,409
|
(461)
|
Unallocated corporate expenses(1)
|
-
|
-
|
-
|
-
|
(411)
|
(411)
|
-
|
Share-based payments charge and associated costs
|
-
|
-
|
-
|
-
|
(370)
|
(370)
|
-
|
Non-recurring operational costs
|
(76)
|
(179)
|
-
|
-
|
-
|
(255)
|
-
|
Operating
profit/(loss)
|
2,152
|
(555)
|
(443)
|
-
|
(781)
|
373
|
(461)
|
Finance income
|
-
|
-
|
-
|
-
|
129
|
129
|
-
|
Finance expense
|
-
|
-
|
-
|
-
|
(63)
|
(63)
|
-
|
Profit/(loss) before taxation
|
2,152
|
(555)
|
(443)
|
-
|
(715)
|
439
|
(461)
|
Taxation
|
-
|
-
|
-
|
-
|
(314)
|
(314)
|
-
|
Profit/(loss) for
the period
|
2,152
|
(555)
|
(443)
|
-
|
(1,029)
|
125
|
(461)
|
OTHER
INFORMATION
|
|
|
|
|
|
|
|
Non
current assets
|
3,285
|
78
|
16
|
-
|
1,888
|
5,267
|
155
|
Reportable segment
assets
|
17,867
|
3,495
|
1,715
|
-
|
1,307
|
24,384
|
1,379
|
Capital additions(2)
|
1,173
|
14
|
8
|
-
|
-
|
1,195
|
-
|
Depreciation and amortisation
|
570
|
30
|
8
|
-
|
-
|
608
|
4
|
(1) Unallocated costs represent
Directors' remuneration (the audited Directors' remuneration report
can be found on page 42 of these financial statements),
administration staff, corporate head office costs and expenses
associated with AIM. (2) Capital additions comprise additions to
property, plant and equipment and intangible assets. No client had
revenue exceeding 10% of the Group's revenue in the year to 30
September 2023.
GEOGRAPHICAL INFORMATION
EXTERNAL
REVENUE BY LOCATION
OF
CUSTOMERS (CONTINUED
AND
DISCONTINUED OPERATIONS)
|
2024
£000
|
2023
£000
|
United
Kingdom
|
20,823
|
20,975
|
United
Arab Emirates
|
4,139
|
1,532
|
Netherlands
|
3,332
|
4,221
|
Germany
|
3,067
|
2,987
|
Australia
|
2,371
|
2,464
|
France
|
1,861
|
1,509
|
United
States
|
1,803
|
1,937
|
Singapore
|
1,213
|
1,321
|
South
Korea
|
953
|
124
|
Italy
|
777
|
830
|
Saudi
Arabia
|
709
|
1,700
|
Spain
|
573
|
433
|
Canada
|
526
|
801
|
Turkey
|
454
|
-
|
Sweden
|
376
|
8
|
Chile
|
372
|
54
|
Qatar
|
247
|
129
|
Ireland
|
178
|
7
|
South
Africa
|
106
|
195
|
Oman
|
59
|
1,948
|
Ecuador
|
56
|
52
|
Peru
|
47
|
70
|
Belgium
|
40
|
284
|
Libya
|
19
|
42
|
Norway
|
-
|
99
|
Serbia
|
-
|
87
|
Indonesia
|
-
|
31
|
Malaysia
|
-
|
116
|
Kuwait
|
-
|
68
|
Hong
Kong
|
-
|
67
|
Other
countries
|
484
|
435
|
|
44,585
|
44,526
|
GEOGRAPHICAL INFORMATION
OF
NON-CURRENT ASSETS
|
2024
£000
|
2023
£000
|
UK
Oman
UAE
Singapore
Qatar
Malaysia
Kuwait
Hong
Kong
Netherlands
France
Australia
Canada
USA
Spain
Germany
Saudi
Arabia
South
Korea
|
4,543
113
28
10
21
32
-
-
32
-
10
2
8
8
26
-
1
|
5,019
124
49
6
29
31
-
- 91
3
10
3
13
7
37
-
-
|
|
4,834
|
5,422
|
ANALYSIS OF THE TAX CHARGE
The tax charge on the profit for the year is as follows:
|
2024
£000
|
2023
£000
|
Current tax:
|
|
|
UK
corporation tax on profit for the year
|
290
|
153
|
Non-UK corporation
tax
|
102
|
335
|
Adjustments to the prior period estimates
|
22
|
(110)
|
|
414
|
378
|
Deferred
tax:
|
|
|
Origination and reversal of temporary differences (note
17)
|
76
|
(64)
|
Tax
charge for the year
|
490
|
314
|
FACTORS AFFECTING THE TAX CHARGE
The tax assessed for the year
varies from the standard rate of corporation tax in the UK. The
difference is explained below:
|
2024
£000
|
2023
£000
|
Profit/(loss) before
tax
|
98
|
(22)
|
Expected
tax charge based on the standard average rate of corporation tax in
the UK of 25% (2023: 22%)
|
229
|
(5)
|
Effects of:
|
|
|
Expenses not deductible
|
61
|
2,475
|
Deferred
tax - other differences (note 17)
|
76
|
(65)
|
Share options exercised
|
(64)
|
59
|
Foreign
tax rate differences
|
2
|
(1,240)
|
Adjustment to prior period estimates
|
22
|
(110)
|
Utilisation of losses
|
(80)
|
(865)
|
Unprovided losses
|
244
|
65
|
Tax
charge for the year
|
490
|
314
|
FACTORS THAT MAY AFFECT FUTURE TAX CHARGES
The Corporation tax rate for the
year ended 30 September 2024 was 25%. No factors noted that would
impact future charges.
EARNINGS PER
SHARE
|
2024
£000
|
2023
£000
|
Profit/(loss)
for the
financial year
attributable to
equity shareholders
|
(617)
|
(336)
|
Non-recurring operational costs
|
171
|
255
|
Share-based payment charges and associated costs (note 18)
|
132
|
370
|
Loss from discontinued operations
|
1,043
|
461
|
Underlying
profit for
the
year before
share-based payments,
non-recurring operational
costs and
loss from
discontinued operations
|
729
|
750
|
Weighted
average number of shares:
|
|
|
- Ordinary shares in issue
|
53,962,868
|
53,962,868
|
- Shares held by
EBT
|
(3,677)
|
(3,677)
|
- Treasury shares
|
(1,169,536)
|
(1,520,488)
|
Basic
weighted average number of shares
|
52,789,655
|
52,438,703
|
Effect of Employee share options
|
866,671
|
1,625,179
|
Diluted
weighted average number of shares
|
53,656,326
|
54,063,882
|
Basic (loss)/earnings
per share
|
(1.2)p
|
(0.6)p
|
Diluted (loss)/earnings
per share
|
(1.2)p
|
(0.6)p
|
Underlying basic earnings per share before share-based payments,
non-recurring operational costs
and loss
from discontinued
operations
|
1.4p
|
1.4p
|
Basic earnings per share attributable to equity shareholders
of the
parent (pence)
from continuing
operations
|
0.8p
|
0.2p
|
Diluted
earnings per share attributable to equity shareholders of the
parent (pence) from continuing operations
|
0.8p
|
0.2p
|
NON-RECURRING ITEMS
|
2024
£000
|
2023
£000
|
Onerous lease (release)/provision on
Haslingden office
|
-
|
(40)
|
Severance payments
|
104
|
91
|
Legacy
Middle East debt collection legal costs
|
39
|
121
|
Legacy
work in progress write off
|
-
|
58
|
Employment claim legal costs
|
28
|
25
|
|
171
|
255
|
TRADE AND OTHER RECEIVABLES
|
2024
£000
|
2023
£000
|
Trade receivables
|
11,952
|
12,222
|
Other
receivables
|
637
|
292
|
Prepayments
|
1,168
|
1,356
|
Accrued
income
|
121
|
163
|
|
13,878
|
14,033
|
TRADE AND OTHER PAYABLES
|
2024
£000
|
2023
£000
|
Trade payables
|
1,747
|
2,390
|
Social
security and other taxes
|
1,252
|
1,667
|
Other
payables
|
1,958
|
966
|
Accrued
expenses
|
2,758
|
3,029
|
|
7,715
|
8,052
|
CRITICAL ACCOUNTING
ESTIMATES AND
JUDGEMENTS
Some asset and liability amounts
reported in the Consolidated Financial Statements contain a degree
of management estimation and assumptions. There is therefore a risk
of significant changes to the carrying amounts for these assets and
liabilities within the next financial year. The estimates and
assumptions are made on the basis of information and conditions
that exist at the time of the valuation.
The following are considered to be
key accounting estimates:
IMPAIRMENT REVIEWS
Determining whether intangible
assets including goodwill are impaired requires an estimation of
the value in use of the cash generating units to which the
intangible asset or goodwill has been allocated. The value in use
calculation requires an entity to estimate the future cash flows
expected to arise from the cash generating unit and a suitable
discount rate in order to calculate present value. An impairment
review test has been performed at the reporting date and no
impairment is required. Further details can be found in note
12.
RECEIVABLES IMPAIRMENT
PROVISIONS
The amounts presented in the
Consolidated Statement of Financial Position are net of allowances
for doubtful receivables, estimated by the Group's management based
on the expected credit loss within IFRS 9. This is calculated using
a simplified model of recognising lifetime expected losses based on
the geographical location of the Group's entities and considers
historical default rates, projecting these forward taking into
account any specific debtors and forecasts relating to local
economies. At the Statement of Financial Position date, a
£1,793,000 (2023: £2,960,000) provision was required. If
management's estimates changed in relation to the recoverability of
specific trade receivables the provision could increase or
decrease. Any future increase to the provision would lead to a
corresponding increase in reported losses and a reduction in
reported total assets.
REVENUE RECOGNITION
ON
FIXED FEE
PROJECTS
Where the Group enters into a
formal fixed fee arrangement revenue is recognised by reference to
the stage of completion of the project. The stage of completion
will be estimated by the Group's management based on the Project
Manager's assessment of the contract terms, the time incurred and
the performance obligations achieved and remaining.
POST BALANCE
SHEET EVENTS
There have been no significant
events requiring disclosure since 30 September 2024.
END