Picture of Gateley (Holdings) logo

GTLY Gateley (Holdings) News Story

0.000.00%
gb flag iconLast trade - 00:00
IndustrialsBalancedSmall CapNeutral

REG - Gateley (Holdings) - Audited Results 2024

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20240716:nRSP4888Wa&default-theme=true

RNS Number : 4888W  Gateley (Holdings) PLC  16 July 2024

16 July 2024

 

The information contained within this announcement is deemed to constitute
inside information as stipulated under the Market Abuse Regulations (EU) No.
596/2014. It forms part of United Kingdom domestic law by virtue of the
European Union (Withdrawal) Act 2018. Upon the publication of this
announcement, this inside information is now considered to be in the public
domain.

 

Gateley (Holdings) Plc

("Gateley", the "Group" or the "Company")

 

AUDITED RESULTS 2024

Fuelling growth through continuing investment

 

Gateley (AIM: GTLY), the professional services group, announces its audited
results for the year ended 30 April 2024 ("FY24" or the "Period").

 

The Group delivered a good financial performance in FY24, increasing revenue
by 6.0% to £172.5m, extending Gateley's unbroken record of revenue growth
since IPO in 2015.  The board continued to invest for growth in line with its
stated strategy and was pleased to deliver underlying profit before tax of
£23.0m (FY23: £25.1m) after reinstating the payment of employee bonuses this
year of £4.5m (FY23: £nil), in recognition of our people's contribution to a
resilient outturn and our more positive outlook as we move into FY25.

 

The balance sheet remains strong, maintaining a net cash position. The Group
has significant headroom in its banking facilities to enable further
investment in organic and acquisitive opportunities.

 

Financial highlights

 

We present below our financial performance for the Period both on an
underlying and statutory basis.

 

 Underlying                                FY24      FY23      Change

 Group revenue                             £172.5m   £162.7m   6.0%
 Group underlying operating profit(1)      £20.3m    £25.0m    (18.9)%
 Group underlying profit before tax(1)     £23.0m    £25.1m    (8.1)%
 Underlying adjusted fully diluted EPS(2)  14.20p    16.28p    (12.8)%
 Dividend per share                        9.5p      9.5p      -%
 Net assets                                £80.3m    £78.1m    2.8%
 Net cash(3)                               £3.8m     £4.3m     (11.6)%

 

 

 Reported                           FY24     FY23     Change

 Group profit before tax            £14.0m   £16.2m   (13.9)%
 Group profit after tax             £10.1m   £12.2m   (17.7)%
 Basic earnings per share ('BEPS')  7.74p    9.77p    (20.8)%

 

 ·   Diversified business model yielding organic revenue growth of 2.8%, comprising
     0.8% in Legal and 9.1% in Consultancy services
 ·   Consultancy revenues now 28.9% of the Group (FY23: 25.7%)
 ·   Steadily improving activity throughout Q4 (and ongoing) resulted in
     utilisation of 83% for the Period, just below the Group's operational target
     of 85%.
 ·   Operating profit margin, on a pre-bonus basis, decreased 1.0% to 14.4% (FY23:
     15.4%), reflecting salary and other cost inflation and ongoing organic and
     acquisitive investment
 ·   Underlying operating profit margin of 11.7% (FY23: 15.4%) reflects the
     reinstatement of Group staff bonuses
 ·   Net assets increased by 2.8% to £80.3m (FY23: £78.1m), including net cash of
     £3.8m (FY23: £4.3m)
 ·   Proposed final dividend of 6.2p (FY23: 6.2p), taking total dividends for the
     Period to 9.5p per share (FY23: 9.5p)

 

Operational highlights

 

 ·   Average headcount at 30 April 2024 increased by 6.7% to 1,536 (FY23: 1,439),
     including an increase in fee earning professional staff of 6.8% from 1,000 to
     1,068
 ·   Fuelling growth through investment in diversification and strategic hires,
     including:

     ·          Continued execution of M&A strategy with the July 2023
     acquisition of Richard Julian and Associates Limited ("RJA")

     ·          Strategic hiring onto the Business Services Platform to seed
     legal services class actions and international arbitration businesses and to
     create an intellectual property commercialisation and valuation offering in
     our patent and trademark attorney businesses
 ·   Non-dilutive recirculation of internal share ownership facilitated in April
     2024 with the Group's Employee Benefit Trust purchasing shares to fulfil
     anticipated FY25 restricted share scheme awards

 

Current trading and outlook

 

 ·   The Group continues to perform well against its strategy set out at IPO, being
     to generate growth and resilience through diversification, delivering strong
     returns for our stakeholders
 ·   Ongoing investment for short-term margin stability followed by long term
     improvement.
 ·   FY25 has started in line with the board's expectations, with a good pipeline
     of work, including steadily improving transactional services activity

 

Rod Waldie, CEO of Gateley, said:

 

"I am pleased with our FY24 outturn given our cautious view of market
conditions during the Period, particularly around the turn of the calendar
year in H2.  Our people have worked hard to deliver another year of growth
via our increasingly diverse and resilient business model, combining
complementary legal and consultancy services.

 

"During the Period we continued to make organic and acquisitive investments in
both our legal and consultancy services and in related systems.  RJA
Consultants was acquired onto our Property Platform in July 2023, adding
further expertise and capacity to our quantity surveying and project
management offering. It is already performing ahead of the board's
expectation.

 

"Our legal services class actions team, established in May 2023, launched its
first case in late February 2024.  Our investment in this team is a
high-profile example of the type of investment that we are looking to make to
enhance our returns over the medium to longer-term.

 

"Our M&A and lateral hire pipeline remains encouraging and we are
committed to further enhancing each of our Platforms as suitable opportunities
arise, aided by our net cash position and ample headroom in our banking
facilities.

 

"Looking forward, we are encouraged by strengthening transactional activity
levels, which began in Q4 FY24.  Our immediate outlook is best characterised
as cautiously optimistic. Our resilient and financially robust foundation,
allied to our unbroken track-record of growth, underpins our confidence to
continue our long-term strategy of investment in people and systems.  This
strategy has worked well for us since IPO in 2015 and through disciplined
application of it, we ensure that the Group remains well-positioned for
further growth and enhanced returns for all stakeholders."

 

 (1)    Underlying operating profit and underlying profit before tax excludes
        remuneration for post-combination services, gain on bargain purchase,
        share-based payment charges, acquisition related amortisation and exceptional
        items
 (2)    Adjusted fully diluted EPS excludes remuneration for post-combination

      services, gain on bargain purchase, share-based payment charges, acquisition
 ( )    related amortisation and exceptional items. It also adjusts for the future
        weighted average number of expected unissued shares from granted but
        unexercised share options in issue based on a share price at the end of the
        financial year
 (3)    Net cash excludes IFRS 16 liabilities

 

Enquiries:

 

 Gateley (Holdings) Plc
 Neil Smith, Chief Financial Officer                               Tel: +44 (0) 121 234 0196
 Nick Smith, Acquisitions Director and Head of Investor Relations  Tel: +44 (0) 20 7653 1665
 Cara Zachariou, Communications Director                           Tel: +44 (0) 121 234 0074 Mob: +44 (0) 7703 684 946

 Panmure Liberum - Nominated Adviser and Broker                    Tel: +44 (0) 20 3100 2000

 Richard Lindley/Nikhil Varghese

 Belvedere Communications Limited - Financial PR
 Cat Valentine (cvalentine@belvederepr.com)                        Mob: +44 (0) 7715 769 078
 Keeley Clarke (kclarke@belvederepr.com)                           Mob: +44 (0) 7967 816 525
 Llew Angus (langus@belvederepr.com)                               Mob: +44 (0) 7407 023 147
                                                                   gateleypr@belvederepr.com (mailto:gateleypr@belvederepr.com)

CHAIRMAN'S STATEMENT

 

Summary of the year

 

I am delighted to present Gateley's audited final results for the year ended
30 April 2024, another successful year for the business and our ninth
consecutive year of revenue growth since IPO in 2015. Group revenue increased
by 6.0% to £172.5m (FY23: £162.7m) and we generated underlying profit before
tax of £23.0m (FY23: £25.1m) after reinstating the payment of employee
bonuses this year of £4.5m (FY23: £Nil). These results have been delivered
against the unwelcome backdrop of challenging trading conditions for
professional service firms allied to wage and cost inflation. The Group has
again demonstrated the strength of its business model and the resilience
created by its diversification strategy.

 

In FY23 we made the difficult decision not to make a provision for staff
bonuses for that year. For a business such as ours, where staff retention and
incentivisation are important considerations, this was not ideal.  I am
therefore delighted that, this year, we have been able to declare a bonus
which reflects the contribution made by our people to delivering a strong
underlying trading performance and our more positive outlook as we enter FY25.
In doing so, we are moving back towards a more normalised staff bonus pool
with clear intent that this remains a key component in overall reward to our
employees whilst preserving a balanced return to all of our stakeholders.  I
would like to take this opportunity, on behalf of the board, to acknowledge
and thank our staff across all levels of the Group. They have shown great
adaptability to the constant changes throughout the past few years and their
dedication towards the business, their colleagues and clients has been first
class in what was a challenging year.

 

We continue our strategy to diversify the business, placing the Group in a
stronger position to deliver further profitable growth in the coming years. To
support our acquisition strategy, we retain a three-year revolving credit
facility of up to £30m. This, combined with our strong balance sheet, places
us in a good position to acquire further businesses in the future.

 

As we continue to grow and strengthen our business, the board remains
committed to providing our people with the opportunity to own shares in the
Company. We believe that employee share ownership secures a strong alignment
with the Group's external shareholders, incentivises employees and is
reflective of Gateley's long-established culture.  We are delighted that at
least 70% of current staff are existing share or option holders in the
Company.

 

The board firmly believes that the use of equity as an incentive and means of
extending share ownership through all levels of the Group, is a material point
of positive differentiation for Gateley in an intensely competitive staffing
environment. It is therefore an important component for our future growth
ambitions. In particular, we have worked hard over the last 12 months to
enhance our restricted share award scheme, principally to facilitate
recirculation of internally held shares. This is our main equity incentive
scheme for senior leaders in the Group. Our enhancements present an efficient
means of maintaining significant equity at senior levels in the Group whilst
minimising external market impacts. We believe this will help secure and
enhance Gateley's position as an attractive and sought after employer.

Responsible Business

 

The board has made the further development of Gateley's Responsible Business
commitment a key strategic priority this year.

 

In September 2023, we published our third annual Responsible Business report,
for which we again received significant positive feedback. We were delighted
to achieve all 15 of our internally set responsible business targets and are
focused on reducing our CO2 emissions by 50% by 2030 and to become net zero by
2040.

 

Our Responsible Business actions focus on the wellbeing of our employees, on
being a force for good in society and within the communities in which we
operate, and by playing our part in protecting and repairing our planet.
Measuring the value and the impact we are having in all these areas is as
important as acting because it enables us to evaluate where we are effecting
change and how we can continue to improve over time.

 

I am delighted with the progress we have made and how this important
initiative has been embraced across the Group. We are committed to ensuring
diversity, equality and inclusion and our goal is to foster a positive work
ethic, whilst remaining results and client focused, and demonstrating our
commitment to doing the right thing for our people, our planet and developing
potential wherever we can.

 

We will publish our next Responsible Business Report covering objectives and
activity for FY24 shortly.

 

Board changes

 

David Wilton was appointed to the board as a non-executive director and
Chairman designate on 1 February 2024. The board and David subsequently agreed
not to continue with David's appointment as Chairman and David has since stood
down from the board.

 

The nomination committee has begun a process to recruit a new Chairman. In the
meantime, I have been asked, and have agreed, to continue to chair the Group
until a successor is appointed.

 

Dividends

 

We have maintained dividend to investors, recognising this is a key component
of shareholder return.  An interim dividend of 3.3p per share (FY23: 3.3p)
was paid on 21 March 2024 to shareholders on the register at the close of
business on 24 February 2024. The board is pleased to propose a final dividend
of 6.2p per share (FY23: 6.2p), giving a total dividend for the year of 9.5p
per share (FY23: 9.5p), subject to approval at the forthcoming Annual General
Meeting, which will be held on 23 September 2024. If approved, this final
dividend will be paid in October to shareholders on the register at the close
of business on 11 October 2024.  The shares will go ex-dividend on 10 October
2024.

 

Summary and outlook

 

This year has been another strong one for Gateley. Our people have excelled in
client delivery, they have continued to overcome every challenge presented to
them, and have delivered further strategic progress for the business,
combining to generate an excellent set of results.

 

As we focus on service line enhancing opportunities that meet our clients'
needs and fulfil our strategy to build a broader professional services group,
our acquisition pipeline remains strong, trading in the current year to date
has been in line with the board's expectations and we look forward to the
immediate future with cautious optimism.

 

Nigel Payne

Chairman

16 July 2024

 

CHIEF EXECUTIVE OFFICER'S REVIEW

 

Introduction

 

I am pleased with the Group's performance in FY24.  Our teams combined to
maintain Gateley's unbroken record of year-on-year revenue growth.  As
always, I am grateful to our people for their hard work and commitment to
delivering the best possible outcomes for our clients.

 

During the Period we continued to invest in people and systems to progress our
strategy of building a diverse and resilient professional services business,
delivered through each of our four Platforms of Business Services, Corporate,
People and Property.  This investment necessarily includes the need to match
prevailing remuneration in a market in which there has been high pay inflation
across professional services.  Combined with the increase in our average
headcount to 1,536 during the Period (FY23:1,439), this resulted in a 12.1%
increase in personnel costs, including a resumption of staff bonus awards
(£4.5m). This reflects the contribution made by our people in delivering a
strong underlying trading performance and our more positive outlook as we move
into FY25. In doing so, we are moving back towards a more normalised staff
bonus pool with clear intent that this remains a key component in overall
reward to our employees whilst preserving a balanced return to all of our
stakeholders. Excluding this bonus provision, our personnel costs increased
7.4%.

 

Our ongoing M&A strategy saw us acquire RJA Consultants onto our Property
Platform in July 2023, contributing to growth in non-legal revenue across the
Group to £49.9m (FY23: £41.8m), or 28.9% (FY23: 25.7%) of Group revenue.
 Our proposition remains unique; the ability to deliver complementary legal
and consultancy services to clients in our chosen markets.  We continue to
appraise acquisition opportunities on each of our Platforms. Whilst investment
costs to some extent impact short-term margin as acquisition, integration and
system costs are absorbed, we are confident that, in progressing our strategy,
we will generate margin-enhancing returns in the long term.

 

As reported in April, we were pleased to support our EBT in purchasing
1,864,622 shares at £1.26, predominately from staff who were Partners at IPO.
Those shares are warehoused by the EBT to, imminently, award to certain senior
staff via our restricted share award scheme.  This is a deliberate step in
our controlled, non-dilutive recirculation of internally held shares. Our
restricted share award scheme will become our sole equity incentive scheme for
our senior leaders. We will continue to make controlled use of it, in a more
meaningful way, because it is proving to be a valuable differentiator for us
in attracting and retaining quality senior talent who are aligned with
creating long-term value for the Group and its stakeholders.

 

On 15 September 2023, we published our third annual Responsible Business
Report.  Having achieved all 15 responsible business targets set in our prior
report, our 2023/24 report, sets 15 new objectives in-line with our
purpose-led agenda.  We have a clear recognition that business is a key
engine for change and our responsible business journey progresses with
conviction. Our FY24 Responsible Business Report will be published shortly.

 

Finally, we are pleased to propose a final dividend of 6.2p at the Group's AGM
on 23 September 2024, taking the total dividend for the Period to 9.5p (FY23:
9.5p).

 

Results overview

 

The Group performed well during FY24, building on the progress reported at the
half year and delivering growth in revenue of 6.0% to £172.5m (FY23:
£162.7m).  Underlying profit before tax decreased by 8.1% to £23.0m (FY23:
£25.1m), reflecting the board's decision, unlike last year, to make a
provision of £4.5m for employee bonuses.  Profit before tax decreased by
13.9% to £14.0m (FY23: £16.2m).  Profit after tax decreased by 17.7% to
£10.0m (FY23: £12.2m).

 

As a people business, our profit metrics are necessarily influenced by our
personnel costs.  Pay inflation across professional services of the type in
the Group has been a continuous characteristic since the end of the pandemic.
Our response has been a considered and deliberate attempt to balance the wider
capital allocation needs of the Group with the competitive employment market
in which our businesses operate.  We take reasonable steps to match market
pay rates as we continue to invest more widely in people and systems in line
with our strategy to grow our currently unique business model.  Our firm
belief is that it is continual investment which will deliver and enhance our
long-term objectives and returns.

 

Alongside the in-Period acquisition of RJA Consultants, strategic investments
in new work streams, such as legal services class actions and international
arbitration, are progressing well.  We have also invested in AI and other new
technology products, with ongoing capital allocation to maximise its use for
margin improvement.  Alongside all of this and more general cost inflation,
our FY24 results delivered another year of solid profitability.

 

Once again, our outturn for the Period was underpinned by the range and
quality of legal and consultancy services offered through our Platforms.  Our
stated strategic plan at IPO was to create resilience by diversifying our
revenue streams.  Nine years and 14 acquisitions later, the diversity of
services we can offer helped us weather the impact of reduced transactional
services activity throughout most of the Period, enabling us to maintain our
unbroken record of year-on-year revenue growth.

 

Looking forward, we are pleased to see a continuation of the improvement we
saw in transactional services activity in Q4 FY24.  Layering that improvement
onto our broader service line activity and strategic long-term investments
made in the Period positions us well for FY25 and beyond.

 

Platform performance

 

Business Services Platform

 

This Platform supports clients in dealing with their commercial agreements,
managing risks, protecting assets and resolving disputes.

 

Revenue on this Platform grew by 14.0% to £24.9m, underpinned by consistently
good activity throughout the Period across the Platform's legal services
dispute resolution teams, allied to strong performance from the Platform's
patent and trademark attorney businesses.

 

In legal services, our regulatory and business defence team had a record year,
which is reflective of clients' needs for specialist advice in an increasingly
regulated environment across all sectors.  In addition, the dispute
resolution teams saw an increase in demand from both UK and overseas clients.
 Projects from overseas clients include a return of some activity in Central
Europe alongside new mandates from clients in the Middle East and Africa.
 These are representative of new, strategically agile, steps to win
specialist work in new regions.

 

Buoyed by recent success in growing dispute resolution services, we continue
to make strategic investment in specialist service lines, predominantly in
competition litigation, class actions and international arbitration where, in
all cases, we see huge opportunity.   Our recently recruited and highly
regarded senior experts in international arbitration are winning new work and
forging strong credentials for us.  Alongside this, our recently formed
specialist class action team has now launched its first case.

 

In consultancy services, activity in our growing patent and trademark attorney
business was strong throughout the Period. Its outturn was enhanced by the
first full year contribution from Symbiosis, specialising in the life sciences
industry and adding to Adamson Jones' expertise in engineering, medical
devices, pharmaceuticals and biotechnology.  Both businesses are working well
together and with related legal services across the Group and on shared
opportunities.  We will continue to build critical mass in these services
where typical projects are long-dated and our expertise is highly valued by
clients whose businesses are founded upon ideas and inventions that need to be
protected to preserve value.  More UK and international client opportunities
exist here and will be realised as we progress our strategy to grow our
business in this space.

 

In aggregate, consultancy revenue now represents 26.0% (FY23: 22.9%) of
Business Services Platform revenue.

 

Corporate Platform

 

This Platform is focused on the corporate, financial services and
restructuring markets in both transaction and business support services.

 

Currently, this Platform is dominated by legal services, some of which were
challenged by lower volumes of transactional activity during most of FY24. As
a result, the Platform's revenue decreased by 4.4% to £37.1m.  However, it
delivered a strong contribution margin.

 

It is likely that the Corporate Platform will always be legal services
dominated, with the transactional teams on the Platform drawing support,
particular to each transaction, from legal and consultancy services on other
Platforms.

 

Whilst constrained for most of FY24, corporate transactional activity started
to return strongly in Q4, particularly with our private equity clients and in
wider M&A.  The corporate team generated a pipeline in that period
comprising an impressive list of complex, high-value transactions across a
wide range of sectors, which utilised additional legal and consultancy
services across the Group.  Ultimately, the team had another good year and
the corporate unit remains our biggest internal referrer of business, with
most, if not all, other teams benefitting in some way.  The pipeline into
FY25 is good.

 

This pattern is also reflected in our banking team, which had a stronger Q4
following a subdued period due to reduced corporate transactions and bank
lending. There was some offset in the form of an increase in loan covenant
reset and refinancing work, which enabled the team to maintain revenue levels
in Period in line with FY23.  This is an excellent example of pro and
counter-cyclical revenue opportunities which exist in almost all of our legal
service lines.

 

Our restructuring and recovery teams are a natural counterweight to
traditional transactional activity and following a sustained period of quiet
trading conditions for some years now, revenue levels rose by 20.8% in FY24,
as government pandemic support for companies unwound and inflationary
pressures and interest rate increases impacted UK businesses.  Activity
remains strong in these teams.  Mandates have been generated both in-market
and internally, including working alongside experts in Gateley Vinden and our
legal services construction unit in delivery of market-leading services to
insurers who have bonded construction projects that have become distressed.

 

In consultancy services, the team at Gateley Global closed out a significant
contract providing services to help public and private sector global clients
realise their international expansion plans, inward and outward of the UK.
 In addition, the team is a consistent cross-referrer of revenue to other
parts of the Group as clients require mixed services to implement expansion.

 

People Platform

 

This Platform supports clients in dealing with and developing people and in
administering individuals' personal affairs.

 

Revenue on this Platform contracted by 4.3% due, in part, to a reduction in
headcount and reorganisation of our legal services private client team and a
drop-off in required support to transactional teams from our legal services
employment team.

 

We saw strong off-set to the above from our legal services pension team and
our pension trustee business Entrust which, together, grew revenue by 30.7%.
 These relatively predictable revenue streams are a further example of
deliberately designed resilience in our model.  This is a sector where we are
keen to make further investment to service the increase in the number of
pension schemes looking to complete all liability buy-outs, and/or out-source
management of their pension schemes, working with Entrust.

 

t-three and Kiddy & Partners, our talent assessment, development and
cultural change businesses, continue to attract significantly sized clients
buying dual services, with particular focus on scalable products to high
growth clients.  They were pleased to maintain revenue at £6.0m (FY23:
£6.2m) alongside a strong pipeline as organisations continue to develop their
people and/or transform in some way.

 

In aggregate, consultancy revenue now represents 30.8% of People Platform
revenue.

 

Property Platform

 

This Platform is focused on clients' activities in real estate development and
investment and in the built environment in the widest sense.

 

This remains our most diverse and mature Platform and we maintain our view
that the range of expertise now housed on this Platform puts us in position to
compete with well-established, multi-disciplinary property consultancies in
the wider market.  Despite a very challenging back drop for the property
sector, revenue on our Property Platform grew by 11.4% to £91.0m during FY24
(FY23: £81.6m).

 

Whilst activity in the wider commercial property market eased in FY23 (and
continued to be subdued throughout most of FY24), we saw and continue to see
an increase in non-transactional advisory and dispute resolution services.
 This includes helping our wide range of residential development clients
navigate regulation under the high-profile Building Safety Act (post-Grenfell)
and advising on related remediation projects.  This is long-dated, specialist
work in which we continue to invest. Our construction team had a record year
and continues to be very busy. Our real estate development team - a market
leader in the warehousing and logistics sector had a slower start to the year
before returning strongly to growth.  Elsewhere, prevailing market conditions
have resulted in an increase in work helping or opposing organisations seeking
to exit commercially onerous contracts.

 

In our market-leading house-builder team, we continue to act for all of the
top developers, many of whom have significantly reduced their panel of
advisors in favour of larger providers who cover all bases, which describes
Gateley both geographically and in service lines, and this should result in
more work for the team.  Our clients need to continue to build and sell and
have other areas for which they require our services.  This includes shared
ownership framework agreements, bulk sales to housing associations and
build-to-rent investors and housing-led urban regeneration. We act for all of
the leading developers in this space and offer a unique combination of legal
and consultancy services covering whole project life cycles.

 

In consultancy services, Gateley Smithers Purslow ("GSP"), who deliver
specialist services to the property insurance complex claims market,
contributed revenue of £17.6m (FY23: £13.7m), representing annualised growth
for that business of 28.5%.  We also saw strong revenue growth of 14.7% from
Gateley Vinden's broad range of specialist services.

 

Our acquisition of surveyors Richard Julian and Associates Limited ("RJA") in
July 2023 extends our reach to organisations that deliver affordable housing,
a resilient sector underpinned by high levels of grant to support delivery of
the Government's housing targets.  The team also has specialists in major
loss property claims, which enhances related expertise in both GSP and Gateley
Vinden.  RJA has had an excellent start in Group, exceeding expectation.

 

FY24 consultancy revenue represented 40.5% (FY23: 38.1%) of Property Platform
revenue.

 

Operational review

 

Our operational focus has been aimed at current and future efficiency.

 

AI is at the top of our agenda and is a priority area for capital allocation,
alongside investment in acquisitions and people. We are very aware that
investment in suitably developed product will positively enhance the delivery
of some of our services and realise efficiencies which help us improve our
profitability. We have a cross-disciplinary steering group reporting directly
to the board on product assessment, procurement and integration. Our
investment in-Period included recruitment of a specialist in-house AI
development team to create bespoke applications for both service delivery and
internal uses. Our development program will provide applications for use on
each of our client-facing Platforms and for our business support functions.
The first of our internally designed applications has just been launched for
use by the residential development team on our Property Platform. It
significantly improves turnaround of the process that it is designed for and
is verificatory of the value of the ongoing investment that we will continue
to make in AI driven product.

 

In Period, we acquired new systems to support the on-boarding of a legal
services team to run class action claims.  This is specialist, long-term,
high value work which requires a bespoke technology platform, in which we have
invested £0.5m so far for current and future benefit.

 

We have previously reported planned rationalisation of some of our office
space.  This is an on-going exercise, including the post-Period surrender of
our lease for office space in Leicester as part of consolidation of some of
our teams in the East Midlands to our Nottingham office.

 

On-going integration of recently acquired businesses is proceeding as planned,
including positive enhancements to our Group integration processes.  In
parallel, phase two of adoption of our new, market-leading business
management, productivity, and financial management system (3E) is proceeding
throughout FY24 and into FY25.

 

People and Culture

 

Attracting, developing and motivating talent, at all levels across the Group,
is a key objective every year. In FY24, overall average headcount in the Group
increased by 6.7% to 1,536 (FY23: 1,439). Legal services average headcount
growth was 1.2% to 1091 employees (FY23: 1,078). Average consultancy headcount
increased by 25.4% to 445 (FY23: 355), primarily as a result of acquisitions
and investment in GSP.

 

The Gateley offering remains differentiated and our broad range of career
opportunities is attractive.  We continue to evolve our people strategies to
drive a stimulating, purposeful and rewarding environment in which our people
can progress their careers. We recently announced a total of 159 internal
promotions and celebrated these across the Group.

 

The ability for all of our people to participate in share ownership is
attractive and represents a recruitment differentiator. During FY24 we issued
circa 3.4m shares to participants across our various share schemes. All of
this is in line with our strategy of creating wider equity participation for
more of our people.  Currently circa 70% of our people either hold shares or
participate in share schemes.

 

Once again, we owe the success of our business to the quality and dedication
of our people at all levels.  Clients come to us for our broad specialist
knowledge and experience and our determination to deliver results for them. As
we extend our range of services, our strong client relationships enable more
cross-selling opportunities, which remains a key focus for us in generating
further organic growth.

 

Responsible Business

 

Being a Responsible Business remains an integral part of our Purpose
Statement;

 

"Our purpose is to deliver results that delight our clients, inspire our
people and support our communities."

 

We were pleased to achieve all 15 of our internally-set responsible business
targets in 2022/2023 and, in-Period, we published our third annual Responsible
Business Report outlining actions taken and setting targets for 2023/2024. Our
next report will be published imminently.

 

Highlights from the last report include:

 

 ·   A carbon reduction plan including a commitment to achieve net zero emissions
     by 2040, with interim targets set by 2030;
 ·   A new strategic partnership with Alzheimer's Research UK; and
 ·   The launch of an internal volunteering policy which provides opportunities for
     our people to volunteer with the charity, sustainability and education
     partners we work with.

 

We are proud of the progress that we have made since publishing our
Responsible Business Strategy in October 2021.  We will continue to evaluate
where we are effecting change and how we can improve and progress over time.
 Our journey continues with conviction.

 

Current trading and outlook

 

Looking forward, we are encouraged by strengthening levels of activity across
our transactional services teams, which began during the Spring.  This is
matched by improving pipelines for those teams.  Alongside this, we continue
to see good non-transactional and consultancy business activity. Therefore,
our immediate outlook is cautiously optimistic at the beginning of a new
political dawn for the UK.

 

From a long-term perspective, we remain positive as our increasingly resilient
model continues to deliver for us and gives us confidence to continue our
investment strategy for enhanced returns.

 

The group enters FY25 with positive mindset and belief in strategy.

 

Rod Waldie

Chief Executive Officer

16 July 2024

 

CHIEF FINANCIAL OFFICER'S REVIEW

 

Financial overview

 

The Group has again grown revenue both organically and through acquisition,
despite the challenging economic backdrop of FY24 that resulted in decreasing
activity levels throughout the year until Q4.

 

This year's increase in costs, driven through a combination of inflation and
investment, alongside a return of bonuses, have checked our progression on
both profit and margin.  Following strong activity levels in transactional
areas in Q4 alongside the reorganisation of specific areas of the Group, we
enter FY25 feeling confident of improving profitability in FY25.

 

Our dividend yield is 6.4% using the average share price across FY24 and, even
in an environment of higher interest rates, remains at a level which we
believe is attractive for all shareholders.

 

Our revolving credit facility has significant headroom and with a closing net
cash position of £3.8 million we are well-placed to capitalise on current
market conditions, as we have done previously, to enable further expansion and
growth.

 

Revenue and activity levels

 

Group total revenue grew by 6.0% (FY23: 18.6%) to £172.5m (FY23: £162.7m),
including 2.8% organically.  Revenue from core legal service lines grew
organically by 0.8% (FY23: 4.9%), while organic revenue growth from
consultancy businesses was 9.1% (FY23: 15.2%). Consultancy revenues of £49.9m
(FY23: £41.8m) now represent 28.9% (FY23: 25.7%) of total revenue,
demonstrating our strategy to build and diversify into a broader professional
services group, and further enhance our unique offering to clients.

 

Fee earner utilisation levels during FY24 returned to FY22 levels at 83%,
after FY23's increase to 89%.  Alongside a static conversion of time into
fees, this has contributed to the Group's decrease in profitability. Activity
in Q4 of FY24 was 92% compared to an average of 81% in the first three
quarters.  This Q4 FY24 utilisation average was 1% higher than Q4 in FY23.
 We fully expect this improvement to continue as we experience increased
instructions from new areas of investments and transactional activity
continuing to build ahead of the recent UK general elections.

 

During this period of reduced activity levels, a number of key areas of the
Group have been unable to pass on the recent market-driven staff cost
increases of the last few years, whilst lead generation has remained extremely
competitive.  As activity levels improve and the mix of work changes towards
recent new areas of investment, we are starting to see rate increases work
through into improved recoveries.

 

However, activity in a number of our consultancy businesses is driven by
alternative factors. Gateley Smithers Purslow ("GSP") and Gateley RJA are
examples of two such areas of the Group that have seen activity increase
significantly as a result of the rise in adverse economic climate change and
government policy in social/affordable housing, respectively.  Both
businesses have experienced impressive organic growth since joining the Group
of 28.3% and 26.0% respectively.

 

Costs and margins

 

The bridge in personnel costs from £96.8m in FY23 to £108.5m in FY24 of
£11.7m arises due to a £4.5m bonus, growth in head count and wage inflation
of £4.4m, £2.4m of new payroll costs following the July 2023 acquisition of
RJA and £0.4m of full year Symbiosis costs acquired in October 2022, both of
which were covered by revenue introduced.  Average staff headcount has
increased by 6.7% from 1,439 to 1,536 total staff.  Average professional
staff within this period have increased by 6.8% from 1,000 to 1,068.

 

Personnel costs (before bonus) to revenue in FY24 increased to 60.3% (FY23:
59.5%) which rises to 62.9%, as a result of the Group awarding £4.5m of
bonuses for exceptional performers during FY24. We continue to sensibly manage
this key metric as market conditions improve.  The reinstatement of a bonus
and the increase in investment income from trade related interest have both
impacted our adjusted profit before tax margin this year, which has decreased
to 13.4% (FY23: 15.4%).  The bonus reinstatement has reduced margin by 2.6%,
whilst the additional £2.7m of net interest income has increased this margin
by 1.6%.

 

Operating expenses have increased by £2.7m or 7.6% to £38.8m (FY23: £36.1m)
due mainly to the investment in new IT systems (£0.5m) supporting new areas
of work such as Class Actions, and the additional cost of the acquisition of
RJA (£0.6m).  Overall, operating overheads have increased slightly as a
percentage of revenue from 22.2% in FY23 to 22.5% in FY24 as predicted.

 

The table below represents Platform performance over the last two reported
years along with each Platform's direct contribution towards our Group's
performance.

 

                                 Business   Corporate  People  Property  Total

                                 Services   £m         £m      £m        £m

                                 £m
 FY24
 Revenue                         24.9       37.0       19.6    91.0      172.5
 Segmental contribution          7.5        14.0       5.8     33.2      60.5
 Contribution margin             30.2%      37.7%      29.5%   36.5%     35.1%

 FY23
 Revenue                         21.8       38.8       20.4    81.7      162.7
 Segmental contribution          5.3        13.9       6.0     31.1      56.3
 Contribution margin             24.4%      36.0%      29.3%   38.1%     34.6%

 Revenue movement (%)            14.0%      (4.4%)     (4.3%)  11.4%     6.0%
 Contribution margin change (%)  23.8%      4.7%       0.1%    (4.2%)    1.4%

 

Underlying operating profit before tax

 

The Group has recorded £20.3m of underlying operating profit before tax
(FY23: £25.0m).  Whilst we have continued to strategically invest across the
business in our legal and consultancy teams, a particular focus has been on
headcount investment in GSP to meet significant demand. The reinstatement of a
Group bonus (£4.5m) is the key difference between the two years.

 

Our underlying trading margins have decreased to 11.7% (FY23: 15.4%) as a
factor of continued investment for growth and ongoing inflationary pressure in
our people costs despite decreased levels of activity in certain parts of the
Group due to macro-economic factors. Nevertheless, we are confident that our
strategy of ongoing investment made by us will result in short term margin
stability followed by long term improvement.

 

Underlying operating profit before tax excludes amortisation of acquisition
related intangibles, all share-based charges and exceptional acquisition
related items, including the acquisition accounting treatment of consideration
payments on acquisitions being reclassified as employment costs in the income
statement, as well as gains on bargain purchases arising from the related
acquisition accounting.  Underlying operating profit before tax has been
calculated as an alternative performance measure in order to provide a more
meaningful measure and year-on-year comparison of the profitability of the
underlying business.

 

 Extract of UK statement of comprehensive income                                 2024     2023
                                                                                 £'000    £'000

 Revenue                                                                         172,492  162,683
 Operating profit                                                                11,177   16,122
 Operating profit margin (%)                                                     6.48     9.91

 Reconciliation to alternative performance measure: underlying operating profit
 before tax

 Operating profit                                                                11,177   16,122

 Non-underlying items
 Amortisation of acquisition related intangible assets                           2,483    2,073
 Share based payment charge - Gateley Plc                                        1,625    1,984
 Share based payment charge - Gateley RJA Limited                                61       -
 Contingent consideration treated as remuneration                                6,956    6,190
 Gain on bargain purchase                                                        (3,609)  (1,389)

 Acquisitions costs                                                              37       -
 One off remuneration charge - Gateley RJA Limited                               367      -
 Reorganisation costs                                                            1,159

 Underlying operating profit before tax                                          20,256   24,980

 Adjusted underlying operating profit margin (%)                                 11.74    15.36

 

Earnings Per Share (EPS)

 

Basic EPS decreased by 20.8% to 7.74p (FY23: 49.5% to 9.77p).  Basic EPS
before non-underlying and exceptional items decreased by 13.7% to 14.42p
(FY23: increased by 12.1% to 16.71p). Diluted EPS decreased by 19.9% to 7.63p
(FY23: increased by 49.6% to 9.52p).  Diluted EPS before non-underlying and
exceptional items decreased by 12.8% to 14.20p (FY23: increased by 12.0% to
16.28p).

 

Share option schemes

 

Over 70% of our people are existing share or option holders in the Group.
 The board remains committed to providing its people with the opportunity to
own shares in the Company primarily through the continued issuance of
restricted shares awards (RSAs) across senior leaders within the Group and our
Save As You Earn ("SAYE") all staff share scheme. Such share ownership
promotes strong alignment with the Group's external shareholders, improves our
attraction to like-minded recruits and is reflective of Gateley's culture of
long-term ownership.  The RSAs, which vest on receipt, are subject to a
five-year non-dealing restriction and are forfeited should employment cease
within that period.

 

On 14 September 2023, Long-Term Incentive Plan awards ("LTIP") over 727,790
Ordinary Shares vested and were exercised on 21 September 2023 by 77 partners
and PDMR's following the conclusion of LTIP awards vested at the end of a
three-year period, with vesting and exercise dependent upon the achievement of
profit related performance conditions and continuous employment.  Profit
performance during the conditional period resulted in 68% of the total award
being made.

 

Profits used to calculate underlying EPS each year are disclosed below:

 

                                                        2024     2023     2022      2021
                                                        £'000    £'000    £'000     £'000
 Reported profit after tax                              10,074   12,240   23,023    13,157
 Adjustments for non-underlying and exceptional items:
 - Amortisation of acquired intangible assets           2,483    2,073    1,581     2,073
 - Share-based payment adjustments                      1,686    1,984    1,213     956
 - Consideration treated as remuneration                6,956    6,190    3,509     -
 - Gain on bargain purchase                             (3,609)  (1,389)  (12,380)
 - Reorganisation costs                                 1,159    -        -         -
 -One off remuneration costs                            367
 - Acquisition-related costs                            37       -        870       -
 - Tax impact of above                                  (391)    (168)    (94)      -
 Underlying profit after tax                            18,762   20,930   17,722    16,186

 

 Weighted average number of ordinary shares for calculating diluted earnings  132,107,953  128,527,341  121,893,238  118,508,833
 per share
                                                                              14.20p       16.28p

 Underlying adjusted fully diluted EPS                                                                  14.54p       13.66p

 

Taxation

 

The Group's tax charge for the Period was £3.9m (FY23: £4.0m) which
comprised a corporation tax charge of £4.4m (FY23: £5.0m) and a deferred tax
credit of £0.5m (FY23: credit of £1.0m).

 

The deferred tax charge arises due to a combination of credits in respect of
the share schemes that have vested in past years and the release of deferred
tax on brands.  The total effective rate of tax is 27.8% (FY23: 24.5%) based
on reported profits before tax.  The increase in the effective rate of tax is
as a result of the increase in UK corporation tax rates and change in earn-out
related consideration remuneration charges and gains on bargain purchase from
FY23 to FY24, the net effect of which is not allowable for corporation tax
purposes.

 

The net deferred taxation liability has increased to £2.6m (FY23: £2.1m) as
a result of the decreased deferred tax asset recognised on share-based payment
schemes yet to vest driven by a decrease in the Group's share price.

 

Dividend

 

The Group paid an interim dividend of 3.3p share on 21 March 2024 and proposes
a final dividend at the Company's Annual General Meeting on 23 September 2024
of 6.2p (FY23: 6.2p) per share, which if approved, will be paid in October to
shareholders on the register at the close of business on 11 October 2024.
 The shares will go ex-dividend on 10 October 2024.

 

Balance sheet

 

The Group's net asset position has increased by £2.2m (FY23: £3.0m) to
£80.3m (FY23: £78.1m), due to the following movements:

 

There was a £17.9m increase in total current assets, resulting from £4.7m
additional trade and other receivables through acquired businesses and the
strong organic growth of the Group. Contract assets ("unbilled revenue")
increased by £3.2m and cash at bank increased by £5.6m as improvements were
made in the collection of cash during this year.

 

Non-current assets decreased by £3.5m, resulting predominantly from a
decrease of £3.5m from a change in property use and right of use asset values
as no new leases were entered into during FY24 as amortisation of right of use
assets were the only key movements.

 

The board has carefully considered the impact of macro-economic uncertainties,
on the future forecasts used in assessing the value in use of the cash
generating units to which the goodwill and intangibles relate and determined
that, despite short term reductions, such forecasts are more than sufficient
to justify the carrying value of goodwill.  Therefore, as at 30 April 2024,
the board concluded that the goodwill and intangible assets do not require
impairment.

 

Total liabilities increased by £12.3m, due to the reintroduction of accrued
bonuses together with increased lending from the Group's Revolving Credit
Facility following the acquisition of RJA and the payment of earn out
consideration to the vendors of GSP, offset by a reduction of £3.4m in lease
liabilities.

 

Cash flow

 

During the year, the Group increased its usage of its Revolving Credit
Facility from £6.8m to £12.9m.  The facility provides total committed
funding of £30m until April 2025 (supported by a letter of comfort for its
extension to Oct 2025), split equally between Bank of Scotland and HSBC UK,
that is specifically earmarked to fund growth and expansion via acquisition.
Interest is payable on the loan at a margin of 1.95% above the SONIA reference
rate.

 

The Group also has in place a litigation funding facility for an initial £20m
of funding towards significant litigation cases, which has the ability to
increase to £50m if required.  To date the Group has not yet utilised this
facility but has a number of large assignments currently being assessed for
consideration in FY25.

 

Cash generation remained strong with net cash inflows from operating
activities increasing to £14.0m (from £9.7m in FY23) representing 138.8%
(FY23: 79.6%) of profit after tax.  The Group ended the year with net cash of
£3.8m (FY23: £4.3m), as less cash was consumed during the financial year on
creditors together with management's sustained focus on debt collection
resulting in an improvement in debtor days.

 

Adjusted free cashflow during the year from operations (after adjusting for
IFRS 16 and IFRS 3 specific items noted in the table below) was £17.7m (FY23:
£6.0m), which represents an increase to 175.9% (FY23: 48.6%) of profit after
taxation ("PAT") and an increase to 92.5% (FY23: 28.2%) of underlying PAT due
to improved operational cash collection, significant increases in interest
income and the adjustments from acquisition related activity this year being
more significant.

 

                                                                                 2024     2023
                                                                                 £'000    £'000

 Net cash generated from operations                                              18,887   14,065

 Tax paid                                                                        (4,902)  (4,320)
 Net interest received                                                           4,043    1,364
 Cash outflow from IFRS 16 leases (rental payments excluded from operating cash  (5,091)  (4,579)
 flows under IFRS 16)
 Add back: Cash outflow paid on acquisitions treated as operating activity       5,825    1,518
 Purchase of property, plant and equipment                                       (1,045)  (1,312)
 Purchase of other intangible assets                                             -        (787)
 Free cash flow                                                                  17,717   5,949

 Profit after tax                                                                10,074   12,240

 Free cash flow                                                                  175.9%   48.6%

 

 

 Adjusted free cash flow         2024    2023
                                 £'000   £'000

 Profit after tax                10,074  12,240
 Non-underlying operating items  7,516   8,858
 Exceptional items               1,563   -
 Underlying profit after tax     19,153  21,098

 Free cash flow                  92.5%   28.2%

 

Overall, working capital levels have increased on the previous year, as
unbilled revenue represented 61 days of pro-forma net revenue compared to 53
days last year, and Group debtor days have decreased to 111 days of pro-forma
net revenue from 113 days last year, which includes revenue from acquisitions
on a full year pro-forma basis.  I am pleased we have made good progress in
debt collection with a strong finish to the year that resulted in a pleasing
net cash position.  We have made a good start to collections in FY25.
 Unbilled revenue recognised in the Group's statutory accounts, from time
recorded on non-contingent work, remains low as a percentage of revenue and
totalled just £23.5m or 13.6% of revenue recognised over the year (FY23:
£20.4m or 12.5%).

 

Summary

 

FY24 continued our unbroken record of revenue growth since IPO in 2015.  Our
recent acquisitions have settled into the Group well and activity levels that
were subdued at the start of the Period, recovered strongly in Q4 and into
FY25.  There is no doubt that reduced activity at a time of continued
inflation has remained a challenge to our trading margin but I am pleased to
return a bonus to staff for exceptional performance this year alongside
£23.0m of underlying profit before tax and a 9.5p dividend to shareholders.

 

We remain confident that the investments we have made, alongside an improving
market, will support our medium to longer-term growth strategy and a margin
improvement.  We have maintained rigid control of costs and improved our
working capital position that supports the Group's growth ambitions and its
healthy net cash position within a strong balance sheet with significant bank
facility headroom.

 

Share ownership rewards for our staff continue to play a significant part in
our vision of wider, long-term connectivity across the Group and will deliver
a significant opportunity to all staff in FY25 and beyond.

 

Neil Smith

Chief Financial Officer

16 July 2024

 

CONSOLIDATED STATEMENT OF PROFIT AND LOSS AND OTHER COMPREHENSIVE INCOME

for the year ended 30 April 2024

 

                                                                                Note   2024       2023
                                                                                        £'000         £'000

 Revenue                                                                        3      172,492    162,683

 Other operating income                                                                153        49
 Personnel costs, excluding IFRS 2 charge                                       5      (108,490)  (96,765)
 Depreciation - Property, plant and equipment                                   11     (1,140)    (936)
 Depreciation - Right-of-use asset                                              11     (3,949)    (3,976)
 Impairment of trade receivables and contract assets                                   (591)      (1,334)
 Other operating expenses, excluding non-underlying and exceptional items              (38,219)   (34,741)

 Operating profit before non-underlying and exceptional items                   4      20,256     24,980

 Non-underlying operating items                                                 4      (7,516)    (8,858)
 Exceptional items                                                              4      (1,563)    -
                                                                                       (9,079)    (8,858)
                                                                                       11,177

 Operating profit                                                               4                 16,122

 Financial income                                                               7      4,999      1,735
 Financial expense                                                              7      (2,221)    (1,645)

 Profit before tax                                                                     13,955     16,212

 Taxation                                                                       8      (3,881)    (3,972)

 Profit for the year after tax attributable to equity holders of the parent            10,074     12,240

 Other comprehensive income
 Items that are or may be reclassified subsequently to profit or loss
    - Revaluation of other investments                                                 129        (26)
 - Exchange differences on translation of a foreign branch                             (20)       (49)
 Profit for the financial year and total comprehensive income all attributable         10,183     12,165
 to equity holders of the parent
 Statutory Earnings per share

 Basic                                                                          9      7.74p      9.77p
 Diluted                                                                        9      7.63p      9.52p

 

The results for the periods presented above are derived from continuing
operations.

CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 30 APRIL 2024

 

                                              Note

                                                        2024      2023

                                                        £'000     £'000
 Non-current assets
 Property, plant and equipment                11        1,583     1,628
 Right of use asset                           11        23,621    27,098
 Investment property                                    164       164
 Deferred tax asset                           19        373       830
 Intangible assets & goodwill                 12        13,768    12,929
 Other intangible assets                      14        647       1,090
 Other investments                                      275       147
                                                        40,431    43,886
 Total non-current assets
 Current assets
 Contract assets                              15        23,543    20,388
 Trade and other receivables                  16        82,473    73,272
 Cash and cash equivalents                    21        16,674    11,105

 Total current assets                                   122,690   104,765

 Total assets                                           163,121   148,651

 Non-current liabilities
 Other interest-bearing loans and borrowings  17        -         (6,813)
 Lease liability                              23        (24,178)  (28,716)
 Other payables                               18        -         -
 Deferred tax liability                       19        (2,968)   (2,941)
 Provisions                                   20        (3,725)   (1,290)

 Total non-current liabilities                          (30,871)  (39,760)

 Current liabilities
 Other interest-bearing loans and borrowings  17        (12,908)  -
 Trade and other payables                     18        (33,112)  (25,933)
 Lease liability                              23        (4,346)   (3,257)
 Provisions                                   20        (175)     (107)
 Current tax liabilities                                (1,378)   (1,482)

 Total current liabilities                              (51,919)  (30,779)

 Total liabilities                                      (82,790)  (70,539)

 NET ASSETS                                             80,331    78,112

 EQUITY

  Share capital                               22        13,304    12,664
  Share premium                                         35        11,846
  Merger reserve                                        (9,950)   (9,950)
  Other reserve                                         19,383    15,413
  Treasury reserve                                      (4,012)   (677)
  Translation reserve                                   (71)      (51)
  Retained earnings                                     61,642    48,867
 TOTAL EQUITY                                           80,331    78,112

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

                                                                       Share     Share     Merger    Other     Treasury reserve  Retained   Foreign currency translation reserve  Total

                                                                       capital   premium   reserve   reserve                     earnings                                         Equity
                                                                       £'000     £'000     £'000     £'000     £'000             £'000      £'000                                 £'000

 At 1 May 2022                                                         12,456    11,342    (9,950)   14,465    (261)             47,088     (2)                                   75,138

 Comprehensive income:
 Profit for the year                                                   -         -         -         -         -                 12,240     -                                     12,240
 Revaluation of other investments                                      -         -         -         -         -                 (26)       -                                     (26)
 Exchange rate differences                                             -         -         -         -         -                 -          (49)                                  (49)
 Total comprehensive income                                            -         -         -         -         -                 12,214     (49)                                  12,165

 Transactions with owners

 recognised directly in equity:
 Issue of share capital                                                208       504       -         948       -                 -          -                                     1,660
 Purchase of own shares at nominal value                               -         -         -         -         -                 (133)      -                                     (133)
 Sale of treasury shares                                               -         -         -         -         20                -          -                                     20
 Purchase of treasury shares                                           -         -         -         -         (436)             -          -                                     (436)
 Recognition of tax benefit on gain from equity settled share options  -         -         -         -         -                 (398)      -                                     (398)
 Dividend paid                                                         -         -         -         -         -                 (11,004)   -                                     (11,004)
 Share based payment transactions                                      -         -         -         -         -                 1,100      -                                     1,100
 Total equity at 30 April 2023                                         12,664    11,846    (9,950)   15,413    (677)             48,867     (51)                                  78,112
 At 1 May 2023                                                         12,664    11,846    (9,950)   15,413    (677)             48,867     (51)                                  78,112

 Comprehensive income:
 Profit for the year                                                   -         -         -         -         -                 10,074     -                                     10,074
 Revaluation of other investments                                      -         -         -         -         -                 129        -                                     129
 Exchange rate differences                                             -         -         -         -         -                            (20)                                  (20)
 Total comprehensive income                                            -         -         -         -         -                 10,203     (20)                                  10,183

 Transactions with owners

 recognised directly in equity:
 Issue of share capital                                                640       1,919     -         3,970     -                 -                                                6,529
 Cancellation of share premium account                                 -         (13,730)  -         -         -                 13,730     -                                     -
 Purchase of own shares at nominal value                                                                                         (166)      -                                     (166)
 Sale of treasury shares                                               -         -         -         -         4                 -          -                                     4
 Purchase of treasury shares                                           -         -         -         -         (3,339)           -          -                                     (3,339)
 Recognition of tax benefit on gain from equity settled share options  -         -         -         -         -                 (343)      -                                     (343)
 Dividend paid                                                         -         -         -         -         -                 (12,335)   -                                     (12,335)
 Share based payment transactions                                      -         -         -         -         -                 1,686      -                                     1,686

 Total equity at 30 April 2024                                         13,304    35        (9,950)   19,383    (4,012)           61,642     (71)                                  80,331

 

The following describes the nature and purpose of each reserve within equity:

 

Share premium - Amount subscribed for share capital in excess of nominal value
together with gains on the sale of own shares and the difference between
actual and nominal value of shares issued by the Company in the acquisition of
trade and assets.

 

Merger reserve - Represents the difference between the nominal value of shares
acquired by the Company in the share for share exchange with the former
Gateley Heritage LLP members and the nominal value of shares issued to acquire
them.

 

Other reserve - Represents the difference between the actual and nominal value
of shares issued by the Company in the acquisition of subsidiaries.

 

Treasury reserve - Represents the repurchase of shares for future distribution
by Group's Employee Benefit Trust.

 

Retained earnings - All other net gains and losses and transactions with
owners not recognised anywhere else.

 

Foreign currency translation reserve - Represents the movement in exchange
rates back to the Group's functional currency of profits and losses generated
in foreign currencies.

 

CONSOLIDATED CASH FLOW STATEMENT FOR YEAR ENDED 30 APRIL 2024

 

                                                                   Note

                                                                             2024      2023
                                                                             £'000     £'000
 Cash flows from operating activities
 Profit for the year after tax                                               10,074    12,240
 Adjustments for:
 Depreciation and amortisation                                     11/12/14  8,015     7,246
 Financial income                                                  7         (4,999)   (1,735)
 Financial expense                                                 7         1,051     495
 Interest charge on capitalised leases                             7         1,170     1,150
 Equity settled share-based payments                               6         1,686     1,100
 Gain on bargain purchase                                          4         (3,609)   (1,389)
 Acquisition related earn-out remuneration charge                  4         6,956     6,190
 Earn-out consideration paid - acquisition of subsidiary                     (3,790)   (50)
 Initial consideration paid on acquisitions                                  (2,035)   (1,468)
 Loss on disposal of property, plant and equipment                 4         -         82
 Tax expense                                                       8         3,881     3,972
                                                                             18,400    27,833
 Increase in trade and other receivables                                     (10,658)  (6,942)
 Increase/(decrease) in trade and other payables                             8,642     (7,259)
 Increase in provisions                                            20        2,503     433
 Cash generated from operations                                              18,887    14,065
 Tax paid                                                                    (4,902)   (4,320)
 Net cash flows from operating activities                                    13,985    9,745
 Investing activities
 Acquisition of property, plant and equipment                      11        (1,045)   (1,312)
 Acquisition of other intangible assets                            14        -         (787)
 Cash acquired on business combinations                                      1,239     483
 Interest received                                                 7         4,999     1,735

 Net cash generated from investing activities                                5,193     119
 Financing activities

 Interest and other financial income paid                          7         (956)     (371)
 Lease repayments                                                            (5,091)   (4,550)
 Receipt of new revolving credit facility                          21        6,000     1,000
 Proceeds from sale of own shares                                            4         -
 Acquisition of own shares by Employee Benefit Trust                         (3,339)   (416)
 Cash received for shares issued on exercise of SAYE/CSOP options            2,108     477
 Dividends paid                                                    10        (12,335)  (11,004)

 Net cash used in financing activities                                       (13,609)  (14,864)
 Net increase/(decrease) in cash and cash equivalents                        5,569     (5,000)
 Cash and cash equivalents at beginning of year                              11,105    16,105
     Cash and cash equivalents at end of year                      21        16,674    11,105

 

NOTES TO THE FINANCIAL STATEMENTS

 

1. Basis of preparation and significant accounting policies

 

The financial information set out in this financial results announcement does
not constitute statutory accounts as defined in section 435 of the Companies
Act 2006. The consolidated statement of comprehensive profit and loss and
other comprehensive income, consolidated statement of financial position,
consolidated statement of change in equity, consolidated statement of
cashflows and the associated notes have been extracted from the Group's
financial statements for the year ended 30 April 2024, upon which the
auditor's opinion is unqualified and does not include any statement under
section 498 of the Companies Act 2006. The statutory accounts for the year
ended 30 April 2024 will be delivered to the Registrar of Companies following
the Annual General Meeting.

 

These condensed preliminary financial statements for the year ended 30 April
2024 have been prepared on the basis of the accounting policies as set out in
the 2024 financial statements.

 

While the financial information included in this preliminary announcement has
been prepared in accordance with the recognition and measurement criteria of
International Financial Reporting Standards, this announcement does not itself
contain sufficient information to comply with those standards. The Group
expects to publish full financial statements that comply with International
Financial Reporting Standards in September 2024.

 

1.1 Statement of Directors responsibilities

The Directors confirm that, to the best of their knowledge, this condensed set
of consolidated financial statements have been prepared in accordance with the
AIM Rules.

 

1.2 Cautionary statement

This document contains certain forward-looking statements with respect of the
financial condition, results, operations and business of the Group.  Whilst
these statements are made in good faith based on information available at the
time of approval, these statements and forecasts inherently involve risk and
uncertainty because they relate to events and depend on circumstances that
will occur in the future.  There are a number of factors that could cause the
actual results of developments to differ materially from those expressed or
implied by these forward-looking statements and forecasts.  Nothing in this
document should be construed as a profit forecast.

 

2. Going concern

Having reviewed the Group's forecasts, which includes an analysis of both
short term cash flow forecasts and longer term cash flow forecasts, the risk
and uncertainties surrounding the current and future demand for legal
services, and other reasonably possible variations in trading performance,
mitigating actions available to management the Group expects to be able to
operate within the Group's financing facilities.

 

The Group's revolving credit facility expires in April 2025 however,
discussions are underway with the Group's banks to provide a new facility,
with terms anticipated to be agreed well ahead of expiry of the current
facility. Furthermore, the Group's supportive banks have provided a comfort
letter that expresses their willingness to extend the current facility to
October 2025, should it be required.

 

Sensitivity analysis has been performed in respect of specific scenarios which
could negatively impact our future performance such as lower levels of revenue
growth, lower than forecast receipts of cash, and reduced levels of gross
margin expansion. In addition, the Directors have also considered further
mitigating actions such as lower capital expenditure and other short-term cash
management activities within the Group's control. On this basis, the Directors
have a reasonable basis to conclude that the Group is forecast to continue to
trade in line with existing financing facilities for the foreseeable future
and at least 12 months from the approval of these financial statements.

 

Accordingly, the Directors continue to adopt the going concern basis of
accounting in preparing the financial statements.

 

3. Revenue and operating segments

The Chief Operating Decision Maker ("CODM") is the Strategic Board. The Group
have the following four strategic divisions, comprising both legal and
consultancy services, which are its reportable segments and referred to as
it's Platforms.

 

The following summary describes the operations of each reportable segment as
reported up to 30 April 2024:

 

 Reportable segment/Platforms  Legal service lines                 Consultancy service lines

 Corporate                     Banking                             GEG Services

                               Commercial                          International Investment Services

                               Corporate

                               Restructuring advisory

                               Taxation
 Business services             Austen Hays                         Adamson Jones

                               Commercial Dispute Resolution       Symbiosis IP

                               Complex International litigation

                               IP

                               Regulatory

                               Reputation, media and privacy law
 People                        Employment                          Entrust Pension

                               Pension                             Kiddy and Partners

                               Private client                      T-three
 Property                      Real Estate                         Capitus

                               Residential Development             Hamer/Persona

                               Construction                        Smithers Purslow

                               Planning                            Vinden

                               Real Estate Dispute Resolution      RJA

 

The revenue and operating profit are attributable to the principal activities
of the Group.  A geographical analysis of revenue is given below:

 

                          2024     2023
                          £'000    £'000

 United Kingdom           156,760  151,489
 Europe                   9,016    5,459
 Middle East              1,797    2,390
 North and South America  2,478    1,675
 Asia                     1,878    1,163
 Other                    563      507
                          172,492  162,683

 

The Group has no individual customers that represent more than 10% of revenue
in either the 2024 or 2023 financial year. The Group's assets and costs are
predominately located in the UK save for those assets and costs located in the
United Arab Emirates (UAE) via its Dubai subsidiary.  Net Group assets of
£0.09m (2023: Net Group assets of £0.08m) are located in the Group's Dubai
subsidiary.  Revenue generated by the Group's Dubai subsidiary to customers
in the UAE totalled £1.80m (2023: £2.39m) as disclosed above as due from the
customers in the Middle East

 

2024

                                                Business Services  Corporate  People  Property  Total      Other expenses          Total

segments

                                                                                                            and movement

                                                                                                            in unbilled revenue
                                                £'000              £'000      £'000   £'000     £'000       £'000                  £'000
 Segment revenue from services                  5,648              15,845     7,918   18,936    48,347     -                       48,347

 transferred at a point in time
 Segment revenue from services                  19,241             21,219     11,636  72,049    124,145    -                       124,145

 transferred over time
 Total segmental revenue                        24,889             37,064     19,554  90,985    172,492    -                       172,492

 Segment contribution (as reported              7,523              13,975     5,772   33,240    60,510     -                       60,510

 internally)
 Costs not allocated to segments:
   Other operating income                                                                                                          153
   Personnel costs                                                                                                                 (18,087)
   Depreciation and amortisation                                                                                                   (8,015)
 Other operating expenses                                                                                                          (16,788)
 Share based payment charges                                                                                                       (1,686)
 Gain on bargain purchase                                                                                                          3,609
 Contingent consideration treated as                                                                                               (6,956)

 remuneration
 Exceptional items                                                                                                                 (1,563)
 Net financial expense                                                                                                             2,778
 Profit for the financial year before taxation                                                                                     13,955

 

2023

                                                               Business   Corporate  People  Property  Total      Other expense         Total

segments

                                                               Services                                           and movement

                                                                                                                  in unbilled revenue
                                                               £'000      £'000      £'000   £'000     £'000       £'000                £'000
 Segment revenue from services transferred at a point in time  4,952      16,578     8,409   17,002    46,941     1                     46,942
 Segment revenue from services transferred over time           16,872     22,200     12,027  64,642    115,741    -                     115,741
 Total Segment revenue                                         21,824     38,778     20,436  81,644    162,682    1                     162,683

 Segment contribution (as reported                             5,330      13,948     5,983   31,037    56,298     1                     56,299

 internally)
 Costs not allocated to segments:
   Other operating income                                                                                                               49
   Personnel costs                                                                                                                      (11,091)
   Depreciation and amortisation                                                                                                        (7,246)
   Other operating expenses                                                                                                             (15,104)
 Share based payment charges                                                                                                            (1,984)
 Gain on bargain purchase                                                                                                               1,389
 Contingent consideration treated as                                                                                                    (6,190)

 remuneration
 Exceptional costs
 Net financial expense                                                                                                                  90
 Profit for the financial year before taxation                                                                                          16,212

 

Group entities may be engaged on a contingent basis; in such cases the Group
considers the satisfaction of the contingent event as the sole performance
obligation within the contract. Fees are only billed once the contingent event
has been satisfied. The initial financing of these engagements is met by the
Group. Due to the nature and timing of the billing, such engagements influence
the contract asset balance held in the balance sheet at year end. In the
majority of cases the contingent event is expected to be concluded within one
year of the engagement date. The Group operates standard payment terms of 30
days. £11.4 million (2023: £16.4m) of the current period revenue is derived
from services satisfied, in part, in the previous period.

 

Services transferred over time

For non-contingent engagements, fee earners' hourly rates are determined at
the point of engagement with all hours attributed to the engagement fully and
accurately recorded. The recorded hours are then translated into fees to be
billed and invoiced on a monthly basis. The Group typically operates on 30
days credit terms, in line with IFRS 15 the performance obligations are
fulfilled over time with revenue being recognised in line with the hours
worked.

 

Contract assets

Under IFRS 15 the Group recognises any goods or services transferred to the
customer before the customer pays consideration, or before payment is due, as
a contract asset. These assets differ from accounts receivables. Accounts
receivable are the amounts that have been billed to the client and the revenue
recognised, whereas these contract assets are amounts of work in progress
where work has been performed, yet the amounts have not yet been billed to the
client. Due to the nature of the services delivered by the Group the
significant component of the cost of delivery is staff costs. As a result,
there is little to no judgement exercised in determining the costs incurred as
they are driven by the time recorded by fee earners.  Contract assets are
subject to impairment under IFRS 9.

 

No other financial information has been disclosed as it is not provided to the
CODM on a regular basis.

 

Contract Liabilities

Under IFRS 15 the Group is required to recognise contract liabilities based on
those amounts recognised against contracts for which the satisfaction of
performance obligations has not yet been met. These liabilities relate to the
deferred income recognised within Kiddy & Partners, T-three Consulting
Limited and GEG Services Limited as a result of their billing structure. The
amounts recognised reflect the agreed cost of the services to be performed and
are realised in line with the ongoing cost of delivery. Due to the nature of
the services provided, the main component of this cost of delivery is staff
costs, as a result there is little to no judgement exercised in determining
the value of the liability held at year end.

 

Practical expedients under IFRS 15

Under IFRS 15 companies are required to disclose the aggregate amount of the
transaction price allocated to the performance obligations that are
unsatisfied at the end of the reporting period. However, only a small
proportion of revenue contracts in issuance are for fixed amounts, rather the
company has a right to consideration from the customer in an amount that
corresponds directly with the value to the customer of the business'
performance completed to date. Therefore, the Group considers it impractical
to estimate the potential value of unsatisfied performance obligations and has
elected to apply the practical expedient available under IFRS 15.

 

4. Expenses and auditor's remuneration

Included in operating profit are the following:

                                                                      2024     2023
                                                                      £'000    £'000

 Depreciation on tangible assets (see note 11)                        1,140    936
 Depreciation on right-of-use asset (see notes 11 and 23)             3,949    3,976
 Short term and low value lease payments (see note 23)                76       82
 Operating lease costs on property (see note 23)                      116      166
 Loss on sale of fixed assets                                         -        82

                                                                      2024     2023
                                                                      £'000    £'000
 Non-underlying items
 Amortisation of acquisition related intangible assets (see note 12)  2,483    2,073
 Share based payment charges - Gateley Plc                            1,625    1,984
 Share based payment charges - Gateley RJA Limited                    61       -
 Gain on bargain purchase                                             (3,609)  (1,389)
 Consideration treated as remuneration                                6,956    6,190
                                                                      7,516    8,858
 Exceptional items
 Acquisition costs                                                    37       -
 One off remuneration charge - Gateley RJA Limited                    367      -
 Reorganisation costs                                                 1,159    -
 Total non-underlying and exceptional items                           9,079    8,858

 

Acquisition costs relate to third-party professional fees in connection with
prospecting and completing acquisitions during the period.

 

Share based payment charges in Gateley Plc represent charges in accordance
with IFRS 2 in respect of unexercised SAYE, CSOP, LTIP and RSA schemes (See
note 6).

 

Share based payment charges in Gateley RJA Limited represent shares awarded to
staff following the successful acquisition of the Company (See notes 5 and 6).

 

Reorganisation costs relate to restructuring and integration projects around
the group.

 

Auditor's remuneration

                                                                                2024    2023
                                                                                £'000   £'000

 Fees payable to the Company's Auditor in respect of audit services:

   Audit of these financial statements                                          115     107
   Audit of financial statements of subsidiaries of the Company                 23      22
                                                                                138     129

 Amounts receivable by the Company's auditor and its associates in respect of:

 Other assurance services                                                       37      34

 

Other assurance services relate to Solicitors Accounts Rules review with
associated reporting to legal regulators. This work is entirely assurance
focused.

 

5. Personnel costs

The average number of persons employed by the Group during the year, analysed
by category, was as follows:

 

                                          Number of employees
                               2024                 2023

 Legal and professional staff  1,068                1,000
 Administrative staff          468                  439
                               1,536                1,439

The aggregate payroll costs of these persons were as follows:

                                                    2024     2023
                                                    £'000    £'000

 Wages and salaries                                 94,402   83,942
 Social security costs                              10,928   9,984
 Pension costs                                      3,160    2,839
                                                    108,490  96,765
 Non-underlying items (see note 4)
 Share based payment expense - Gateley Plc          1,625    1,984
 Share based payment expense - Gateley RJA Limited  61       -
                                                    110,176  98,749

 

6. Share based payments

 

Group

At the year end the Group has nine share based payment schemes in existence.

 

Save As You Earn scheme ('SAYE')

The Group operates a HMRC approved SAYE scheme for all staff.  Options under
this scheme will vest if the participant remains employed for the agreed
vesting period of three years.  Upon vesting, each option allows the holder
to purchase the allocated ordinary shares at a discount of 20% of the market
price determined at the grant date.

 

During the year 1,766,571 SAYE 19/20 options vested with 1,395,589 being
exercised by 30 April 2024 leaving 370,982 options still to be exercised. New
shares were issued to satisfy these options being 1,395,589 10p shares with a
nominal value of £139,559.

 

Company Share Option Plan ('CSOP')

The Group operates an HMRC approved CSOP scheme for associates, senior
associates, legal directors, equivalent positions in Gateley Group subsidiary
companies and Senior Management positions in our support teams.  Options
under this scheme will vest if the participant remains employed for the agreed
vesting period of three years.  Upon vesting, each option allows the holder
to purchase the allocated ordinary shares at the price on the date of grant.

 

Long Term Incentive Plan ('LTIP')

The Group operates an LTIP for the benefit of Executive Directors and Senior
Management.  Awards under the LTIP may be in the form of an option granted to
the participant to receive ordinary shares on exercise dependent upon the
achievement of profit related performance conditions.

 

Performance conditions

Options granted under the LTIP are only exercisable subject to the
satisfaction of the following performance conditions which will determine the
proportion of the option that will vest at the end of the three-year
performance period.  The awards will be subject to an adjusted fully diluted
earnings per share performance measure as described in the table below:

 

 Adjusted, fully diluted earnings per Share Compound Annual Growth Rate (CAGR)  Amount Vesting %
 over the three year period ending 30 April 2025/26
 Below 5%                                                                       0%
 5%                                                                             25%
 Between 5% and 10%                                                             Straight line vesting
 Above 10%                                                                      100%

 

The options will generally be exercisable after approval of the financial
statements during the year of exercise. The performance period for any future
awards under the LTIP will be a three-year period from the date of grant.
 Vested and unvested LTIP awards are subject to a formal malus and clawback
mechanism.

 

During the year 742,998 LTIP 2020 options vested with 727,790 being exercised
by 30 April 2024. New shares were issued to satisfy these options being
727,790 10p shares with a nominal value of £72,779.

 

Restricted Share Award Plan ('RSA')

The Group operates an RSA for the benefit of Senior Management. Awards under
the RSA entitle the option holder to participate in dividends however, the
shares are restricted for a period of 5 years from issue, such that they
cannot be traded.

 

The annual awards granted under all schemes are summarised below:

 

                                 Weighted average remaining contractual life  Weighted   Originally granted            Lapsed/exercised at 30 April 2023  At 1 May                                           Granted                                            Lapsed during year                 Exercised in the year                       At 30 April 2023

                                                                              average                                                                     2022                                               during

                                                                              exercise                                                                                                                       the year

                                                                              price
                                                                                         Number                        Number                             Number                                             Number                                             Number                             Number                                      Number
 SAYE
 SAYE 19/20 - 30                 0 years                                      £1.28      822,625

 September 2019

                                                                                                                       (774,066)                          48,559                                             -                                                  -                                  (48,559)                                    -
 SAYE 20/21 - 6                  0 years                                      £1.02      2,337,197                                                                  1,873,858                                                                                                (107,287)

 November 2020                                                                                                          (463,339)                                                                            -                                                                                     (1,395,589)                                 370,982
 -SAYE 21/22 - 25                0.3 years                                    £1.70      673,077                                                                        501,015                                                                                              (219,751)                                                                                         281,264

 August 2022                                                                                                           (172,062)                                                                             -                                                                                            -
 SAYE 22/23 - 22                 1.4 years                                    £1.55      1,070,154                                                                                                                                                                              (426,326)                                                                                  604,849

 September 2023                                                                                                        (36,850)                           1,033,304                                          -                                                                                            (2,129)
 SAYE 23/24 - 3                  2.5 years                                    £1.14      -                                                                                              -                                                                                       (95,668)                                                                                   1,705,640

 November 2023                                                                                                         -                                                                                     1,801,308                                                                                    -
                                                                                         4,903,053                                                                  3,456,736                                                                                                (849,032)                                                                                     2,962,735

                                                                                                                       (1,446,317)                                                                           1,801,308                                                                              (1,446,277)

 CSOPS
 CSOPS  20/21 - 7                0 years                                      £1.35                    976,797                                                          731,783                                                       -                                        (58,818)

 July 2020                                                                                                               (245,014)                                                                                                                                                                     (438,263)                               234,702
 CSOPS 22/23 - 14 December 2022  1.6 years                                                                                                                                                                                                                                     (40,000)                                                                                      250,000

                                                                              £1.74      300,000                       (10,000)                           290,000                                            -                                                                                         -
                                                                                                    1,276,797                                                        1,021,783                               -

                                                                                                                       (255,014)                                                                                                                                (98,818)                             (438,263)                                 484,702
 LTIPS
 LTIPS 20/21 - 22 July 2020      0 years                                                            1,405,766                                                       1,102,247                                                              -                                 (374,457)                                                                                     -

                                                                              £0.00                                     (303,519)                                                                                                                                                                  (727,790)
 LTIPS - 27 April 2022           1.0 years                                                          1,115,000                                                       1,025,000                                                              -                                    (135,000)                                   -                                              890,000

                                                                              £0.00                                    (90,000)
 LTIPS 23 Feb 2023               1.8years                                                                                                                                                                                                                                                                                                                                  1,130,000

                                                                              £0.00      1,320,000                        -                               1,320,000                                          -                                                  (190,000)                          -
                                                                                                    3,840,766                                                       3,447,247                                                                                                (699,457)                                                                                     2,020,000

                                                                                                                        (393,519)                                                                             -                                                                                       (727,790)
 RSA
 RSA - 27 April 2022                                                                               1,422,560                                                         1,422,560                                                                                                                                                                                           1,185,060

                                 3.0 years                                    £0.00                                    -                                                                                           -                                            (237,500)                                 -

 RSA  23 February 2023           3.8 years                                    £0.00      1,175,000                     (50,000)                           1,125,000                                          -                                                  (187,500)                          -                                           937,500
 RSA 21 September 2023

                                 4.4 years                                    £0.00      -                             -                                  -                                                  790,131                                            -                                  -                                           790,131
                                                                                         2,597,560                     (50,000)                           2,547,560                                          790,131                                            (425,000)                          -                                           2,912,691

 

Fair value calculations

The award is accounted for as equity-settled under IFRS 2. The fair value of
awards which are subject to non-market based performance conditions is
calculated using the Black Scholes option pricing model. The inputs to this
model for awards granted during the financial year are detailed below:

 

                                      SAYE        RSA

 Grant date                           03/11/2023  21/09/2023
 Share price at date of grant         £1.31       £1.54
 Exercise price                       £1.14       £nil
 Volatility                           18.9%       18.9%
 Expected life (years)                3.3         5.0
 Risk free rate                       4.36%       4.43%
 Dividend yield                       4.50%       0.00%

 Fair value per share
 Market based performance condition   -           -
 Non-market based performance         £0.23       £1.535

 condition/no performance condition

 

Expected volatility was determined by using historical share price data of the
Company since it listed on 8 June 2015. The expected life used in the model
has been based on Management's expectation of the minimum and maximum exercise
period of each of the options granted.

 

The total charge to the income statement for all schemes now in place,
included within non-underlying items, is £1,686,000 (2023: £1,984,000).

 

7. Financial income and expense

Recognised in profit and loss

                                                                 2024     2023
                                                                 £'000    £'000
 Financial income
 Interest income                                                 4,999    1,735
 Total financial income                                          4,999    1,735

 Financial expense
 Interest expense on bank borrowings measured at amortised cost  (1,051)  (495)
 Interest on lease liability                                     (1,170)  (1,150)
 Total financial expense                                         (2,221)  (1,645)

 Net financial income                                            2,778    90

 

8. Taxation

                                                    2024    2023
                                                    £'000   £'000
 Current tax expense
 Current tax on profits for the year                4,341   4,974
 Under provision of taxation in previous period     73      58
 Total current tax                                  4,414   5,032

 Deferred tax expense
 Origination and reversal of temporary differences  (646)   (472)
 Under provision on share-based payment charges     113     (588)
 Total deferred tax expense                         (533)   (1,060)

 Total tax expense                                  3,881   3,972

 

The reasons for the difference between the actual tax charge for the year and
the standard rate of corporation tax in the United Kingdom applied to profits
for the year are as follows:

 

                                                                 2024    2023
                                                                 £'000   £'000

  Profit for the year (subject to corporation tax)               13,955  16,212

  Tax using the Company's domestic tax rate of 25% (2023: 19%)   3,489   3,080
  Expenses not deductible/(deductible) for tax purposes          206     1,422
 Under provision of taxation in previous period                  73      58
 Over/(under) provision on share-based payment charges           113     (588)
  Total tax expense                                              3,881   3,972

 

The Finance Act 2021 increased the main rate of corporation tax to 25% from 1
April 2024.

 

9. Earnings per share

 Statutory earnings per share
                                                                                2024         2023
                                                                                Number       Number

 Weighted average number of ordinary shares in issue, being weighted average    130,127,316  125,244,334
 number of shares for calculating basic earnings per share
 Shares deemed to be issued for no consideration in respect of share based      1,980,638    3,283,007
 payments

 Weighted average number of ordinary shares for calculating diluted earnings    132,107,953  128,527,341
 per share

                                                                                2024         2023
                                                                                £'000        £'000

 Profit for the year and basic earnings attributable to ordinary equity         10,074       12,240
 shareholders

 Non-underlying and exceptional items (see note 4)
 Operating expenses                                                             9,079        8,858
 Tax on non-underlying and exceptional items                                    (391)        (168)
 Underlying earnings before non-underlying and exceptional items                18,762       20,930

 Earnings per share is calculated as follows:

                                                                                2024         2023
                                                                                Pence        Pence

 Basic earnings per ordinary share                                              7.74         9.77
 Diluted earnings per ordinary share                                            7.63         9.52

 Basic earnings per ordinary share before non-underlying and exceptional items  14.42        16.71
 Diluted earnings per ordinary share before non-underlying and exceptional      14.20        16.28
 items

 

2024

 

2023

 

£'000

£'000

 

 

Profit for the year and basic earnings attributable to ordinary equity
shareholders

10,074

12,240

 

 

Non-underlying and exceptional items (see note 4)

 

Operating expenses

9,079

8,858

Tax on non-underlying and exceptional items

(391)

(168)

Underlying earnings before non-underlying and exceptional items

18,762

20,930

 

 

Earnings per share is calculated as follows:

 

 

 

2024

 

2023

 

Pence

Pence

 

 

Basic earnings per ordinary share

7.74

9.77

Diluted earnings per ordinary share

7.63

9.52

 

Basic earnings per ordinary share before non-underlying and exceptional items

14.42

16.71

Diluted earnings per ordinary share before non-underlying and exceptional
items

14.20

 

16.28

 

10. Dividends

                                                                       2024    2023
                                                                       £'000   £'000
 Equity shares:
 Interim dividend in respect of 2023 (3.3p per share) - 24 March 2023  -       4,169
 Final dividend in respect of 2022 (5.5p per share) - 22 October 2022  -       6,835
 Interim dividend in respect of 2024 (3.3p per share) - 21 March 2024  4,338   -
 Final dividend in respect of 2023 (6.2p per share) - 23 October 2023  7,997   -
                                                                       12,335  11,004

 

The board proposes to recommend a final dividend of 6.2p (2023: 6.2p) per
share at the AGM. If approved, this dividend will be paid in October 2024 to
shareholders on the register at the close of business on 11 October 2024. The
shares will go ex-dividend on 10 October 2024. This dividend has not been
recognised as a liability in these final statements.

 

11. Property, plant and equipment

 

                                        Leasehold      Equipment  Fixtures and  Right-of-use assets  Total

                                        improvements              Fittings
                                        £'000          £'000      £'000         £'000                £'000
 Cost
 Balance at 1 May 2022                  340            7,232      5,628         35,428               48,628
 Additions                              -              827        485           6,447                7,759
 Disposal                               (27)           (323)      (88)          (1,722)              (2,160)
 As at 30 April 2023                    313            7,736      6,025         40,153               54,227
 Balance at 1 May 2023                  313            7,736      6,025         40,153               54,227
 Additions                              -              699        346           472                  1,517
 Arising through business combinations  34             90         -             -                    124
 Disposal                               -              (22)       -             (630)                (653)
 As at 30 April 2024                    347            8,503      6,371         39,994               55,215

 Depreciation and impairment
 Balance at 1 May 2022                  231            6,407      5,228         10,801               22,667
 Depreciation charge for the year       16             562        358           3,976                4,912
 Eliminated on disposal                 (27)           (247)      (82)          (1,722)              (2,078)
 Balance at 30 April 2023               220            6,722      5,504         13,055               25,501
 Balance at 1 May 2023                  220            6,722      5,504         13,055               25,501
 Depreciation charge for the year       29             823        287           3,949                5,089
 Arising through business combinations  15             59         -             -                    74
 Eliminated on disposal                 -              (22)       -             (630)                (652)
 Balance at 30 April 2024               264            7,582      5,791         16,374               30,011

 Net book value
 At 30 April 2023                       93             1,014      521           27,098               28,726
 At 30 April 2024                       83             921        580           23,621               25,204

 

12. Intangible assets and goodwill

 

                                        Goodwill  Customer lists  Brands  Total
                                        £'000     £'000           £'000   £'000
 Deemed cost
 At 1 May 2022                          1,550     16,261          3,518   21,329
 Arising through business combinations  -         1,000           -       1,000
 At 30 April 2023                       1,550     17,261          3,518   22,329
 Arising through business combinations  -         3,322           -       3,322
 At 30 April 2024                       1,550     20,583          3,518   25,651

 Amortisation
 At 1 May 2022                          -         7,317           10      7,327
 Charge for the year                    -         1,838           235     2,073
 At 30 April 2023                       -         9,155           245     9,400
 Charge for the year                    -         2,248           235     2,483
 At 30 April 2024                       -         11,403          480     11,883

 Carrying amounts
 At 30 April 2023                       1,550     8,106           3,273   12,929
 At 30 April 2024                       1,550     9,180           3,038   13,768

 

Within intangible assets includes a Gateley Smithers Purslow customer list
asset of £4m (2023: £4.5m) which has a remaining life of 9 years, and a
Gateley RJA customer list asset of £3m (2023: £nil) which has a remaining
useful life of 4 years and 3 months. The entirety of the brand intangible
relates to Gateley Smithers Purslow and has a remaining life of 13 years.

 

Goodwill is allocated to the following cash generating units:

                                                    2024      2023
                                                    £'000     £'000
 Property Group
 Gateley Capitus Limited                            -         -
 Gateley Hamer Limited                              -         -
 GCL Solicitors (acquisition of trade and assets)   -         -
 Persona Associates Limited                         40        40
 Gateley Vinden Limited                             934       934
 Tozer Gallagher (acquisition of trade and assets)  -         -
 Gateley Smithers Purslow Limited                   -         -
 Gateley RJA Limited                                -         -
                                                    974       974

 Employment , Pensions and Benefits Group
 Kiddy & Partners Limited                           -         -
 International Investment Services Limited          -         -
 T-three Consulting Limited                         -         -
                                                    -         -

 Business services Group
 Gateley Tweed (acquisition of goodwill)            576       576
 Adamson Jones IP Limited                           -         -
 Symbiosis IP Limited                               -         -
                                                    576       576
                                                    1,550     1,550

 

Impairment testing

 

The Group tests goodwill annually for impairment. The impairment test involves
determining the recoverable amount of the cash generating unit (CGU) to which
the goodwill has been allocated.  The Directors believe that each operating
segment represents a cash generating unit for the business and as a result,
impairment is tested for each segment, and all the assets of each segment are
considered.

 

The recoverable amount is based on the present value of expected future cash
flows (value in use) which was determined to be higher than the carrying
amount of goodwill so no impairment loss was recognised.

 

Value in use was determined by discounting the future cash flows generated
from the continuing operation of the Group and was based on the following key
assumptions:

 

 ·   A pre-tax discount rate of between 12 and 21% (2023: 12-21%) was applied in
     determining the recoverable amount. The discount rate is based on the Group's
     average weighted cost of capital of 10.18% and adjusted according to the risks
     attributable to each CGU.
 ·   The values assigned to the key assumptions represent Management's estimate of
     expected future trends and are based on both external (industry experience,
     historic market performance and current estimates of risks associated with
     trading conditions) and internal sources (existing Management knowledge, track
     record and an in-depth understanding of the work types being performed).
     ᴏ                                         Growth rates of between 2% to 10% (2023: 2-10%) are based on Management's
                                               understanding of the market opportunities for services provided pertaining to
                                               the industry in which each CGU is aligned.
     ᴏ                                         Increases in costs are based on current inflation rates and expected levels of
                                               recruitment needed to generate predicted revenue growth.
     ᴏ                                         Attrition rates are based on the historic experience and trends of client
                                               activity over a two to three year period and applied to future fee forecasts.
     ᴏ                                         Cash flows have been typically assessed over a five-year period which
                                               Management extrapolates cash using a terminal value calculation based on an
                                               estimated growth rate of 2%.  The expected current UK economic growth
                                               forecasts for the legal services market is 2%.
 ·   The Group has conducted a sensitivity analysis on the impairment test of the
     CGU carrying value.  The Directors believe that any reasonably possible
     change in the key assumptions on which the recoverable amount of goodwill is
     based would not cause the aggregate carrying amount to exceed the aggregate
     recoverable amount of the CGU.

 

13. Acquisitions

 

During the year ended 30 April 2024 the Group completed one acquisition:

 

Acquisition of Gateley RJA Limited

 

On 19 July 2023 Gateley (Holdings) Plc acquired the entire issued share
capital of Richard Julian and Associates Limited ('RJA'). RJA specialises in
the provision of quantity surveying and project management services to
organisations in the affordable housing sector.

 

The primary reason for the business combination is discussed within the CEO's
review.

 

The amounts recognised in respect of identifiable assets acquired and
liabilities assumed are as set out in the table below:

 

                                                                       Pre-acquisition carrying amount  Policy alignment and fair value adjustments  Total

                                                                       £'000                            £'000                                        £'000
 Intangible asset relating to customer list                            -                                3,322                                        3,322
 Property, plant and equipment                                         82                               -                                            82
 Cash                                                                  1,239                            -                                            1,239
 Trade receivables                                                     583                              -                                            583
 Prepayments                                                           89                               -                                            89
 Total assets                                                          1,993                            3,322                                        5,315

 Trade payables                                                        (7)                              -                                            (7)
 Accruals and other payables                                           (399)                            -                                            (399)
 Corporation tax                                                       (227)                            -                                            (227)
 Other taxes and social security                                       (242)                            -                                            (242)
 Deferred tax                                                          -                                (831)                                        (831)
 Total liabilities                                                     (875)                            (831)                                        (1,706)

 Total identifiable net assets at fair value                           1,118                            2,491                                        3,609
 Negative goodwill arising on acquisition                                                                                                            (3,609)
 Total consideration                                                                                                                                 -

 Satisfied by:
 Initial cash consideration paid                                                                                                                     2,035
 Issue of 1,192,163 new 10p ordinary shares in Gateley (Holdings) Plc                                                                                1,896
 Contingent cash consideration payable                                                                                                               1,034
 Contingent share consideration payable                                                                                                              1,035
 Less: amounts subject to continuing employment conditions                                                                                           (6,000)
 Total consideration                                                                                                                                 -

 Net cash outflow arising on acquisition
 Cash paid                                                                                                                                           (2,035)
 Net cash acquired                                                                                                                                   1,239
 Net cash outflow arising on acquisition                                                                                                             (796)

 

A contingent consideration arrangement was entered into as part of the
acquisition.  A further £2.1 million could be payable with any payment
subject to RJA achieving at least £4 million of revenue over the first 12
months post-acquisition, and not less than £5 million of revenue for the
following 12 months. Such payment is to be split in shares and cash as agreed
between the Sellers and the Company, providing no Seller is entitled to
receive more than 50% of their total consideration in cash.

 

The negative goodwill of £3,609,000 has been recognised immediately in the
statement of profit and loss and included within non-underlying expenses.

 

From the date of acquisition Gateley RJA Limited has contributed £4.2m of
revenue to the Group's Statement of Comprehensive Income together with after
tax profit of £0.7m. If the acquisition had been completed on the first day
of the financial year, Group revenue and profit after tax would have been
higher by £1.1m and £0.2m respectively.

 

14. Other intangible assets

 

                                  IT development costs  Computer

                                  £'000                 software   Total

£'000
                                                        £'000
 Cost
 Balance at 1 May 2022            258                   440        698
 Additions                        24                    763        787
 At 30 April 2023                 282                   1,203      1,485
 Additions                        -                     -          -
 At 30 April 2024                 282                   1,203      1,485

 Amortisation
 Balance at 1 May 2022            -                     134        134
 Charge for the year              40                    221        261
 At 30 April 2023                 40                    355        395
 Charge for the year              80                    363        443
 At 30 April 2024                 120                   718        838

 Net book value at 30 April 2023  242                   848        1,090
 Net book value at 30 April 2024  162                   485        647

 

The Group's amortisation policy is to amortise other intangible assets from
the date they are made available for use.

 

15. Contract assets and liabilities

 

                      Contract assets  Trade         Contract liabilities

                                       receivables
                      £'000            £'000         £'000

 As at 30 April 2024  23,543           58,056        (409)

 As at 30 April 2023  20,388           54,167        (499)

 

Contract assets

 

Contract assets consist of unbilled revenue in respect of professional
services performed to date.

 

Contract assets in relation to non-contingent work are recognised at
appropriate intervals, normally on a monthly basis in arrears, in line with
the performance of the services and engagement obligations. Where such matters
remain unbilled at the period end the asset is valued on a
contract-by-contract basis at its expected recoverable amount.

 

Contract assets in relation to contingent work are recognised at a point in
time once the uncertainty over the contingent event has been satisfied and all
performance obligations satisfied, such that it is no longer contingent, these
matters are valued based on the expected recoverable amount. Due to the
complex nature of these matters, they can take a considerable time to be
finalised therefore performance obligations may be settled in one period but
the matter not billed until a later financial period.   Until the performance
obligations have been performed the Group does not recognise any contract
asset value at the year end.

 

During the year, contract assets of £nil (2023: £nil) were acquired in
business combinations.

 

An impairment loss of £656,000 has been recognised in relation to contract
assets in the year (2023: loss £542,000). This is based on the expected
credit loss under IFRS 9 of these types of assets. The contract asset loss is
estimated at 2.8% (2023: loss 2.7%) of the balance.

 

Contract assets recognised under IFRS 15

 

Under IFRS 15 the Group is required to recognise contract assets.

                                            2024      2023
                                            £'000     £'000
 Contract asset value at 1 May 2023         20,388    17,239
 Contract assets arising on acquisition     -         -
 Contract asset value added in the year     24,759    22,333
 Contract asset value realised in the year  (21,604)  (19,184)
 Contract asset value at 30 April 2024      23,543    20,388

 

The Group have applied ECLs to unbilled revenue in order to account for the
potential default on amounts not yet billed to the client. The ECLs have been
calculated on the same basis as those applied to trade receivables.

 

Contract liabilities

 

When matters are billed in advance or on a basis of a monthly retainer, this
is recognised in contract liabilities and released over time when the services
are performed.

 

Contract liabilities recognised under IFRS 15

Under IFRS 15 the Group is required to recognise contract liabilities.

                                                   2024    2023
                                                   £'000   £'000

 Contract liabilities at 1 May 2023                499     569
 Contract liabilities gained in the year           879     469
 Contract liabilities credited to P&L in year      (969)   (539)
 Contract liabilities at 30 April 2024             409     499

 

16. Trade and other receivables

                                                               2024      2023
                                                               £'000     £'000

 Trade receivables                                             58,056    54,167
 Prepaid consideration subject to earn-out service conditions  6,717     6,015
 Prepayments                                                   7,249     5,777
 Other receivables including insurance receivables             2,083     233
                                                               74,105    66,192

 Amounts falling due after one year:                           £'000     £'000

 Prepaid consideration subject to earn-out service conditions  8,368     7,080

 

Trade receivables

 

Trade receivables are recognised when a bill has been issued to the client, as
this is the point in time that the consideration is unconditional because only
the passage of time is required before the payment is due. Trade receivables
also include disbursements.

 

Bills are payable within thirty days unless otherwise agreed with the client.

 

All trade receivables are repayable within one year.

 

Movement in loss allowance

                                                    2024     2023
                                                    £'000    £'000

 Brought forward provision                          (3,825)  (3,941)
 Recognition of provisions for businesses acquired  -        -
 Provision utilised                                 1,187    908
 Charged to statement of profit and loss            (1,062)  (984)
 Provisions released                                443      192
                                                    (3,257)  (3,825)

 

The Group applies the simplified approach to providing for the expected credit
losses under IFRS 9. Management have also elected to apply an uplift to the
IFRS 9 provision in the current year to account for the specific risks in the
subsidiary entities where the application of IFRS 9 alone is not considered
appropriate. The provision uplift is based on Management's assessment of
specific clients and related debts, this is presented separately to the ECL
provision detailed below:

 

 2024                                          Not passed due  Past due 0-30 days  Past due 31-120 days  Past due greater than 120 days  Total
 Expected credit loss rate                     2.32%           2.53%               2.69%                 14.86%
 Estimated total gross carrying amount £'000   35,813          6,777               4,343                 14,380                          61,313
 Lifetime ECL £'000                            831             172                 117                   2,137                           3,257

 

 2023                                          Not passed due  Past due 0-30 days  Past due 31-120 days  Past due greater than 120 days  Total
 Expected credit loss rate                     2.98%           4.93%               5.96%                 17.58%
 Estimated total gross carrying amount £'000   33,175          6,594               5,943                 12,280                          57,992
 Lifetime ECL £'000                            987             325                 354                   2,159                           3,825

 

 

The carrying amount of financial assets (including contract assets but not
including equity investments) recorded in the financial statements, which is
net of any impairment losses, represents the Group's maximum expected exposure
to credit risk.  Financial assets include client and other receivables and
cash.  The Group does not hold collateral over these balances.

 

All the Group's trade and other receivables have been reviewed for indicators
of impairment.  The specifically impaired trade receivables are mostly due to
customers experiencing financial difficulties.

 

An impairment loss of £1,062,000 has been recognised in relation to trade
receivables in the year (2023: £984,000). This is based on the expected
credit loss under IFRS 9 of these types of assets. The trade receivables loss
is estimated at 1.7% (2023: 1.7%) of the balance.

 

17. Other interest-bearing loans and borrowings

 

The contractual terms of the Group's interest-bearing loans and borrowings,
which are measured at amortised cost, with the exception of loans to members
that are held at fair value, are described below.

                          2024              2023
                          Fair    Carrying  Fair    Carrying

amount

amount
                          value             value
                          £'000   £'000     £'000   £'000
 Non-Current liabilities
 Bank borrowings          12,908  12,908    6,813   6,813

On 18 April 2022, the Company entered into a revolving credit facility which
provides total committed funding of £30m until April 2025. Interest is
payable at a margin of 1.95% above the SONIA reference rate. A commitment fee
of one third of the applicable margin is payable on the undrawn amounts.

 

As at 30 April 2024, the Group's non-derivative financial liabilities have
contractual maturities (including interest payments where applicable) as
summarised below:

 

 30 April 2024             Current                          Non-current
                           Within 6 months  6 to 12 months  1 - 5   Later than

                                                            years   5 years
                           £'000            £'000           £'000   £'000

 Bank borrowings           -                14,133          -       -
 Leases                    2,721            2,720           19,855  7,926
 Trade and other payables  12,839           -               -       -
 Total                     15,560           16,853          19,855  7,926

 

This compares to the maturity of the Group's non-derivative financial
liabilities in the previous reporting period as follows:

 

 30 April 2023             Current                          Non-current
                           Within 6 months  6 to 12 months  1 - 5   Later than

                                                            years   5 years
                           £'000            £'000           £'000   £'000

 Bank borrowings           -                -               7,997   -
 Leases                    2,044            2,044           19,219  11,437
 Trade and other payables  9,665            1,364           -       -
 Total                     11,709           3,408           27,216  11,437

 

The above amounts reflect the contractual undiscounted cash flows, which may
differ to the carrying values of the liabilities at the reporting date.

 

18. Trade and other payables

                                                   2024    2023
                                                   £'000   £'000
 Current
 Trade payables                                    12,839  9,370
 Other taxation and social security payable        8,143   9,913
 Other payables                                    -       295
 Contingent consideration treated as remuneration  324     1,364
 Accruals                                          11,397  4,492
 Deferred income                                   409     499
                                                   33,112  25,933

 

19. Deferred tax

Deferred tax assets and liabilities are summarised below:

 

Deferred tax asset

The deferred tax asset recognised in the consolidated statement of financial
position represents the future tax impact of issued share based payments
schemes that are yet to vest.

                                                                Share-based payments
                                                                £'000
 At 1 May 2022                                                  638
 Credited during the year in the Consolidated income statement  590
 Debited during the year to retained earnings                   (398)
 At 1 May 2023                                                  830
 Debited during the year in the consolidated income statement   (114)
 Debited during the year to retained earnings                   (343)
 At 30 April 2024                                               373

 

Deferred tax liability

The deferred tax liability recognised in the Consolidated Statement of
Financial Position represents the future tax impact of the Group's benefit
from customer lists obtained through acquisitions.

 

                                                                Customer lists

                                                                £'000

 At 1 May 2022                                                  3,089
 Arising through business combinations - Symbiosis IP Limited   250
 Credited during the year in the Consolidated income statement  (398)
 At 30 April 2023                                               2,941
 Arising through business combinations - Gateley RJA Limited    831
 Credited during the year in the Consolidated income statement  (804)
 At 30 April 2024                                               2,968

 

20. Provisions

                                               2024    2023
                                               £'000   £'000
 Current provision
 Professional indemnity provision              175     107
 Total current provision                       175     107

 Non-current provision
 Professional indemnity provision              3,088   903
 Dilapidations provision                       637     387
 Total non-current provision                   3,725   1,290

 Total provisions                              3,900   1,397

 Professional indemnity estimated claim cost
                                               2024    2023
                                               £'000   £'000

 Brought forward                               1,010   750
 Provisions made during the year               2,253   350
 Provisions reversed during the year           -       (90)
 At end of year                                3,263   1,010

 Non-current                                   3,088   903
 Current                                       175     107
                                               3,263   1,010

 

The Group from time to time receives claims in respect of alleged professional
negligence which it defends where appropriate but makes provision for the best
estimate of probable amounts considered likely to be payable as set out above.
 Inevitably, these estimates depend on the outcome and timing of future
events and may need to be revised as circumstances change.  A different
assessment of the likely outcome in each case or of the probable cost involved
may result in a different level of provision recognised.  Professional
indemnity Insurance cover is maintained in respect of professional negligence
claims.

 

Dilapidations provision

The Group has leases for a number of offices, some of which include
dilapidation clauses. The Group maintains the office buildings throughout each
lease term with regular maintenance, however a cost is likely to arise at the
end of the lease term in order to return the space to its original condition.
Management have therefore elected to introduce a dilapidations provision to
account for the future cost. The provision is based on Management's estimate
of the total costs across all applicable lease to be recognised on a straight
line basis over the total lease terms.

 

                             2024     2023

                             £'000    £'000
 At 1 May                    387      214
 Provision made in the year  250      173
 At 30 April                 637      387

 

21. Net debt

                                                        2024      2023
                                                        £'000     £'000

 Cash and cash equivalents                              16,674    11,105

 Debt
 Total loans brought forward                            (38,786)  (34,641)
 Revolving credit facility - due in more than one year  (6,095)   (1,098)
 New lease liability in the year                        (1,642)   (7,597)
 Repayment of lease liability                           5,091     4,550
 Total loan carried forward                             (41,432)  (38,786)

 Brought forward from previous year                     (27,681)  (18,536)
 Movement during year                                   2,923     (9,145)
 Net debt at the year end                               (24,758)  (27,681)

 

The changes in the Group's liabilities arising from financing activities can
be classified as follows:

 

                                            Long term borrowings  Short term borrowings  Lease liabilities  Total
                                            £'000                 £'000                  £'000              £'000

 1 May 2023                                 6,813                 -                      31,973             38,786
 Cashflows:
 Repayments                                 (5,000)               -                      (5,091)            (10,091)
 Receipt of revolving credit facility       11,000                -                      -                  11,000
 Non-cash
 Loan arrangement fee unwind                95                    -                      -                  95
 New lease liability in the year            -                     -                      1,642              1,642
 Reclassification to short term borrowings  (12,908)              12,908                 -                  -
 30 April 2024                              -                     12,908                 28,524             41,432

 

                                       Long term borrowings  Short term borrowings  Lease liabilities  Total
                                       £'000                 £'000                  £'000              £'000

 1 May 2022                            5,715                 -                      28,926             34,641
 Cashflows:
 Repayments                            (2,000)               -                      (4,550)            (6,550)
 Receipt of revolving credit facility  3,000                 -                      -                  3,000
 Non-cash
 Fair value of acquisition             98                    -                      -                  98
 New lease liability in the year       -                     -                      7,597              7,597
 30 April 2023                         6,813                 -                      31,973             38,786

 

22. Share capital

 

Authorised, issued and fully paid

                                                                                 2024         2024        2023         2023
                                                                                 Number       £           Number       £
 Ordinary shares of 10p each
 Brought forward                                                                 126,636,157  12,663,615  124,556,879  12,455,687
 Issued on acquisition of Richard Julian and Associates Limited                  1,192,163    119,216     -            -
 Issued as part of contingent consideration of Gateley Smithers Purslow Limited  1,661,790    166,179     -            -
 Issued on acquisition of Symbiosis IP Limited                                   -            -           523,012      52,301
 Issued as part of contingent consideration of Tozer Gallagher LLP               -            -           25,071       2,507
 Issued on vesting of RSA                                                        790,131      79,013      1,175,000    117,500
 Issued on vesting of SAYE                                                       1,591,555    159,166     356,195      35,620
 Issued on vesting of LTIP                                                       727,790      72,779      -            -
 Issued on vesting of CSOPS                                                      438,263      43,826      -            -
 At 30 April 2024                                                                133,037,849  13,303,784  126,636,157  12,663,615

 

The Company has one class of Ordinary shares which carry no right to fixed
income. Each share has full rights in respect to voting.

 

On 19 July 2023 the Company acquired the entire issued share capital of
Richard Julian and Associates Limited in part for the issue of 1,192,163 10p
ordinary shares.

 

On 2 November 2023 the Company issued 1,661,790 10p ordinary shares to satisfy
the contingent consideration on the acquisition of Gateley Smithers Purslow
Limited.

 

Between 1 May 2023 and 30 April 2024 1,591,555 10p ordinary shares were issued
upon vesting of the 2019/2020 SAYE schemes to participants.

 

On 27 September 2023 727,790 10p ordinary shares were issued upon vesting of
the 2020 LTIP scheme to participants.

 

On 21 September 2023 790,131 10p ordinary shares were issued upon issue of the
FY24 RSA scheme to participants.

 

23. Leases liabilities - IFRS 16

The Group has leases for offices, vehicles and some IT equipment, with the
exception of short-term leases and leases of low-value assets each lease is
held on the balance sheet as a right-of-use asset and corresponding lease
liability. Property leases have a remaining term of one to ten years. Leases
of vehicles and IT equipment have a term of three to five years. Lease
payments on all those recognised on the balance sheet are fixed. Unless there
is a contractual right for the Group to sublet the asset to a third party, the
right of use asset can only be used by the Group.

 

The table below provides additional information on the right-of-use assets by
class of assets:

 

                    Number of leased assets*  Average length of lease remaining  Opening lease asset  Net additions  Depreciation  Closing lease asset

                                                                                 £'000                £'000          £'000         £'000
 Office buildings   12                        4.5 years                          27,088               -              (3,849)       23,239
 Electric Vehicles  13                        2.4 years                          -                    472            (90)          382
 IT equipment       1                         0 years                            9                    -              (9)           -

 

* Where properties within the same building are leased on a floor by floor
basis on the same contractual terms, the Group has elected to treat these as a
portfolio and are counted as a single leased asset within the table

 

Lease liabilities are presented in the statement of financial position as
follows:

 

                              2024     2023

                              £'000    £'000
 Current lease liability      4,346    3,257
 Non-current lease liability  24,178   28,716

 

A number of property leases held by the Group include break or termination
options. The lease liability has been calculated based on the likelihood of
such option being exercised. An option would only be exercised when in line
with the Groups wider strategy.

 

In line with IFRS 16 Leases the Group has elected not to recognise a lease
liability for leases with a term of 12 months or less, or for leases of low
value assets. The payments made under such leases are expensed to the profit
and loss on a straight-line basis. Any variable lease payments incurred are
expensed as incurred.

 

The table below shows amounts recognised in the Statement of Comprehensive
Income for short term and low value leases as at 30 April 2023:

 

                                                                               Property  Equipment  Total
                                                                               £'000     £'000      £'000

 Expenses relating to short-term leases                                        116       16         132
 Expenses relating to leases of low-value assets, excluding short-term leases  -         60         60
 of low value assets
                                                                               116       76         192

 

The total minimum undiscounted lease payments at 30 April 2024 under
non-cancellable operating lease rentals were:

 

                                        30 April 2024  30 April 2023

                                        £'000          £'000

 Within one year                        5,441          4,088
 In the second to fifth year inclusive  19,855         19,219
 After five years                       7,926          11,437
                                        33,222         34,744

 

24. Subsequent events

The Directors are not aware of any material post balance sheet events.

 

25. Alternative performance measures

 

Underlying profit before tax

The Directors seek to present a measure of underlying profit performance which
is not impacted by exceptional items or items considered non-operational in
nature. These include non-trading, non-cash and one-off items disclosed
separately in the consolidated income statement where the quantum, nature or
volatility of such items are considered by management to otherwise distort the
underlying performance of the Group.  This measure is described as
'underlying' and is used by management to assess and monitor profit
performance only at the before and after tax level.  In line with the board's
wish to simplify reporting of profits, the board have moved away from
reporting adjusted Earnings Before Interest Tax Depreciation and Amortisation
("EBITDA"), following the introduction of IFRS 16 'Leases'.

 

                                                        2024     2023
                                                        £'000    £'000

 Reported profit before tax                             13,955   16,212
 Adjustments for non-underlying and exceptional items:
 - Amortisation of intangible assets                    2,483    2,073
 - Share-based payment adjustment                       1,686    1,984
 - Gain on bargain purchase                             (3,609)  (1,389)
 - Consideration treated as remuneration                6,956    6,190
 - Exceptional items                                    1,563    -
 Underlying profit before tax                           23,034   25,070

 

Amortisation of acquired intangible assets is identified as a non-cash item
released to the income statement therefore such cost is removed when
considering the underlying trading performance of the Group by adding to
profit the annual amortisation charge.

 

Consideration treated as remuneration: such charges are treated as
non-underlying in order to reflect the commercial substance of the
transaction. All former vendors who remain employed by the Group are paid at
market rates and the earnout remuneration is a function of the interpretation
of IFRS, and related emerging guidance only.

 

The adjustment for share-based payments relates to the impact of the
accounting standard for share-based compensation. The cost of all share-based
schemes is settled entirely by the issue of shares where the proportions can
vary from one year to another based on events outside of the businesses
control e.g., share price. Under IFRS the anticipated future share cost is
expensed to the income statement over the vesting period. The adjustment above
addresses this by adding to profit the IFRS 2 charge in relation to
outstanding share awards.  This adjustment is made so that non-cash expenses
are removed from profit.

 

Underlying operating profit

                                                        2024     2023
                                                        £'000    £'000

 Reported operating profit                              11,177   16,122
 Adjustments for non-underlying and exceptional items:
 - Amortisation of intangible assets                    2,483    2,073
 - Share-based payment adjustment                       1,686    1,984
 - Gain on bargain purchase                             (3,609)  (1,389)
 - Consideration treated as remuneration                6,956    6,190
 - Exceptional items                                    1,563    -
 Underlying operating profit                            20,256   24,980

 

Cash generated from operations

 

a)  Free cash flows

 

                                            2024     2023
                                            £'000    £'000

 Net cash generated from operations         18,887   14,065
 Repayment of lease liabilities             (5,091)  (4,579)
 Net interest received                      4,043    1,364
 Tax paid                                   (4,902)  (4,320)
 Cash outflow paid on acquisitions          5,825    1,518
 Purchase of property, plant and equipment  (1,045)  (1,312)
 Purchase of other intangible assets        -        (787)
 Free cash flows                            17,717   5,949

 

b)  Working capital measures

                                                                           2024     2023
                                                                           £'000    £'000
 WIP days
 Amounts recoverable from clients in respect of contract assets (unbilled  23,543   20,388
 revenue)
 Unbilled disbursements                                                    5,389    3,368
 Total WIP                                                                 28,932   23,756
 Annualised revenue                                                        173,312  163,583
 WIP days                                                                  61       53

 

                              2024     2023
                              £'000    £'000
 Debtor days
 Trade receivables            58,056   54,167
 Less unbilled disbursements  (5,389)  (3,368)
 Total debtors                52,667   50,799
 Annualised revenue           173,312  163,583
 Debtor days                  111      113

 

                      2024     2023
                      £'000    £'000
 Gross lock-up days
 Total WIP            28,932   23,756
 Total debtors        52,667   50,799
 Total gross lock-up  81,599   74,555
 Annualised revenue   173,312  163,583
 Gross lock-up days   172      166

 

Annualised revenue reflects the total revenue for the previous 12-month period
inclusive of pro-forma adjustments for acquisitions.

 

The Annual report and financial statements will be posted to shareholders in
due course. Further copies will be available from the Company's website:
www.gateleyplc.com
(file:///C%3A/Users/Cat%20Valentine/AppData/Local/Microsoft/Windows/INetCache/Content.Outlook/JZ8HWI9W/www.gateleyplc.com)
.

 

 

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 (mailto:rns@lseg.com)
 or visit
www.rns.com (http://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 (https://www.lseg.com/privacy-and-cookie-policy)
.   END  FR GPUWUMUPCGRA

Recent news on Gateley (Holdings)

See all news