TIDMINSE

RNS Number : 5568G

Inspired PLC

30 March 2022

30 March 2022

Inspired PLC

("Inspired " or the "Group")

Final Results 2021

A year in which the Group delivered strong growth both financially and operationally

Inspired (AIM: INSE), a leading technology enabled service provider supporting businesses in their drive to reduce energy consumption, deliver net-zero, control energy costs and manage their response to climate change, announces its consolidated, audited final results for the year ended 31 December 2021.

Financial highlights

 
                                                            % 
                                     2021       2020   change 
Revenue                          GBP67.9m   GBP46.1m     +47% 
Gross profit                     GBP50.7m   GBP38.9m     +30% 
Adjusted EBITDA*                 GBP19.8m   GBP12.8m     +55% 
Adjusted profit before tax**     GBP13.4m    GBP6.9m     +94% 
Profit/(loss) before tax          GBP1.1m  (GBP4.5m) 
Underlying cash generated from 
 operations***                   GBP10.2m   GBP11.6m     -12% 
Adjusted diluted EPS****            1.30p      0.70p     +86% 
Diluted basic EPS                   0.16p    (1.34p) 
Net debt                         GBP32.9m   GBP18.8m     -75% 
Corporate order book             GBP67.5m   GBP63.0m      +7% 
Dividend per share                  0.25p      0.22p     +14% 
-------------------------------  --------  ---------  ------- 
 

Operational and strategic highlights

-- Completed acquisition of Businesswise Solutions Limited ("Businesswise") and General Energy Management Limited ("GEM") in Q1 2021.

- In line with strategy to acquire Energy Assurance businesses which add Units of Opportunity to our portfolio providing enhanced opportunity to cross sell our Net Zero Carbon services, enabling us to help those clients make a difference by removing carbon from the environment.

-- Software - continued to deliver modules for our Software Solutions platform during 2021 and to develop incremental modules that underpin the technology enabled services we provide.

-- ESG - 2021 saw the voluntary publication of our first TCFD (Task Force on Climate Related Financial Disclosures) disclosure for the Group and an ESG disclosure in accordance with GRI (Global Reporting Initiative) principles. The Group also retained its Green Economy Mark status during 2021.

Board update

-- Richard Logan appointed Non-Executive Chairman with Sangita Shah and Dianne Walker appointed as

independent   Non-Executive Directors in H2 2021. 

-- Proposed appointment of David Cockshott, Chief Commercial Officer to the Board. David joined the Group in 2020 and will become an executive director on the Board from 1 April 2022, assuming operational responsibility for our Energy Solutions Division.

Current trading and outlook

Trading in Q1 has started in line with expectations as the Group continues to manage the current macroeconomic and geopolitical uncertainties.

Cash collection has started strongly in the new financial year following the increase in trade receivables at the year end as a result of the strong growth experienced in the Optimisation Division during H2 2021.

We note that new business sales have started particularly well with the orderbook values of new customer contracts signed in the first two months of the year being some 93% ahead of the previous year. This should not be confused with revenue growth as order book will flow to revenue over multiple years and this performance is likely to smooth over the year. However, a positive start despite a challenging macroeconomic environment.

Commenting on the results, Mark Dickinson, CEO of Inspired, said: " Despite the changing landscape, we are delighted to report on a period of significant progress across the Group in 2021, both financially and operationally. The performance reflects the continuing recovery in energy consumption, alongside a return to on site access to client premises, accelerating the delivery and implementation of energy optimisation services.

"Turning to current trading, we are pleased that Q1 has started in line with expectations, and we are continuing to successfully manage the uncertain macroeconomic and geopolitical backdrops. Inspired remains focused on helping its clients manage their costs and sustainability challenges through this crisis.

"Looking ahead, the trend towards greater ESG focus coupled with strong growth of the Group's revenues, and adjusted EBITDA in the year, has created a strengthened platform capable of generating long-term growth, and underpins the Board's confidence in achieving our financial goals."

Note

*Adjusted EBITDA is earnings before interest, taxation, depreciation, and amortisation, excluding exceptional items and share-based payments.

**Adjusted profit before tax is earnings before tax, amortisation of intangible assets (excluding internally generated amortisation related to computer software and customer databases), exceptional items, share-based payments, the change in fair value of contingent consideration and foreign exchange gains/(losses) (A reconciliation of Adjusted profit before tax to reported profit before tax can be found in note 5)

***Underlying cash generated from operations is cash generated from operations, as adjusted to remove the impact of restructuring costs, fees associated with acquisitions and dividends declared to NCI.

****Adjusted diluted earnings per share represents the diluted earnings per share, as adjusted to remove amortisation of intangible assets (excluding internally generated amortisation related to computer software and customer databases), exceptional items, share-based payments, the change in fair value of contingent consideration and foreign exchange gains/(losses).

For further information, please contact:

 
 Inspired PLC                                www.inspiredplc.co.uk 
 Mark Dickinson (Chief Executive Officer)    +44 (0) 1772 689 250 
 Paul Connor (Chief Financial Officer) 
 
 Shore Capital (Nominated Adviser 
  and Joint Broker)                          +44 (0) 20 7408 4090 
 Patrick Castle 
  James Thomas 
  Michael McGloin 
 Peel Hunt LLP (Joint Broker) 
  Mike Bell 
  Ed Allsopp                                 +44 (0) 20 7418 8900 
 Alma PR                                     +44 (0) 20 3405 0205 
 Justine James                               +44 (0) 7525 324431 
  Hannah Campbell                             Inspired@almapr.co.uk 
 
 

Chairman's Statement

The significant progress made during 2021 across the Group is, of course, at the time of writing, placed into stark context by the war in Ukraine and our thoughts are with all those who are suffering.

2021 was a year of significant progress across the Group, both financially and operationally, with a strengthened platform created, capable of generating long term growth as our targeted markets continue to recover from the impact of the pandemic.

2022 started as a year less dominated by Covid-19, but the landscape in which we all operate has dramatically changed due to the impact of the war in Ukraine, which continues to be fast moving, causing significant volatility and uncertainty across commodity and energy markets. The crisis has further highlighted energy as an essential board level priority and the Group continues to take every opportunity to help all customers mitigate the cost of energy, manage their energy consumption and carbon emissions during these unprecedented times.

Inspired PLC

In July 2021, Inspired Energy PLC became Inspired PLC. The name change was affected to reflect the structure into which the Group has evolved: a technology enabled service provider with the market leading position for energy procurement, utility cost optimisation and sustainability enhancement in the UK and Ireland with three clearly defined divisions: Inspired Energy Solutions, Inspired ESG and Inspired Software.

Board changes

On 1 July 2021, I was delighted to assume the role of Non-Executive Chairman having served as the senior independent Non-Executive Director of the Group since 2017, succeeding our retiring Chairman, Mike Fletcher, who had been a member of the Board since the Group's IPO in 2011. On behalf of the Board and all at Inspired, I wish to thank Mike for his invaluable contribution throughout his time on the Board.

During H2 2021, the Board was strengthened with the appointments of Sangita Shah, who chairs the Remuneration Committee, and Dianne Walker, chair of the Audit and Risk Committee, as independent Non-Executive Directors. Both bring a wealth of varied and relevant experience complementing the skill sets of our existing Board members.

The Board is also pleased to announce the proposed appointment to the board of David Cockshott, the Group's Chief Commercial Officer. David, who joined the Group in 2020 in the role of Chief Commercial Officer, will become an executive director on the Board from 1 April 2022. David is an experienced leader with over 30 years in energy, having held board positions at Marubeni-owned Smartest Energy Limited and at Inenco Group, as well as executive responsibility for I&C and latterly, Domestic Markets for energy supplier Npower. As the Group continues to grow, it is important to expand the executive leadership bandwidth and David will assume operational responsibility for our Energy Solutions Division for the 2022 year.

From the 1 April 2022, the Board will consist of three Executive Directors supported by a Non-Executive Chairman and three independent Non-Executive Directors, representing a broader mix of skills and diversity to align with the Group's evolving strategy.

Acquisitions

In March 2021, the Board was pleased to conclude the acquisitions of Businesswise and GEM, which are highly complementary additions to the Group. We welcome the Businesswise and GEM teams to the Group.

Integration of the acquisitions is progressing to plan, and both businesses are performing in line with management expectations, further increasing Inspired's market share in Energy Assurance Services.

Dividend

Since IPO, Inspired has established a track record of delivering profitable and cash-generative growth which has facilitated a consistent and progressive dividend policy.

Accordingly, the Board is pleased to propose a final dividend of 0.13 pence (2020: 0.12 pence) subject to shareholder approval at the AGM in June, resulting in a full year dividend of 0.25 pence (2021: 0.12 pence). The dividend aligns with the Board's stated policy of a dividend cover of at least 3x earnings, with the objective of delivering progressive dividend growth over time.

The dividend will be payable on 26 July 2022 to all shareholders on the register on 17 June 2022 and the shares will go ex-dividend on 16 June 2022.

Staff

On behalf of the Board, I would like to thank all our employees, who continue to overcome the challenges of these unprecedented times. We have continued, throughout, to invest in our valued team and the business. The Group takes every opportunity to help all customers mitigate the cost of energy, manage their energy consumption and carbon emissions during these unprecedented times.

Richard Logan

Chairman

29 March 2022

Chief Executive Officer's Statement

The Group delivered strong growth in 2021, as the UK economy bounced back from the pandemic. We made significant progress in delivering on its strategy to provide a holistic suite of services to support corporate businesses on their journey towards Net Zero Carbon and to manage their response to climate change.

Review of 2021

2021 was a strong year for the Group in which we delivered solid organic growth, with a significant increase in revenue, in part reflecting the bounce-back in activity as restrictions were lifted, with trading gaining strong momentum in H2 2021, as the strategic plans we initiated in 2019 came to fruition. The favourable underlying value drivers of Net Zero Carbon and ESG continued to drive growth and opportunity.

Evolving into Inspired PLC

During 2021, the Group completed its evolution into Inspired PLC, operating with three divisions and four reporting segments, with the Group starting to report financial results under this structure for the first time.

We continued to grow organically across all three divisions, with this supplemented by acquisitions within the Energy Solutions Division, increasing the active UK clients under management from 3,400 to 3,500. The Group's revenue base continued to diversify, with optimisation revenues increasing to 44% of the Group total (31% 2020), reflecting the societal shift towards climate change and Net Zero Carbon.

 
       Inspired ESG                Inspired Energy            Inspired Software 
 Delivers end-to-end         Delivers energy, water        Delivers technology 
  solutions for investors     and sustainability            and software solutions 
  and Corporate Businesses    assurance and optimisation    that underpin the 
  to make effective           services so Corporate         services provided 
  ESG Disclosures and         Businesses can manage         by Inspired PLC and 
  transform them into         their costs better,           makes them available 
  ESG impacts.                reduce their carbon           to third parties. 
                              efficiency and meet 
                              their net-zero targets. 
                            ============================  ======================== 
 

Energy Assurance Services

Energy Assurance Services trading in the year remained in line with expectations as the Group continued to deliver on its strategy to broaden its customer base and significantly increase its units of opportunity (carbon emission points), with energy consumption levels increasingly recovering to pre pandemic levels.

Energy Optimisation Services

Alongside the ability to access client sites more readily, Optimisation Services revenues also benefitted significantly from the accelerating focus on the Net Zero Carbon agenda and the need for businesses to respond to climate change, driving record revenues for the division in H2 2021.

The acceleration in Optimisation Services delivery in H2 2021, from a business with a low utilisation rate in H1 2021, led to an increase in working capital utilisation into the year end which we expect to normalise during 2022.

ESG Services

Our organic entry into the ESG market for the provision of disclosure services was very encouraging, as we went from a standing start to revenues of GBP0.9m, pioneering a pragmatic, practical and data driven service that cost effectively delivers ESG disclosures for clients.

Software Solutions

The number of third parties using our software increased from 50 to 60, delivering 13% organic growth. The Group deployed three new modules during the year.

Acquisitions

We completed the acquisitions of Businesswise and GEM, in Q1 2021, as the final phase of the deployment of our capital from the 2020 equity raise. These acquisitions focused on the Energy Assurance Space and increased the units of opportunity (carbon emission points) that we work with and increases the surface area of opportunity to provide Optimisation and ESG services to these clients.

Post period end, the Group acquired I-Prophets Compliance Limited and Digital Energy Limited, for an aggregate consideration of GBP0.6m. I-Prophets Compliance Limited and Digital Energy Limited are two trading subsidiaries of Information Prophets Limited, in whom the Group previously held a strategic investment position. As part of the transaction to acquire I-Prophets Compliance Limited and Digital Energy Limited, the option to acquire Information Prophets Limited the Group entered in 2019 was amended to reflect the Group acquiring two of the trading subsidiaries of Information Prophets Limited.

The businesses are a niche competitor for our CARO monitoring and targeting software and give us access to 29,000 which further increases our units of opportunity.

Evolving our ESG Disclosures

The Group is delighted to publish its mandatory disclosures with respect to Streamlined Energy & Carbon Reporting (SECR) and our voluntary disclosures with respect to Taskforce on Climate Related Financial Disclosures (TCFD) and ESG (completed in line with GRI principles).

We are proud to retain our Green Economy Mark from the London Stock Exchange and achieve carbon neutrality for 2021. You will find a full disclosure of our Sustainability and ESG impacts in our separately published suite of disclosures on our website, along with a summary of all of our business policies and our performance against them during 2021.

Strengthening our Board

2021 saw a significant step forward in the composition of our Board, adding a broad range of skillsets suitable for enabling our ambition to grow from an enterprise value of c.GBP200m to GBP500m over the next five years. The appointments of Dianne Walker as an audit and finance specialist and Sangita Shah, who sits on the Board of the QCA as a strategy and governance specialist, combined with Sarah Flannigan as a technology specialist with energy experience, brings a wealth of relevant experience at Board level. Richard Logan, a veteran of AIM, was appointed as Chairman during 2021, positioning us well for the next phase of growth and development.

Increasing our Executive Bandwidth

As the group continues to grow and has effectively trebled in size since 2017, it is appropriate to expand our executive leadership. We are delighted that David Cockshott, who joined the Group in 2020 as Chief Commercial Officer, will become an executive director on the Board from 1 April 2022. David will have operational responsibility for our Energy Solutions Division for 2022.

Macro Environment

The war in Ukraine

At the time of publishing our 2021 results, the impacts of the war in Ukraine have been fast moving and continue to cause significant volatility and uncertainty across commodity and energy markets. As set out in our update to the market on 21 March 2022, we have proactively considered the impact of this event in its entirety and the Group is focused on the mitigating actions we can take by supporting clients with contract replacement. Inspired remains focused on helping its clients manage their costs and sustainability challenges through this crisis.

Managing an energy crisis

The impact of the energy crisis experienced during H2 2021 has continued into 2022. The impact on domestic energy consumers, including the raising of the price cap, has been well documented. The unprecedented nature of the crisis has and will present a number of challenges to society as a whole. However as corporate businesses do not benefit from an energy cap, the price inflation will impact those businesses more significantly.

It is important to note that Group revenues and profits are not directly impacted by changes in energy commodity prices. Market conditions, including record high commodity prices, have led to some customers delaying renewals of supply contracts, which is predominantly the point at which assurance customers contract with the Group. Management believes this is a point of timing, not contraction of demand, with customer retention remaining consistent with previous years during the period at c. 85%.

Inspired plc is focused on helping its clients manage their costs through this crisis and note that the economics of projects that reduce customers' energy consumption and carbon emissions offer a materially enhanced return on capital in this environment. The Group is well placed to help clients address this once the macro environment normalises.

Inflation

The compound effect of the war in Ukraine, together with the rapid rise in energy costs, is likely to lead to the current inflationary environment persisting for some time. This will provide medium to long term opportunity for the Group but, as with all businesses, could lead to short term pressures given the lag between absorbing inflation in the cost base and increasing the market price of our services to recover this.

In response to the potential for increased inflationary pressure the Group is accelerating its roll out of Robotic Process Automation (RPA) and the expansion of our operations centre in Mumbai.

Covid Recovery

Following the introduction of further lockdown measures in early 2021, which prevented access to customer sites, the delivery of Optimisation Services was severely disrupted during H1 2021. H2 2021 saw a return to business as usual and a catch up in the delivery of Optimisation Services, once we were allowed access to clients' sites again.. We observe that save for any new developments with respect to the pandemic this is no longer a limiting factor on business performance.

Outlook

The bigger picture

The war in Ukraine, at the time of writing, places all of the risks and opportunities in perspective when considered in the context of life and death situations. The geopolitical and macroeconomic environment make the excitement of our opportunities seem trivial and provides a backdrop of risks that are out of our control to be managed.

Despite this unprecedented backdrop, we find ourselves with a strong platform for growth, an evolved strategy and one of the market leaders in our space. We are well placed to deliver value to corporate businesses.

I am sure many share our shock at the abhorrent actions of the Russian regime and our hope that the war and resulting humanitarian crisis ends soon with a peaceful resolution.

Delivering Net Zero Carbon Solutions

Further to COP26 and noting the favourable macro drivers in relation to Net Zero Carbon and ESG, for 2022 we will be focusing on delivering further cross sells to our existing clients and maximising the potential of each of the Units of Opportunity within the portfolio.

Acceleration of ESG Solutions

During 2021, we proved the concept of ESG solutions, demonstrating we could sell and deliver services to existing clients and developing an understanding of the value proposition and the value that clients will ascribe to such services.

Given that our organic entry into ESG has proved successful, 2022 will see us start to make a more substantive investment into ESG resources and capability. We will reinvest c.GBP1.5m of EBITDA in order to expand our ESG delivery capabilities (through people and processes) in order to scale up, so the Group can stay ahead of demand.

More generally we would expect this investment to be a catalyst for accelerating the growth of the ESG Solutions division, which we believe has an addressable market that is equivalent to the size of the market for Energy Assurance and Optimisation Services and provides an opportunity for material organic growth.

Delivering Software Solutions

Our Software Solutions Division is continuing to develop modules which allow the evolution of our technology enabled services and expand the number of the third parties that we provide such software to.

The provision of our software to other service providers in the marketplace generates additional economic rents from capital expenditure that the Group would have to undertake in order to provide its own technology enabled service. Furthermore, by technology enabling other service providers in the marketplace, we professionalise our pipeline for future M&A activity. As our technology helps those other service providers grow and their owners seek to de-risk, the Group becomes a natural buyer for such businesses.

Continued M&A

In addition to a track record of consistently delivering organic growth, the Group has built a strong capability to deliver and integrate acquisitions. Having completed three acquisitions in 2021, the next year will see us continuing to build our acquisition pipeline with a particular focus on businesses that help build our capability with respect to Optimisation and ESG Services.

Q1 2022 update

Trading in Q1 has started in line with expectations as the Group continues to manage the current macroeconomic and geopolitical uncertainties.

Cash collection has started strongly in the new financial year following the increase in trade receivables at the year end as a result of the strong growth experienced in the Optimisation Division during H2 2021.

We note that new business sales have started particularly well with the orderbook values of new customer contracts signed in the first two months of the year being some 93% ahead of the previous year. This should not be confused with revenue growth as order book will flow to revenue over multiple years and this performance is likely to smooth over the year. However, a positive start despite a challenging macroeconomic environment.

Mark Dickinson

Chief Executive Officer

29 March 2022

Chief Financial Officer's Statement

We are pleased to report strong financial results for the year ended 31 December 2021 where we have remained agile and alert to the changing restrictions and environment in which we operate, navigating the challenges of the ongoing pandemic and global energy crisis.

2021 was a year in which we achieved a 47% increase in revenue, with total revenues of GBP67.9m compared to GBP46.1m in 2020. Following the significant impact of the Covid-19 pandemic in 2020 and Q1 2021, the Group's organic revenue showed a strong recovery in 2021, increasing by 37% (2020: -20%). Group Adjusted EBITDA increased by 55%, driven by significant increases in contribution from Optimisation Services, generating GBP5.0 million having contributed a loss of (GBP0.5) million in 2020, and Assurance Services EBITDA increasing 18% to GBP17.0 million (2020: GBP14.3 million).

This reflects the ongoing economic activity recovery from the challenges presented by the pandemic, partly driven by a recovery in energy consumption by our assurance customers and, as anticipated, the resumption, and subsequent acceleration of optimisation projects in H2 2021 once access to client's premises was no longer restricted by pandemic rules.

The war in Ukraine has created volatility across commodity and energy markets and the Group continues to manage the uncertain macroeconomic backdrop, where additional risks need to be managed.

Divisional Performance

Energy Solutions Division

The Energy Solutions Division comprises Energy Assurance Services and Energy Optimisation Services.

Energy Assurance Services

Energy Assurance Services trading in the year remained in line with expectations. The Group continued to deliver on its strategy to broaden its customer base and significantly increase its units of opportunity (also referred to as client meter points or carbon emission points), with energy consumption levels continuing to recover to pre pandemic levels.

Energy Assurance Services generated 52% of total Group revenues in 2021 (2020: 64%) being GBP35.5 million (2020: GBP29.6 million) an increase of 20%, of which 5% was organic.

Energy Assurance Services contributed adjusted EBITDA of GBP17.0 million, an increase of 19% (2020: GBP14.3 million). The adjusted EBITDA percentage margin was 48% (2020: 48%).

Energy Optimisation Services

The Group's Energy Optimisation Services division gained momentum throughout 2021, accelerating in H2 2021, following the lifting of Covid-19 related restrictions, which had previously impeded access to sites.

Energy Optimisation Services generated 43% of total Group revenues in 2021 (2020: 30%), amounting to GBP29.1 million (2020: GBP13.9 million), an increase of 109%, all of which was organic. Energy Optimisation Services contributed adjusted EBITDA of GBP5.0 million having been loss making in 2020 due to the Covid-19 disruption (2020: loss of GBP0.5 million). The optimisation services division in H1 2021 delivered Adjusted EBITDA margins of 11% reflecting the impact of Covid-19 restrictions on the trading performance of the division, with the benefits of the investment made into the division reaped during the second half of the year as activity levels increased, H2 2021 Adjusted Margins recovered to 22%. As a result, the full year Adjusted EBITDA percentage margin for 2021 was 17% (2020: -3%). Operating at full capacity, management's expectation is that the division will consistently generate Adjusted EBITDA margins of 20%-25%.

Demand for energy optimisation services continues to increase, with strong underlying drivers, including high commodity prices and the drive to net-zero.

Software Solutions Division

The Group's Software Solutions Division continues to develop well with revenues growing organically by 13% to GBP2.4 million (2020: GBP2.1 million) and generating Adjusted EBITDA of GBP1.8 million (2020: GBP1.4 million), with the division producing a strong sustainable adjusted EBITDA margin of 74% (2020: 68%).

ESG Solutions Division

The ESG Solutions Division comprises ESG Disclosure Services and ESG Impact Services.

ESG Solutions generated revenues GBP1.0 million in its first full year of operation (2020: GBP0.5 million), delivering 96% growth organically, reflective of the growing market for these services. The increasing focus of investors and businesses on Net Zero Carbon targets, combined with mandatory requirements for businesses to make ESG disclosures from 2022, provides a favourable backdrop to continue to invest in the strategy for the Inspired ESG division.

Group results

PLC costs were GBP3.9 million (2020: GBP2.7 million), reflecting the increased investment in management bandwidth and talent.

Overall, the Group generated Adjusted EBITDA for the year of GBP19.8 million (2020: GBP12.8 million). After deducting charges for depreciation, amortisation of internally generated intangible assets and finance expenditure, the adjusted profit before tax for the year was GBP13.4 million (2020: GBP6.9 million). The increase in Adjusted EBITDA was in part offset by an increase in depreciation and internally generated amortisation. Finance costs were higher than anticipated, as the Group chose to hold a higher level of cash and cash equivalents than reduce the balance drawn under the revolving credit facility with its lenders.

Under IFRS measures the Group reported a profit before tax for the year of GBP1.9 million (2020: loss of GBP4.5 million), with reported profit before tax in the year impacted significantly by substantial charges for the amortisation of intangible assets as a result of acquisitions, share-based payment charges, fees associated with acquisitions, restructuring costs and the changes in the fair value of contingent consideration.

A full reconciliation of the Group's adjusted profit before tax to its reported profit before tax is included at note 5.

Alternative performance measures

Acquisition activity can significantly distort underlying financial performance from IFRS measures, the Board therefore, considers it appropriate to report adjusted metrics, as well as IFRS measures, for the benefit of primary users of the Group's financial statements. Reconciliations to Adjusted Profit Before Tax and Adjusted Fully Diluted EPS can be found in note 5.

Cash generation

Group cash generated from operations during the period was GBP7.9 million (2020: GBP8.4 million). Excluding non-recurring fees associated with restructuring costs and deal fees, cash generated from operations was GBP10.2 million (2020: GBP11.6 million).

-- Energy Assurance Services division generated operating cash of 80% of Adjusted EBITDA during 2021, being

GBP13.6     million. 

-- The acceleration in Energy Optimisation project delivery, in particular in Q4 2021 which was a record quarter for the divisions, drove an increase in trade receivables into the year end. As a result of this working capital cycle in 2021, underlying cash generated from operations within the division was a cash outflow of GBP1.0 million, being -11% of the Adjusted EBITDA of the division.

Trade receivables within the Energy Optimisation Services division at the yearend were GBP11.0 million, of which 75% has been collected in Q1 2022 to date. Within the 25% which remains uncollected in Q1 2022, is an aged balance of GBP2.1 million due from a major public sector optimisation customer. As noted in the January trading update, measures remain in place to collect this balance during H1 2022. Excluding this specific aged balance, 90%+ of the year end optimisation balance has been collected to date in Q1.

-- Software Solutions Services division - Operating cash of 107% of Adjusted EBITDA during 2021, being GBP1.9 million.

Overall, following a cash outflow in PLC costs of GBP4.3 million, and minimal cash contribution from ESG Solutions, underlying cash generated from operations for the period was GBP10.2 million.

At the time of publishing the 2021 final results, 80% of the Group trade receivables balance at the 31 December 2021 has been received to date in Q1 2022, and with the exclusion of the GBP2.1 million aged receivable within the Optimisation Services Division, 90% of the Group trade receivables balance has been recovered in Q1 2022.

Management expects underlying operating cash conversion ratios from FY2022 onwards to further improve, as the Energy Optimisation division's trading growth profile stabilises.

During H2 2021, the Group made an accelerated investment in solutions architecture and CRM, to ensure our platforms can continue to scale and are interoperable with other systems. This wasn't repeatable expenditure, with management expecting intangible spend to return to expected levels in 2022.

The increase in net debt reflects a year in which the cash generation of the Group was offset by the payment of GBP7.3 million initial cash consideration for BWS and GEM, and GBP1.1 million of contingent cash consideration to the vendors of ECM, PCMG and LSI.

Exceptional costs

Exceptional costs of GBP2.3 million (2020: GBP2.3 million) were incurred in the year, which includes GBP1.0 million (2020: GBP1.4 million) of deal fees associated with acquisitions completed in the year.

Restructuring costs of GBP1.2 million (2020: GBP0.9 million) were incurred in the year, which included GBP0.9 million relating to restructuring programmes associated with the integration of businesses acquired prior to 2021 and GBP0.3 million of termination payments as a result of the disposal of the SME Division.

Change in Fair Value of Contingent Consideration

The fair value of contingent consideration at the balance sheet date is a judgement of the contingent consideration which will become payable based on a weighted average range of performance outcomes of the acquired business during the earn out period, which is subsequently discounted for the time value of money and risk.

The Group recognised a GBP4.7 million loss (2020: GBP1.1 million) in the period as a result of changes in the fair value of contingent consideration which was treated as exceptional. Of the GBP4.7 million loss, GBP3.0 million relates to the increase in the liability for contingent consideration payable, of which GBP1.9 million relates to the unwinding of discount rate, with GBP1.0m representative of the on-going economic recovery post the significant impact on trading of Covid-19 for Ignite Energy LTD.

Of the GBP4.7 million loss, GBP1.7 million relates to the reduction in the expected recovery of the deferred contingent consideration from the SME disposal completed in December 2020, of which GBP0.2 million relates to the unwinding of discount rate. The reduction in expected recovery is reflective of the impact of failed energy suppliers during the period, most notably CNG, and the impact of prolonged under consumption and site closures within the SME portfolio due to Covid-19.

Exceptional costs and changes in fair value of contingent consideration are considered by the Directors to be material in nature and non-recurring; they, therefore, merit separate identification to give a true and fair view of the Group's result for the period.

Financial position and liquidity

At 31 December 2021, the Group's net debt was GBP32.9 million (H1 2021: GBP30.17 million - 2020: GBP18.8 million). Cash and cash equivalents were GBP12.9 million (2020: GBP26.9 million) on hand. Approximately GBP14.0 million of the Group's GBP60.0 million Revolving Credit Facility was undrawn, with an additional GBP25.0 million accordion option available to the Group, subject to covenant compliance.

In March 2021, the Board agreed with their lenders to amend the definition of Adjusted Net Leverage to apply from the 1 July 2021, to take account of the impact of the adoption of IFRS 16 and the re-definition of contingent consideration to only include deferred consideration or crystallised contingent consideration. Collectively, these agreed changes significantly reduce the forecast leverage of the Group for covenant purposes.

On entering the current facility agreement with Santander and Bank of Ireland in October 2019, the Group had an option to extend the term of the facility from October 2023 to October 2024. The Group exercised that option in September 2021, taking the term of the existing facility to October 2024. Subsequently, the Group has agreed with the lenders to defer by 12 months the tapering, from 2.50:1.00 to 2.00:1.00, of the Adjusted Net Leverage covenant; this was due to apply in the quarter ending 31 December 2022, but its application has now been extended to 31 December 2023, to align with the extension of the facility.

Dividend

The Board is pleased to propose a final dividend of 0.13 pence per share (2020: 0.12 pence) in line with the Group's revised policy of paying dividends covered by at least 3.0x earnings.

The dividend will be payable on 26 July 2022 to all shareholders on the register on 17 June 2022 and the shares will go ex-dividend on 16 June 2022.

In summary

The strategic and financial initiatives delivered in the year have ensured the Group is well placed to deliver the effective implementation of our strategic growth plan, whilst managing the additional risks created by the war in Ukraine. The strong growth of the Group's revenues, and adjusted EBITDA in the year, coupled with a strengthened platform capable of generating long-term growth position Inspired well to achieve its long-term financial goals.

Paul Connor

Chief Financial Officer

29 March 2022

Group statement of comprehensive income

For the year ended 31 December 2021

 
                                                                     2021      2020 
                                                           Note    GBP000    GBP000 
-------------------------------------------------------  ------  --------  -------- 
Continuing operations 
Revenue                                                            67,941    46,110 
Cost of sales                                                    (17,249)   (7,210) 
---------------------------------------------------------------  --------  -------- 
Gross profit                                                       50,692    38,900 
Administrative expenses                                          (47,823)  (40,723) 
---------------------------------------------------------------  --------  -------- 
 
Analysed as: 
Adjusted EBITDA                                                    19,791    12,767 
Exceptional costs                                           [5]   (2,318)   (2,356) 
Change in fair value of contingent consideration                  (4,735)   (1,157) 
Depreciation and impairment                               [6/7]   (1,870)   (1,173) 
Amortisation of acquired intangible assets                  [8]   (4,415)   (6,038) 
Amortisation and impairment of internally generated 
 intangible assets                                          [8]   (2,554)   (2,268) 
Share-based payment cost                                          (1,030)   (1,598) 
---------------------------------------------------------------  --------  -------- 
Operating profit/(loss)                                             2,869   (1,823) 
Finance expenditure                                         [3]   (1,860)   (2,678) 
Other financial items                                                 105      (35) 
---------------------------------------------------------------  --------  -------- 
Profit/(loss) before income tax                             [5]     1,114   (4,536) 
Income tax (expense)/credit                                 [4]       524       251 
-------------------------------------------------------  ------  --------  -------- 
Profit/(loss) for the year from continuing operations               1,638   (4,285) 
---------------------------------------------------------------  --------  -------- 
Profit/(loss) for the year from discontinued 
 operations                                                             -   (6,740) 
---------------------------------------------------------------  --------  -------- 
Profit/(loss) for the year                                          1,638  (11,025) 
---------------------------------------------------------------  --------  -------- 
Attributable to: 
Non-controlling interest                                                -     1,448 
Equity owners of the company                                        1,638  (12,473) 
---------------------------------------------------------------  --------  -------- 
Other comprehensive income: 
Items that may be reclassified subsequently 
 to profit or loss: 
Exchange differences on translation of foreign 
 operations                                                         (753)       364 
---------------------------------------------------------------  --------  -------- 
Total other comprehensive (expense)/income for 
 the year                                                           (753)       364 
---------------------------------------------------------------  --------  -------- 
Total comprehensive expense for the year                              885  (10,661) 
---------------------------------------------------------------  --------  -------- 
Total comprehensive expense from continuing 
 operations                                                           885   (3,921) 
---------------------------------------------------------------  --------  -------- 
Total comprehensive income/(expense) from discontinued 
 operations                                                             -   (6,740) 
---------------------------------------------------------------  --------  -------- 
Attributable to: 
Non-controlling interest                                                -     1,448 
Equity owners of the company                                          885  (12,109) 
---------------------------------------------------------------  --------  -------- 
 
Continuing operations 
-------------------------------------------------------  ------  --------  -------- 
Basic earnings per share attributable to the 
 equity holders of the company (pence)                      [5]      0.17    (0.52) 
Diluted earnings per share attributable to the 
 equity holders of the company (pence)                      [5]      0.16    (0.52) 
-------------------------------------------------------  ------  --------  -------- 
Continuing and discontinued operations 
-------------------------------------------------------  ------  --------  -------- 
Basic earnings per share attributable to the 
 equity holders of the company (pence)                      [5]      0.17    (1.34) 
Diluted earnings per share attributable to the 
 equity holders of the company (pence)                      [5]      0.16    (1.34) 
-------------------------------------------------------  ------  --------  -------- 
 

Group statement of financial position

At 31 December 2021

 
 
                                                 2021      2020 
                                       Note    GBP000    GBP000 
 ------------------------------------------  --------  -------- 
ASSETS 
Non-current assets 
Investments                                     1,461       898 
Goodwill                                [8]    76,111    63,776 
Other intangible assets                 [8]    18,291    16,351 
Property, plant and equipment           [6]     2,452     2,322 
Right of use assets                     [7]     2,180     2,593 
------------------------------------  -----  --------  -------- 
Non-current assets                            100,495    85,940 
-------------------------------------------  --------  -------- 
Current assets 
Trade and other receivables             [9]    33,448    18,841 
Deferred contingent consideration       [9]     4,529     6,925 
Inventories                                       300       119 
Cash and cash equivalents                      12,944    26,884 
-------------------------------------------  --------  -------- 
Current assets                                 51,221    52,769 
-------------------------------------------  --------  -------- 
Total assets                                  151,716   138,709 
-------------------------------------------  --------  -------- 
LIABILITIES 
Current liabilities 
Trade and other payables               [10]    12,315     8,230 
Lease liabilities                                 860       992 
Contingent consideration                       14,586     7,741 
Current tax liability                           1,823     2,456 
-------------------------------------------  --------  -------- 
Current liabilities                            29,584    19,419 
-------------------------------------------  --------  -------- 
Non-current liabilities 
Bank borrowings                                45,847    45,730 
Lease liabilities                                 993     1,679 
Contingent consideration                        7,165     4,198 
Interest rate swap                                 25       130 
Deferred tax liability                          1,522     1,278 
-------------------------------------------  --------  -------- 
Non-current liabilities                        55,552    53,015 
-------------------------------------------  --------  -------- 
Total liabilities                              85,136    72,434 
-------------------------------------------  --------  -------- 
Net assets                                     66,580    66,275 
-------------------------------------------  --------  -------- 
EQUITY 
Share capital                                   1,219     1,202 
Share premium account                          60,923    67,000 
Merger relief reserve                          20,995    20,995 
Share-based payment reserve                     6,379     5,349 
Retained earnings                            (11,036)  (10,418) 
Investment in own shares                         (36)   (6,742) 
Translation reserve                             (481)       272 
Reverse acquisition reserve                  (11,383)  (11,383) 
-------------------------------------------  --------  -------- 
Equity attributable to shareholders            66,580    66,275 
-------------------------------------------  --------  -------- 
Non-controlling interest                            -         - 
-------------------------------------------  --------  -------- 
Total equity                                   66,580    66,275 
-------------------------------------------  --------  -------- 
 

Group statement of changes in equity

For the year ended 31 December 2021

 
                                               Share- 
                             Share    Merger    based             Investment                     Reverse          Non-           Total 
                   Share   premium    relief  payment                 in own   Translation   acquisition   controlling   shareholders' 
                 capital   account   reserve  reserve                 shares       reserve       reserve      interest          equity 
                                                       Retained 
                                                       earnings 
                  GBP000    GBP000    GBP000   GBP000    GBP000       GBP000        GBP000        GBP000        GBP000          GBP000 
--------------  --------  --------  --------  -------            -----------  ------------  ------------  ------------  -------------- 
Balance at 1 
 January 
 2020 (as 
 restated)           892    37,422    15,535    3,523     6,719      (6,742)          (92)      (11,383)        13,465          59,339 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
(Loss)/profit 
 for 
 the year              -         -         -        -  (12,473)            -             -             -         1,448        (11,025) 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Other 
 comprehensive 
 income for 
 the year              -         -         -        -         -            -           364             -             -             364 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Total 
 comprehensive 
 income for 
 the year              -         -         -        -  (12,473)            -           364             -         1,448        (10,661) 
Share-based 
 payment 
 cost                  -         -         -    1,598         -            -             -             -             -           1,598 
Shares issued 
 (2 
 June 2020)            6         -         -        -         -            -             -             -             -               6 
Shares issued 
 (10 
 July 2020)           89    10,620         -        -         -            -             -             -             -          10,709 
Shares issued 
 (17 
 July 2020)           40         -     5,460        -         -            -             -             -             -           5,500 
Shares issued 
 (28 
 July 2020)          172    18,958         -        -         -            -             -             -             -          19,130 
Shares issued 
 (15 
 September 
 2020)                 3         -         -        -         -            -             -             -             -               3 
Acquisition of 
 subsidiary 
 undertaking           -         -         -        -   (3,740)            -             -             -      (14,163)        (17,903) 
Disposal of 
 subsidiary 
 undertaking           -         -         -      228         -            -             -             -             -             228 
Dividends paid         -         -         -        -     (924)            -             -             -         (750)         (1,674) 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Total 
 transactions 
 with owners         310    29,578     5,460    1,826  (17,137)            -           364             -      (13,465)           6,936 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Balance at 31 
 December 
 2020              1,202    67,000    20,995    5,349  (10,418)      (6,742)           272      (11,383)             -          66,275 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Profit/(loss) 
 for 
 the year              -         -         -        -     1,638            -             -             -             -           1,638 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Other 
 comprehensive 
 income for 
 the year              -         -         -        -         -            -         (753)             -             -           (753) 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Total 
 comprehensive 
 income for 
 the year              -         -         -        -     1,638            -         (753)             -             -             885 
Share-based 
 payment 
 cost                  -         -         -    1,030         -            -             -             -             -           1,030 
Shares issued 
 (8 
 April 2021)          13       376         -        -         -            -             -             -             -             389 
Shares issued 
 (22 
 June 2021)            1       114         -        -         -            -             -             -             -             115 
Shares issued 
 (28 
 July 2021)            1        62         -        -         -            -             -             -             -              63 
Shares issued 
 (15 
 September 
 2021)                 1        53         -        -         -            -             -             -             -              54 
Shares issued 
 (21 
 December 
 2021)                 1        12         -        -         -            -             -             -             -              13 
Shares issued 
 to 
 EBT*                  -   (6,694)         -        -         -        6,706             -             -             -              12 
Dividends paid         -         -         -        -   (2,256)            -             -             -             -         (2,256) 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Total 
 transactions 
 with owners          17   (6,077)         -    1,030     (618)        6,706         (753)             -             -             305 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
Balance at 31 
 December 
 2021              1,219    60,923    20,995    6,379  (11,036)         (36)         (481)      (11,383)             -          66,580 
--------------  --------  --------  --------  -------  --------  -----------  ------------  ------------  ------------  -------------- 
 

Merger relief reserve

The merger relief reserve represents the premium arising on shares issued as part or full consideration for acquisitions, where advantage has been taken of the provisions of section 612 of the Companies Act 2006.

Reverse acquisition reserve

The reverse acquisition reserve relates to the reverse acquisition between Inspired Energy Solutions Limited and Inspired PLC on 28 November 2011 and arises on consolidation.

Translation reserve

The translation reserve comprises translation differences arising from the translation of the financial statements of the Group's foreign entities into GBP (GBP).

Share-based payment reserve

The share-based payment reserve is a reserve to recognise those amounts in equity in respect of share-based payments.

Non-controlling interest

The non-controlling interest represented the outstanding 60% of the issued share capital of Ignite Energy LTD (IGN) held by third parties. IGN was consolidated and treated as a subsidiary in 2019 as the Group had an exclusive one-way call option to acquire the outstanding 60% of the issued share capital. The Directors recognised a non-controlling interest as the Share Purchase Agreement (SPA) was structured in such a way that the Group was deemed to have substantive control. On 17 July 2020, IGN became 100% owned and as such a non-controlling interest was no longer held.

Group statement of cash flows

For the year ended 31 December 2021

 
                                                            2021      2020 
                                                          GBP000    GBP000 
------------------------------------------------------  --------  -------- 
Cash flows from operating activities 
Profit/(loss) before income tax                            1,114  (11,276) 
Adjustments 
Depreciation and impairment                                1,870     1,173 
Amortisation and impairment                                6,969     8,306 
Share-based payment cost                                   1,030     1,598 
Loss for the year from discontinued operations                 -     6,740 
Finance expenditure                                        1,755     2,678 
Exchange rate variances                                      266     (323) 
Change in fair value of contingent consideration           4,735     1,157 
------------------------------------------------------  --------  -------- 
Cash flows before changes in working capital              17,739    10,053 
Movement in working capital 
Increase in inventories                                    (180)      (43) 
(Increase)/decrease in trade and other receivables       (9,841)       154 
Dividends declared to NCI                                      -     (900) 
Increase/(decrease) in trade and other payables              185     (925) 
------------------------------------------------------  --------  -------- 
Cash generated from operations                             7,903     8,339 
Income taxes paid                                          (869)   (2,222) 
------------------------------------------------------  --------  -------- 
Net cash flows from operating activities                   7,034     6,117 
------------------------------------------------------  --------  -------- 
Cash flows from investing activities 
Contingent consideration paid                            (1,086)   (3,800) 
Acquisition of subsidiaries, net of cash acquired        (7,268)   (5,866) 
Provision of working capital facility to discontinued 
 operation                                                 (500)     (250) 
Payments to acquire property, plant and equipment          (998)   (1,925) 
Payments to acquire intangible assets                    (5,866)   (3,716) 
------------------------------------------------------  --------  -------- 
Net cash flows used in investing activities             (15,718)  (15,557) 
------------------------------------------------------  --------  -------- 
Cash flows from financing activities 
New bank loans                                                 -     7,000 
Proceeds from issue of new shares                            645    29,848 
Interest on financing activities                         (2,069)   (2,273) 
Repayment of lease liabilities                           (1,443)     (918) 
Dividends paid to NCI                                          -   (1,650) 
Dividends paid                                           (2,256)     (924) 
------------------------------------------------------  --------  -------- 
Net cash flows from financing activities                 (5,123)    31,083 
------------------------------------------------------  --------  -------- 
Net (decrease)/increase in cash and cash equivalents    (13,807)    21,643 
Cash and cash equivalents brought forward                 26,884     5,241 
Exchange differences on cash and cash equivalents           (83)         - 
------------------------------------------------------  --------  -------- 
Cash and cash equivalents carried forward                 12,994    26,884 
------------------------------------------------------  --------  -------- 
 

Notes to Final Results

Statement of compliance

These Condensed Consolidated Financial Statements do not constitute statutory financial statements within the meaning of Section 434 of the Companies Act 2006 for the financial year ended 31 December 2021 but has been extracted from those financial statements. The annual financial statements for the year ended 31 December 2021 have been prepared in accordance with UK adopted International Accounting Standards. These Condensed Consolidated Financial Statements do not include all the disclosures required in financial statements prepared in accordance with UK adopted International Accounting Standards and accordingly do not themselves comply with UK adopted International Accounting Standards.

The financial information for the period ended 31 December 2020 is derived from the statutory accounts for that year which have been delivered to the Registrar of Companies. The statutory accounts for the year ended 31 December 2021 will be delivered to the Registrar of Companies following the Company's annual general meeting. The auditors have reported on the financial statements for the years ended 31 December 2020 and 2021; their reports were unqualified, did not include any matters to which the auditor drew attention by way of emphasis and did not contain a statement under s498(2) or s498(3) of the Companies Act 2006.

The Board of directors approved the Condensed Consolidated Financial Statements on 29 March 2021.

The Consolidated Financial Statements of the Group as at and for the year ended 31 December 2021 (2021 Annual Report) are available upon request from the Company Secretary, Inspired Energy plc, 29 Progress Park, Orders Lane, Kirkham, Lancashire, PR4 2TZ.

The principal accounting policies applied in the preparation of the Group financial statements are set out below.

   1.     Basis of preparation 

The Group financial statements have been prepared in accordance with the Companies Act 2006 and UK adopted International Financial Reporting Standards. They have been prepared on an accrual basis and under the historical cost convention except for certain financial instruments measured at fair value.

The Group has taken advantage of the audit exemption for twenty-three of its subsidiaries, Independent Utilities Limited (company number 05658810), LSI Independent Utility Brokers Limited (04072919), Energy and Carbon Management Holdings Limited (09974219), Energy Team (UK) Limited (06285279), Energy Team (Midlands) Ltd (02913371), UES Energy Group Ltd (07741114), UES Holdings Ltd (06903390), Waterwatch UK Limited (08854844), Wholesale Power UK Limited (02717985), Informed Business Solutions Limited (04943661), Inspired Energy EBT Limited (10807501), Energy Broker Solutions Limited (07355726), BWS Holdco Limited (13027713), Direct Energy Purchasing Limited (03529303), Utility Management Holdings Limited (06969480), Churchcom Limited (05343736), Flexible Energy Management Limited (10264309), Inspired 4U Limited (08895906), Squareone Enterprises Limited (05261796), Energy Cost Management Limited (03377082), STC Energy Management Limited (03094427), Inprova Finance Ltd (07371389) and Professional Cost Management Group Limited (06511368) by virtue of s479A of the Companies Act 2006. The Group has provided parent guarantees to these twenty-three subsidiaries which have taken advantage of the exemption from audit.

Going concern

For the purposes of assessing the appropriateness of preparing the Group's accounts on a going concern basis, the Directors have considered the current cash position, available banking facilities and the Group's base case financial forecast through to 31 December 2023, including the ability to adhere to banking covenants.

The Directors believe the Group has a strong balance sheet position, having refinanced its banking facilities in October 2019 through to October 2023. Furthermore, on entering the current facility agreement with Santander and Bank of Ireland in October 2019, the Group had an option to extend the term of the facility from October 2023 to October 2024. The Group exercised that option in September 2021, taking the term of the existing facility to October 2024.

At 31 December 2022 the Group's net debt was GBP32.9 million, increasing from GBP18.8 million at 31 December 2020. In addition to cash and cash equivalents of GBP12.9 million on hand as at 31 December 2021, approximately GBP14.0 million of the Group's GBP60.0 million Revolving Credit Facility is undrawn with an additional GBP25.0 million accordion option available, subject to covenant compliance. The facility is subject to two covenants, which are tested quarterly, adjusted leverage to Adjusted EBITDA and Adjusted EBITDA to net finance charges. Following the onset of the Covid-19 pandemic in March 2020, the Group agreed with its banking partners in May 2020 a resetting of the adjusted leverage covenant for quarters ending 30 June 2020 through to 30 June 2021.

In March 2021, the Board agreed with their lenders to amend the definition of Adjusted Net Leverage to apply from 1 July 2021, to reverse the impact of the adoptions of IFRS 16 and the definition of contingent consideration to only included deferred consideration or crystallised contingent consideration. Collectively, these changes reduce the Net Adjusted Leverage of the Group and significantly increased the headroom available to the Group from a covenant perspective.

Furthermore, subsequent to the year end, the Group has agreed with the lenders to defer the tapering of the Adjusted Net Leverage covenant from 2.50:1.00 to 2.00:1.00, which was due to commence in the quarter ending 31 December 2022 for 12 months to 31 December 2023 to align with the extension of the facility.

The future likely impact on the Group of the Covid-19 pandemic has been considered as part of the consideration of the going concern basis of preparation, and the Board is comfortable that the base case represents the Group returning to a business as usual status.

Noting the impacts of the war in the Ukraine and the resulting volatility and uncertainty across commodity and energy markets, from a going concern perspective, the Group considered a number of scenarios in relation to Gazprom Marketing and Trading Retail Limited ceasing trading in the UK, from the whom the Group are forecast to collect revenue from during 2022 and 2023. The Board is comfortable that in a severe scenario, the Group would have sufficient headroom under its banking covenants.

Therefore, the Directors believe that the Group is well placed to manage its business risks and, after making enquiries including a review of forecasts and scenarios, taking account of the potential impact of the macroeconomic uncertainty created by the war in Ukraine, reasonably possible changes in trading performances in the next twelve months and considering the available liquidity, including banking facilities, have a reasonable expectation that the Group has adequate resources to continue in operational existence for the next twelve months following the date of approval of these financial statements. Therefore, the Directors continue to adopt the going concern basis of accounting in preparing the financial statements.

2. Segmental information

Revenue and segmental reporting

The chief operating decision maker, who is responsible for allocating resources and assessing performance of the operating segments, has been identified as the Group's Executive Directors. Operating segments for the year to 31 December 2021 were determined on the basis of the reporting presented at regular Board meetings of the Group. The segments comprise:

Assurance Division

Key services provided are the review, analysis and negotiation of gas and electricity contracts on behalf of clients in the UK and ROI. To access this market we have a professional bid response team, direct field sales team, and partnership channel.

Optimisation Division

This division focuses on the optimisation of a client's energy consumption. Services provided include forensic

audits, energy   efficiency projects and water solutions. 

Software Division

This division comprises the provision of energy management software to third parties.

ESG Division

Within this division the Group manages the data collection and validation of consumption data to provide the resources for the creation of mandatory ESG disclosures, such as Streamlined Energy and Carbon Reporting

(SECR) and Taskforce on Climate-related   Financial Disclosure (TCFD) reporting. 

PLC costs

This comprises the costs of running the PLC, incorporating the cost of the Board, listing costs and other professional service costs, such as audit, tax, legal and Group insurance.

Any charges between segments are made in line with the Group's transfer pricing policy. These amounts have been removed, via consolidation, for the purposes of the information shown below.

Prior to 2021, the Group reported under three segments, namely the SME Division, the Corporate Division and PLC costs. These divisions were derived according to the nature and size of the customer and the level of procurement advice provided. Following the disposal of the SME Division in December 2020, the Board were presented with a more granular view of the Corporate Division driven by the evolution of the service offerings which has resulted in the following reportable segments being disclosed: Assurance, Optimisation, Software, ESG and PLC.

 
                                             2021                                                           2020 
                 -------------------------------------------------------------  ------------------------------------------------------------ 
                 Assurance  Optimisation  Software     ESG       PLC     Total  Assurance  Optimisation  Software     ESG      PLC     Total 
                    GBP000        GBP000    GBP000  GBP000    GBP000    GBP000     GBP000        GBP000    GBP000  GBP000   GBP000    GBP000 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
Revenue             35,521        29,059     2,395     966         -    67,941     29,608        13,892     2,117     493        -    46,110 
Cost of sales      (2,856)      (14,328)      (65)       -         -  (17,249)    (1,696)       (5,467)      (47)       -        -   (7,210) 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
Gross profit        32,665        14,731     2,330     966         -    50,692     27,912         8,425     2,070     493        -    38,900 
Administrative 
 expenses         (16,407)       (9,852)     (608)   (935)  (11,182)  (38,984)   (14,209)       (8,916)     (634)   (400)  (7,085)  (31,244) 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
EBITDA              16,258         4,879     1,722      31  (11,182)    11,708     13,703         (491)     1,436      93  (7,085)     7,656 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
Analysed as: 
Adjusted EBITDA     17,015         4,961     1,770      31   (3,986)    19,791     14,336         (465)     1,436      93  (2,633)    12,767 
Share-based 
 payment 
 cost                    -             -         -       -   (1,030)   (1,030)          -             -         -       -  (1,598)   (1,598) 
Exceptional 
 costs               (757)          (82)      (48)       -   (1,431)   (2,318)      (633)          (26)         -       -  (1,697)   (2,356) 
Change in fair 
 value of 
 contingent 
 consideration           -             -         -       -   (4,735)   (4,735)          -             -         -       -  (1,157)   (1,157) 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
                    16,258         4,879     1,722      31  (11,182)    11,708     13,703         (491)     1,436      93  (7,085)     7,656 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
Depreciation 
 and impairment                                                        (1,870)                                                       (1,173) 
Amortisation 
 and impairment                                                        (6,969)                                                       (8,306) 
Finance 
 expenditure                                                           (1,860)                                                       (2,678) 
Other financial 
 items                                                                     105                                                          (35) 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
Profit/(loss) 
 before income 
 tax                                                                     1,114                                                       (4,536) 
---------------  ---------  ------------  --------  ------  --------  --------  ---------  ------------  --------  ------  -------  -------- 
 

3. Finance expenditure

 
                                          2021    2020 
                                        GBP000  GBP000 
--------------------------------------  ------  ------ 
Interest payable on bank borrowings      1,485   1,766 
Interest payable on lease liabilities      177     288 
Foreign exchange variance                (325)     253 
Other interest                              46      30 
Loan facility fees                         361     225 
Amortisation of debt issue costs           116     116 
--------------------------------------  ------  ------ 
                                         1,860   2,678 
--------------------------------------  ------  ------ 
 

4. Income tax (credit)/expense

The income tax (credit)/expense is based on the (loss)/profit for the year and comprises:

 
                                                                         2021     2020 
                                                                       GBP000   GBP000 
--------------------------------------------------------------------  -------  ------- 
Current tax 
Current tax expense                                                     1,756      575 
Adjustments in respect of prior years                                 (1,739)    (826) 
--------------------------------------------------------------------  -------  ------- 
                                                                           17      575 
--------------------------------------------------------------------  -------  ------- 
Deferred tax 
Origination and reversal of temporary differences                       (542)    (826) 
--------------------------------------------------------------------  -------  ------- 
                                                                        (542)    (826) 
--------------------------------------------------------------------  -------  ------- 
Total income tax (credit)/expense                                       (525)    (251) 
--------------------------------------------------------------------  -------  ------- 
Reconciliation of tax (credit)/expense to accounting (loss)/profit: 
(Loss)/profit on ordinary activities before taxation                    1,114  (4,536) 
--------------------------------------------------------------------  -------  ------- 
Tax at UK income tax rate of 19% (2019: 19%)                              212    (862) 
Disallowable expenses                                                   1,141      501 
Exchange rate difference                                                (112)    (145) 
Share options                                                           (820)      164 
Effects of current year events on prior year balances                 (1,739)        - 
Movement in deferred tax asset not recognised                           (201)    (271) 
Adjust closing deferred tax to reflect change in tax rate                 645        - 
Non-eligible intangible assets                                            349      362 
--------------------------------------------------------------------  -------  ------- 
Total income tax (credit)/expense                                       (525)    (251) 
--------------------------------------------------------------------  -------  ------- 
 

5. Earnings per share

The basic earnings per share is based on the net profit for the year attributable to ordinary equity holders divided by the weighted average number of ordinary shares outstanding during the year.

 
                                                                 2021      2020 
                                                               GBP000    GBP000 
----------------------------------------------------------  ---------  -------- 
(Loss)/profit attributable to equity holders of the Group       1,638  (11,025) 
Fees associated with acquisition                                1,038     1,366 
Restructuring costs                                             1,280       990 
Changes in fair value of contingent consideration               4,735     1,157 
Loss on disposal of subsidiary entities                             -     6,740 
Amortisation of acquired intangible assets                      4,415     6,038 
Foreign exchange variance                                       (339)       253 
Deferred tax in respect of amortisation of intangible 
 assets                                                         (783)   (1,025) 
Impairment of right of use assets                                 113         - 
Share-based payment cost                                        1,030     1,598 
----------------------------------------------------------  ---------  -------- 
Adjusted profit attributable to owners of the Group            13,127     6,092 
----------------------------------------------------------  ---------  -------- 
Weighted average number of ordinary shares in issue (000)     970,589   824,647 
Dilutive effect of share options (000)                         40,870    49,107 
----------------------------------------------------------  ---------  -------- 
Diluted weighted average number of ordinary shares in 
 issue (000)                                                1,011,459   873,754 
----------------------------------------------------------  ---------  -------- 
Basic earnings per share (pence)                                 0.17    (1.34) 
Diluted earnings per share (pence)                               0.16    (1.34) 
Adjusted basic earnings per share (pence)                        1.35      0.74 
Adjusted diluted earnings per share (pence)                      1.30      0.70 
----------------------------------------------------------  ---------  -------- 
 
 
                                                                        2021      2020 
                                                                      GBP000    GBP000 
-----------------------------------------------------------------  ---------  -------- 
(Loss)/profit attributable to equity holders of the Group              1,638  (11,025) 
Loss/(profit) from discontinued operations                                 -     6,740 
-----------------------------------------------------------------  ---------  -------- 
Underlying (loss)/profit from continuing operations attributable 
 to equity holders of the Group                                        1,638   (4,285) 
-----------------------------------------------------------------  ---------  -------- 
Weighted average number of ordinary shares in issue (000)            970,589   824,647 
Dilutive effect of share options (000)                                40,870    49,107 
-----------------------------------------------------------------  ---------  -------- 
Diluted weighted average number of ordinary shares in 
 issue (000)                                                       1,011,459   873,754 
-----------------------------------------------------------------  ---------  -------- 
Basic earnings per share from continuing operations (pence)             0.17    (0.52) 
Diluted earnings per share from continuing operations 
 (pence)                                                                0.16    (0.52) 
-----------------------------------------------------------------  ---------  -------- 
 

The weighted average number of shares in issue for the adjusted diluted earnings per share includes the dilutive effect of the share options in issue to senior staff of the Group.

Adjusted earnings per share represents the earnings per share, as adjusted to remove the effect of fees associated with acquisitions, restructuring costs, the amortisation of intangible assets (excluding internally generated amortisation related to computer software and customer databases), exceptional items and share-based payment costs which have been expensed to the Group statement of comprehensive income in the year, the unwinding of contingent consideration and foreign exchange variances. The adjustments to earnings per share have been disclosed to give a clear understanding of the Group's underlying trading performance.

Adjusted profit before tax on continuing operations is calculated as follows:

 
                                                       2021     2020 
                                                     GBP000   GBP000 
---------------------------------------------------  ------  ------- 
(Loss)/profit before income tax                       1,114  (4,536) 
Share-based payment cost                              1,030    1,598 
Amortisation of acquired intangible assets            4,415    6,038 
Foreign exchange variance                             (339)      253 
Exceptional costs: 
- fees associated with acquisition                    1,038    1,366 
- restructuring cost                                  1,280      990 
- Impairment of right of use assets                     113        - 
- change in fair value of contingent consideration    4,735    1,157 
---------------------------------------------------  ------  ------- 
                                                     13,386    6,866 
---------------------------------------------------  ------  ------- 
 

Acquisitional activity can significantly distort underlying financial performance from IFRS measures and therefore the Board deems it appropriate to report adjusted metrics as well as IFRS measures for the benefit of primary users of the Group financial statements.

6. Property, plant and equipment

 
                                             Fixtures 
                                                  and     Motor   Computer     Leasehold 
                                             fittings  vehicles  equipment  improvements    Total 
                                               GBP000    GBP000     GBP000        GBP000   GBP000 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
Cost 
At 1 January 2020                                 843       141      2,683         1,047    4,714 
Acquisitions through business combinations         22         -          -             -       22 
Assets transferred to disposal group             (12)         -       (11)          (17)     (40) 
Assets transferred to intangible 
 assets                                             -         -    (1,338)             -  (1,338) 
Foreign exchange variances                          -         3          1             1        5 
Additions                                         200        29      1,624            72    1,925 
Disposals                                       (116)      (15)      (547)         (511)  (1,189) 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
At 31 December 2020                               937       158      2,412           592    4,099 
Acquisitions through business combinations          -         -          -           222      222 
Foreign exchange variances                        (4)       (5)       (11)           (5)     (25) 
Additions                                          15         -        981             2      998 
Disposals                                       (228)      (46)      (378)           (5)    (657) 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
At 31 December 2021                               720       107      3,004           806    4,637 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
Depreciation 
At 1 January 2020                                 617        60      1,097           256    2,030 
Charge for the year                               221        21         75           254      571 
Charge for the year transferred to 
 intangible assets                                  -         -      (380)             -    (380) 
Assets transferred to disposal group             (10)         -       (10)           (8)     (28) 
Disposals                                          85        11      (144)         (176)    (416) 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
At 31 December 2020                               743        70        638           326    1,777 
Charge for the year                                88         4        604           120      816 
Disposals                                       (167)      (36)      (200)           (5)    (408) 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
At 31 December 2021                               664        38      1,042           441    2,185 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
Net book value 
At 31 December 2021                                56        69      1,962           365    2,452 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
At 31 December 2020                               194        88      1,774           266    2,322 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
At 31 December 2019                               226        81      1,586           791    2,684 
-------------------------------------------  --------  --------  ---------  ------------  ------- 
 

7. Right of use assets

 
                                                  Fixtures     Motor 
                                              and fittings  vehicles  Property     Total 
                                                    GBP000    GBP000    GBP000    GBP000 
 -------------------------------------------  ------------  --------  --------  -------- 
 Cost 
 At 1 January 2020                                     472       319     3,869     4,660 
 Acquisitions through business combinations              -         -       156       156 
 Remeasurement of Finance lease                          -         -     (347)     (347) 
 Assets transferred to disposal group                    -      (66)         -      (66) 
 Additions                                              23       225         -       248 
 Disposals                                             (5)     (164)     (352)     (521) 
 -------------------------------------------  ------------  --------  --------  -------- 
 At 31 December 2020                                   490       314     3,326     4,130 
 -------------------------------------------  ------------  --------  --------  -------- 
Acquisitions through business combinations               -         4        44      48 
 Remeasurement of finance lease                          -         -      (17)    (17) 
 Additions                                             133       106       386     625 
 Disposals                                               -      (71)      (50)   (121) 
--------------------------------------------  ------------  --------  --------  ------ 
 At 31 December 2021                                   623       353     3,689     4,665 
 -------------------------------------------  ------------  --------  --------  -------- 
 Depreciation 
 At 1 January 2020                                      69       103       778       950 
 Charge for the year                                    69       125       788       982 
 Assets transferred to disposal group                    -      (56)         -      (56) 
 Disposals                                               -      (86)     (253)     (339) 
 -------------------------------------------  ------------  --------  --------  -------- 
 At 31 December 2020                                   138        86     1,313     1,537 
 -------------------------------------------  ------------  --------  --------  -------- 
 Charge for the year                                   144       116       681       941 
 Disposals                                               -      (56)      (50)     (106) 
 -------------------------------------------  ------------  --------  --------  -------- 
 At 31 December 2021                                   282       146     1,944     2,372 
 -------------------------------------------  ------------  --------  --------  -------- 
 Impairment 
 At 1 January 2021                                       -         -         -         - 
 Charge for the year                                     -         -       113       113 
 -------------------------------------------  ------------  --------  --------  -------- 
 At 31 December 2021                                     -         -       113       113 
 -------------------------------------------  ------------  --------  --------  -------- 
 Net book value 
 At 31 December 2021                                   341       207     1,632     2,180 
 -------------------------------------------  ------------  --------  --------  -------- 
 At 31 December 2020                                   352       228     2,013     2,593 
 -------------------------------------------  ------------  --------  --------  -------- 
 
 

The impairment during the year of GBP113,000 relates to vacation of property and early exit of a lease.

8. Intangible assets and goodwill

 
                                                                                        Total 
                          Computer           Customer   Customer       Customer         other 
                                     Trade                                                           Goodwill 
                          software    name  databases  contracts  relationships   intangibles   (as restated)    Total 
                            GBP000  GBP000     GBP000     GBP000         GBP000        GBP000          GBP000   GBP000 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
Cost 
At 1 January 2020           11,945     115      1,654     17,210          7,511        38,435          61,627  100,062 
Additions                    3,615       -        101          -              -         3,716               -    3,716 
Acquisitions through 
 business combinations          37       -          -        583              -           620           3,241    3,861 
Transfer from property, 
 plant and equipment         1,338       -          -          -              -         1,338               -    1,338 
Impairment                   (188)       -          -          -              -         (188)               -    (188) 
Assets transferred 
 to disposal group           (432)       -    (1,755)          -              -       (2,187)         (1,208)  (3,395) 
Foreign exchange 
 variances                       -       -          -        283              -           283             116      399 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
At 31 December 2020         16,315     115          -     18,076          7,511        42,017          63,776  105,793 
Additions                    5,821      45          -          -              -         5,866               -    5,866 
Acquisitions through 
 business combinations           -       -          -      3,491              -         3,491          12,494   15,985 
Adjustments to previous 
 business combinations           -       -          -          8              -             8               -        8 
Disposals                    (819)       -          -          -              -         (819)               -    (819) 
Foreign exchange 
 variances                       -       -          -          -              -             -           (159)    (159) 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
At 31 December 2021         21,317     160          -     21,575          7,511        50,563          76,111  126,674 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
Amortisation 
At 1 January 2020            5,983      24      1,571      9,560          2,410        19,548               -   19,548 
Charge for the year          2,895       6          -      4,022            815         7,738               -    7,738 
Charge for the year 
 transferred from 
 property, 
 plant and equipment           380       -          -          -              -           380               -      380 
Assets transferred 
 to disposal group           (429)       -    (1,571)          -              -       (2,000)               -  (2,000) 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
At 31 December 2020          8,829      30          -     13,582          3,225        25,666               -   25,666 
Charge for the year          2,933       7          -      3,214            815         6,969               -    6,969 
Disposals                    (363)       -          -          -              -         (363)               -    (363) 
At 31 December 2021         11,399      37          -     16,796          4,040        32,272               -   32,272 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
Net book value 
At 31 December 2021          9,918     123          -      4,779          3,471        18,291          76,111   94,402 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
At 31 December 2020          7,486      85          -      4,494          4,286        16,351          63,776   80,127 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
At 31 December 2019          5,962      91         83      7,650          5,101        18,887          61,627   80,514 
------------------------  --------  ------  ---------  ---------  -------------  ------------  --------------  ------- 
 

Computer software is a combination of assets internally generated, and assets acquired through business combinations. The amortisation charge in the period to 31 December 2021 associated with computer software acquired through business combinations is GBP381,000 (2020: GBP1,195,000). The additional GBP2,552,000 (2020: GBP2,080,000) charged in the period relates to the amortisation of internally generated computer software. The total amortisation charged in the period to 31 December 2021 associated with intangible assets acquired through business combinations is GBP4,415,000 (2020: GBP6,038,000). Amortisation is charged to administrative expenses for both financial years.

9. Trade and other receivables

 
                                        Group 
                                    -------------- 
                                      2021    2020 
                                    GBP000  GBP000 
----------------------------------  ------  ------ 
Trade receivables                   16,492   6,995 
Other receivables                    1,472     297 
Deferred contingent consideration    4,529   6,925 
Prepayments                          3,802   2,764 
Accrued income                      11,682   8,785 
----------------------------------  ------  ------ 
                                    37,997  25,766 
----------------------------------  ------  ------ 
 

Deferred contingent consideration relates to the collection and run off of the SME Division's accrued income balance at disposal.

The Group does not hold any collateral as security (2020: none). Group debtor days were 74 days (31 December 2020: 46 days).

The ageing of trade receivables was as follows (GBP000):

 
                    within 
                        30  31-60  61-90 
                      days   days   days  Older   Total 
 -----------------  ------  -----  -----  -----  ------ 
31 December 2021    10,951  2,169  1,592  1,780  16,492 
------------------  ------  -----  -----  -----  ------ 
31 December 2020     4,314  1,065    595  1,021   6,995 
------------------  ------  -----  -----  -----  ------ 
 

10. Trade and other payables

 
                                      Group 
                                  -------------- 
                                    2021    2020 
                                  GBP000  GBP000 
--------------------------------  ------  ------ 
Current 
Trade payables                     4,154   1,943 
Social security and other taxes    3,504   4,162 
Accruals                           1,502     866 
Deferred income                    1,268     745 
Other payables                     1,887     514 
--------------------------------  ------  ------ 
                                  12,315   8,230 
--------------------------------  ------  ------ 
 

11. Business combinations

Businesswise Solutions Limited (BWS)

On 3 March 2021, the Group acquired 100% of the issued share capital and voting rights of BWS, a company based in the United Kingdom. BWS provides assurance services and incremental optimisation services to its corporate customer bases across a range of sectors complementing the services already provided by the Group.

The acquisition of BWS was completed for a total consideration of up to GBP14,045,000. The initial GBP6,562,000 was satisfied in cash. The additional GBP7,483,000 comprises several tranches as follows: of the aggregate GBP23,500,000, contingent consideration may become payable in cash.

The fair value of the contingent consideration of GBP7,483,000 was estimated by calculating the present value of the future cash flows and discounted using a rate of 15%.

The details of the business combination are as follows:

Recognised amounts of identifiable net assets

 
                                                               Provisional 
                                                         Book   fair value  Provisional 
                                                        value   adjustment   fair value 
                                                       GBP000       GBP000       GBP000 
-----------------------------------------------------  ------  -----------  ----------- 
Property, plant and equipment                             222            -          222 
Intangible assets                                         431        2,561        2,992 
Trade and other receivables                               785            -          785 
Cash and cash equivalents                               1,302            -        1,302 
-----------------------------------------------------  ------  -----------  ----------- 
Total assets                                            2,740        2,561        5,301 
-----------------------------------------------------  ------  -----------  ----------- 
Trade and other payables                                1,175            -        1,175 
Current tax liability                                     119            -          119 
Deferred tax liability                                    122          568          690 
-----------------------------------------------------  ------  -----------  ----------- 
Total liabilities                                       1,416          568        1,984 
-----------------------------------------------------  ------  -----------  ----------- 
Provisional fair value of identifiable net assets                                 3,317 
Provisional goodwill                                                             10,728 
-----------------------------------------------------  ------  -----------  ----------- 
Fair value of consideration transferred                                          14,045 
-----------------------------------------------------  ------  -----------  ----------- 
Satisfied by: 
- cash consideration paid                                                         6,562 
- contingent consideration                                                        7,483 
-----------------------------------------------------  ------  -----------  ----------- 
                                                                                 14,045 
-----------------------------------------------------  ------  -----------  ----------- 
Net cash outflow arising from business combinations: 
- cash consideration paid                                                         6,562 
- cash and cash equivalents acquired                                            (1,302) 
-----------------------------------------------------  ------  -----------  ----------- 
Net cash outflow                                                                  5,260 
-----------------------------------------------------  ------  -----------  ----------- 
 

Trade and other receivables included GBP275,000 of gross trade receivables.

Goodwill

The goodwill arising on this acquisition is attributable to niche market expertise enabling cross-selling opportunities achieved from combining the acquired customer bases and trade with the existing Group.

Identifiable net assets

A provisional fair value exercise to determine the fair value of assets and liabilities acquired in relation to BWS has been carried out. Fair values are provisional as they are still within the twelve-month hindsight period to adjust fair values.

The fair value of the customer contracts included within intangible assets was calculated to be GBP2,992,000.

The Group estimates costs incurred in relation to the transaction to be GBP320,000. These costs are included within exceptional costs in the Group statement of comprehensive income and included within operating activities in the Group statement of cash flows.

General Energy Management Limited (GEM)

On 3 March 2021, the Group acquired 100% of the issued share capital and voting rights of GEM, a company based in the United Kingdom. GEM provides assurance services to its corporate customer base across a range of sectors, complementing the services already provided by the Group.

The acquisition of GEM was completed for a total consideration of up to GBP2,471,000. The initial GBP2,008,000 was satisfied in cash. The additional GBP463,000 comprises of two tranches as follows. Of the aggregate contingent consideration GBP500,000, the first tranche of GBP250,000 was settled in January 2022. The second tranche of up to GBP250,000 is payable based on achieving a target level of GBP250,000 of contracted future revenues.

The fair value of the contingent consideration of GBP463,000 was estimated by calculating the present value of the future cash flows and discounted using a rate of 16%.

The details of the business combination are as follows:

Recognised amounts of identifiable net assets

 
                                                               Provisional 
                                                         Book   fair value  Provisional 
                                                        value   adjustment   fair value 
                                                       GBP000       GBP000       GBP000 
-----------------------------------------------------  ------  -----------  ----------- 
Intangible assets                                           -          506          506 
Trade and other receivables                               234            -          234 
Cash and cash equivalents                                 368            -          368 
-----------------------------------------------------  ------  -----------  ----------- 
Total assets                                              602          506        1,108 
-----------------------------------------------------  ------  -----------  ----------- 
Trade and other payables                                   98            -           99 
Current tax liability                                      58            -           58 
Deferred tax liability                                      1           96           97 
-----------------------------------------------------  ------  -----------  ----------- 
Total liabilities                                         157           96          254 
-----------------------------------------------------  ------  -----------  ----------- 
Provisional fair value of identifiable net assets                                   854 
Provisional goodwill                                                              1,617 
-----------------------------------------------------  ------  -----------  ----------- 
Fair value of consideration transferred                                           2,471 
-----------------------------------------------------  ------  -----------  ----------- 
Satisfied by: 
- cash consideration paid                                                         2,008 
- contingent consideration                                                          463 
-----------------------------------------------------  ------  -----------  ----------- 
                                                                                  2,471 
-----------------------------------------------------  ------  -----------  ----------- 
Net cash outflow arising from business combinations: 
- cash consideration paid                                                         2,008 
- cash and cash equivalents acquired                                              (368) 
-----------------------------------------------------  ------  -----------  ----------- 
Net cash outflow                                                                  1,640 
-----------------------------------------------------  ------  -----------  ----------- 
 

Trade and other receivables included GBP41,000 of gross trade receivables.

Goodwill

The goodwill arising on this acquisition is attributable to niche market expertise enabling cross-selling opportunities achieved from combining the acquired customer bases and trade with the existing Group.

Identifiable net assets

A provisional fair value exercise to determine the fair value of assets and liabilities acquired in relation to GEM has been carried out. Fair values are provisional as they are still within the twelve-month hindsight period to adjust fair values.

The fair value of the customer contracts included within intangible assets was calculated to be GBP506,000.

The Group estimates costs incurred in relation to the transaction to be GBP61,000. These costs are included within exceptional costs in the Group statement of comprehensive income and included within operating activities in the Group statement of cash flows.

A reconciliation of acquisition of subsidiaries, net of cash acquired is as follows:

 
                                                    GBP000 
--------------------------------------------------  ------ 
BWS- net cash outflow (per above)                    5,260 
GEM - net cash outflow (per above)                   1,640 
Investment in Zestec Asset Management Limited          250 
Investment in Switchd Ltd                              118 
--------------------------------------------------  ------ 
Acquisition of subsidiaries, net of cash acquired    7,268 
--------------------------------------------------  ------ 
 

12. Post-balance sheet events

On 28 February 2022, the Group acquired 100% of the issued share capital and voting rights of I-Prophets Compliance Limited and Digital Energy Limited, for aggregate consideration of GBP600,000. I-Prophets Compliance Limited and Digital Energy Limited were two trading subsidiaries of Information Prophets Limited, with whom the Group carried an investment value at 31 December 2021.

The option to buy the remaining subsidiaries of Information Prophets Limited still exists, however, as part of the transaction to acquire I-Prophets Compliance Limited and Digital Energy Limited, the option to acquire Information Prophets Limited the Group entered in 2019 was amended to reflect the Group acquiring two of the trading subsidiaries of Information Prophets Limited. The Group has not given full disclosure of the fair value at acquisition as it was considered impractical to do so within the reporting timeframe.

On 31 January 2022, Inspired PLC sold its investment in Zestec Asset Management Limited for GBP324,000, realising a profit on disposal.

Following the Russian invasion of Ukraine on 24 February 2022, the Group have assessed the potential impact on the Group balance sheet at 31 December 2021 of Gazprom Marketing and Trading Retail Limited ("Gazprom"), a subsidiary of the Gazprom Group, a Russian majority state-owned multinational energy corporation, ceasing to trade in the UK. Following the year end, the working capital cycle of receipts from Gazprom has remained unchanged and as a result, the Group's current exposure to non-recovery of the trade receivables and accrued income balances in relation to Gazprom, which were outstanding at 31 December 2021, is considered to be immaterial.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

FR JMMATMTTJMMT

(END) Dow Jones Newswires

March 30, 2022 02:00 ET (06:00 GMT)

Inspired (AQSE:INSE.GB)
Gráfica de Acción Histórica
De May 2024 a Jun 2024 Haga Click aquí para más Gráficas Inspired.
Inspired (AQSE:INSE.GB)
Gráfica de Acción Histórica
De Jun 2023 a Jun 2024 Haga Click aquí para más Gráficas Inspired.