The
information contained within this announcement is deemed by the
Company to constitute inside information as stipulated under the UK
version of the EU Market Abuse Regulation (2014/596) which is part
of UK law by virtue of the European Union (Withdrawal) Act 2018, as
amended and supplemented from time to time.
26 March 2024
Journeo plc
("Journeo, "Company"
or "the Group")
Final results for the year ended 31
December 2023
Journeo plc (AIM: JNEO), the information
systems and transport technical services group, is pleased to
announce its final results for the year ended 31 December
2023.
Financial highlights
·
Revenue increased 118% to £46.1m (2022:
£21.1m)
·
Gross profit increased 84% to £14.3m (2022:
£7.8m)
·
Adjusted profit before tax* increased 325% to
£4.0m (2022: £1.0m)
·
Profit before tax increased 312% to £3.7m (2022:
£0.9m)
·
Cash and cash equivalents at 31 December 2023 were
£8.1m (2022: £0.5m)
·
Diluted earnings per share of 17.96 pence (2022:
9.80 pence)
Operational highlights
·
Acquisitions of Infotec and MultiQ are expanding the reach of
Journeo's solutions into new markets, both domestic and
international.
·
Continued investment in Research and Development as a core
component of the Company's strategy.
·
Investment to increase capacity at our Ashby-based Infotec
manufacturing and production facility.
·
Significant new contract wins throughout the year, including
£1m award from Transport for Wales (TfW) for country-wide content
management solution.
·
Extension of Arriva framework to supply CCTV and associated
services for new and retrofit vehicles.
·
Retained all ISO 9001, 14001, 27001 and 45001 accreditations
and Cyber Security and ICO certification.
* Excluding acquisition costs
and share-based payments
Russ Singleton, CEO of Journeo plc, said:
" I am very pleased with the progress we
have made towards reaching our goal of becoming a market leader in
our field. Our strengthening intellectual property and increased
barriers to entry into our markets are helping us establish
defendable market positions. Each year, we are growing our
recurring revenue base as well as our sales order book, providing
us with greater forward earnings visibility. Together with healthy
cash balances, we are able to invest further in our technologies
and business.
The
acquisitions of Infotec and MultiQ have performed well since
joining the Group, extending our capabilities and geographic reach.
We continue to seek out complementary acquisitions that can provide
Journeo with access to adjacent markets or increase the services we
deliver into our current markets.
As we entered
2024, we did so with momentum in our strategy, which is enabling us
to deliver valuable products, software, and services for our
customers. Our strong order book, growing sales pipeline, and
increasing leadership positions give us confidence in our ability
to further grow the business."
A digital copy of this announcement will be
available on the Group's website: www.journeo.com.
For further information, please
contact:
Journeo plc
Russ Singleton/ Nick Lowe
|
+44 (0) 203 651 9166
|
|
|
Cavendish Capital Markets Limited - Nominated Adviser and
Broker
Katy
Birkin/ Callum Davidson
|
+44 (0) 207 220 0500
|
Notes to editors:
Journeo plc is a leading Intelligent
Transport Systems provider, delivering solutions in towns, cities,
airports, and the public transport networks that connect them. The
Company works extensively with local and combined authorities,
Network Rail and many of the largest multinational transport
operators, supporting them as systems converge towards a more
efficient and sustainable future.
The business has five operating
companies:
·
Journeo Fleet Systems: CCTV video surveillance to
improve passenger & driver safety, telematics for vehicle and
driver performance monitoring, real-time communications for remote
condition monitoring and automatic passenger counting.
·
Journeo Passenger Systems: design, manufacture,
installation, and management of hardware and software for
electronic public transport information systems, in and around
towns, cities, ferry terminals and airports which includes
smart-ticketing and wayfinding.
·
Infotec: design, advanced manufacture,
installation, and software management of information displays
hardware for rail applications in stations, on-platform and
on-vehicle.
·
MultiQ (based in Aarhus, Denmark): full-service
provider of Intelligent Transport Systems ("ITS") with customers in
Denmark, Sweden and Iceland.
·
Journeo AB (based in Stockholm, Sweden): technical
services provider to public transport customers in
Sweden.
In the last 4 years, the Company has
invested over £6 million in research and development, enabling it
to design and supply powerful innovative solutions for customers'
complex requirements and the demands of modern public transport.
With an Internet of Things ("IoT") approach and open standards,
together with field-proven and reliable engineering, Journeo is
able to offer flexible, scalable products and services that can
integrate with existing technology while preparing for future
advancements.
Chairman's Statement
This has been a transformational and successful
year for Journeo. We generated strong organic growth in our Fleet
Systems and Passenger Systems businesses, as well as non-organic
growth through the acquisitions of Infotec in January and MultiQ in
September. As a result, the Group's capabilities within its
established markets, and its ability to enter new markets and
territories has grown significantly. The Group's strategy is
delivering positive results, demonstrated by the increased adoption
of our technologies and software with new and existing clients, and
our strong financial performance. The Group's sales are
increasingly based on our own intellectual property which is
driving an increase in recurring revenues from our SaaS platforms,
and sales of our specialist products and services to customers in
the UK, the Nordics and the USA.
Trading
results
Group underlying profit increased by 270% to
£4.3m for the year ended 31 December 2023 (2022: £1.2m). Overall
sales increased by 118% to £46.1m (2022: £21.1m) and gross profit
increased by 84% to £14.3m (2022: £7.8m).
Overall sales increased by 118% to £46.1m
(2022: £21.1m) and gross profit increased by 84% to £14.3m (2022:
£7.8m). Organic sales growth was 20% and organic gross profit
growth was 2%.
Fleet sales increased by 31% to £16.3m (2022:
£12.5m) as bus operators continued to increase investment, backed
by Government stimuli. Gross profit increased to £3.9m (2022:
£3.7m) with margins decreasing to 24% (2022: 30%) as significant
levels of hardware with a future SaaS benefit were installed and
supply chain and other cost increases impacted across the majority
of the financial year.
Passenger sales increased by 5% to £9.0m (2022:
£8.6m). Margins fell slightly to 44% (2022: 47%), as a result of
cost pressures during the year.
The Infotec and MultiQ acquisitions delivered
sales of £20.8m and gross profit of £6.4m. Margins were 30% at
Infotec and 48% at MultiQ.
Underlying administrative expenses increased to
£10.1m (2022: £6.7m) reflecting the significant growth in the
Group. Investment was made in Research and Development and other
teams during the year and inflationary cost pressures were
felt.
Profit before tax was £3.7m (2022:
£0.9m).
Diluted earnings per share (EPS) was 17.96p
(2022: 9.80p). Cash and cash equivalents at the end of the year
were £8.1m (2022: £0.5m).
Markets
The goal of Carbon Net Zero emissions by 2050
remains a significant challenge for the UK Government and many of
its counterparts on the global stage. Whilst the 2024 General
Election could signal a change in transport strategy for the UK
Government, we do not anticipate a major shift from the current
approach that has seen the promotion of, and investment in,
sustainable public transport. The adoption of mass public transport
is one of the keys to delivering a Carbon Net Zero future for the
UK, and we continue to develop, implement and manage underlying
technology systems that will contribute to enabling that future.
The momentum that Journeo has achieved as a technology and
solutions company, selling a mixture of software, hardware and
services to domestic and international markets, is a result of
close collaborative work with our customers, as we support them to
meet new and emerging challenges.
Environmental,
social and governance
Over the past two years, we have been working
to formalise our approach to sustainability and identify our key
areas of focus. The integration of recent acquisitions has
required us to expand our approach to collecting Group-wide data
and we are committed to ensuring our Carbon Reduction Plan is
published within 2024.
Areas on which we targeted to take leading
positions, however, have taken significant steps forward. The
introduction of an employee assistance programme and assessment of
new human resources software systems will support our existing
process and ensure that, as we grow, Journeo remains an employer of
choice for emerging talent. This, coupled with leading the
market in product developments such as the introduction of new open
standards, are markers for our commitment to the continued
development of the Group.
People
Over the course of the year, the Board was
strengthened with the appointment of Barnaby Kent as an independent
Non-executive Director and through an active recruitment programme
and two acquisitions, we have seen the number of people that make
Journeo a dynamic, successful and exciting place to work, grow. I
am delighted that the new team members share our values and
commitment to customers, and would like to take the opportunity to
extend my thanks to everyone at Journeo once again.
Outlook
Our strategy is to grow Journeo through a
combination of close bonding with our customers, engineering
excellence and technology leadership, supported by targeted
acquisitions of businesses that share our ethos and provide a route
to market for our core capabilities.
We look to the future with a growing sense of
confidence. The execution of our strategy has momentum and is
enabling us to deliver valuable products, software and services for
our customers whilst continuing to deliver strong financial
performance and growth for our shareholders. The increasing
barriers to entry into our sector are helping us to establish
defendable market positions.
Our strong cash position is allowing us to
invest in the business and ensure the long-term prosperity and
profitable growth of the Group. We continue to seek out
complementary acquisitions which can provide Journeo with access to
adjacent markets or increase the services we deliver into our
current markets. Further, through deep industry insight, research
and development, and close customer relationships we are moving
into leadership positions within sectors of our target
markets.
We entered 2024 with a strong order book, a
growing sales opportunity pipeline, and reduced reliance on
third-party technology. This gives us the confidence that we will
continue to deliver on market expectations.
Mark
Elliott
Non-Executive Chairman
26 March 2024
Chief Executive's report
Introduction
In the past year, the Group has made
significant progress towards its aim of becoming a market-leading
provider of intelligent transport systems.
Our long-term success is underpinned through
our investment in developing the technology and solutions that meet
the needs of our customers today and prepare them for the
challenges of tomorrow. The strategic acquisitions of Infotec,
which has provided enhanced access to the rail market and the
Group's first US-based contracts; and MultiQ, which provides
intelligent transport system solutions to customers in Denmark,
Iceland and Sweden, are extending the reach and capability of our
established businesses.
We continue on this trajectory whilst being
mindful of the risks that remain in our target market sectors. The
long-term impacts that the COVID-19 pandemic have had on the
transport sector cannot be understated. A dramatic increase in the
number of people working from home, easy access to credit and the
expansion of internet shopping continues to suppress the number of
people using public transport. That being said, adoption of mass
public transport remains the only viable solution to reduce
emissions generated by the movement of people and provide a
meaningful contribution to achieving Carbon Net Zero.
The investments being made by local
authorities, transport network ruling bodies and fleet operators to
make public transport a more efficient, safer and reliable way to
travel is placing increased reliance on the type of solutions that
Journeo provides.
Operational review
Fleet
Transport Operator Systems
I am pleased to report strong revenue growth
from Fleet Transport Operator Systems, increasing sales by 31% to
£16.3m (2022: £12.5m). Margins were lower than the prior year
mainly due to the technology-mix of sales with a future SaaS
revenue benefit. There was a small improvement in margins during
the second half of the year and this improvement is expected to
continue throughout 2024.
The performance for the year was in line with
management expectations and we expect to see further improvement
while we grow our brand and technology presence in rail markets. In
March o2023, we announced a £0.6m contract with CrossCountry Rail
for the upgrade of legacy systems previously installed by Journeo
in 2012. The upgraded camera systems were connected to the Journeo
Portal, providing stakeholders such as CrossCountry teams, Network
Rail and the British Transport Police with direct access to footage
for rapid incident management.
In April 2023, we announced a one-year
extension to our Framework Agreement with Arriva UK Bus, through to
April 2024. Separate to Journeo's three-year fleet-wide SaaS
contract (announced in November 2021), the extension builds on the
relationship between Journeo and Arriva, that has been in place
since 2010.
We continue to see progress in our Airport
Passenger Transport solutions. In March 2023 we announced a new
five-year extension to our software and support contract at Gatwick
Airport, valued at £0.5m. Shortly after this we received a purchase
order from First Bus to install our software at East Midland
Airport, extracting further value from our IP-backed
solutions.
With operators reliant on our solution at six
major airports in the UK and Ireland, we are looking to leverage
our position to expand our presence at home and
overseas.
Passenger
Transport Infrastructure Systems
The performance of our Passenger Transport
Infrastructure business was in line with management expectations,
delivering a 5% growth in revenues to £9.0m (2022: £8.6m). Margins
were lower than in 2022, however, we are pleased to see the sales
progress in the business and believe it has the potential to
outstrip its current performance through changes and cost
efficiencies that we are implementing.
The acquisition of Infotec gives Journeo the
power to consolidate its display technologies, streamline supply
chains and exercise greater control over production costs.
Simultaneously, Journeo is working to migrate the EPIX Content
Management System to a SaaS solution, the Journeo Portal.
Historically, local authority budgets have been directed towards
capital expenditure, and so not invested in subscription-based
solutions. However, this is starting to change as customers realise
the value of the continuous improvement that is the cornerstone of
cloud-based technologies.
A notable development during the year was a
£1.0m software and service contract from Transport for Wales (TfW).
This first-of-its kind contract seeks the disaggregation of
software services for Real Time Passenger Information (RTPI)
estates from the displays that are located within urban and rural
areas. Disaggregation enables local authorities to purchase
displays from any provider, as long as they operate on open
industry standards. Journeo is at the forefront of developing these
standards and we expect to see the first displays migrate to the
platform within the first half of this financial year. Since the
year end Cardiff City Council and TfW has invested a further £1.6m
in Journeo displays technology to be connected to the new
platform.
In September 2023, Journeo received £2.25m in
purchase orders for RTPI displays technology and associated
software services from Hertfordshire County Council. Hertfordshire
County Council supported in the development of the Bus Back Better
strategy and is focussed on driving improvements within their
transport network. Journeo has enjoyed a 20-year relationship with
Hertfordshire and is working closely with the authority as they
drive improvements in their transport network. Whilst unavoidable
delays to install the technology have restricted our ability to
realise the value in the contract across 2023, the obstacles have
now been overcome and will benefit the Group in 2024.
A purchase order of £2.0m from a Northern
Transport Partnership was also received in September 2023. The
project is an expansion of the partnership's RTPI estate that,
following several successful years of close collaboration, is now
one of the largest RTPI estates in the country and is comparable in
size and complexity with the system in London.
The Passenger Transport Infrastructure business
enters 2024 with its strongest ever order book and a clear strategy
to improve operating margins.
Infotec
The acquisition of Infotec via a significantly
over-subscribed placing and retail offer, was an important step in
Journeo's evolution. In addition to strong revenues of £19.7m and a
gross margin of 29.8%, longer-term value will be realised across
the Group through the consolidation of technologies and
efficiencies in manufacturing.
Since the acquisition we have invested £0.4m to
enhance surface mount production capacity, resulting in
significantly reduced production lead times. The investment is
enabling us to keep pace with a large US-based contract whilst also
maintaining momentum for orders won in our domestic
markets.
We were pleased to announce purchase orders
from Network Rail and Northern Trains totalling £2.4m. These awards
reflect the market-leading position Infotec has within the UK rail
industry, supplying approximately 80% of rail stations. The
displays are recognised for their robustness and longevity, and the
continuing advancement in technology offers a high level of repeat
business.
Significant progress has been made to integrate
Infotec into Journeo. By working more closely we will leverage
synergies in the technologies we provide, with the aim of improving
the margins delivered by all operating companies in the
Group.
MultiQ
The acquisition of MultiQ Denmark A/S
("MultiQ") was completed in September 2023 for a total
consideration of €2.5m on a debt-free, cash-free, basis. This
provides Journeo with an established, full-service provider of
Intelligent Transport Systems (ITS) to fleet operator and local
authorities in the Nordic region. With a strong history of
developing and supplying public information systems for bus,
including fleet management software and on-board passenger
infotainment, MultiQ was part of a larger group that was acquired
by the Swedish company Vertiseit AB in May 2022.
The pure ITS focus of MultiQ is a good fit for
Journeo and will provide access into Nordic and Northern European
markets and the strong SaaS-based sales approach delivers
approximately 40% recurring revenue.
Central
services
The Group's growth over the last 12 months has
necessitated developments to our organisational structure, and
investment in our Finance and HR teams to enhance transparency and
reporting capabilities. We are assessing our business systems where
we see opportunities for consolidation and improvement.
Journeo strives to maintain its position as a
trusted and responsible member of the business community,
delivering our customers solutions that can be relied upon for
quality, robustness and security. We are working closely with our
supply chain partners and system providers, monitoring the impact
of global events to maintain the supply of essential components.
Throughout the course of 2023, we maintained all ISO and cyber
accreditations, demonstrating our commitment to maintaining
governance and quality systems.
Finally, we are continuing our work on ESG,
with a further update available in the sustainability section of
the Company's 2023 Annual Report. We maintain honest and open
communication with our customers, and carried out an online
customer survey during the year which has provided valuable insight
into why customers place their faith in us and what we can do
better, as we continue to deliver operation-critical solutions to
vehicle fleets and the wider transport infrastructure
network.
Russ
Singleton
Chief Executive
26 March 2024
Consolidated statement of
comprehensive income for the year ended 31 December 2023
|
Notes
|
2023
£'000
|
2022
£'000
|
Revenue
|
2,3
|
46,092
|
21,123
|
Cost
of sales
|
|
(31,782)
|
(13,354)
|
Gross profit
|
3
|
14,310
|
7,769
|
Underlying administrative
expenses
|
|
(10,075)
|
(6,730)
|
Other income
|
|
49
|
119
|
Underlying profit
|
|
4,284
|
1,158
|
Acquisition
costs
|
|
(289)
|
-
|
Share-based payments
|
|
(22)
|
(45)
|
Total administrative
expenses and
other income
|
|
(10,337)
|
(6,656)
|
Operating profit
|
|
3,973
|
1,113
|
Net finance
expense
|
|
(240)
|
(207)
|
Profit before taxation
|
|
3,733
|
906
|
Taxation charge
|
4
|
(760)
|
(3)
|
Profit for the year being total comprehensive income attributable to
owners of the parent
|
|
2,973
|
903
|
Profit per share
Basic
|
5
|
18.64p
|
10.33p
|
Diluted
|
|
17.96p
|
9.80p
|
Consolidated statement of changes in equity for the year ended
31 December 2023
|
Share
capital
£'000
|
Share
premium
account
£'000
|
Retained
earnings
£'000
|
Total equity
shareholders'
funds
£'000
|
Balance at
1 January 2022
|
6,250
|
1,174
|
(6,224)
|
1,200
|
Profit and
total comprehensive income for the year
|
-
|
-
|
903
|
903
|
Share-based
payments
|
-
|
-
|
45
|
45
|
Balance at
31 December 2022
|
6,250
|
1,174
|
(5,276)
|
2,148
|
Profit and
total comprehensive income for the year
|
-
|
-
|
2,973
|
2,973
|
Proceeds
from issue of new shares
|
503
|
7,092
|
-
|
7,595
|
Share-based
payments
|
-
|
-
|
22
|
22
|
Balance at 31 December
2023
|
6,753
|
8,266
|
(2,281)
|
12,738
|
Consolidated statement of financial position at 31 December
2023
|
|
2023
£'000
|
2022
£'000
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Goodwill
|
|
4,058
|
1,345
|
Other intangible assets
|
|
2,685
|
1,300
|
Property, plant and equipment
|
|
1,585
|
504
|
Deferred
tax asset
|
|
189
|
-
|
Trade and
other receivables
|
|
40
|
41
|
|
|
8,557
|
3,190
|
Current
assets
|
|
|
|
Inventories4
|
|
6,868
|
3,455
|
Trade and
other receivables
|
|
12,212
|
8,130
|
Cash
and cash
equivalents
|
|
8,116
|
533
|
|
|
27,196
|
12,118
|
Total
assets
|
|
35,753
|
15,308
|
|
|
|
|
Equity and
liabilities
|
|
|
|
Shareholders'
equity
|
|
|
|
Share capital
|
|
6,753
|
6,250
|
Share premium account
|
|
8,266
|
1,174
|
Retained earnings
|
|
(2,281)
|
(5,276)
|
Total
equity
|
|
12,738
|
2,148
|
Non-current
liabilities
|
|
|
|
Deferred revenue
|
|
2,841
|
2,304
|
Other
payables
|
|
207
|
-
|
Loans and
borrowings
|
|
163
|
40
|
Deferred
tax liability
|
|
25
|
-
|
Lease
liabilities
|
|
756
|
225
|
Provisions
|
|
2,234
|
271
|
|
|
6,226
|
2,840
|
Current
liabilities
|
|
|
|
Trade and other payables
|
|
9,921
|
5,796
|
Deferred revenue
|
|
5,831
|
1,552
|
Loans and
borrowings
|
|
64
|
2,616
|
Lease
liabilities
|
|
195
|
121
|
Provisions
|
|
778
|
235
|
|
|
16,789
|
10,320
|
Total
equity and
liabilities
|
|
35,753
|
15,308
|
Consolidated statement of cash flows for the year ended 31
December 2023
|
Notes
|
2023
£'000
|
2022
£'000
|
Net
cash flows from operating activities
|
6
|
1,664
|
(587)
|
Cash flows from investing
activities
Purchases of property, plant and
equipment
Purchases / generation of intangible
assets
|
|
(434)
(789)
|
(58)
(628)
|
Acquisition costs
|
|
(289)
|
-
|
Net cash inflow on
acquisitions
|
|
3,030
|
-
|
Net
cash flows from investing activities
|
|
1,518
|
(686)
|
Cash flows from financing activities
|
|
|
|
Cash flows from issue of new
loans
|
|
215
|
891
|
Principal element of lease
repayments
|
|
(266)
|
(170)
|
Repayment of loans
|
|
(2,643)
|
(15)
|
Issue of shares
|
|
7,095
|
-
|
Net
cash flows from financing activities
|
|
4,401
|
706
|
Net
increase / (decrease) in cash and cash
equivalents
|
|
7,583
|
(567)
|
Cash and cash equivalents at beginning of
year
|
|
533
|
1,096
|
Effect of foreign exchange rate
changes
|
|
-
|
4
|
Cash and cash equivalents at end of year
|
|
8,116
|
533
|
Notes to the consolidated financial statements for the year
ended 31 December 2023
1. Basis of preparation
The Group financial statements are
prepared in accordance with International Financial Reporting
Standards and IFRIC interpretations issued and effective (or
adopted early) and endorsed by the United Kingdom at the time of
preparing these financial statements and with those parts of the
Companies Act 2006 applicable to companies reporting under IFRS.
The financial statements have been prepared under the historical
cost convention, except financial instruments and share-based
payments, which are prepared in accordance with IFRS 9 and IFRS 2
respectively. A summary of the more important Group accounting
policies is set out below.
The individual financial statements
of each Group entity are presented in the currency of the primary
economic environment in which the entity operates (its functional
currency). For the purpose of the consolidated financial
statements, the results and financial position of each Group entity
are expressed in Sterling (£), which is the presentation currency
for the consolidated financial statements. The numbers in the
financial statements are rounded in £'000 for presentation purposes
for year ended 31 December 2023 with prior year comparatives being
for the year ended 31 December 2022.
Going concern
The Group's business activities,
together with factors likely to affect its future development,
performance and position, are set out in the Strategic Report along
with the principal risks and uncertainties.
The Group's net underlying profit
for the year was £4,284k (2022: £1,158k). As at 31 December
2023 the Group had
net current assets of £10,407k (2022: £1,798k) and net cash
reserves of £8,116k (2022: £533k).
The Directors have prepared Group
cash flow projections for the period to 30 June 2025 based on
latest forecasts that show that the Group will be able to operate
within the Group current funding resources with significant
headroom.
As with all businesses there are
particular times of the year where our working capital requirements
are at their peak. The Group is well placed to manage these
business risks effectively and the Board reviews the Group's
performance against budgets and forecasts on a regular basis to
ensure action is taken where needed. The Directors also monitor a
rolling cash flow forecast, and key management review working
capital movements and requirements on a daily basis.
The projections, taking account of
reasonably possible changes in trading performance, indicate that
the Group will operate within available facilities throughout the
projection period and therefore, based on these projections, the
Directors have a reasonable expectation that the Group has adequate
resources to continue in operational existence for the foreseeable
future and for at least 12 months from the date of these financial
statements. The Directors therefore continue to adopt the going
concern basis in preparing the financial statements.
2. Revenue and other income
The revenue split between good and
services is:
|
2023
£'000
|
2022
£'000
|
Goods
|
38,402
|
15,621
|
Services
|
7,690
|
5,502
|
|
46,092
|
21,123
|
Contract works included in
goods
|
6,994
|
7,599
|
3. Segmental reporting
IFRS 8 requires operating segments
to be determined on the basis of those segments whose operating
results are regularly reviewed by the Board of Directors (the Chief
Operating Decision Maker as defined by IFRS 8) to make strategic
decisions.
As the Board of Directors reviews
revenue, gross profit and operating loss on the same basis as set
out in the consolidated statement of comprehensive income, no
further reconciliation is considered to be necessary.
Revenue and gross profit
|
Revenue
2023
£'000
|
Gross
profit
2023
£'000
|
Revenue
2022
£'000
|
Gross
profit
2022
£'000
|
Fleet Systems
|
16,332
|
3,949
|
12,494
|
3,711
|
Infotec
|
19,669
|
5,862
|
-
|
-
|
MultiQ
|
1,139
|
542
|
-
|
-
|
Passenger Systems
|
9,045
|
3,957
|
8,629
|
4,058
|
Intersegment sales
|
(93)
|
-
|
-
|
-
|
Total
|
46,092
|
14,310
|
21,123
|
7,769
|
Major customers
In the year, one customer within
each of the Fleet Systems and Infotec segments accounted for over
10% of Group revenue at 11% and 17% respectively. In the prior
year, there was one Fleet Systems customer that accounted for over
10% of revenue at 16%.
Underlying profit
|
2023
£'000
|
2022
£'000
|
Fleet Systems
|
583
|
690
|
Infotec
|
3,697
|
-
|
MultiQ
|
153
|
-
|
Passenger Systems
|
115
|
740
|
|
4,548
|
1,430
|
Central
|
(264)
|
(272)
|
Underlying profit
|
4,284
|
1,158
|
Reconciling to profit / (loss) before interest and
tax
2023
|
Underlying
operating
profit /
(loss)
£'000
|
Acquisition
costs
£'000
|
Share-based
payments
£'000
|
Operating profit /
(loss)
£'000
|
Profit /
(loss)
before
interest
and tax
£'000
|
Fleet Systems
|
583
|
-
|
(11)
|
572
|
572
|
Infotec
|
3,697
|
-
|
-
|
3,697
|
3,697
|
MultiQ
|
153
|
-
|
-
|
153
|
153
|
Passenger Systems
|
115
|
-
|
(11)
|
104
|
104
|
|
4,548
|
-
|
(22)
|
4,526
|
4,526
|
Central
|
(264)
|
(289)
|
-
|
(553)
|
(553)
|
|
4,284
|
(289)
|
(22)
|
3,973
|
3,973
|
2022
|
Underlying
operating
profit /
(loss)
£'000
|
Share-based
payments
£'000
|
Operating
profit /
(loss)
£'000
|
Profit /
(loss)
before
interest
and
tax
£'000
|
Fleet Systems
|
690
|
(23)
|
667
|
667
|
Passenger Systems
|
740
|
(22)
|
718
|
718
|
|
1,430
|
(45)
|
1,385
|
1,385
|
Central
|
(272)
|
-
|
(272)
|
(272)
|
|
1,158
|
(45)
|
1,113
|
1,113
|
Net
assets
Net assets attributed to each business segment
represent the net external operating assets of that segment,
excluding goodwill, bank balances and borrowings, which are shown
as unallocated amounts, together with central assets and
liabilities.
|
Assets
2023
£'000
|
Liabilities
2023
£'000
|
Net assets
2023
£'000
|
Assets
2022
£'000
|
Liabilities
2022
£'000
|
Net
assets
2022
£'000
|
Fleet Systems
|
8,754
|
(3,736)
|
5,018
|
8,134
|
(3,627)
|
4,507
|
Infotec
|
6,477
|
(8,999)
|
(2,522)
|
-
|
-
|
-
|
MultiQ
|
2,645
|
(534)
|
2,111
|
-
|
-
|
-
|
Passenger Systems
|
5,679
|
(7,774)
|
(2,095)
|
5,156
|
(6,744)
|
(1,588)
|
|
23,555
|
(21,043)
|
2,512
|
13,290
|
(10,371)
|
2,919
|
Goodwill
|
4,058
|
-
|
4,058
|
1,345
|
-
|
1,345
|
Cash and borrowings
|
8,116
|
(641)
|
7,475
|
533
|
(2,656)
|
(2,123)
|
Unallocated
|
24
|
(1,331)
|
(1,307)
|
140
|
(133)
|
7
|
Total
|
35,753
|
(23,015)
|
12,738
|
15,308
|
(13,160)
|
2,148
|
Geographical segments
|
Revenue
2023
£'000
|
Gross
profit
2023
£'000
|
Revenue
2022
£'000
|
Gross
profit
2022
£'000
|
UK
|
36,739
|
9,840
|
20,538
|
7,316
|
International
|
|
|
|
|
- Scandinavia
|
1,507
|
|
458
|
|
- Other EU
|
8
|
|
38
|
|
- Non-EU
|
7,838
|
|
89
|
|
Total international
|
9,353
|
4,470
|
4,470
|
453
|
Total
|
46,092
|
14,310
|
14,310
|
7,769
|
Assets and liabilities by location
|
2023
£'000
|
2022
£'000
|
Assets
|
|
|
UK
|
32,948
|
14,662
|
International
|
2,805
|
12
|
Total assets
|
35,753
|
14,674
|
Liabilities
|
|
|
UK
|
(22,467)
|
(12,508)
|
International
|
(548)
|
(19)
|
Total liabilities
|
(23,015)
|
(12,527)
|
4. Taxation
(a)
Analysis of charge in year:
|
2023
£'000
|
2022
£'000
|
Current tax
|
|
|
UK corporation tax on the profit for
the year (19% and 25%)
|
704
|
-
|
Swedish corporation tax on the
profit for the year (22%)
|
7
|
3
|
Danish corporation tax on the profit
for the year (22%)
|
49
|
-
|
Total tax charge for the
year
|
760
|
3
|
(b)
Factors affecting the total tax charge for the
year
The tax assessed for the year
differs from the standard rate of corporation tax in the UK at 23%
(2022: 19%). The differences are explained below:
|
2023
£'000
|
2022
£'000
|
Profit before tax
|
3,733
|
905
|
Profit multiplied by standard rate
of
corporation tax in the UK of 23% (2022: 19%)
|
859
|
172
|
Effects of:
|
|
|
Expenses not deductible for tax
purposes
|
(305)
|
(150)
|
Change in unrecognised deferred tax
assets
|
217
|
4
|
Income not taxable
|
(11)
|
(23)
|
Total tax charge for the
year
|
760
|
3
|
(c)
Deferred tax asset / (liability)
The unrecognised and recognised
deferred tax assets / (liability) comprise the
following:
Group
|
Unrecognised
|
Recognised
|
2023
£'000
|
2022
£'000
|
2023
£'000
|
2022
£'000
|
Tax losses
|
1,138
|
724
|
189
|
-
|
Accelerated capital
allowances
|
(350)
|
(94)
|
(25)
|
-
|
|
788
|
630
|
164
|
-
|
The Group has £4,552,000 of
unutilised tax losses (2022: £3,813,000) which may be carried
forward indefinitely.
5.
Profit per Ordinary Share
Basic earnings per share (EPS) is
calculated by dividing the earnings attributable to Ordinary
Shareholders by the weighted average number of Ordinary Shares in
issue during the year.
For diluted earnings, the weighted
average number of Ordinary Shares in issue is adjusted to assume
conversion of all dilutive potential Ordinary Shares.
Group
|
2023
|
2022
|
Profit
£'000
|
Per share
amount
Pence
|
Profit
£'000
|
Per
share
amount
Pence
|
Basic EPS
|
|
|
|
|
Profit attributable to Ordinary
Shareholders
|
2,973
|
18.64p
|
903
|
10.33p
|
Diluted EPS
|
|
|
|
|
Profit attributable to Ordinary
Shareholders
|
2,973
|
17.96p
|
903
|
9.80p
|
Details of the weighted average
number of Ordinary Shares used as the denominator in calculating
the earnings per Ordinary Share are given below:
|
2023
'000
|
2022
'000
|
Basic weighted average number of
shares
|
15,945
|
8,741
|
Dilutive potential Ordinary
Shares
|
605
|
470
|
Diluted weighted average number of
shares
|
16,550
|
9,211
|
6. Reconciliation of operating
profit to net cash inflow from operating activities
|
2023
£'000
|
2022
£'000
|
Profit for the year
|
2,973
|
903
|
Adjustments for:
|
|
|
- Finance expense
|
240
|
207
|
- Depreciation of property, plant
and equipment
|
378
|
224
|
- Amortisation of intangible fixed
assets
|
753
|
494
|
- Share-based payment
expense
|
22
|
45
|
- Foreign exchange rate
|
(13)
|
-
|
- Acquisition costs
|
289
|
-
|
- Increase / (decrease) in
provisions
|
2,506
|
(34)
|
Operating cash flows before
movement in working capital
|
7,148
|
1,839
|
Decrease / (increase) in
inventories
|
295
|
(1,846)
|
Decrease / (increase) in
receivables
|
1,609
|
(1,564)
|
Increase / (decrease) in
payables
|
(6,560)
|
1,166
|
Cash inflow / (outflow) from
operations
|
2,492
|
(405)
|
Income taxes paid
|
(658)
|
(3)
|
Interest paid
|
(170)
|
(179)
|
Net cash inflow / (outflow) from
operating activities
|
1,664
|
(587)
|
7.
Businesses Acquired - Infotec Group of
Companies
On 18 January 2023, the Group
acquired 100% of the equity of IGL Limited, together with its
subsidiaries ("IGL" or "Infotec"), all UK-based
businesses.
Infotec is a leading provider of
innovative display solutions and is the UK's leading rail passenger
information equipment provider, with over 15,000 displays in
operation. Infotec services approximately 80 per cent. of the UK's
rail network
The details of the business
combination are as follows:
|
£'000
|
Fair value of consideration
|
|
Amount Settled in Cash
|
7,218
|
Deferred Consideration
|
1,000
|
Consideration Shares
|
500
|
Total Consideration
|
8,718
|
Identifiable net assets (recognised at fair
value):
|
|
Other intangibles
|
1,301
|
Property, plant and
equipment
|
264
|
Inventories
|
3,047
|
Trade and other
receivables
|
3,980
|
Cash
|
12,641
|
Total assets
|
21,233
|
Equity and liabilities
|
|
Trade and other payables
|
(5,422)
|
Deferred revenue
|
(6,883)
|
Tax liabilities
|
(446)
|
Provisions
|
(2,000)
|
Total Liabilities
|
(14,751)
|
Net Assets
|
6,482
|
Goodwill on Acquisition
|
2,236
|
|
|
Consideration settled in
cash
|
8,218
|
Cash and cash equivalents
acquired
|
12,641
|
Net cash inflow on
acquisition
|
4,423
|
Consideration transferred
The acquisition of Infotec was
settled in cash amounting to £8,218k (including deferred
consideration of £1,000k). Acquisition-related costs amounting to
£132k were incurred.
Identifiable net assets
The fair value of identifiable net
assets acquired as part of the business combination amounted to
£6,482k.
Separable intangible assets
One separable intangible asset was
identified at acquisition, being the acquired customer
relationships. The acquired customer list was valued by assessing a
discounted cashflow based on expected customer attrition rates and
using the Group discount factor of 13%. The useful life has been
estimated at 5 years.
Goodwill
Goodwill is primarily related to
the core growth expectations that are expected from combining
Infotec and Journeo technologies and upselling this to existing
customers.
Infotec contribution to the Group results
Infotec generated an underlying
profit of £3,697k for the period from 18 January 2023 to the
reporting date. Revenue for the period to the reporting date was
£19,669k. In the twelve months to 30th December 2022
Infotec sales were approximately £16,520k with profit before tax of
£2,646k
8.
Businesses Acquired - MultiQ Denmark A/S
On 19 September 2023, the Group
acquired 100% of the equity of MultiQ Denmark A/S ("MultiQ"), a
Denmark based business.
MultiQ is a leading full-service
provider of Intelligent Transport Systems ("ITS") with customers in
Denmark, Sweden and Iceland.
The details of the business
combination are as follows:
|
£'000
|
Fair value of
consideration
|
|
Amount
Settled in Cash
|
1,089
|
Deferred
Consideration
|
413
|
Total
Consideration
|
1,502
|
Identifiable net assets (recognised at fair value):
|
|
Property,
plant and equipment
|
573
|
Tax
Assets
|
267
|
Inventories
|
660
|
Trade and
other receivables
|
1,084
|
Cash
|
110
|
Total
assets
|
2,694
|
Equity
and
liabilities
|
|
Trade and
other payables
|
(1,450)
|
Deferred
revenue
|
(81)
|
Tax
liabilities
|
(138)
|
Total
Liabilities
|
(1,669)
|
Net
Assets
|
1,025
|
Goodwill
on Acquisition
|
477
|
|
|
Consideration settled in cash
|
1,502
|
Cash and
cash equivalents acquired
|
110
|
Net cash
outflow on acquisition
|
(1,392)
|
Consideration transferred
The acquisition of MultiQ was
settled in cash amounting to £1,502k (including deferred
consideration of £413k). Acquisition-related costs amounting to
£157k were incurred.
Identifiable net assets
The fair value of identifiable net
assets acquired as part of the business combination amounted to
£1,026k.
Goodwill
Goodwill is primarily related to
the core growth expectations that are expected from combining
MultiQ and Journeo technologies and upselling this to existing
customers.
MultiQ contribution to the Group results
MultiQ generated an underlying
profit of £153k for the period from 20 September 2023 to the
reporting date. Revenue for the period to the reporting date was
£1,139k. In the twelve months to 30 December 2022 MultiQ sales were
approximately £4,425k with a loss before tax of £32k.
9.
Availability of audited accounts
Copies of the 2023 audited accounts
will be made available following the announcement of the date of
our AGM. They will also be available on the Group's website
(www.journeo.com)
for the purposes of AIM Rule 26 and will be posted to shareholders
in due course.
ENDS