REG - Frenkel Topping Grp - Interim Results <Origin Href="QuoteRef">FEN.L</Origin>

Frenkel ToppingAnnouncement

16/07/2015 15:02

RNS Number : 7970S
Frenkel Topping Group PLC
13 July 2015
13 July 2015
Frenkel Topping Group plc
("Frenkel Topping" or "the Company")
Interim Results
Frenkel Topping (AIM:FEN), a leading provider of specialist independent financial advice on the investment of personal injury damages and clinical negligence awards, announces its interim results for the six months ended 30 June 2015. The period has been one of continued growth in revenues and funds under management, combined with investment in the Company's network of Fee Earning Consultants to accelerate growth in 2016.
Financial Highlights
 Revenue up 9% to 2.94m (H1 2014: 2.71m)
 Recurring revenue of 2.27m (H1 2014: 2.04m), representing 77% of total revenue
 Gross profit of 1.80m (H1 2014: 1.84m)
 Operating profit (before share based payments) of 0.61m (H1 2014: 0.74m)
 Pre-tax profit of 0.57m (H1 2014: 0.65m) - reflecting stated investment strategy
 Basic EPS of 0.71p (H1 2014: 0.86p)
 Assets under management up 11% to 640m (as at 30 June 2014: 584m)
 Cash from operations of 0.41 (as at 30 June 2014: 0.27m)
 Net cash at the period end of 1.74m (as at 31 December 2014: 1.70m)
 Interim dividend of 0.19p per share (H1 2014: 0.17p)
Operational Highlights
 New offices opened in London, Birmingham, Cardiff, Leeds and Bristol
 Now have a total of 15 revenue generating fee earning consultants targeting a growing number of markets
 Renewed focus on expert witness work to establish good relationships pre-settlement
 Strengthened key relationships with injury claims handlers and lawyers
 Continued 99% client retention for investment management services
David Southworth, Chairman of Frenkel Topping, commented: "This was a pivotal period for the Company as we developed our investment strategy with a view to delivering higher growth rates in order for operating profits, AUM and cash to grow significantly from 2016 onwards. We took the decision to build on traditionally consistent growth, which has been underpinned by 99% client retention for our investment management services. We are delighted by the calibre of fee earners we have added to our growing regional footprint and are well placed to further grow our reach.
"We are focused on further developing our core market expertise and also see scope to provide asset protection services to a growing number of other potential markets. We will continue to explore opportunities that will enable us to grow our assets under management as we build on our strong foundations for accelerated growth."
For further information:
Frenkel Topping Group plc
www.frenkeltopping.co.uk
Richard Fraser, Managing Director
Tel: 0161 886 8000
Julie Dean, Finance Director



Shore Capital
Tel: 020 7408 4090
Pascal Keane / Patrick Castle



Walbrook PR Ltd
Tel: 020 7933 8780 or frenkeltopping@walbrookpr.com
Paul McManus
Mob: 07980 541 893
Nick Rome
Mob: 07748 325 236
About Frenkel Topping:www.frenkeltopping.co.uk
Frenkel Topping provides specialist independent financial advice focussed on asset protection for clients. The specialist independent financial adviser has a market leading position providing advice and fund management services for personal injury trusts and clinical negligence awards and is well placed to provide services to a wider customer base. 
The Company provides a range of wealth management services including bespoke investment portfolios, financial and tax planning. It is focused on increasing its assets under management by growing the number of fee earners who are qualified to provide benefits protection for a variety of needs as the Company adds to its personal injury and clinical negligence specialism.
It has a national presence with offices on Manchester, Birmingham, Bristol, Cardiff, London and Leeds and has relationships and infrastructure in place to further grow its reach and target markets.
Chairman's Statement
Results
I am delighted to report that we firmly set the foundations for our accelerated growth strategy during the first half of the year, having expanded our geographic footprint and AUM. As expected, increasing the fee earning staff has impacted profitability for the period with profit before tax falling to 568,206 (H1 2014: 652,745; FY 2014 1.57 million). Profit from operations, before share based compensation, fell to 608,379 (H1 2014: 740,215; FY 2014: 1.75 million).
However, with 15 revenue generating fee earners as at 30 June 2015, compared to 9 on 30 March 2014, AUM grew 9% to 640 million from 584 million as at 30 June 2014 while revenues increased 9% to 2.94 million (H1 2014: 2.71 million; FY 2014: 5.69 million).
The Group generated 553,688 of cash from its operating activities during the period (H1 2014: 423,340; FY: 2014 1.41 million). The closing cash balance at the period end was 1,742,114 (H1 2014: 1,282,506, FY 2014: 1,703,715). The closing cash balance is after paying 327,833 to shareholders by way of final dividend in respect of FY14.
The net asset value of the Group, before non-controlling interests, at 30 June 2014 was 8,354,764 (H1 2014: 7,651,969; FY 2014: 8,215,878). 
The Group's gross profit margin for the period was 61% (H1 2014: 68%; FY 2014: 68%) and the profit before tax margin was 19% (H1 2014: 24%; FY 2014: 28%).
Dividend
In June 2015 the Company paid a final dividend in respect of FY14 of 327,833. This represents a total dividend for 2014 of 0.71 pence per share (2014: 0.58 pence) to shareholders. The Company is pleased to announce that it will be paying an interim dividend of 115,347 representing 0.19 pence per share (2014: 0.17 pence). The interim dividend will be paid on 14 August 2015 to shareholders on the register at close of business on 3 August 2015 and the shares will trade on an ex-dividend basis from 31 July 2015.
Operations
As stated at the year-end, we see this as an inflexion point for the Company and we are focusing on increasing expert witness fee income and building relationships with Private Client Departments, with a view to underpinning the pipeline for further AUM growth (currently 640 million). The key drivers here are increasing the number of revenue generating fee earners, expanding our geographic footprint and strengthening key relationships with injury claims handlers and lawyers.
Having opened offices in London, Birmingham, Cardiff, Leeds and Bristol during the period, we now have 15 revenue generating fee earners. The nature of our model, which is driven by each fee earner's relationships and their ability to generate expert witness fee income, means that the new offices are effectively virtual and have relatively low overheads. We also increased marketing and branding initiatives during the period. As a result of our expansion there was a 31% increase in costs of sales to 1.14 million (H1 2014 861,961) during the period while administrative expenses increased 10% to 1.2 million (H1 2014: 1.1 million).
During the period we continued to host events aimed at further strengthening our relationships with advisers and we see this as an integral part of our growth strategy. As a result of our efforts we increased the value of higher claims represented while strengthening our position as preferred supplier for expert witness, personal injury trust and investment advice.
Outlook
This was a pivotal period for the Company as we developed our investment strategy with a view to delivering higher growth rates in order for operating profits, AUM and cash to grow significantly from 2016 onwards. We took the decision to build on traditionally consistent growth, which has been underpinned by 99% client retention for our investment management services. We are delighted by the calibre of fee earners we have added to our growing regional footprint and are well placed to further grow our reach. 
We are focused on further developing our core market expertise and also see scope to provide asset protection services to a growing number of other potential markets. We will continue to explore opportunities that will enable us to grow our assets under management as we build on our strong foundations for accelerated growth.
I would like to thank all of our staff and shareholders for their continued support and look forward to providing further updates. 
David Southworth
Chairman
13 July 2015
Frenkel Topping Group plc

6 Months 
6 Months 
Year 
Group income statement

ended 
30-Jun-15
ended 
30-Jun-14
ended 
31-Dec- 14


Unaudited
Unaudited
Audited

Note
 
 





REVENUE

2,942,861
2,705,946
5,693,266





Direct staff costs

(1,142,071)
(861,961)
(1,796,734)





Gross Profit

1,800,790
1,843,985
3,896,532





ADMINISTRATIVE EXPENSES




Share based compensation

(38,772)
(84,571)
(174,142)
Other

(1,192,411)
(1,103,770)
(2,146,721)





TOTAL ADMINISTRATIVE EXPENSES

(1,231,183)
(1,188,341)
(2,320,863)





Profit from operations before share based compensation 

608,379
740,215
1,749,811
Share based compensation

(38,772)
(84,571)
(174,142)










PROFIT FROM OPERATIONS

569,607
655,644
1,575,669





Finance costs

(1,401)
(2,899)
(6,972)





PROFIT BEFORE TAXATION
568,206
652,745
1,568,697





Income tax expense

(140,259)
(129,967)
(203,646)





PROFIT AND TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
427,947
522,778
1,365,051





PROFIT AND TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO:




Owners of parent undertakings

427,947
522,778
1,365,051
Non controlling interest
-
-
-


427,947
522,778
1,365,051





Earnings per share - basic (pence)
3
0.71
0.86
2.269
Earnings per share - diluted (pence)
3
0.68
0.83
2.190





The results for the period are derived from continuing activities.
Frenkel Topping Group plc




Group Statement of Financial Position

30-Jun-15
30-Jun-14
31-Dec-14
As at 30 June 2015

Unaudited
Unaudited
Audited


 
 
 
ASSETS




NON CURRENT ASSETS




Goodwill

5,095,287
5,095,287
5,095,287
Property, Plant and equipment

9,566
32,427
12,990
Deferred tax

202,627
61,610
202,627


5,307,480
5,189,324
5,310,904
CURRENT ASSETS




Accrued income
Short term investments

937,225
40,000
856,522
-
933,428
-
Trade receivables

968,669
993,080
882,249
Other receivables

198,500
186,071
158,634
Cash at bank and in hand

2,392,233
1,735,131
1,959,556


4,536,627
3,770,804
3,933,867





TOTAL ASSETS

9,844,107
8,960,128
9,244,771





EQUITY AND LIABILITIES




EQUITY




Share capital
Merger reserve

319,186
929,577
319,186
929,577
319,186
929,577
Own share reserve
Other reserve

(774,197)
(341,174)
(515,549)
(341,174)
(774,197)
(341,174)
Retained earnings

8,221,372
7,259,929
8,082,486
EQUITY ATTRIBUTABLE TO HOLDER OF PARENT
Non controlling Interests
TOTAL EQUITY

8,354,764
490
8,355,254
7,651,969
490
7,652,459
8,215,878
490
8,216,368





NON CURRENT LIABILITIES




Obligations under finance lease

-
12,310
-







-
12,310
-
CURRENT LIABILITIES




Bank overdraft
650,119
452,625
255,841
Current taxation

240,677
115,261
140,252
Trade and other payables

598,057
727,473
632,310
Provisions

-
-
-


1,488,853
1,295,359
1,028,403





TOTAL LIABILITIES

1,488,853
1,307,669
1,028,403
TOTAL EQUITY AND LIABILITIES

9,844,107
8,960,128
9,244,771





Consolidated Statement of Changes in Equity
For the period to 30 June 2015

Share Capital
Merger
Reserve
Other
Reserve
Own share
Reserve
Retained
Earnings
Total controlling interest
Non controlling interest
Total

Balance 1 January 2014
316,161
929,577
(341,174)
(367,125)
6,999,524
7,536,963
-
7,536,963
Share based compensation
-
-
-
-
84,571
84,571
-
 
84,571
New shares issued
3,025
-
-
-
-
3,025
-
3,025
Own shares purchased
-
-
-
(148,424)
-
(148,424)
-
(148,424)
Dividend paid to shareholders 
-
-
-
-
(354,444)
(354,444)
-
(354,444)

_______
_______
_______
_______
________
________
________
________
Total transactions with owners recognised in equity
319,186
929,577
(341,174)
(515,549)
6,729,651
7,121,691
-
7,121,691
Profit and total comprehensive income for the period
-
-
-
-
527,778
527,778
-




 527,778
Employee Share scheme
-
-
-
-
2,500
2,500
490
2,990

_______
_______
_______
_______
________
________
________
________
Balance 30 June 2014
319,186
929,577
(341,174)
(515,549)
7,259,929
7,651,969
490
7,652,459
Share based compensation
-
-
-
-
89,571
89,571
-
89,571
Dividend paid to shareholders 
-
-
-
-
(104,287)
(104,287)
-
(104,287)
Own shares purchased
-
-
-
(258,648)
-
(258,648)
-
(258,648)

_______
_______
_______
_______
_______
_______
_______
________
Total transactions with owners recognised in equity
319,186
929,577
(341,174)
(774,197)
7,245,213
7,378,605
490
7,379,095
Profit and total comprehensive income for the period
-
-
-
-
837,273
837,273
-
837,273

_______
_______
_______
_______
_______
_______
_______
_______
Balance 31 December 2014
319,186
929,577
(341,174)
(774,197)
8,082,486
8,215,878
490
8,216,368
Share based compensation
-
-
-
-
38,772
38,772
-
38,772
Dividend paid to shareholders 
-
-
-
-
(327,833)
(327,833)
-
(327,833)

_______
_______
_______
_______
_______
_______
_______
________
Total transaction with owners recognised in equity
319,186
929,577
(341,174)
(774,197)
7,793,425
7,926,817
490
7,927,307
Profit and total comprehensive income for the period
-
-
-
-
427,947
427,947
-
427,947

_______
_______
_______
_______
_______
_______
_______
________
Balance 30 June 2015
319,186
929,577
(341,174)
(774,197)
8,221,372
8,354,764
490
8,355,254

============
==============
==============
=============
=============
=============
=============
===============
 The share capital represents the number of shares issued at nominal price.
 The merger reserve represents the cost of the shares issued to purchase the non controlling interest at market value at the date of the acquisition.
 The other reserve represents the excess paid for the non controlling interest over the book value at the date of the acquisition. 
 The own shares reserve represents the cost of 3,128,016 (2014: 2,490,541) shares held by an employee benefit trust. The open market value of the shares held at 30 June 2015 was 1,219,926 (2014: 996,216).
 Retained earnings represents the profit generated by the Group since trading commenced, together with dividends paid, share premium cancelled and share based payment and credits.
 The non controlling interests represents the value of the part of the subsidiary owned outside the Group.
 The Group has conformed with all capital requirements as imposed by the FCA.
Frenkel Topping Group plc

6 Months
6 Months
Year 
Group Cash Flow Statement
For the period to 30 June 2015

ended
30-Jun-15
ended
30-Jun-14
ended 
31-Dec -14


Unaudited
Unaudited
Audited


 
 
 




Profit before tax

568,206
652,745
1,568,697
Adjustments to reconcile profit for the year to cash generated from operating activities




Finance cost
Share based compensation

1,401
38,772
2,899
84,571
6,972
174,142
Depreciation
Subsidiary share award

3,424
-
7,172
-
13,936
2,500
(Increase)/decrease in accrued income, 
trade and other receivables
(129,889)
157,023
210,396
Increase/(decrease) in trade and other payables
71,774
(481,070)
(570,411)
Cash generated (used in)/from operations
553,688
423,340
1,406,232
Income Tax paid

(146,056)
(156,104)
(346,424)
Cash generated (used in)/from operating activities
407,632
267,236
1,059,808





Acquisition of property, plant and equipment
-
(2,521)
(5,948)
Cash used in investing activities 

-
(2,521)
(5,948)





Financing activities




Shares issued
Investments

-
(40,000)
3,025
-
3,025
-
Dividend paid
Purchase own shares
Finance lease payments

(327,833)
-
-
(354,444)
(148,424)
(4,018)
(458,731)
(407,072)
(8,035)
Interest on loans and borrowings

(1,400)
(2,899)
(3,883)
Cash used in financing

(369,233)
(506,760)
(874,696)





Increase/(decrease) in cash and cash equivalents
38,399
(242,045)
179,164
Opening cash and cash equivalents

1,703,715
1,524,551
1,524,551
Closing cash and cash equivalents

1,742,114
1,282,506
1,703,715





Reconciliation of cash and cash equivalent









Cash at bank and in hand

2,392,233
1,735,131
1,959,556
Overdraft

(650,119)
(452,625)
(255,841)
Closing cash and cash equivalent

1,742,114
1,282,506
1,703,715
Cash and cash equivalents are held at National Westminster Bank Plc.
Notes to the Interim Financial Statements
1. Basis of preparation and accounting policies

Basis of preparation
The Group's interim result consolidates the results of the Frenkel Topping and its subsidiary undertakings up to 30 June 2015. Frenkel Topping is a limited liability company incorporated and domiciled in England & Wales and whose shares are quoted on AIM, a market operated by The London Stock Exchange. The consolidated financial information of Frenkel Topping is presented in Pounds Sterling (), which is also the functional currency of the parent.
The financial information contained in this interim report does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. It does not therefore include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group's annual financial statements as at 31 December 2014 which have been prepared in accordance with IFRS's as adopted by the European Union.
The financial information for the 6 months ended 30 June 2015 is also unaudited.
The Group's statutory accounts for the year ended 31 December 2014 have been delivered to the Registrar of Companies. The report of the auditors on these accounts was unqualified and did not contain a statement under Section 498(2) or (3) of the Companies Act 2006.
The Group has not applied IAS 34, Interim Financial Reporting, which is not mandatory for UK Groups, in the preparation of these interim financial statements.
Significant accounting policies
The accounting policies used in the preparation of the financial information for the six months ended 30 June 2015 are in accordance with the recognition and measurement criteria of International Financial Reporting Standards ('IFRS') as adopted by the European Union and are consistent with those which will be adopted in the annual statutory financial statements for the year ended 31 December 20143.
2. Revenue Segmental Reporting

All of the Group's revenue arises from activities within the UK. Management consider there to be only one operating segment within the business based on the way the business is organised and the way results are reported internally.

3. Earnings per ordinary share

6 months
6 months
Year ending 

June 2015
June 2014
December 2014
Earnings



Earning for the purpose of basic earnings per share (net profit for the year attributable to equity holder of the parent)
427,947
522,778
1,365,051
Earning for the purpose of diluted earnings per share 
427,947
522,778
1,365,051
Number of shares



Purpose for basic earnings per share
Less: own shares held
63,837,067
(3,128,016)
----------------
60,709,051
63,281,887
(2,490,541)
---------------
60,791,346
63,281,887
(3,128,016)
--------------
60,153,871
Effect of dilutive potential ordinary shares - share options
2,260,000
2,255,979
2,294,873

---------------
------------------
----------------
Purpose of diluted earnings per share
62,969,051
63,047,325
62,373,744

---------------
---------------
---------------




4. Dividend

A dividend of 327,833 representing 0.54 pence per share was approved by the Shareholders at the AGM on 19 May 2015 and has not been included as a liability as at 31 December 2014. The dividend was paid on 12 June 2015.

5. The Board of Directors approved the interim report on 10 July 2015.

6. Copies of this report are available from the company website on www.frenkeltopping.co.uk
- Ends -

This information is provided by RNS
The company news service from the London Stock Exchange
  END
IR LLFEEDFIILIE