Listen to our latest Investing Matters Podcast episode 'Uncovering opportunities with investment trusts' with The AIC's Richard Stone here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAPP.L Regulatory News (APP)

  • There is currently no data for APP

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Replacement: Final Results

28 Jun 2022 15:16

RNS Number : 5162Q
Appreciate Group PLC
28 June 2022
 

28 June 2022

Appreciate Group plc

 

Replacement - Final Results for the Year Ended 31 March 2022

 

The following amendments have been made to the RNS announcement (RNS Number: 4274Q) released at 07:00 on 28 June 2022 by the Company:

 

Billings~ excluding Christmas Savings were £222.0m, up 3.6%, not 5.5% as previously announced, with FY21 billings at £214.3m. This follows three consecutive quarters of double-digit growth from Q2 onwards.

 

All other details remain unchanged. The error has been corrected and the full amended text is shown below.

 

~ See accounting policies for a reconciliation of billings to revenue

 

 

Final Results for the Year Ended 31 March 2022

 

Strong full-year performance driven by growth in Corporate

Important technology acquisition announced separately today 

 

 

Appreciate Group Plc (the 'Group'), UK's leading multi-retailer redemption product provider to Corporate and Consumer markets, today announces its final results for the financial year ended 31 March 2022 and provides an update on current trading for the new financial year to date.

 

 

Financial highlights

· Profit before tax and exceptional items+ of £8.4m (Restated* FY21: £2.3m)

- Strong recovery in profitability of both divisions

- Excludes exceptional costs of £2.7m (Restated* FY21: £2.5m of exceptional items), largely in relation to certain intangibles related write offs, including the impact of changes in IFRS guidance on the treatment of cloud-based technology costs

- Adjusted PBT ahead of market expectations, as announced in year-end trading update on 28 April

· Group revenue up 15.4% to £123.3m (FY21: £106.8m) driven by a strong performance in the Corporate business

· Good progress with key areas of Corporate and digital billings:

Billings~ excluding Christmas Savings were £222.0m, up 3.6% (FY21: £214.3m), following three consecutive quarters of double-digit growth from Q2 onwards

Digital billings~ (excluding billings from free school meals) up 20.5% to £54.8m (FY21: £45.5m)

Total Group billings~ down to £385.8m (FY21: £406.5m) following reduction in billings~ from Christmas Savings which were impacted by lockdown measures, restricting agent collections

· Solid financial position maintained:

Total funds held, including monies held in trust and bank deposits, at 31 March 2022, were £139.7m (FY21: £163.5m)

Year-end free cash and cash equivalents (excluding monies held in trust) amounted to £20.2m (FY21: £31.4m), reflecting the normalisation of customer spending patterns during the year

· Underlying earnings per share of 3.46p (Restated* FY21 0.90p)

· The Board has recommended a final dividend of 1.2p, making a full dividend for the year of 1.8p per share (FY21: 1.0p)

Statutory results:

· Statutory profit before tax of £5.6m (Restated* FY21 loss of £0.1m)

· Statutory earnings per share of 2.36p (Restated* FY21: loss per share of 0.15p)

· Statutory diluted earnings per share 2.35p (Restated* FY21: 0.15p)

 

 

Gift card technology provider acquisition

· As announced separately today, the Group has acquired the entire share capital of MBL Holdco Ltd.

· Acquisition anticipated to accelerate the Group technology plans by approximately 18 months.

· As well as offering immediate commercial opportunities, it supports key areas of growth through SaaS solutions, outsourced gift card programmes and bespoke white labelling of gift card websites for Corporate clients.

 

 

Operational and strategic highlights - strong divisional performance bouncing back from Covid

· Corporate

Corporate billings~ of £212.1m up 5.4% (FY21: £201.3m)

Corporate revenue increased 42.8% to £76.7m (FY21: £53.7m)

Segmental operating profit of £7.8m (FY21: £2.6m)

Performance benefited from deferred revenue release in the year which was impacted by Covid restrictions last year, and from higher margins as billings~ from (lower margin) free school meals scheme reduced

 

· Consumer

Billings~ were £173.7m (FY21: £205.3m); reduction reflected lower billings~ from Christmas Savings due to impact of lockdown restrictions during key agent collections period

Consumer revenue was £46.5m (FY21: £53.1m) reflecting lower billings

Segmental operating profit of £3.3m (FY21: £0.5m)

 

 

Significant progress delivering our strategic business plan

· Strong growth in Corporate - three quarters of consecutive double-digit growth following market repositioning in FY21.

· Continued outperformance of digital - billings~ rose by more than a fifth.

· Reinvigorating Christmas Savings - projected billings for the Christmas Savings business for FY23 are currently down c.3%, a significant improvement on the 15% decline seen in FY22.

· ERP Progress - successfully replaced the legacy systems that support the HighStreetVouchers.com website, providing us with a more robust and scalable platform which supports our plans for growth.

· Operational improvements - enhancements in productivity and operational efficiencies with use of seasonal temps reduced by 11% during the peak trading period and Customer Care calls down by almost a third.

· Continued focus on costs - large one off costs incurred for major transformation initiatives now complete, administration costs now expected to reduce to c.£19.0m for FY23 (FY22: £21.3m).

· Broadening product appeal - further enhancements to redemption choice with new brands added to our multi-redemption range including Primark, Pandora and Sports Direct.

· Good progress with ESG commitments - achieved an ISO 14001 Environmental Management certification and introduced a new eco-friendly, non plastic card.

Current trading and outlook

· Trading in the first 12 weeks of the current financial year has been in line with the Board's expectations.

· Billings~ (excluding Christmas Savers) are up 4.5% on FY22 up to 24 June 2022.

· The Group continues to focus on reducing costs and leveraging the investments made in recent years to help grow profitability.

 

~ See accounting policies for a reconciliation of billings to revenue * The FY21 results have been restated as set out in the statement of significant accounting policies + See financial review for reconciliation of adjusted to statutory profit measure

 

Plans for new Chief Financial Officer

The search for a new Chief Financial Officer is continuing and the Group is encouraged by the standard of applicants. It plans to appoint an interim CFO by the end of July and will provide an update regarding a permanent appointment in due course.

 

Ian O'Doherty, Chief Executive Officer, commented:

"I am delighted that we outperformed and exceeded expectations last year, bouncing back strongly from the impact of the pandemic.

 

"We are enjoying continued growth in the Corporate segment, and within our product mix, in digital billings, whilst good progress is being made in reinvigorating Christmas Savings. We are also focused on reducing our cost base as we move forward.

"Notwithstanding economic headwinds, we are confident of delivering another year of progress through our increased capabilities. Initial trading so far this year has been encouraging and we are seeing strong demand from organisations that are focusing on retaining and attracting employees and customers during the current economic challenges.

"I would like to take this opportunity to thank the entire team for their hard work and commitment over what has been an incredibly busy year and look forward to building on this progress during the next 12 months."

 

 

Appreciate Group will host a webcast presentation for analysts at 9.00am this morning.

If you would like to attend, please contact MHP on 020 3128 8193 or AppreciateGroup@mhpc.com.

 

Appreciate Group plc

Liberum

(NOMAD and broker)

MHP Communications

Ian O'Doherty, CEO

Tim Clancy, CFO

Richard Crawley

Jamie Richards

Reg Hoare

Katie Hunt

Charles Hirst

Andy Hammerton, Head of Corporate Affairs

 

Tel: 0151 653 1700

 

Tel: 020 3100 2222

 

Tel: 020 3128 8193

Email: appreciategroup@mhpc.com

 

The information contained within this announcement is deemed by Appreciate Group to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014 ("MAR").

 

Notes to Editors:

Appreciate Group is one of the UK's leading gifting, pre-payment and engagement companies, and experts at creating joyful experiences and connecting people to the things in life they enjoy the most.

 

Everything Appreciate Group does is focused on creating more joy in the world, and it is proud to be trusted to help its customers create moments they can treasure and remember, whether they are giving, celebrating or rewarding.

 

Appreciate Group is a financial services business with a wide portfolio of brands which provide solutions for its consumer and corporate customers. Its consumer-facing brands meet a range of prepayment and gifting needs, while its business products help corporate customers reward and recognise their employees and clients.

 

Appreciate Group is home to many of the country's most-loved gifting, pre-payment and engagement solutions including Park Christmas Savings, highstreetvouchers.com, Appreciate Business Services and Love2shop, and we are fast-becoming the home of digital innovation in gifting.

 

Whether it's saving towards the perfect family Christmas or celebrating with gift cards and vouchers, we create and supply products that millions of people trust when it comes to giving and receiving with family, friends or colleagues.

 

Park Christmas Savings: As the UK's largest family Christmas savings club, Park Christmas Savings helps around three hundred thousand families budget for Christmas on a short-term or year-round basis.

 

Love2shop: Love2shop offers gift cards and gift vouchers available to spend at stores and attractions across the UK. They are also used through Appreciate Business Services providing corporate partners with incentives and rewards for their employees and clients.

 

Appreciate Group plc's shares are traded on AIM, a market operated by the London Stock Exchange.

 

The Park Prepayments Protection Trust is designed to increase protection for customers' prepayments. The Trust has three directors, two of whom are independent of Appreciate. Details of the trust are set out here: https://www.getpark.co.uk/CORPORATE/declaration.pdf

 

 

Chair Statement

Since joining the business as Chair in April, I have spent time meeting our colleagues and major shareholders to build a full understanding of the challenges we face as well as the many opportunities we have to grow.

 

It is with pleasure that in my first annual review I am able to report that the Group has delivered a strong performance for the year. As expected, the Group's financial results have bounced-back following the pandemic, with a substantial improvement in profits delivered through our range of products and services.

 

The improvements come as we transition to a new phase in our strategy and I'm excited about the opportunities we have to deliver increased value for our shareholders. Following progress in creating a more focussed organisation, with a robust and scalable business model, we can now build on these strengths to accelerate growth in the markets we've chosen to operate in.

 

All our colleagues across the organisation have shown tremendous dedication and enthusiasm rising to the challenge of supporting our customers and one another since the onset of the pandemic. I am proud of their resilience and continued commitment and I want to thank them for their outstanding efforts.

 

The Group has emerged from the pandemic in solid shape and enters FY23 from a position of strength with good momentum. We have a clear strategy and well-articulated customer propositions for growth. We are seeing the benefits of our re-focused approach in Corporate, with digital billings excluding free school meals up by a fifth, and an improved trend in Christmas Savings for FY23.

 

As we prepare for the future, I am confident in our prospects and that our team will continue to help create more joyful moments for a greater number of consumers and organisations in line with our ambitions.

 

Improved performance

The first quarter of the financial year got off to a slower than anticipated start as UK lockdowns remained in place and corporate clients were prioritising plans for the return of their people to the workplace. Since then, we have experienced three quarters of double-digit growth in billings~, excluding Christmas savers, compared to the same period prior to the pandemic.

 

At the centre of this improved performance is demand from organisations that have sought our products to reward and recognise their employees and attract and retain their customers, underpinned by the robust and scalable business platform we have been building.

 

There has been an improvement in the trend of projected billings for the Christmas Savings business for FY23, following this year's recruitment campaign. These are currently down c.3%, a significant improvement on historical trends, giving us confidence that we will be able to grow Christmas Savings billings again in the medium term.

 

Dividend

The Group is maintaining its progressive dividend policy to reflect the cash-generative nature of the business, the strong balance sheet and growth that has been seen. The Board is recommending a final dividend for FY22 of 1.2p (2021: 0.6p). Combined with the interim dividend of 0.6p (FY21: 0.4p), the resulting total dividend in respect of FY22 is 1.8p (FY21: 1.0p). The dividend will be payable on 3 October 2022 to shareholders on the register on 26 August 2022, subject to shareholder approval.

 

Board and governance

The Board invited me to take on the role of Chair from Laura Carstensen following her decision to stand down, having served almost nine years on the Board. I would like to thank Laura on behalf of the Board for her hard work in helping the Group evolve its strategy and growth journey, as well as helping it navigate the unprecedented challenges of the pandemic. The change of Chair comes at an opportune time, with the Group's strategy pivoting to leveraging the progress made in the Group's transformation to drive growth. I am confident I can help the Group as it seeks to achieve these growth ambitions and I look forward to working with the Board to lead the Group in the next successful stage of its journey.

 

As announced on 28 April 2022, Tim Clancy, will step down from his role as Chief Financial Officer at the end of July 2022 to take up another opportunity. The Group has started a search process, is encouraged by the quality of the candidates it is seeing, and will provide a further update when it has appointed a replacement. The Board would like to thank Tim for his significant contribution to the launch of the Group's strategic business plan in 2018 and for building a more robust and scalable platform for growth.

 

The Board takes its responsibilities to all its stakeholders seriously and we are committed to maintaining direct and productive relationships with our shareholders, colleagues and communities, taking a range of perspectives and feedback into account in our decision-making and stewardship.

 

Preparing for the future

I am pleased to confirm that the Group has bolstered its technology plans by completing the acquisition of MBL Holdco Ltd post year end, a gift card technology provider to UK businesses and consumers. The move provides us with access to MBL's market-leading technology platform and accelerates our technology plans by approximately 18 months, thus bringing forward our ability to leverage further growth for the Group. As well as offering immediate commercial opportunities, it strengthens our ability to deliver SaaS solutions, outsourced gift card programmes and bespoke white labelling of gift card websites for Corporate clients.

 

Our team is determined to build on the success in Corporate and has weighted resources accordingly to support efforts in this market, supported by enhancements to the proposition and strengthened data and insight capability to target B2B customer retention and acquisition. We also see opportunities to support Corporate customers with the challenges around staff retention and assisting employees through the cost of living crisis.

 

We are focused on capitalising on the increased capability of the business while refining our product range and customer experience to help drive customer appeal and loyalty.

 

Responsible business

People

The wellbeing of our colleagues remained a priority throughout the year. A new hybrid working model was introduced, combining the benefits of being together in the workplace with the flexibility that comes from remote working. We have listened to our colleagues' views through regular engagement surveys and we were delighted to receive a Great Place to Work accreditation for the second year in succession. This was achieved with an improved Trust Index and reflects the success of our cultural transformation. We also achieved a Best Workplace for Women Status, with fair treatment regardless of gender scoring 90%, underlining our commitment to diversity. We are committed to making further enhancements to make the Group an even better place to work using the feedback provided by our colleagues.

 

We also recognise that current rises in the cost of living are impacting our people. With this in mind, we are providing all colleagues with a one-off payment of £500 to help them with these challenges. While those not in a bonus scheme, will also receive a gift card of £250 as a thank you for their support.

Environment

In FY22, we achieved an ISO 14001 Environmental Management certification and now meet the highest international standards for environmental management, demonstrating our strong commitment to sustainability and protection. However, we recognise that this is only the start of the journey and that there is more we must do, which is why we are developing a Climate Transition Plan to fulfil our aim of becoming a future net zero organisation.

 

We also successfully completed an exercise using eco-friendly, non plastic cards with one of our large Corporate clients and are now rolling this out to other customers.

Communities

We are committed to helping create a positive impact in our communities; our ground-breaking programme with Everton in the Community is helping children in the Liverpool City Region learn technology skills that could help them in their future careers. Our support for the charity has now generated almost £750,000 of societal value.

 

Looking ahead

As we enter FY23, we remain cautious about the pressures on our customers, through increases in the cost of living, the terrible events taking place in Ukraine, the impacts of the UK's exit from the EU and the potential future paths of COVID-19. The team is focused on ensuring we remain well placed to support with the challenges faced by our customers, whether it be spreading the costs of major events such as Christmas, or helping Corporate clients with attracting and retaining their customers and employees.

 

We have good momentum and a clear focus on continuing to deliver our strategy to drive future years of growth. We are well positioned to capitalise on opportunities whilst remaining true to our purpose and values.

 

I am excited about the next phase in our journey with the Group and look forward to helping it deliver further progress and the success that is to come.

Guy ParsonsChair

27 June 2022

 

 

* The FY21 results have been restated as set out in the statement of significant accounting policies

~ See page accounting policies for a reconciliation of billings to revenue

 

 

Chief Executive's Review

 

Introduction

This is a year in which we have made significant progress as a Group, despite continued impacts from the pandemic on our customers, colleagues and business - particularly in the first half.

 

The commitment and consistent hard work of the team has delivered a strong financial performance. This demonstrates that our strategy to create a more modern organisation remains appropriate and is starting to deliver positive results. We are now in an improved position to exploit future opportunities. The benefits of the investments we have made in recent years are clearly coming through.

 

I am extremely proud to lead an organisation with people who display huge talent, passion, and commitment to help drive our business forward. This gives me confidence about what we can achieve over the next year and beyond to fully leverage the benefits of the changes we have made to accelerate our growth.

 

Results for the year

The Group has delivered a significantly improved financial performance, with profits rising on last year as trading returned to more normal patterns following the lifting of the UK's lockdown restrictions after Covid. This has been driven by strong demand in Corporate and an increase in digital billings (excluding billings from free school meals) of almost a fifth.

 

Profit before tax and exceptional items+ was £8.4m (Restated*FY21: £2.3m) excluding the main exceptional costs arising from IFRS guidance on how cloud-based technology costs are presented. This result reflects a strong second half, especially in our peak Q3 Christmas trading period. Profit before tax was £5.6m (Restated FY21*: -£0.1m).

 

Total Group billings~ of £385.8m were down on the previous year (FY21: £406.5m), largely due to a reduction in billings~ through the Government's free school meals scheme and an impact on Christmas Savings during the pandemic, when Agent collections were restricted by social distancing measures preventing face to face contact during the key customer recruitment period.

 

Billings~ excluding Christmas Savings were £222.0m, up 3.6% (FY21: £214.3m) following a strong performance in our Corporate business. Whilst the first quarter was initially slower than anticipated as lockdown restrictions began to be eased, these billings~ saw three consecutive quarters of double- digit growth from Q2 onwards.

 

Full-year digital billings~ increased 20.5% to £54.8m (FY21: £45.5m) excluding billings~ from free school meals.

 

Total Group revenue went up 15.4% to £123.3m (FY21: £106.8m) driven by an improvement in the Corporate business.

Operating profit before exceptional items+ for the year was £8.5m (Restated* FY21: £1.9m). Statutory Operating Profit was £5.7m (Restated* FY21: loss of £0.6m)

 

As outlined in our year end trading statement on 28 April 2022, the lockdowns in FY21 caused a delay in the redemption of the Group's products for which income is recognised at the point of redemption. The financial impact of this in FY21 was to reduce profits by £3.9m and, as expected, part of this has reversed in FY22 increasing profits in the year by £3.4m.

 

We previously stated that we expected to confirm a charge following changes to guidance on accounting for cloud computing arrangements from the International Financial Reporting Interpretations Committee (IFRIC). Following the finalisation of the adjustment, we can confirm that there was a total exceptional charge of £2.7m recorded in FY22 in relation to the Group's Intangible assets. Of this charge, £0.8m was associated with the change in accounting policy driven by the IFRIC agenda decision. Further, the FY21 results have been restated to reflect an exceptional charge of £1.4m and an opening reserves adjustment of £0.9m in relation to this change. Taken together, this reduces the total asset value, as at 31 March 2022, by £5.0m.

 

Underlying basic earnings per share went up from -0.15p (Restated*) in FY21 to 2.36p, and following the improvement in performance we are pleased to be in a position to declare a final dividend of 1.2p (FY21: 0.6p).

 

Year-end free cash and cash equivalents of £20.2m (FY21: £31.4m) as at 31 March 2022 - excluding funds required to be held in trust - reflected a catch up in customer spending patterns and continued growth in regulatory billings which require increased customer monies to be held in trust until redemption. Average funds held (including cash held in trust) were £178.6m (FY21: £181.2m).

~ See accounting policies for a reconciliation of billings to revenue * The FY21 results have been restated as set out in the statement of significant accounting policies + see financial review for reconciliation of adjusted to statutory profit measure

 

Divisional Review

Our business is split into two segments of Corporate - serving our B2B customers - and Consumer which supports retail customers through Park Christmas Savings and HighStreetVouchers.com.

 

Corporate (62.3% (2021: 50.2%) of Group revenue in the year ended 31 March 2022)

Appreciate Group's Corporate business provides around 40,000 business customers with market- leading incentive, recognition and rewards options for an estimated two million recipients to use with over 200 redemption partners online or across thousands of physical outlets.

 

Our Corporate business delivered strong growth with revenue increasing by £23.0m to £76.7m (FY21: £53.7m), benefitting from normalisation of customer spending patterns, net of a reduction in (lower margin) free school meals as a share of Corporate billings. Billings rose 5.4% to £212.1m versus £201.3m in FY21. As a result, segmental profit for Corporate increased from £2.6m in FY21 to £7.8m.

 

The division has historically had a successful track record in capturing repeat business from existing clients. Business retained from existing clients has returned to over 90%, in line with pre-pandemic levels. We continue to focus on increasing and diversifying the client base while maintaining high levels of repeat business which will drive further growth.

 

The division had seen a growth of new business during Q3 in the prior year because organisations bought our products to reward employees during lockdowns as an alternative to Christmas parties. We were pleased to be able to maintain a significant proportion of this business in the financial year 2022. We will be targeting further opportunities to support Corporate customers with the challenges they currently face around employee retention and in helping them support staff during the cost of living crisis, in addition to developing innovative approaches to customer retention and acquisition.

 

Corporate billings include billings of £26.0m (FY21: £22.0m) bought by organisations via our ecommerce site HighStreetVouchers.com. These are provided at a low cost to serve, with little administration required and without any negotiated discount.

 

Billings from the free school meals reduced to £16.2m (FY21: £23.0m), as use of the Government scheme, introduced to ensure vulnerable children did not go hungry during the pandemic when schools were closed, wound down.

 

We have continued to focus on broadening our client base by attracting new Corporate customers through greater use of insight, automation of onboarding, and sector-specific targeting. We served over 960 organisations for the first time, including well-known brands such as Brewdog, British Airways IAG Cargo and Go Outdoors who became partners.

 

Consumer (37.7% (2020: 49.8%) of Group revenue in the year ended 31 March 2022)

Consumers can access Appreciate Group's multi-retailer redemption product directly from our website HighStreetVouchers.com or via our leading Christmas savings offering, which currently helps approximately 300,000 families budget for Christmas.

 

Consumer billings were £173.7m - down on the prior year (FY21: £205.3m). Consumer revenue was £46.5m (2020: £53.1m) with a segmental profit of £3.3m versus £0.5m in FY21, which had been impacted by the increase in deferred revenue due to reduced redemption options during lockdowns.

 

Billings for the Christmas Savings business were £164.0m, down from £193.3m in the previous financial year. These were particularly impacted by social distancing measures that restricted face-to-face contact during the key recruitment period for our agents. However, projected billings for the Christmas Savings business for FY23 are currently down c.3%, a significant improvement on the 15% decline seen in FY22. This follows a major focus on driving its performance, as described in more detail below.

 

Consumer billings via HighStreetVouchers.com were slightly lower at £10.1m (FY21: £10.2m). This included another strong December, traditionally the key trading month in the year, with billings of £3.1m (FY21: £3.3m). We continue to focus on driving traffic to our website and optimising conversion, with rates holding firm at 4.4%.

 

Clear strategy for growth

The Group's has undergone a transformation as part of its strategy to create a robust and scalable business model to support future growth. Following the progress made in delivering these initiatives, the strategy has now evolved to focus on leveraging the benefits of its investments to accelerate growth. Progress has been made in a number of key areas during the year:

Strong growth in Corporate

Our Corporate business has now seen three quarters of consecutive double-digit growth. This encouraging performance follows a repositioning of the business to the Corporate market in FY21 to better place us as experts in supporting organisations with reward and recognition.

 

Our Corporate business continues to deliver high levels of customer satisfaction. It is rated 'Excellent' overall based on customer reviews via Trustpilot with an average of 4.3 out of 5 and 94% of reviews rating it as 'excellent' or 'good'. Our Net Promoter Score (NPS) of 54% compares favourably - ahead of a benchmark for financial services of 44%.

 

Digital growth continues

 

Digital billings (excluding free school meals) continue to rise and now account for 19% of the product mix. Digital demand is particularly prevalent in e-gift codes which provide customers with the opportunity to exchange for a range of spending products online.

 

Working to reinvigorate Christmas Savings

 

During the year we delivered a significant change in our marketing, utilising a fully integrated campaign spanning digital, social media and TV channels to help drive customer acquisition for FY23. This was supported with enhancements to improve user experience, customer onboarding and digital journeys, which helped boost the number of customers commencing payment plans after initially signing up, with first-time direct debit payment rates up 32% year on year.

A new Mastercard enabled Love2shop products - the "Purple Card" - was launched to Christmas Savings customers which has also proven popular. Redeemable with 125 brands, the product currently accounts for orders of over £18m for FY23. We have also delivered an 'always on' campaign to strengthen relationships and engagement with our Agents to support the key customer recruitment period and to maintain regular dialogue to help focus on maintaining payment collections. Given the seasonal nature of the business, this campaign will determine the outcome for FY23, but early indications show a significant improvement in the level of decline seen in recent years.

 

Redemption range enhanced

 

We have continued to explore opportunities to strengthen the number and quality of our redemption partners to increase the attractiveness of our products for customers. We maintained our focus on broadening the appeal through leisure, hospitality and food options, alongside leading retailers. We were delighted to add attractive new brands to our redemption range during the year such as Pizza Express, Merlin attractions and Primark. We firmly believe each of these will prove attractive for our customers, with Primark of particular appeal to our Christmas Savers.

 

Strengthened leadership team

 

As part of the evolution of our strategy towards growth, and with much of the transformation work complete, we reshaped our leadership team to a smaller number. Jonathan Biggin joined us as Chief Operating Officer with responsibility to deliver our operational and technology plans. He has a key role to play in delivering our focus on back-office simplification and digitising customer journeys.

 

Enhanced digital marketing approach

 

Our marketing function has also been structured to support the focus on greater use of insight, digital marketing and commercial planning of campaigns. This includes a new Digital Acquisitions team with expertise in digital marketing. We also took the opportunity to align the Marketing and Product functions with our Commercial division, led by Chief Commercial Officer, Julian Coghlan, to underpin the focus on growth.

 

Leveraging our hero brand

 

In November, we launched our first-ever campaign specifically promoting Love2shop, the brand which underpins all our products. This was designed to boost existing high levels of awareness whilst promoting Love2shop during the Q3 peak trading period helping to boost prompted consumer awareness from 40% to 43% as at 31 March 2022.

 

PayPoint partnership

 

Our partnership with PayPoint - providing access to a physical distribution network of 28,000 UK outlets - got off to a slow start when it launched in May 2021. However, we have since gained significant insight to assist us in how we promote the products to the network's retailers and customers which will help us going forward. We have been supporting PayPoint in delivering promotional activity and are in discussions about potential ways to broaden the service which we believe would enhance the opportunities of the partnership.

 

Delivering efficiencies

ERP Progress

 

Through our Enterprise Resource Planning (ERP) programme we successfully replaced the legacy systems that support the HighStreetVouchers.com website. This is supporting scalability and resilience.

 

Operational improvements

 

We made a number of enhancements in productivity and operational efficiencies that led to improvements. Use of seasonal temps reduced by 11% during the peak trading period and Customer Care calls are down by almost a third. A ticketing system was introduced to help improve management of incoming enquiries for Corporate customers and is helping strengthen the customer experience.

 

Continued focus on costs

 

With significant investments in transformation over the last two years, the one off costs incurred for major initiatives such as the head office relocation, company rebranding, IT upgrades and consultancy costs are largely complete. We therefore expect administration costs to reduce to c.£19.0m next year, a significant reduction as a percentage of growing revenues.

 

Safeguarding customers' money

 

As an e-money provider, we are now required to undertake an annual audit of safeguarding practices. As expected, and referenced in our FY21 Annual Report and in line with many providers across the industry, last year's review identified several areas for improvement. We have made substantial progress over the last 12 months and this year's annual audit has significantly improved. We welcome any measures that are designed to provide increased protection for customers and we are committed to the relevant regulation in this area.

 

Looking ahead

 

Our long-term strategy has been to enable growth by creating a more robust and scalable business model. With the work required to deliver this transformation now complete, the business is making clear progress and in better shape.

 

As the cost of living rises sharply and with inflation predicted to hit double-digit in the year ahead, the macro-economic outlook remains challenging. However, I remain excited about the future opportunities for the Group and the undeniable potential we now have to continue to drive strong demand in Corporate, increase our digital billings, and reinvigorate Christmas savings.

 

We will continue to evolve so that we are best positioned to respond and thrive in an increasingly competitive and dynamic environment. We are ready to take advantage of the strong propositions in our markets and differentiated product and service offerings.

 

I am confident we will deliver success with the same commitment and determination that has been shown over the last 50 years.

Ian O'DohertyChief Executive27 June 2022

 

 

Chief Financial Officer Review

 

The Group's financial performance was significantly impacted by Covid-19 and the associated lockdowns in FY21. With these restrictions now coming to an end, the Group saw a return to growth in its core Corporate business and an overall return to greater profitability.

 

Billings~ and Revenue

The Group's products are split into the following categories:

Multi-retailer redemption products - Love2shop vouchers, flexecash® cards, Mastercards and e-codes

Single retailer redemption products - third party retailer vouchers, cards and e-codes

Other - Consultancy fees, SaaS fees and handling fees

 

Multi-retailer redemption product billings are the gross value of goods and services shipped and invoiced to customers during the year. Revenue for multi-retailer redemption products is the net service fee received on redemption, cardholder fees and non-redemption income which are recognised when multi-retailer redemption products are redeemed.

 

For single retailer redemption products and other, both billings and revenue are the gross value of goods and services shipped and invoiced to customers during the year.

~ See accounting policies for a reconciliation of billings to revenue

 

Billings

2022

2021

Change

£m

£m

%

Multi-retailer redemption products

337.5

351.8

-4.1%

Single retailer redemption products

46.6

50.8

-8.4%

Other

1.7

3.9

-56.4%

Total

385.8

406.5

-5.1%

Multi-retailer redemption product billings include billings in respect of e-codes which are capable of being converted into either multi-retailer redemption products or single retailer redemption products. Revenue figures below reflect the product into which the e-code is converted by the cardholder.

 

 

Revenue

2022

2021

Change

£m

£m

%

Multi-retailer redemption products

38.1

24.7

54.3%

Single retailer redemption products

83.4

78.2

6.7%

Other

1.8

3.9

-53.8%

Total

123.3

106.8

15.4%

 

Total Group billings~ of £385.8m were down on the previous year (FY21: £406.5m), largely due to a reduction in billings through the Government's free school meals scheme and the impact on Christmas Savings during the pandemic, when Agent collections were restricted by social distancing measures preventing face to face contact during the key customer recruitment period.

 

Total billings excluding Christmas Savings, were £222.0m, up 3.6% (FY21: £214.3m) following a strong performance in our Corporate business. Whilst the first quarter was initially slower than anticipated as lockdown restrictions began to be eased, these billings saw three consecutive quarters of double-digit growth from Q2 onwards.

 

The mix of in-house, multi-retailer products remains high within billings, in line with the strategy of promoting our own products (Love2Shop). The mix of multi-retailer redemption products was 87.4% of total billings, marginally higher than last year's 86.5%.

 

Revenue increased by 15.4%, significantly there was an increase in Multi-retailer redemption product revenue of 54.3%, driven by a return to the high street following the ending of Covid-19 restrictions, this benefitted products that can be spent online and physically.

 

As referenced last year, Q4 FY2021 saw the start of another national lockdown, non-essential retail businesses were temporarily closed again, which limited the opportunity for our customers to use their products. This meant that redemption levels during Q4 FY2021 were lower than expected, leading to higher unspent balances. Whilst this preserved cash relating to unregulated products, it created a much higher level of deferred revenue in FY21. We had expected this deferred revenue to come through this financial year, as all lockdowns eased, and this was the case. The level of deferred revenue moved back to pre-pandemic levels (£7.8m in 2022 v £11.2m in 2021). Some of this comprised of additional non-redemption noted in the year in relation to vouchers where the group in FY21 had extended the redemption period for our customers. 

 

Profit from operations

The Group's operations are divided into two principal operating segments:

 

Consumer - which represents sales to consumers, utilising the Group's Christmas savings offering and our website, highstreetvouchers.com; and Corporate - comprising sales to businesses, offering primarily sales of the Love2shop voucher, flexecash® cards, Mastercards and e-codes in addition to other retailer vouchers.

 

All other segments comprise central costs, property costs and impairment charges which are shown separately in order to give a more meaningful view of divisional performance.

 

 

2022

2021

Restated*

Change

£'000

£'000

£'000

Consumer

3,253

532

2,721

Corporate

7,824

2,638

5,186

All other segments

(5,362)

(3,730)

1,632

Operating profit

5,715

(560)

6,275

 

* The FY21 results have been restated as set out in the statement of significant accounting policies

 

Consumer

In the Consumer business, customer billings have decreased by 15.4% from £205.3m to £173.7m largely driven by Billings for Christmas savers that were down by 15.3%. Billings from the Christmas Savings order book for Christmas 2022 are expected to be down by c.3%, showing an improvement on the annual decline noted in recent years.

 

The decline in Billings in FY22 led to a decrease in Revenue in the year by 12.5% to £46.5m (2021: £53.1m).

 

Operating profit was £3.3m, an increase of £2.8m from the profit of £0.5m in the prior year. This was primarily due to exceptional costs in the prior year of the closure of the Hamper packing business (£1.1m), these exceptional costs were not repeated in this financial year. Profitability has also improved because of an uplift in redemption.

 

Corporate

In the Corporate business, customer billings have increased by 5.4%, from £201.3m to £212.1m. These billings include £16.2m of Free School Meal codes (£23.0m in the prior year) redeemable through Iceland. Corporate revenue increased by 43% over the prior year, from £53.7m to £76.7m. This increase was due to increased billings referenced above plus more conversions to single retailer products (reported gross in revenue) and a higher deferred profit release.

 

Operating profit increased to £7.9m (2021: £2.6m) due to increased redemptions as spend patterns of customers normalised and additional non-redemption income relating to previous year's deferral materialised in the current year.

 

All other segments

This includes the exceptional charge in relation to impairment of other intangibles of £2.7m (2021: £1.4m).

 

Exceptional items

Exceptional items are presented separate from the underlying results of the Group where they are significant in size and nature, and either they do not form part of the trading activities of the Group, or their separate presentation enhances understanding of the financial performance of the Group. This presentation of underlying results gives stakeholders a better understanding of the Group's trading position.

 

Exceptional items during the year amounted to £2,744k (2021 (restated*): £2,456k) on a pre-tax basis and are summarised in the table below:

 

2022

2021

Restated*

£'000

£000

Underlying profit before tax

8,387

2,319

Exceptional items - impacting profit/(loss) before tax:

Costs associated with the Other intangible assets

(2,667)

(1,390)

Impairment of goodwill

(77)

(218)

Impairment of obsolete stock

-

(414)

Redundancy costs

-

(639)

Profit on sale of assets held for sale

-

205

Total exceptional items

(2,744)

(2,456)

Statutory profit / (loss) before tax

5,643

(137)

 

The main exceptional item included in the current year results is the one associated with the implementation of the new ERP system. The total cost of £2,667k is split into the following categories:

a) Certain project configuration and customisation costs associated with cloud computing arrangements (£739k), which are now expensed rather than being capitalised as intangible assets following IFRS Interpretation Committee guidance on this topic issued during the year. This is a change in accounting policy adopted in the current year but applied retrospectively, resulting in an additional exceptional charge of £1,390k in FY21. This change has resulted in the restatement of prior year results. For details on the change in accounting policy, please see the Statement of significant accounting policies.

b) Other costs incurred during the year associated with the Group's strategic ERP project which were deemed redundant in nature and therefore not eligible for capitalisation - £1,059k.

c) There was part of the new ERP project which was capitalised last year but in the current year management decided to discontinue the use of that element of the asset. This has resulted in an impairment charge of £869k recorded in the year.

 

The exceptional costs for FY21 were £1,066k prior to restatement. In the prior year, we closed the hamper production and contract packing businesses based at Valley Road. Following consultation with staff, we made 40 roles redundant and had incurred exceptional costs of £639k. Additionally, we had impaired the value of hamper stock by £414k.

 

The total tax impact of exceptional items was a reduction in tax charge of £681k in FY 22 (restated* FY21: reduction of £505k). 

 

Taxation

The effective tax rate for the year was 22.2% (2021: restated* 100.7%) of profit before tax. The rate is higher than the standard rate of corporation tax of 19%, primarily due to legal fees, depreciation of assets and the share option charge not attracting tax relief. 

 

Earnings per share

Basic earnings per share (EPS) rose to 2.36p from a restated* loss per share of (0.15)p in 2021. Excluding the exceptional charge basic EPS is 3.46p (2021: restated* 0.90p).

 

Dividends

It has been the Board's policy to distribute just over half of post-tax profit as dividend, with one third of that as an interim dividend and the remaining two thirds as a final dividend. Having already paid an interim dividend of 0.60p (2021: 0.40p) in April 2022, the Board is pleased to recommend a final dividend of 1.20p (2021: 0.60p) per share giving a full year dividend of 1.8p (2021: 1.00p) per share.

 

Cash flows and treasury

During the year, £6.6m of cash flows were utilized in operating activities. In FY21 we generated cash from operations of £3.4m (restated*) so there was an increase in cash usage of £10.0m in the year. This was driven primarily by the lower redemption levels in prior year which meant lower payments to our redemption partners and higher monies held in trust balance. With redemption patterns now returning to more normal levels, there has been a catch up this year on redemption, resulting in higher payments to suppliers, offset by a lower monies held in trust balance.

 

This reduction is offset by the decrease in monies held in trust balance, which has reduced from £132.1m in FY21 to £119.5m at 31 March 2022. The balance last year included ring fenced funds of £11.1m in relation to e-codes, which were funds not required to be ring fenced either by regulation or Trust. During the year, a decision was taken to release these funds to free cash, in line with other non-regulated products.

 

Balances held in respect of the Park Card Services Limited e-money Trust (PCSET), to support the e-money float in accordance with regulatory requirements, and the Park Prepayments Trustee Company Limited, which holds payments received in respect of orders for delivery the following Christmas, were broadly in line with balances in the prior year.

 

The total amount of cash and deposits net of any overdraft position held by the Group, combined with the monies held in trust, has decreased in the year by 14.6% to £139.7m from £163.5m. These total balances peaked at just over £215m in the year, representing a decrease of £20.7m from the prior year.

 

In August 2020 we completed a bank financing exercise of an unsecured 5 year revolving credit facility (RCF) with Santander UK of £15m plus an additional uncommitted accordion of £10m. This facility provides additional financial flexibility enabling longer term growth, as well as investing in the continued switch to digital products. This facility has not yet been utilized to date.

 

Trade and other payables

Included within trade and other payables is deferred income in respect of multi-retailer redemption products (vouchers, cards and e-codes). Revenue is deferred for service fees and non-redemption income, net of discount. The amount of revenue deferred at March 2022 has decreased to £7.8m from £11.2m in the prior year. The balance had increased at March 2021 due to the closure of non-essential retail in Q4 causing much slower redemptions by customers. This has not reoccurred in the current year.

 

Provisions

At 31 March 2022, provisions have decreased to £61.5m from £77.9m. This was mainly due to a decrease in the amounts provided in respect of amounts provided for unspent vouchers of £16.2m.

 

Pensions

The Group continues to operate two defined benefit pension schemes, where pensions at retirement are based on service and final salary. These schemes are now closed to future accrual of benefit arising from service with the Group. These schemes have a combined net pension surplus of £1.3m based on the valuation under IAS19 performed at 31 March 2022 (2021 restated*: surplus of £0.5m).

 

The Group has recognised net interest income of £31,000 (2021: £99,000) in the statement of profit or loss in respect of the pension schemes. In addition, the Group has recognised a re-measurement gain in the statement of comprehensive income (SOCI) of £0.9m (2021: loss of £2.1m) net of tax.

 

In the year ended 31 March 2022, there were no contributions by the Group to the schemes (2021: nil). The latest triannual scheme funding reports, performed as at 31 March 2019, indicated that one scheme had a technical provisions deficit (reflecting the liabilities to pay pension benefits in relation to past service as they fall due) of £0.1m and one had a surplus on the same basis of £1.6m. No further contributions to either scheme are currently required. The next triannual valuation will be undertaken as at 31 March 2022 when the positions will be reassessed.

 

During the year, a retrospective change to the Park Group Pension Scheme has been made which has resulted in an increase of £1.6m in the associated pension liability at 31 March 2022 (PY: £1.6m). For details, please see the Statement of significant accounting policies.

 

Tim Clancy

Chief Financial Officer

27 June 2022

 

 

Going Concern Disclosures

The financial statements are prepared on a going concern basis.

 

The Group and Company's ability to continue as a going concern is dependent on maintaining adequate levels of liquidity and ensuring covenant compliance to continue to operate for the Going Concern assessment period to 30 November 2023 (the 'Going Concern period'). When assessing the going concern of the Group, the directors have reviewed the year to date financial results, and have modelled management's best estimate of financial results for the Going Concern period, which is based on the Board approved budget and five-year plan.

 

Liquidity and financing

At 31 March 2022, the Group held instantly accessible cash and cash equivalents of £20.2m (excluding Monies held in trust). The Group also has access to a £15m Revolving Credit Facility ("RCF") that is available until August 2025. A further £10m of uncommitted funds is available via an accordion facility attached to the RCF however this is uncommitted. The Group has not drawn down on the facility throughout FY22 or in the subsequent months, including and up to the date of these financial statements.

 

The Group is required to comply with covenants attached to the RCF. These covenants are:

· Interest Cover (the ratio of EBITDA to Finance Charges) in respect of any relevant period ending on or after 31 March 2021 shall not be less than 4.0:1.

· Adjusted Leverage (the ratio of Total Net Debt to Adjusted EBITDA) in respect of any relevant period ending on or after 30 September 2020 must not exceed 3.0:1.

· PPPT Balance (the ratio of PPPT Balance to Monies in Advance Balance) on each Quarter Date shall not be less than 1.0:1.

 

Approach to forecasting and sensitivities

The Group has taken a measured approach to its forecast. With Covid-19 restrictions now removed across the country, the Group has seen a return to a more normal trading pattern, which is also reflected in the results for FY22. Key assumptions in the plan, which models free cash available for use in the business, are:

1. Billings - Modest year on year growth driven by our Corporate business.

2. Cost base - Assumed reduction from FY 22 cost base due to known savings.

3. Non-Redemption - Rate of redemption is in line with current experience in FY22, with a level of overall non-redemption forecast to be in line with current trends observed in FY22.

4. Product mix - The base case assumes a modest decline in paper billings versus FY22 actuals, with a corresponding increase across card, digital and single store product billings in line with the Group's strategy.

5. Capital expenditure - In line with spend in FY22.

6. Completion of an acquisition in FY23. It is assumed that the post-acquisition costs will be net neutral during the going concern period. For details, please see note 27.

 

While the forecasting uncertainties associated with Covid-19 have eased, the Board acknowledges the uncertainty presented by the macro-economic indicators, including but not limited to the ongoing conflict in Ukraine and the cost of living crisis. Consequently, while the Board believes the base model used in the assessment is robust and achievable, a series of severe-but-plausible downside scenarios have also been considered as follows:

 

1. Reduction of 5% on Christmas Savers billings in FY23 and an additional 20% in the remaining period. Our order book for Christmas 2022 is secured and historic attrition rates considered within our base case. This 5% reduction provides a further sensitivity to our historic attrition rates on the secured order book.

2. Scenario one above and no growth on FY22 across both Engagement and Gifting.

3. Scenario one above and a 5% decline across both Engagement and Gifting as compared to FY22 actuals.

4. A 15% uplift on current spend rates on unregulated products and a 15% reduction in spend rates across regulated products.

5. A shift in product mix with 15% of unregulated products moving to regulated products.

6. A combined sensitivity covering scenarios 3, 4 and 5.

 

In the base model and across each of the additional six sensitivities, the Group will have adequate headroom on the available liquidity position, and will remain compliant with all banking covenants throughout the going concern period. The lowest liquidity headroom across all scenarios will be observed in September 2023 in the combined scenario (scenario six) of £6m without any mitigation - this is deemed to be remote.

 

Management have also performed a reverse stress test which shows that it will take a sustained reduction of 32% in billings across all channels in the going concern period against the base case model to breach the RCF covenant in September 2023. Liquidity however is not breached at this point. Subject to receiving relief on covenant requirements, it will take a sustained reduction of 52% in billings across all channels in the going concern period for the business to breach its liquidity model in September 2023. The Directors consider these scenarios to be remote based on past experience and recent trading.

 

In all of the aforementioned scenarios, including the reverse stress test, management has not taken any mitigating actions into consideration. The Group however does have several mitigating actions under its control including minimising capital expenditure to critical requirements, reducing levels of discretionary spend including bonus payments, rationalising its overhead base and curtailing future dividend payments which, although not forecast to be required, could be implemented in order to be able to meet the covenant tests and to continue to operate within borrowing facility limits.

 

Conclusion

Having carefully considered the base case, downside scenarios, reverse stress test, and trends since the year-end, as well as the £15m committed RCF, the directors have a reasonable expectation that the Group and Company have adequate resources to enable them to continue in operational existence for the period to 30 November 2023. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the Group and Company financial statements.

 

 

Principal Risks & Uncertainties

Financial risks

 

Risk area

Potential impact

Mitigation

Group funding

The Group depends on its ability to continue to service its debts as they fall due and to have access to finance where this is necessary.

The Group manages its capital to safeguard its ability to operate as a going concern.

The 5 year RCF secured by the Group in 2020 continues to provide additional financial flexibility. In addition the Group has a high level of visibility of future revenue streams from its consumer business. The funding requirements of the business are continually reforecast to ensure that sufficient liquidity exists to support its operations and future

plans.

Treasury risks

The Group has significant funds on deposit and as such is exposed to interest rate risk, counterparty risk and exchange rate movements.

The Group treasury policy ensures that funds are only placed with and spread between high quality counterparties and where appropriate any exchange rate exposure is managed, using forward contracts to minimise any potential impact. Some funds are placed on fixed term deposits to mitigate interest rate fluctuations.

Our exit from the Ireland market in 2020 considerably reduced our exchange rate exposure.

Banking system

Disruption to the banking system would adversely impact on the Group's ability to collect payments from customers and could adversely affect the Group's

cash position.

The Group seeks wherever possible to offer the widest possible range of payment options to customers to reduce the potential impact of failure of a single payment route.

Pension funding

The Group may be required to increase its contributions to cover any funding shortfalls. A matter has been identified in the year which could potentially result in a deficit in one of the schemes. If materialised, this could result in additional funding requirements for the scheme in the future.

The Group's pension schemes are closed to future benefit accrual related to service.

Funding rates are in accordance with the agreements reached with the trustees after

consultation with the scheme actuary.

Financial services and other market regulation

The business model may be compromised by changes to existing regulations or the introduction of new regulations or expectations of regulators.

 

 

During 2020/21 the FCA carried out a review of the e-money and payment service provider sector into the effects of the coronavirus pandemic on non-bank payment providers, with a focus on ensuring customer funds are appropriately protected. It increased its scrutiny in this area, mandated the introduction of annual external safeguarding audits of all e-money issuers and updated its approach document in November 2021.

 

 

 

Separately, the UK Government has recently announced its intention to legislate to require prepayments made by customers for future delivery of goods and services to be protected against the risk of insolvency by placing them in a trust account or through insurance. This will include prepayments to Christmas savings clubs. These prepayments are not electronic money so are not

regulated by the FCA.

The Group has a regulatory team that monitors and enforces compliance with existing regulations and keeps the Group up to date with impending regulation.

 

 

 

The Board has oversight of the regulated e- money business and safeguarding practices. The Group has substantially improved its practices and have addressed most of the material findings identified in last year's safeguarding audit. There were two remaining findings identified at the end of FY22 which the Group is working to resolve post year end. However, it is to be noted that none of the findings have any impact on the funds safeguarded.

 

 

 

 

 

 

The Group shares the objectives of Government in treating customers fairly and in the protection of customer prepayments. The Group operates a number of trusts to safeguard funds held on behalf of customers and has been protecting prepayments received from our Christmas savers through a trust since 2007, so we expect minimal impact from this change, although the details are yet to be published.

Credit risks

Failure of one or more customers and the risk of default by credit customers due to reduced economic activity.

Customers are given an appropriate level of credit based on their trading history and financial status, and a prudent approach is adopted towards credit control.

Credit insurance is used in the majority of cases where customers do not pay in advance.

Operational risks

 

Risk area

Potential impact

Mitigation

Business continuity

Failure to provide adequate service levels to customers, retail partners or other suppliers, resulting in a failure to maintain services that generate revenue.

The Group has a hybrid technology resiliency strategy incorporating on premise and Cloud high availability services. We have separate data/comms centres and a remote recovery site for core data and infrastructure to ensure that service is maintained in the event of a site loss event. We previously implemented Microsoft Office 365 which supports full remote working capability for all office based staff.

During the year the Group implemented a new ERP system, Microsoft Dynamics, which has provided scalability, resilience and efficiency.

The Group continues to review and develop its operational resilience and business continuity procedures in preparation for catastrophic events and interruptions to critical business services and is currently reviewing its arrangements in light of changed IT systems and future technology roadmap.

Cyber security

There is a risk that an attack on our infrastructure by an individual or group could be successful and impact the availability of critical systems.

Our infrastructure has a layered approach to cybersecurity, with proactive external and internal monitoring and alerting designed to prevent unauthorised access and active defence to reduce the likelihood and impact of a successful attack. We retained our ISO 27001 certification during the year. We nevertheless asked our internal auditors to review our cyber security arrangements, which has identified some areas for improvement, so management is implementing an action plan to address the key

findings.

Data management

Incorrect data retention, data management or data loss with customer, financial, regulatory, reputational impact.

We implemented a new Data Warehouse with automated data cleansing and active data management including active data loss prevention protocols in messaging platforms. We previously deployed Microsoft Office 365 with higher encryption standards, and are PCI

and ISO 27001 certified.

Technology risk

Hardware and software obsolescence causing system failure with customer, financial, regulatory, reputational impact.

Implementation of new hardware, software, managed services causing system failure with customer, financial, regulatory, reputational impact.

The Group continues to actively address hardware and software obsolescence and during the year implemented a new ERP system, Microsoft Dynamics. The Group now has hybrid Cloud solutions which have improved scalability, and resilience.

Software and services are extensively tested prior to implementation. There is a robust vendor management process in place for critical

service suppliers.

Loss of key management

The Group depends on its directors and key personnel. The loss of the services of any directors or other key employees could damage the Group's business, financial condition and

results.

Existing key appointments are rewarded with competitive remuneration packages including long term incentives linked to the Group's performance and shareholder return.

Management efforts to build bench strength in key areas mitigate the impact of such

departures.

Loss of relationships with high street and online retailers

The Group is dependent upon the success of its Love2shop products and flexecash® card. These products only operate provided the participating retailers continue to accept them as payment for goods or services provided. The failure of one or more participating retailers could make these products less attractive to customers.

The Group has a dedicated team of managers whose role it is to ensure that the Group's products are accepted by a full range of retailers. They also work closely with all retailers to promote their businesses to our customers who use our vouchers and cards to drive forward incremental sales to their retail outlets.

Contracts that provide minimum notice periods for withdrawal are in place with all retailers and are designed to mitigate any potential impact on our business.

We are a Mastercard issuer and use the services of a transaction processor for some of our products to be accepted at retailers.

Failure of the distribution network

The failure of the distribution network during the Christmas period, for example a Post Office strike, road network disruption or fuel shortages could adversely impact the results and reputation

of Appreciate's brands.

Wherever possible the Group uses a wide range of geographically spread carriers to mitigate the failure of a single operator.

The strategy towards digital will further help to mitigate this risk.

 

 

Assisted by our internal auditors, the Group is evolving its enterprise risk management framework to reflect a concentrated number of principal risk categories that better reflect the Group's actual risk profile across internal and external risks. As part of this, a number of risks that were included in last year's report have diminished in their likelihood or impact such that they no longer represent principal risks so have been removed from this section. These are risks relating to Brand perception and reputation, Promotional activity, Competition, and Coronavirus. These risks are however still monitored and reported on as part of the Group's risk management process that ensures management and the Audit Committee has visibility and can consider appropriate risk treatment based on their trending risk score.

 

Ian O'Doherty

Chief Executive Officer

27 June 2022

 

 

 

 

 

 

 

 

 

 

Appreciate Group PLC

Consolidated Statement of Profit or loss for the Year to 31 March 2022

Notes

Underlying^2022£'000

Exceptionalitems2022£'000

Total2022£'000

Underlying^2021£'000

ExceptionalitemsRestated*2021£'000

TotalRestated*2021£'000

Billings

385,840

-

385,840

406,532

-

406,532

Revenue

Goods - Single retailer redemption products

83,370

-

83,370

78,154

-

78,154

Other goods

102

-

102

259

-

259

Services - Multi - retailer redemption products

38,148

-

38,148

24,736

-

24,736

Other services

1,645

-

1,645

3,509

-

3,509

Other

-

-

-

147

-

147

1

123,265

-

123,265

106,805

-

106,805

Cost of sales

(91,832)

-

(91,832)

(82,055)

(414)

(82,469)

Gross profit

31,433

-

31,433

24,750

(414)

24,336

Distribution costs

(1,637)

-

(1,637)

(1,784)

-

(1,784)

Administrative expenses

(21,337)

(2,744)

(24,081)

(21,070)

(2,042)

(23,112)

Operating profit/(loss)

8,459

(2,744)

5,715

1,896

(2,456)

(560)

Finance income

3

379

-

379

783

-

783

Finance costs

3

(451)

-

(451)

(360)

-

(360)

Profit/(loss) before taxation

1, 2

8,387

(2,744)

5,643

2,319

(2,456)

(137)

Taxation

4

(1,932)

681

(1,251)

(643)

505

(138)

Profit/(loss) for the year attributable to equity holders of the parent

6,455

(2,063)

4,392

1,676

(1,951)

(275)

 

Earnings per share (p) (note 5)

- basic

3.46p

2.36p

0.90p

(0.15p)

- diluted

3.46p

2.35p

0.90p

(0.15p)

All activities derive from continuing operations.

 

^Underlying represents the results before exceptional items. See the Statement of significant accounting policies for further details.

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

Appreciate Group PLC

Consolidated Statement of Comprehensive Income for the Year to 31 March 2022

Notes

2022£'000

Restated*2021£'000

Profit/(loss) for the year

4,392

(275)

Other comprehensive income/(expense)

Items that will not be reclassified to profit or loss

Remeasurement of defined benefit pension schemes

19

868

(2,146)

Deferred tax on defined benefit pension schemes

4

(114)

408

754

(1,738)

Items that may be reclassified subsequently to profit or loss

Foreign exchange translation differences

5

3

Other comprehensive income/(expense) for the year net of tax

759

(1,735)

Total comprehensive income/(expense) for the year attributable to equity holders of the parent

5,151

(2,010)

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

Appreciate Group PLC

(Registration number: 1711939)

Statements of Financial Position as at 31 March 2022

Consolidated

Company

Notes

2022£'000

Restated*2021£'000

Restated**1 April 2020£'000

2022£'000

2021£'000

Assets

Non-current assets

Goodwill

6

505

582

800

-

-

Other intangible assets

7

6,937

6,503

3,789

9

23

Investments

8

-

-

-

7,963

7,963

Property, plant and equipment

9

1,761

2,188

2,662

76

175

Right of use assets

18

3,994

4,373

3,799

-

-

Retirement benefit asset

19

1,327

490

2,610

2,046

1,938

14,524

14,136

13,660

10,094

10,099

Current assets

Inventories

11

5,201

3,638

2,840

-

-

Trade and other receivables

12

11,928

11,405

9,457

1,836

22,707

Tax receivable

745

738

266

-

-

Monies held in trust

13

119,537

132,054

102,693

-

-

Cash

14

20,842

31,415

29,632

20,124

32,501

158,253

179,250

144,888

21,960

55,208

Assets classified as held for sale

-

-

3,153

-

-

Total assets

172,777

193,386

161,701

32,054

65,307

Liabilities

Current liabilities

Bank overdraft

16

(660)

-

-

-

-

Trade payables

16

(52,036)

(52,776)

(57,150)

-

-

Payables in respect of cards and vouchers

16

(22,035)

(25,302)

(17,060)

-

-

Deferred income

16

(7,816)

(11,152)

(7,359)

-

-

Other payables

16

(6,102)

(7,040)

(5,294)

(17,947)

(47,402)

Provisions

17

(61,507)

(77,915)

(53,802)

-

-

(150,156)

(174,185)

(140,665)

(17,947)

(47,402)

Non-current liabilities

Deferred tax liability

10

(66)

(28)

(634)

(368)

(259)

Long term lease liabilities

16

(4,500)

(4,666)

(4,132)

-

-

(4,566)

(4,694)

(4,766)

(368)

(259)

Total liabilities

(154,722)

(178,879)

(145,431)

(18,315)

(47,661)

Net assets

18,055

14,507

16,270

13,739

17,646

 

Consolidated

Company

Notes

2022£'000

Restated*2021£'000

Restated**1 April 2020£'000

2022£'000

2021£'000

Equity attributable to equity holders of the parent

Share capital

21.a

3,727

3,727

3,727

3,727

3,727

Share premium

6,470

6,470

6,470

6,470

6,470

Retained earnings

8,169

4,621

6,384

3,542

7,449

Other reserves

(311)

(311)

(311)

-

-

Total equity

18,055

14,507

16,270

13,739

17,646

 

The company reported a loss for the financial year ended 31 March 2022 of £2,357,000 (2021 loss: £2,233,000).

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

 

*\* The 2020 results have been restated as set out in the Statement of significant accounting policies.

 

The financial statements were approved and authorised for issue by the Board of Directors on 27 June 2022 and were signed on its behalf by:

.........................................

I O'Doherty

Chief executive

Appreciate Group PLC

Consolidated Statement of Changes in Equity

Notes

Share capital£'000

Share premium£'000

Other reserves£'000

Retained earnings£'000

Total equity£'000

Balance at 1 April 2021 (Restated)*

3,727

6,470

(311)

4,621

14,507

Total comprehensive income for the year

 

Profit for the year

-

-

-

4,392

4,392

Total other comprehensive income

-

-

-

759

759

Total comprehensive income for the year

-

-

-

5,151

5,151

Transactions with owners, recorded directly in equity

 

Dividends

22

-

-

-

(1,863)

(1,863)

Equity settled share-based payment transactions

21.b

-

-

-

260

260

Total contributions by and distribution to owners

-

-

-

(1,603)

(1,603)

Balance at 31 March 2022

3,727

6,470

(311)

8,169

18,055

 

Balance at 1 April 2020 as originally reported

3,727

6,470

(311)

8,461

18,347

 

Restatement**

-

-

-

(2,077)

(2,077)

 

Restated balance as at 1 April 2020**

3,727

6,470

(311)

6,384

16,270

 

Total comprehensive loss for the year

Loss for the year (Restated)*

-

-

-

(275)

(275)

 

Total other comprehensive expense (Restated)*

-

-

-

(1,735)

(1,735)

 

Total comprehensive loss for the year (Restated)*

-

-

-

(2,010)

(2,010)

 

Transactions with owners, recorded directly in equity

Equity settled share-based payment transactions

21.b

-

-

-

247

247

 

Total contributions by and distribution to owners

-

-

-

247

247

 

Balance at 31 March 2021 (Restated)*

3,727

6,470

(311)

4,621

14,507

 

 

Other reserves relate to the acquisition of the minority interest in a subsidiary.

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

 

*\* The 2020 results have been restated as set out in the Statement of significant accounting policies.

Appreciate Group PLC

Company Statement of Changes in Equity

Notes

Share capital£'000

Share premium£'000

Retained earnings£'000

Total£'000

Balance at 1 April 2021

3,727

6,470

7,449

17,646

Total comprehensive loss for the year

Loss for the year

-

-

(2,357)

(2,357)

Total other comprehensive income

-

-

53

53

Total comprehensive loss for the year

-

-

(2,304)

(2,304)

Transactions with owners, recorded directly in equity

Dividends

22

-

-

(1,863)

(1,863)

Equity settled share-based payment transactions

21.b

-

-

260

260

Total contributions by and distribution to owners

-

-

(1,603)

(1,603)

Balance at 31 March 2022

3,727

6,470

3,542

13,739

 

Balance at 1 April 2020

3,727

6,470

9,510

19,707

Total comprehensive loss for the year

Loss for the year

-

-

(2,233)

(2,233)

Total other comprehensive expense

-

-

(75)

(75)

Total comprehensive loss for the year

-

-

(2,308)

(2,308)

Transactions with owners, recorded directly in equity

Equity settled share-based payment transactions

21.b

-

-

247

247

Total contributions by and distribution to owners

-

-

247

247

Balance at 31 March 2021

3,727

6,470

7,449

17,646

Appreciate Group PLC

Statements of Cash Flows for the Year to 31 March 2022

Consolidated

Company

Notes

2022£'000

Restated*2021£'000

2022£'000

2021£'000

Cash flows from operating activities

Cash (used in)/generated from operations

23

(5,844)

3,528

(9,125)

4,198

Interest received

648

784

17

78

Interest paid

(107)

(351)

-

-

Tax paid

(1,334)

(599)

(1,406)

(599)

Net cash (used in)/generated from operating activities

(6,637)

3,362

(10,514)

3,677

Cash flows from investing activities

Proceeds from sale of property, plant and equipment

-

6

-

5

Proceeds from sale of assets held for sale

15

94

3,116

-

-

Proceeds from sale of investments

-

-

-

50

Purchase of intangible assets

(2,192)

(3,774)

-

-

Purchase of property, plant and equipment

(30)

(585)

-

-

Net cash (used in)/generated from investing activities

(2,128)

(1,237)

-

55

Cash flows from financing activities

Payment of lease liabilities

(605)

(342)

-

-

Dividends paid to shareholders

(1,863)

-

(1,863)

-

Net cash used in financing activities

(2,468)

(342)

(1,863)

-

Net (decrease)/increase in cash and cash equivalents

(11,233)

1,783

(12,377)

3,732

Cash and cash equivalents at beginning of period

31,415

29,632

32,501

28,769

Cash and cash equivalents at end of period

20,182

31,415

20,124

32,501

Cash and cash equivalents comprise:

Cash

14

20,842

31,415

20,124

32,501

Bank overdrafts

16

(660)

-

-

-

Cash and cash equivalents at end of period

20,182

31,415

20,124

32,501

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

Appreciate Group PLC

Notes to the Accounts for the Year Ended 31 March 2022

Statement of significant accounting policies

Basis of preparation

The Group and parent Company financial statements have been prepared in accordance with UK adopted international accounting standards in conformity with the Companies Act 2006.

 

Appreciate Group plc is a company limited by shared and is incorporated and domiciled in the United Kingdom. It is listed on AIM.

 

The financial statements have been prepared under the historical cost convention. The Group and company financial statements are presented in sterling and all values are rounded to the nearest thousand (£'000) except where otherwise stated.

 

The accounting policies have, unless otherwise been stated, applied consistently to all periods presented in these financial statements and by all Group entities.

 

In preparing the financial statements, the Group has considered the impact of risks of climate change and concluded that it does not have a material impact on the recognition and measurement of the assets and liabilities in these financial statements as at 31 March 2022.

 

The exceptional items have been shown on the face of the profit and loss account as a separate column. This has no impact on the gross profit, operating profit or profit before tax amounts for FY21.

 

The financial information set out above does not constitute the Group or Company's statutory accounts for the years ended 31 March 2022 or 2021 but is derived from those accounts.

 

Statutory accounts for 2021 have been delivered to the registrar of companies. The auditor, Ernst & Young LLP, has reported on the 2021 accounts; the report (i) was unqualified, (ii) did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

 

The statutory accounts for 2022 will be delivered to the registrar of companies following the AGM. The auditors have reported on these accounts; their report (i) is unqualified, (ii) did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report, and (iii) does not contain a statement under section 498(2) or (3) of the Companies Act 2006.

 

The annual report will be posted to shareholders on or before 10 August 2022 and will be available from that date on the Group's website: www.appreciategroup.co.uk.

 

Going concern

The financial statements are prepared on a going concern basis.

 

The Group and Company's ability to continue as a going concern is dependent on maintaining adequate levels of liquidity and ensuring covenant compliance to continue to operate for the Going Concern assessment period to 30 November 2023 (the 'Going Concern period'). When assessing the going concern of the Group, the directors have reviewed the year to date financial results, and have modelled management's best estimate of financial results for the Going Concern period, which is based on the Board approved budget and five-year plan.

 

Liquidity and financing

At 31 March 2022, the Group held instantly accessible cash and cash equivalents of £20.2m (excluding Monies held in trust). The Group also has access to a £15m Revolving Credit Facility ("RCF") that is available until August 2025. A further £10m of uncommitted funds is available via an accordion facility attached to the RCF however this is uncommitted. The Group has not drawn down on the facility throughout FY22 or in the subsequent months, including and up to the date of these financial statements.

 

The Group is required to comply with covenants attached to the RCF. These covenants are:

Interest Cover (the ratio of EBITDA to Finance Charges) in respect of any relevant period ending on or after 31 March 2021 shall not be less than 4.0:1.

Adjusted Leverage (the ratio of Total Net Debt to Adjusted EBITDA) in respect of any relevant period ending on or after 30 September 2020 must not exceed 3.0:1.

PPPT Balance (the ratio of PPPT Balance to Monies in Advance Balance) on each Quarter Date shall not be less than 1.0:1.

 

Approach to forecasting and sensitivities

The Group has taken a measured approach to its forecast. With Covid-19 restrictions now removed across the country, the Group has seen a return to a more normal trading pattern, which is also reflected in the results for FY22. Key assumptions in the plan, which models free cash available for use in the business, are:

1)

Billings - Modest year on year growth driven by our Corporate business.

2)

Cost base - Assumed reduction from FY 22 cost base due to known savings.

3)

Non-Redemption - Rate of redemption is in line with current experience in FY22, with a level of overall non-redemption forecast to be in line with current trends observed in FY22.

4)

Product mix - The base case assumes a modest decline in paper billings versus FY22 actuals, with a corresponding increase across card, digital and single store product billings in line with the Group's strategy.

5)

Capital expenditure - In line with spend in FY22.

6)

Completion of an acquisition in FY23. It is assumed that the post-acquisition costs will be net neutral during the going concern period. For details, please see note 27.

 

While the forecasting uncertainties associated with Covid-19 have eased, the Board acknowledges the uncertainty presented by the macro-economic indicators, including but not limited to the ongoing conflict in Ukraine and the cost of living crisis. Consequently, while the Board believes the base model used in the assessment is robust and achievable, a series of severe-but-plausible downside scenarios have also been considered as follows:

1)

Reduction of 5% on Christmas Savers billings in FY23 and an additional 20% in the remaining period. Our order book for Christmas 2022 is secured and historic attrition rates considered within our base case. This 5% reduction provides a further sensitivity to our historic attrition rates on the secured order book.

2)

Scenario one above and no growth on FY22 across both Engagement and Gifting.

3)

Scenario one above and a 5% decline across both Engagement and Gifting as compared to FY22 actuals.

4)

A 15% uplift on current spend rates on unregulated products and a 15% reduction in spend rates across regulated products.

5)

A shift in product mix with 15% of unregulated products moving to regulated products.

6)

A combined sensitivity covering scenarios 3, 4 and 5.

In the base model and across each of the additional six sensitivities, the Group will have adequate headroom on the available liquidity position, and will remain compliant with all banking covenants throughout the going concern period. The lowest liquidity headroom across all scenarios will be observed in September 2023 in the combined scenario (scenario six) of £6m without any mitigation - this is deemed to be remote.

 

Management have also performed a reverse stress test which shows that it will take a sustained reduction of 32% in billings across all channels in the going concern period against the base case model to breach the RCF covenant in September 2023. Liquidity however is not breached at this point. Subject to receiving relief on covenant requirements, it will take a sustained reduction of 52% in billings across all channels in the going concern period for the business to breach its liquidity model in September 2023. The Directors consider these scenarios to be remote based on past experience and recent trading.

 

In all of the aforementioned scenarios, including the reverse stress test, management has not taken any mitigating actions into consideration. The Group however does have several mitigating actions under its control including minimising capital expenditure to critical requirements, reducing levels of discretionary spend including bonus payments, rationalising its overhead base and curtailing future dividend payments which, although not forecast to be required, could be implemented in order to be able to meet the covenant tests and to continue to operate within borrowing facility limits.

 

 

Conclusion

Having carefully considered the base case, downside scenarios, reverse stress test, and trends since the year-end, as well as the £15m committed RCF, the directors have a reasonable expectation that the Group and Company have adequate resources to enable them to continue in operational existence for the period to 30 November 2023. Accordingly, the directors continue to adopt the going concern basis of accounting in preparing the Group and Company financial statements.

New standards, interpretations and amendments adopted

The following amendments and interpretations apply for the first time in 2022, but have not had a material impact on the Financial Statements of the Group:

Amendments to IFRS 4, IFRS 7, IFRS 9, IFRS 16 and IAS 39 Interest Rate Benchmark Reform - Phase 2

Amendments to IFRS 16 Covid-19 Related Rent Concessions beyond 30 June 2021

 

New standards, amendments and interpretations not yet adopted

Certain new accounting standards and interpretations have been published that are not mandatory for 31 March 2022 reporting periods and have not been early adopted by the Group. None of these are expected to have a material impact on the Group in the current or future reporting periods or on foreseeable future transactions. Below is a list of new standards which will be effective in future periods:

Amendments to IFRS 3 Reference to the Conceptual Framework***

Amendments to IAS 16 Property, Plant and Equipment (Proceeds before intended use)***

Annual Improvements to IFRS Standards 2018-2020 Cycle (Amendments to IFRS 1 First-time Adoption of International Financial Reporting Standards, IFRS 9 Financial Instruments, and IAS 41 Agriculture)***

Amendments to IAS 1 Classification of Liabilities as Current or Non-current****

Amendments to IAS 8 - Definition of Accounting Estimates****

Amendments to IAS 1 and IFRS Practice Statement 2 - Disclosure of Accounting Policies****

Amendments to IAS 12 Deferred Tax related to Assets and Liabilities arising from a Single Transaction****

IFRS 10 and IAS 28 (amendments) Sale or Contribution of Assets between an Investor and its Associate or Joint Venture****

*** Effective for annual periods beginning on or after 1 January 2022

**** Effective for annual periods beginning on or after 1 January 2023

Prior year restatement

The Statements of Financial Position for 31 March 2021 and 1 April 2020 have been restated. The table below summarises the changes made (All amounts in £'000).

 

31 March 2021

1 April 2020

Previously reported

SaaS Impact

Pension impact

Restated

Previously reported

SaaS Impact

Pension impact

Restated

Other intangible assets

8,861

(2,358)

-

6,503

4,757

(968)

3,789

Retirement benefit asset/(obligation)

2,086

-

(1,596)

490

4,206

-

(1,596)

2,610

Deferred tax liability

(779)

448

303

(28)

(1,121)

184

303

(634)

Retained earnings

7,824

(1,910)

(1,293)

4,621

8,461

(784)

(1,293)

6,384

 

Details of the changes are included in the proceeding paragraphs.

1) Change in accounting policy - Software as a Service ("SaaS") arrangements

Following the IFRS Interpretations Committee (IFRIC) agenda decision published in 2021, the Group has reviewed its accounting policy regarding the configuration and customisation costs incurred in implementing SaaS arrangements.

SaaS arrangements are arrangements in which the Group does not control the underlying software used in the arrangement.

 

The Group's revised policy is as follows:

Where costs incurred to configure or customise SaaS arrangements result in the creation of a resource which is identifiable, and where the Group has the power to obtain the future economic benefit flowing from the underlying resource and to restrict the access of others to those benefits, such costs are capitalised as separate software intangible assets and amortised over the useful life of the software on a straight-line basis.

Where costs incurred to configure or customise do not result in the recognition of an intangible software asset then those costs that provide the Group with a distinct service (in addition to the SaaS access) are recognised as expenses when the supplier provides the services. When such costs incurred do not provide a distinct service, the costs are expensed as incurred. Costs are included within exceptional items in the Consolidated Statement of Profit or Loss if they relate to significant strategic projects and are considered to meet the Group's definition of exceptional items.

Previously some configuration and customisation costs relating to SaaS arrangements, which did not result in a separately identifiable software intangible assets, had been capitalised.

 

The change in accounting policy has been retrospectively applied, resulting in a restatement to previously reported numbers. The impact on the Consolidated Statement of Profit or Loss for 31 March 2021 is an increase in exceptional administrative expense of £1,390k and a decrease in tax charge of £264k, resulting in a net change in profit after tax of £1,126k. The impact of change in accounting policy for FY22 is included in the Segmental note (Note 1).

 

The basic and diluted earnings per share for the year ended March 2021 has been restated from 0.46p per share to a loss of 0.15p per share, resulting in an impact of 0.61p per share in basic and diluted loss per share from continuing operations.

 

The impact on the Consolidated Statement of Cash Flows is an increase in the net cash inflow from investing activities of £1,390k (due to a reduction in the purchase of other intangibles) and a decrease in the net cash used in operating activities of £1,390k, with no change in the overall increase in cash and cash equivalents in the year.

2) Retrospective restatement of incorrect valuation of retirement benefit obligation

Since FY 11 (restated in FY 12) financial statements, Park Group Pension Scheme (PGPS) members' deferred benefits, for all relevant years past and present, have been revalued in line with the Consumer Prices Index ("CPI"). Prior to that the FY 10 financial year statements used the Retail Prices Index ("RPI") as the basis for deferred revaluation under the PGPS. This change to the revaluation index arose because of a change in scheme rules in 2007 that aligned the revaluation requirements with statutory minimum revaluation at the time and then a subsequent change in 2011 in the statutory minimum basis itself which changed from RPI to CPI.

 

The Group received legal advice in 2011 which was considered to support the change in indexation assumption that was disclosed in the FY12 financial statements. However, during the current year, a matter was raised by a member to the Trustees which indicated that the change described above was potentially incorrect in how it revalued deferred pensions at that time. Management has since sought further legal and pension advice in the year and have also consulted with the Trustees. Based on this, while the matter itself remains unresolved, it is considered probable that the change made in FY11 was based on an incorrect application of RPI and CPI. This would mean that certain deferred benefits relating to pensionable service during a particular time period may need to be uplifted. As a result, the pension liability has been recalculated using adjusted indexation assumptions after taking into account the likely change. The ultimate decision whether the change has to be made will be taken by the Trustees.

Given this change relates to 2011 and the years following, and arose because of potentially incorrect assumption and legal advice received at the time, this has resulted in the restatement of previously reported balances. The impact on the Statement of Financial position and Equity is a reduction in Retirement Benefit Asset and Retained Earnings of £1.6m at 1 April 2020 and at 31 March 2021. There is no impact on the Consolidated Statement of Profit or Loss or in the Consolidated Statement of Cash Flows.

Basis of consolidation

The consolidated financial statements incorporate the financial statements of the company and its subsidiaries made up to 31 March each year.

 

Subsidiaries are entities controlled by the investor. Control is achieved when the investor is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. The results of a subsidiary undertaking are included in the consolidated financial statements from the date that control commences until the date that control ceases. All subsidiaries share the same reporting date and are based on consistent accounting policies. Losses applicable to the non-controlling interests in a subsidiary are allocated to the non-controlling interests, even if doing so causes the non-controlling interests to have a deficit balance.

Intra-group balances, and any unrealised gains or losses or income and expenses arising from intra-group transactions, are eliminated on consolidation.

 

Generally, there is a presumption that a majority of voting rights results in control. The Group re-assesses whether or not it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control. If the Group loses control over a subsidiary, it derecognises the related assets (including goodwill), liabilities, non- controlling interest and other components of equity, while any resultant gain or loss is recognised in profit or loss. Any investment retained is recognised at fair value.

 

As permitted by section 408 of the Companies Act 2006, the statement of profit or loss of the parent company has not been separately presented. The profit of the parent company is shown in a footnote to its statement of financial position.

Business combinations

 

A business combination is recognised where separate entities or businesses have been acquired by the Group.

 

The acquisition method of accounting is used to account for the business combinations made by the Group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange. Where the consideration includes a contingent consideration arrangement, the contingent consideration is measured at its acquisition date fair value and included as part of the cost of the acquisition. Acquisition related costs are expensed as incurred.

 

Identifiable assets acquired and liabilities and contingent liabilities assumed in the business combination are measured initially at their fair values at the acquisition date. The excess of the cost of acquisition over the fair value of the Group's share of the identifiable net assets acquired is recorded as goodwill. If this is less than the fair value of the Group's share of the identifiable net assets of the subsidiary acquired, the difference is taken immediately to the statement of profit or loss.

Segmental reporting

An operating segment is a distinguishable component of an entity about which separate financial information is available that is evaluated regularly by management in deciding how to allocate resources and in assessing performance. Provided certain quantitative and qualitative criteria are fulfilled, IFRS 8 Operating Segments permits the aggregation of those components into reportable segments for the purposes of disclosure in the Group's financial statements. In assessing the Group's reportable segments, the directors have had regard to the nature of the products offered and the client bases amongst other factors. The operating segments as set out in note 1 are consistent with the internal reporting provided to the chief operating decision maker. For the purposes of IFRS 8 the chief operating decision maker has been identified as the executive members of the Board of directors. All inter-segment transfers are carried out at arm's length prices.

 

The Group operates in one geographical segment, being the UK. The Group operations in the Eurozone are immaterial to the results and assets of the Group in the year ended 31 March 2022 (31 March 2021 - same).

Revenue from contracts with customers

The Group recognises revenue from contracts with customers when control over the goods and services is transferred to the customer. Revenue is recognised at an amount that reflects the consideration to which the Group expects to be entitled in exchange for those goods and services, net of VAT, rebates and discounts.

 

The Group is a principal if it controls the promised good or service before transferring it to the customer. The Group is an agent if its role is to arrange for another entity to provide the good or service. The Group acts as an agent in the sale of multi-retailer redemption products and travel agency services and therefore fees that are retained for its agency service are recorded in revenue on a net basis. For all other products and services, the Group acts as a principal and revenues are recorded on a gross basis.

 

As described below, the majority of revenues are recognised at a point in time. For multi-retailer redemption products, revenue is recognised when the products are redeemed; for single retailer redemption products and other goods, revenue is recognised when the products are received by the customer. Revenue for other services is recognised over time or at a point in time depending on the nature of the revenue stream, as described further in (ii) below.

The Group's multi-retailer redemption products may be partially or fully redeemed, and the unused amount (i.e. the non- refundable unredeemed or unspent funds on a voucher, card or e-code at expiry) is referred to as non-redemption income. Where the end user has no right of refund (corporate gifted cards), the Group may expect to earn a non-redemption income amount and this is recognised as revenue in proportion to the actual timing of redemptions. Where the customer has the right of refund, non-redemption income is recognised as revenue when the card has expired and the right of refund has lapsed.

 

Significant accounting judgements and estimates relating to revenue are described below.

The Group's primary revenue streams are as follows:

 

1. Services - multi-retailer redemption products

a) Love2shop vouchers

b) flexecash® cards and e-codes

c) Mastercards

 

2. Goods - single retailer redemption products

a) third party vouchers, cards and e-codes

 

3. Other services

a) brand engagement

b) packing

c) collection and delivery

d) travel agency

e) other services

Customers are offered standard business credit terms or pay in advance for their products and services.

 

For multi-retailer redemption products, the Group recognises revenue for service fees, card holder fees and non-redemption income.

 

The Group has contractual relationships with each of the redeemers. The Group earns a service fee from the redeemer when a consumer redeems their voucher, card or e-code with that redeemer.

 

Card holder fees are earned for services provided to cardholders such as issue, dealing with lost/stolen/damaged cards and maintenance.

 (i) Principal and Agent

Under IFRS15, the Group is a principal (and records revenue on a gross basis) if it controls the promised good or service before transferring it to the customer.

 

The Group is an agent (and records as revenue the net amount that it retains for its agency services) if its role is to arrange for another entity to provide the good or service.

 

 

Revenue stream

Principal/ Agent

Gross/net revenue

Revenue based on

1a)

Love2shop vouchers

Agent

Net

Service fees received from redeemers

1b)

flexecash® cards and e-codes

Agent

Net

Service fees received from redeemers

1c)

Mastercards

Agent

Net

Service fees received from redeemers

2a)

Third party vouchers, cards and e-codes

Principal

Gross

Values invoiced to external customers for goods

3a)

Brand engagement

Principal

Gross

Values invoiced to external customers for goods

3b)

Packing

Principal

Gross

Values invoiced to external customers for goods

3c)

Collection and delivery

Principal

Gross

Values invoiced to external customers for goods

3d)

Travel agency

Agent

Net

Agent's commission received

3e)

Other services

Principal

Gross

Values invoiced to external customers for services

For multi-retailer redemption products, in addition to the service fees noted above, the Group also earns cardholder fees and non-redemption income as follows:

 

Revenue stream

Principal/ Agent

Gross/net revenue

Revenue based on

1.

Cardholder fees

Principal

Gross

Changes levied

2.

Non-redemption income

Principal

Gross

Non-refundable unredeemed funds

For all revenue streams, intra-group sales are eliminated and revenue is recorded net of VAT, rebates and discounts.

 

(ii) Timing of revenue recognition

Under IFRS15, revenue is recognised when (or as) an entity satisfies an identified performance obligation by transferring a promised good or service to a customer. A good or service is considered to be transferred when the customer obtains control.

 

 

Revenue stream

Revenue recognised

1a)

Love2shop vouchers

Service fees - when product is redeemed.

Non-redemption income - in proportion to actual redemption timing.

1b)

flexecash® cards and e-codes

Service fees - when product is redeemed.

Card holder fees - when fees are levied.

Non-redemption income (where end user has no right of refund) - in proportion to actual redemption timing.

Non-redemption income (where end user has the right of refund) - when product has expired and the right of refund has lapsed.

1c)

Mastercards

Service fees - when product is redeemed.

Cardholder fees - when fees are levied.

Non-redemption income (where end user has no right of refund) - in proportion to actual redemption timing.

Non-redemption income (where end user has the right of refund) - when product has expired and the right of refund has lapsed.

2a)

Third party vouchers, cards and e-codes

When the customer obtains control of the goods- usually the date on which they are received by the customer.

3a)

Brand engagement

Over time. As the services provided are unique to each client, the Group's performance creates an asset with no alternative use to the Group. Additionally, the Group has an enforceable right to payment for work performed. Revenue continues to be recognised using input methods, as this is the measure of progress which most faithfully depicts the Group's performance towards complete satisfaction of the performance obligation. The majority of projects are less than 12 months in duration.

3b)

Packing

When the customer obtains control of the service - usually the date on which they are received by the customer.

3c)

Collection and delivery

When the customer obtains control of the service - usually the date on which they are received by the customer.

3d)

Travel agency

When the commission is paid by the third party agent.

3e)

Other services

When the customer obtains control of the service - usually the date on which they are received by the customer.

 

Travel commission represents variable consideration contingent on future events (as travel plans can be changed or cancelled after the original booking date). Accordingly, the Group does not recognise revenue until it is highly probable that a significant reversal in the amount of cumulative revenue will not occur.

Under IFRS15, certain costs related to discounts and commissions are recognised as follows:

 

Cost

Timing of recognition

Discounts for multi-retailer redemption products provided to corporate clients

In proportion to actual redemption timing.

Commission rewards for multi-retailer redemption products

In proportion to actual redemption timing.

 

(iii) Presentation and disclosure

Under IFRS15, the below items are presented as follows:

 

 

 

 

 

 

Presentation

Non-redemption income on multi-retailer redemption products

Presented as revenue in the Statement of Profit or Loss.

Deferred revenue (contract liabilities) for multi-retailer redemption products - service fees

Presented as deferred income in the Statement of Financial Position for vouchers, cards and e-codes.

Deferred revenue for multi-retailer redemption products - non-redemption income

Presented as deferred income in the Statement of Financial Position for vouchers, cards and e-codes.

Discounts

Discounts form part of the transaction price and are therefore presented as deductions from revenue in the Statement of Profit or Loss.

Deferred discounts for multi-retailer redemption products

Netted against deferred income in the Statement of Financial Position for vouchers, cards and e-codes.

Agents' commission

Incremental cost of obtaining customer contracts, presented in cost of sales in the Statement of Profit or Loss and in prepayments in the Statement of Financial Position.

Deferred agents' commission for multi-retailer redemption products

Commission costs for multi-retailer redemption products are included in prepayments in the Statement of Financial Position.

Prepaid costs and deferred income are not discounted to take into account the expected timing of redemption as the impact is not considered to be material. This is due to the fact that over 85% of multi-retailer redemption products are redeemed within 12 months of issue.

 

Contract balances

Trade Receivables

A receivable represents the Group's right to an amount of consideration that is unconditional (i.e. only the passage of time is required before payment of that consideration is due).

 

Contract Liabilities

A contract liability is the obligation to transfer goods or services to a customer for which the Group has received consideration from the customer. Contract liabilities are presented as deferred income within trade and other payables.

Billings

Billings represents the value of goods and services shipped and invoiced to customers during the year and is recorded net of VAT, rebates and discounts. Billings is an alternative performance measure, which the directors believe provides a more meaningful measure of the level of activity of the Group than revenue. This is due to revenue from multi-retailer redemption products being reported on a 'net' basis, whilst revenue from single retailer redemption products and other goods are reported on a 'gross' basis.

The reconciliation between billings and revenue are as follows:

2022

2021

£'000

£'000

Billings

385,840

406,532

Multi-retailer redemption products- gross to net revenue recognition

(265,758)

(295,816)

Timing of revenue recognition

3,183

(3,911)

Revenue

123,265

106,805

 

Operating profit/(loss)

Operating profit/(loss) is reported as profit before taxation and finance income and costs; but after distribution costs and administrative expenses.

Finance income and costs

Finance income comprises the returns generated on cash and cash equivalents, other financial assets, leases for which the Group is the lessor, and monies held in trust, and is recognised as it accrues.

 

Finance costs comprise the interest on external borrowings and lease liabilities, facility and arrangement fees and costs of obtaining external finance and are recognised as they accrue.

Goodwill

Goodwill arising on acquisition represents the difference between the consideration and the fair value of net assets acquired. Goodwill is not amortised, but is reviewed annually for impairment and whenever events or changes in circumstances indicate that the carrying value of the goodwill may not be recoverable. Goodwill in existence at 1 April 2004, the date of transition to IFRS for the Group, is carried in the statement of financial position as deemed cost less accumulated impairment losses at that date.

Impairment of property, plant and equipment and intangibles

At each reporting date, the Group reviews the carrying value of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. Intangible assets with indefinite lives, such as goodwill, are tested annually for impairment. All other assets subject to amortisation are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. In addition, assets not yet in use are also reviewed for any impairment. An impairment loss is recognised to the extent that the carrying amount of the asset exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and its value in use. Value in use is calculated using cash flows derived from budgets and projections approved by the board which are discounted at the Group's risk adjusted weighted cost of capital calculated from equity market data and borrowing rates.

Testing is performed at the level of a cash generating unit (CGU) in order to compare the CGU's recoverable amount against its carrying value. Goodwill and intangible assets, i.e. customer lists, are allocated to CGUs based on past acquisitions of Christmas savings club brands and customer lists. Whilst these are not operating segments, as management do not manage and review the business at this level, information is available to enable the assets to be tested for impairment at this level.

 

Any impairment is recognised immediately through the statement of profit or loss. Impairment losses are reversed if there is evidence of an increase in the recoverable amount of a previously impaired asset, but only to the extent that the recoverable amount does not exceed the carrying amount that would have been determined if no impairment loss had been recognised. Impairments in respect of goodwill are not subsequently reversed.

 

Other intangible assets

 

Purchased software

Acquired software licences are capitalised at cost and are amortised on a straight-line basis over their anticipated useful life, which is 3-5 years.

 

Software development

Costs that are directly associated with the creation of identifiable software, which meet the development asset recognition criteria as laid out in IAS 38 Intangible Assets, are recognised as intangible assets. Direct costs include the employment costs of staff directly involved in specific software development projects and external consultancy fees.

 

All other software development and maintenance costs are recognised as an expense as incurred.

 

Computer software development costs recognised as assets are amortised over their anticipated useful lives of between 3 and 10 years on a straight-line basis. Amortisation begins on the date the asset is completed.

 

Included in the Intangibles Asset balance is an asset of £4.6m that represents the implementation of a new ERP system that will replace our back office systems with a robust and scalable platform that will permit development of added value services. The ERP system went live during the year.

 

Customer lists

Customer lists acquired are included at cost less accumulated amortisation and impairment. They are amortised over their useful life of up to 10 years based on the pattern of forecast cash flows to be generated.

Investments

Investments are stated at cost less any provision for impairment in their value. Impairment is calculated based on lower of cost or recoverable amount, determined with reference to the higher of fair value less cost of disposal and value in use.

 

Property, plant and equipment

Property, plant and equipment is stated at cost less accumulated depreciation and impairment losses. Cost represents expenditure that is directly attributable to the purchase of the asset.

 

Depreciation is charged on a straight-line basis, so as to write off the costs of assets less their residual values over their estimated useful lives, on the following basis:

 

Freehold land

nil

Freehold buildings

2-2.5%

Leasehold improvements

over term of the lease or the useful economic life of between 3 and 15 years, whichever is lower

Short leasehold

over unexpired term of lease

Fixtures and equipment

10-20%

Motor vehicles

20%

The assets' estimated useful lives, depreciation rates and residual values are reviewed, and adjusted if appropriate, at the end of each reporting period. An asset's carrying value is written down immediately to its recoverable amount if its carrying value is greater than its recoverable amount.

 

The gain or loss arising on disposal of an asset is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognised in the statement of profit or loss.

Assets held for sale

 

On initial classification as held for sale, assets are measured at the lower of their present carrying amount and the fair value less costs to sell, with any adjustments taken to the statement of profit or loss. These assets are not depreciated.

 

Assets are classified as held for sale when they satisfy the following criteria:

management is committed to a plan to sell

the asset is available for immediate sale

an active programme to locate a buyer is initiated

the sale is highly probable, within 12 months of classification as held for sale (subject to limited exceptions)

the asset is being actively marketed for sale at a sales price reasonable in relation to its fair value

actions required to complete the plan indicate that it is unlikely that plan will be significantly changed or withdrawn

Inventories

Inventories are stated at the lower of cost and net realisable value. Cost is determined by the average purchase price. Finished goods and work in progress includes attributable production overheads. Net realisable value is based on estimated selling price in the ordinary course of the business less cost of disposal having regard to the age, saleability and condition of the inventory.

Financial instruments

Financial assets and liabilities are recognised in the Group's statement of financial position when the Group becomes party to the contractual provisions of the instrument.

 

Financial assets

Financial assets are classified, at initial recognition, and subsequently measured at amortised cost, fair value through other comprehensive income (OCI), and fair value through profit or loss. The classification of financial assets at initial recognition depends on the financial asset's contractual cash flow characteristics and the Group's business model for managing them.

 

In order for a financial asset to be classified and measured at amortised cost or fair value through OCI, it needs to give rise to cash flows that are 'solely payments of principal and interest (SPPI)' on the principal amount outstanding. This assessment is referred to as the SPPI test and is performed at an instrument level.

 

The Group's business model for managing financial assets refers to how it manages its financial assets in order to generate cash flows. The business model determines whether cash flows will result from collecting contractual cash flows, selling the financial assets, or both.

 

The Group only holds financial assets that are classified as loans and receivables and are measured at amortised cost. The Group measures financial assets at amortised cost if both of the following conditions are met:

The financial asset is held within a business model with the objective to hold financial assets in order to collect contractual cash flows; and

The contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

Financial assets at amortised cost are subsequently measured using the effective interest (EIR) method and are subject to impairment. Gains and losses are recognised in profit or loss when the asset is derecognised, modified or impaired.

Derecognition

A financial asset (or, where applicable, a part of a financial asset or part of a Group of similar financial assets) is primarily derecognised (i.e. removed from the Group's statement of financial position) when:

 

The rights to receive cash flows from the asset have expired; or

The Group has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a 'pass-through' arrangement; and either:

(a) the Group has transferred substantially all the risks and rewards of the asset, or

(b) the Group has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset.

 

When it has neither transferred nor retained substantially all of the risks and rewards of the asset, nor transferred control of the asset, the Group continues to recognise the transferred asset to the extent of its continuing involvement.

Trade and other receivables and contract assets

For trade and other receivables and contract assets, the Group applies the simplified approach permitted by IFRS9, with lifetime expected credit losses (ECLs) recognised from initial recognition of the receivable or contract asset. These assets are assessed based on the Group's historical credit loss experience adjusted for forward looking information. The Group uses historical trends to then apply this to an assessment of the likely credit losses in the future. The Group's experience has shown that aging of receivable balances is primarily due to normal collection process issues rather than increased likelihood of non-recoverability. At each reporting date, management reviews the carrying amount of its receivables and contract assets to determine whether there is any indication that those assets had suffered an impairment loss.

 

In respect of receivables from subsidiaries, management's assessment of the impact of IFRS9 has focused on the change in IFRS9 around ECLs on intercompany balances. The loans to the subsidiary companies are classified as repayable on demand. Management have considered the probability of default, the loss given default, when the borrower is not capable of repaying on demand, and the discount rate when calculating ECLs.

Monies held in trust

On 13 August 2007 a declaration of trust constituted the PPPT to hold agents' prepayments. Park Prepayments Trustee Company Limited, as trustee of the trust, holds this money on behalf of agents. The conditions of the release of this money to the Group are detailed in the trust deed, which is available at www.getpark.co.uk.

 

On 16 February 2010 a declaration of trust constituted the PCSET to hold the e-money float in accordance with regulatory requirements. The e-money float represents the value of the obligations of the company to cardholders and redeemers. The liability in respect of deposits received on flexecash® cards, is held within trade payables and provisions.

 

Ring fenced funds represent amounts segregated from Group cash balances and are in respect of monies held on cards which are not subject to regulatory requirements.

 

Monies held under the declaration of trust with the PPPT and the PCSET on behalf of customers, cardholders and redeemers, and ring fenced funds are recognised on the statement of financial position as the Group has access to the interest on these monies and can, having met certain conditions, withdraw the funds. However, given the restrictions over these monies, the amounts held in trust and ring fenced funds are not included in cash and cash equivalents for the purposes of the statement of cash flows.

 

Cash and cash equivalents

Cash and cash equivalents includes cash in hand and deposits held with banks with short maturities of three months or less, however, the deposits can be accessed immediately if required. It is therefore considered appropriate that these deposits be classed as cash and cash equivalents. Bank overdrafts are shown within borrowings in current liabilities in the statement of financial position. Cash balances and overdrafts are offset where the Group has the ability and intention to settle these balances on a net basis. For cash flow purposes, bank overdrafts are shown within cash and cash equivalents.

 

Financial liabilities

Non-derivative financial liabilities are classified as other financial liabilities. The Group's other financial liabilities comprise borrowings, trade and other payables. Other financial liabilities are carried at amortised cost using the effective interest method. A financial liability is derecognised only when the obligation is extinguished, that is, when the obligation is discharged or cancelled or expires.

 

Trade and other payables

Trade and other payables are initially recorded at fair value and subsequently measured at amortised cost using the effective interest method. The unspent balances on flexecash® cards and e-codes where the cardholder has the right of redemption are accounted for as a financial liability as required under IFRS 9, and are reported separately under trade and other payables.

Provisions

Unredeemed vouchers and cards

Unredeemed vouchers and unspent balances on flexecash® cards and e-codes where the card holder does not have the right of refund (corporate gifted cards), are included at their present value at the date of recognition. This comprises the anticipated amounts payable to retailers on redemption, after applying an appropriate discount rate to take into account the expected timing of payments. Anticipated payments to retailers are assessed by reference to historical data as to voucher and card redemption rates and timings. The key estimates used in deriving the provision include the future service fees paid by retailers, interest rates used for discounting and the timing and amount of the future redemption of vouchers and cards. The future cash payments are discounted as required under IAS 37 Provisions, Contingent Liabilities and Contingent Assets, as the amounts are considered to be material. The service fee and non-redemption income associated with multi-retailer redemption products is deferred as described in the revenue recognition accounting policy.

 

Dilapidations

An amount is provided to cover the future cost of removing leasehold improvements and restoring the Group's leased offices to their previous condition. Per IAS16.16, if an entity installs leasehold improvements that it is later obligated to remove, the obligating event is the installation of the leasehold improvements, and therefore the debit side of this provision is recorded as part of the leasehold improvements in the property, plant and equipment note.

Employee benefits

Retirement benefit obligation

The Group has both defined benefit and defined contribution pension plans. The assets of the defined benefit pension plans are held in separate trustee administered funds.

 

Defined benefit plan

The fair value of the plan assets less the present value of the defined benefit obligation is recognised in the statement of financial position as the retirement benefit asset, after applying the asset ceiling test. The limit on the recognition of a defined benefit pension asset is measured as the value of economic benefit available to the group in the form of refunds or reductions in future contributions, in accordance with the rules of the pension schemes.

 

Regular valuations are prepared by independent professionally qualified actuaries on the projected unit credit method. The valuations are carried out every three years and updated on a yearly basis for accounting purposes. These determine the level of contribution required to fund the benefits set out in the rules of the plans and allow for the periodic increase of pensions in payment.

The schemes are closed to future accrual for years' service but pensions are still dependent on actual final salaries. Consequently, the Group may have an amendment in future where salary rises differ from those projected. For any related plan amendment, these are recognised immediately in the statement of profit or loss.

 

Remeasurements comprise actuarial gains and losses on the obligations and the return on scheme assets (excluding interest). They are recognised immediately in other comprehensive income in the Consolidated Statement of Comprehensive Income (SOCI). Net interest cost is calculated by applying the discount rate on liabilities to the net pension liability or asset (adjusted for cash flows over the accounting period) and is recognised within administrative expenses.

 

Defined contribution plans

For defined contribution plans, the Group pays contributions to privately administered pension plans on a contractual basis. The contributions are recognised as an employee benefit expense as they fall due.

 

Holiday pay

Provision is made for any holiday pay accrued by employees to the extent that the holiday entitlements accrued have not been taken at the period end.

Share-based payments

The Group operates a number of equity settled share-based payment plans.

 

The expense is calculated as the fair value of the share options at the date of grant, using monte-carlo simulation (LTIP and SGP awards), Black-Scholes formula (SAYE 2018) and the binomial method (SAYE 2015). A corresponding amount is recorded as an increase in equity. This expense is recognised on a straight-line basis over any relevant vesting period and is adjusted on a prospective basis at each period end for any changes in assumptions or estimates that relate to non-market conditions, taking into account the conditions existing at each year end. Where an employee fails to complete a specified service period, including termination of employment, the awards are considered to have been forfeited and the cumulative expense is reversed.

Own shares

The Group has an employee benefit trust used for the granting of shares to executives and certain employees. Own shares held are recognised at cost as a deduction from shareholders' equity. Subsequent consideration received for the sale of such shares is also recognised in equity, with any difference between the sales proceeds and original cost being taken to equity.

Foreign currency

Transactions in foreign currencies are recorded at the rates of exchange at the date the transactions occur. Amounts recognised in the SOCI are translation differences. Monetary assets and liabilities are restated at the prevailing exchange rate at each year end. Differences arising on restatement are included in the SOCI for the year.

Leases

At inception of a contract the Group assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.

 

At inception or on reassessment of a contract that contains a lease component, the Group allocates the consideration in the contract to each lease component on the basis of their relative standalone price. However, for leases of land and buildings in which it is a lessee, the Group has elected not to segregate non-lease components and account for the lease and non-lease components as a single lease component.

As a lessee

The Group recognises a right-of-use-asset (ROUA) and a lease liability (LL) at the lease commencement date. The right-of- use-asset is initially measured at cost, which comprises:

The amount of the initial measurement of the LL;

Any lease payments made at or before the commencement date, less any lease incentives;

Any initial direct cost incurred by the lessee;

An estimate of costs to be incurred by the lessee in restoring the site on which the assets are located.

The right-of-use-asset is subsequently depreciated using the straight-line method from the commencement date to the end of the lease term. In addition, the right-of-use-asset is periodically tested for impairment (see 'Impairment of property, plant and equipment and intangibles' accounting policy), and adjusted for certain remeasurements of the lease liability.

 

The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Group's incremental borrowing rate. Generally, the Group uses its incremental borrowing rate as the discount rate.

 

Lease payments included in the measurement of the lease liability comprise the following:

fixed payments including in substance fixed payments, less any lease incentives receivable;

variable lease payments that depend on an index or rate, initially measured using the index or rate as at the commencement date;

amounts expected to be payable under a residual value guarantee; and

the exercise price under a purchase option that the Group is reasonably certain to exercise an option, and penalties for early termination unless the Group is reasonably certain not to terminate early.

The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change of index or rate, if there is a change in future lease payments arising from a change in the Group's estimate of the amount payable under a residual value guarantee, if there is a change in lease term, or if the Group changes its assessment of whether it will exercise a purchase extension or termination option.

 

Short-term leases and leases of low-value assets

The Group applies the short-term lease recognition exemption to its short-term leases of plant & machinery that have a lease term of 12 months or less and leases of low-value assets of less than £5,000. The Group recognises the lease payments associated with these leases as an expense on a straight-line basis over the lease term.

 

As a lessor

When the Group acts as a lessor, it determines at lease inception whether each lease is a finance lease or an operating lease.

 

To classify each lease, the Group makes an overall assessment of whether the lease transfers substantially all of the risks and rewards incidental to ownership of the underlying asset. If this is the case, then the lease is a finance lease; if not then it is an operating lease. As part of this assessment, the Group considers certain indicators such as whether the lease is for the major part of the economic life of the asset.

 

When the Group is an intermediate lessor, it accounts for its interest in the head lease and sub-lease separately. It assesses the lease classification of the sub-lease with reference to the right-of-use-asset arising from the head lease, not with reference to the underlying asset. If a head lease is a short-term lease to which the Group applies the exemption described above, then it classifies the sub-lease as an operating lease.

 

If an arrangement contains a lease and a non-lease component, the Group applies IFRS 15 to allocate the consideration in the contract.

Taxation

The charge for taxation is based on the result for the year and takes into account taxation deferred because of temporary differences between the treatment of certain items for taxation and accounting purposes.

 

Current tax is the expected tax payable on the taxable result for the year using tax rules enacted or substantively enacted at the year end, and any adjustment to tax payable in respect of previous years.

 

Deferred tax is provided on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. The following temporary differences are not provided for: when the deferred tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transition, affects neither the accounting profit nor taxable profit or loss. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the year end and are expected to apply when the related deferred tax asset is realised or the deferred tax liability is settled. Deferred tax assets are recognised only to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilised.

 

Taxation is recognised in the statement of profit or loss except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.

Dividends

In accordance with IAS 10 Events After the Reporting Period, dividends are recognised in the financial statements in the period in which they are approved by shareholders in the case of the final dividends and when paid in the case of the interim dividends.

Exceptional items

Income statement items are presented in the middle column of the Consolidated income statement entitled Exceptional Items where they are significant in size and nature, and either they do not form part of the trading activities of the Group, or their separate presentation enables identification of the financial performance of the Group.

 

Items classified as Exceptional items are as follows:

 

Impairment charges and costs associated with other intangibles

Impairment charges related to non-current assets are non-cash items and tend to be significant in size. The presentation of these as exceptional items enables identification of the underlying financial performance of the Group. This also includes costs incurred in relation to the change in accounting policy with regards to SaaS arrangements, as described in more details in note titled 'Change in accounting policy - Software as a Service ("SaaS") arrangements'.

 

Net operating losses attributable to businesses identified as non-core

Operating results from businesses identified as non-core do not form part of the ongoing trading activities of the Group and they are therefore recorded separately in Exceptional items in order to enable the understanding of the ongoing financial performance of the Group and its businesses. Non-core businesses are those businesses that have been closed or disposed of, or where the Board has resolved to close or dispose of the business by the year end and which don't meet the criteria to be classified as a discontinued operation. There are currently no businesses classified as non-core, but the Group did discontinue the hamper business in the prior year and so the impairment of obsolete stock and redundancy costs associated with that business are included as exceptional items in FY21.

 

Other specific items

Other specific items are recorded in Exceptional items where they do not form part of the underlying trading activities of the Group in order to enable the understanding of the financial performance of the Group. This includes, for example, profit on sale of property not related to ongoing operations (i.e. related to a branch or business closure) or property sold as part of a fundamental restructuring programme. Profit on the sale of property in connection with branch or office moves in the normal course of business is included within underlying results.

Key judgements and estimates

The preparation of financial statements in conformity with IFRS requires the use of estimates and judgements that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on management's best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates.

 

Judgements

In applying the accounting policies, management has made the following judgements:

 

Other Intangibles

Following the IFRIC agenda decision, management has reviewed the costs incurred during the implementation of all SaaS arrangements. The IFRIC amongst other things makes a distinction between configuration and customisation and outlines that certain customisations can be capitalised if the criteria in IAS 38 is met. There was an element of judgement exercised in determination of which customisations could still result in recognition of an asset. It was concluded that any customisation that resulted in development of new code which is in the Group's possession, is a viable asset and can be capitalised, is under Group's control and from which future economic benefit can be derived by the Group. Consequently, these costs were capitalised. Any costs that did not meet the criteria were written off, as disclosed in the change in accounting policy note.

 

When assessing the costs noted above, management also identified certain other costs capitalised in the period which were redundant in nature and therefore did not meet the capitalisation criteria. An element of judgment was exercised in identifying these costs.

 

Pensions

The Group has two defined benefit pension schemes, as described in note 19, in one of them the fair value of plan assets exceeds the present value of the scheme liabilities. The Group has determined, based on an evaluation of the rules of the pension scheme and legal advice, that it has a right to a refund during the life of the schemes or when the schemes are settled, that is not conditional upon factors beyond the Group's control. On this basis, the Group has recognised the surplus in full as an asset on the balance sheet. This accounting treatment is consistent with prior years.

 

During the year a matter with regards to a potential incorrect valuation of the Park Group Pension Scheme was noted. While the matter remains unresolved, a judgment has been exercised by management in concluding that a change to certain deferred benefits is probable, based on legal advice received to date and discussion with Trustees. As a result, this has been included in the current year financial statements as a retrospective adjustment. For details, please see the Prior year restatements note in the Statement of significant accounting policies.

 

Revenue

In applying the principles of IFRS 15, management have considered whether the Group is a principal or agent when it supplies multi-retailer redemption products. Having assessed the nature of the Group's contractual relationships with retailers, the directors have concluded that the Group acts as an agent in exchange for a service fee as it does not control the transfer of goods or services by the retailer to the product holder upon redemption. This results in 'net' revenue recognition as described in the revenue recognition accounting policy.

 

For card holder fees and non-redemption income associated with multi-retailer redemption products, the Group acts as a principal in its contractual relationship with the product holders. This results in 'gross' revenue recognition as described in the revenue recognition accounting policy.

 

Under IFRS 15, entities are required to disclose disaggregated revenue information to illustrate how the nature, amount, timing and uncertainty about revenue and cash flows are affected by economic factors. Directors have considered this requirement and have disclosed information with regard to type of good or service, market or type of customer, timing of transfer of goods or services and geographical region. Directors believe that this level of disaggregation is sufficient to satisfy the disclosure requirements of the standard.

Unredeemed cards

The directors have assessed the features of the Group's multi-retailer redemption products and concluded that unredeemed balances on corporate gifted cards do not meet the definition of a financial liability within the scope of IFRS 9. This is because the cards have expiry dates after which the card cannot be redeemed. The cards can also be redeemed with the Group for certain goods or services and cannot be redeemed in cash. As a result, the liabilities relating to these products are not within the scope of IFRS 9 and are instead measured in accordance with IAS 37 Provisions, Contingent Liabilities and Contingent Assets (note 17).

 

Determining the lease term of contracts with renewal and termination options-Group as lessee

The Group determines the lease term as the non-cancellable term of the lease, together with any periods covered by an option to extend the lease if it is reasonably certain to be exercised, or any periods covered by an option to terminate the lease, if it is reasonably certain not to be exercised.

 

The Group has two material lease contracts that include extension and termination options. One of these is the lease of floor 3 and 4, 20 Chapel Street Liverpool. The Group included the renewal period as part of the lease term, as the majority of the Group's operations are based in this site in Liverpool City Centre. As a result of this, the lease extension is reasonably certain to be exercised.

 

The other lease is for rack space and data hosting services, which has an initial term of one year with an automatic rolling 12 month extension option if not cancelled. The lease was renewed for its second year during the period, and it has been estimated the lease will be renewed for a further one year, which is consistent with its original capitalised term of three years.

 

Estimates

The key assumptions and other sources of estimation uncertainty at the reporting date are described below:

 

Provisions for unredeemed vouchers and cards

A provision is made in respect of unredeemed vouchers and cards, as described in note 17. The provision is calculated by estimating anticipated amounts payable to retailers on redemption and the expected timing of payments. Historical data over a number of years and current trends are regularly reviewed and are used to prepare these estimates. Any differences to the estimates may necessitate a material adjustment to the level of the provision held in the statement of financial position. Management have considered the sensitivities of the key estimates and do not foresee that any likely change in these estimates will have a material impact on the size of the provision.

 

Non-redemption income

For multi-retailer redemption products where the end user has no right of redemption (corporate gifted cards and vouchers), the Group may expect to earn a non-redemption income amount. In order to calculate the expected non-redemption income amount, the Group estimates how many products will be fully redeemed and how many will be partially redeemed. For those which are partially redeemed, the Group estimates projected balances remaining on the products at expiry. Historical data and current trends regarding patterns of redemption and expiry are used to prepare the estimates. As redemption behaviour may differ by market, historical data and current trends are reviewed at this level. If the expected level of non-redemption income were to change by 1.0%, the impact on revenue for the reporting period would be £0.1m. Management have considered the sensitivity of this estimate and do not foresee that any likely change to the estimate will have a material impact on either the level of deferred income held in the statement of financial position or the amount of revenue for the reporting period.

 

Deferred income - Love2shop voucher redemption timing

As described in the revenue recognition accounting policy and as shown in note 16, revenue for multi-retailer redemption products is recognised in proportion to actual redemption timing, generating deferred income balances until the point of redemption. For Love2shop vouchers, there is a time delay between the point of redemption and when they are physically returned to the Group for validation and accounting purposes. To negate the effects of this delay, an adjustment is made at the end of the reporting period, which estimates the value of vouchers already redeemed but not yet returned to the Group and records the associated revenue. Historical data over a number of years and current trends are used to prepare the estimate. Management have considered the sensitivity of this estimate and do not foresee that any likely change to the estimate will have a material impact on either the level of deferred income held in the statement of financial position or the amount of revenue for the reporting period.

 

Goodwill

Goodwill arising on acquisition represents the difference between the consideration and the fair value of net assets acquired. Goodwill is not amortised, but is reviewed annually for impairment and whenever events or changes in circumstances indicate that the carrying value of the goodwill may not be receivable. The impairment review relies on a number of assumptions (see note 6 for details). Any differences to the assumptions made may necessitate a material adjustment to the level of goodwill held in the statement of financial position.

 

Other intangible Assets

The Group applies judgement in assessing whether the costs incurred, both internal and external, will generate future economic benefits and therefore should be capitalised. Any redundant costs are not capitalised, but are expensed during the period in which they are incurred. Amortisation commences when management determine the asset is available for use i.e. when it is in the location and condition necessary for it to be capable of operating in the manner intended by management.

 

Significant judgements and estimates are applied in determining the carrying value of the assets, including assumptions made in respect of the status of the programme each asset relates to, and there may be a range of possible outcomes when a programme is complex. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset are considered to modify the amortisation period or method, as appropriate, and are treated as changes in accounting estimates. At each reporting date the Group reviews the carrying value of its tangible and intangible assets, including those not yet in use, to determine whether there is any indication that those assets have suffered an impairment loss (see note 7 for details).

 

Incremental borrowing rate (IBR)

The Group cannot readily determine the interest rate implicit in the lease, therefore, it uses its incremental borrowing rate (IBR) to measure lease liabilities. The IBR is the rate of interest that the Group would have to pay to borrow over a similar term, and with a similar security, the funds necessary to obtain an asset of a similar value to the right-of-use asset in a similar economic environment. Management have used rates ranging from 3.4% to 3.5% in respect of leases entered in to during the year.

 

1

Segmental reporting

The Group's operations are divided into two principal operating segments:

Consumer - which represents sales to consumers, utilising the Group's Christmas savings offering and our website, highstreetvouchers.com; and

Corporate - comprising sales to businesses.

Both segments offer primarily sales of the Love2shop voucher, flexecash® cards, Mastercards and e-codes in addition to other retailer vouchers, cards and e-codes.

 

All other segments are those items relating to the corporate activities of the group which it is felt cannot be reasonably allocated to either business segment.

 

The amount included within the elimination column reflects vouchers sold by the corporate vouchers segment to the consumer segment. They have been included in elimination so as to show the total revenue for both segments.

 

Finance income, finance costs and taxation are not allocated to individual segments as they are managed on a group basis.

 

The group operates in only one geographical segment, being the UK. The group's operations in Ireland were immaterial to the results of the group for the year ended 31 March 2022.

2022

Consumer£'000

Corporate£'000

All other segments£'000

Total£'000

Total billings

173,743

212,097

-

385,840

Total revenue

46,520

76,745

-

123,265

Segment operating profit/(loss)

3,253

7,824

(5,362)

5,715

Finance income

-

-

-

379

Finance costs

-

-

-

(451)

Profit before taxation

-

-

-

5,643

Taxation

-

-

-

(1,251)

Profit

-

-

-

4,392

 

All other segments loss comprises primarily of staff costs, professional fees and the impairment of non-current assets.

 

In arriving at segment operating profit/(loss), exceptional costs have been charged to the segments as follows:

Consumer£'000

Corporate£'000

All other segments£'000

Group£'000

Exceptionals

Impairment of goodwill

(77)

-

-

(77)

Impairment of other intangibles

-

-

(869)

(869)

Costs associated with Other intangible assets

-

-

(1,798)

(1,798)

(77)

-

(2,667)

(2,744)

 

The main exceptional item included in the current year results is the one associated with the implementation of the new ERP system. The total cost of £2,667k is split into the following categories:

a)

Certain project configuration and customisation costs associated with cloud computing arrangements (£739k), which are now expensed rather than being capitalised as intangible assets following IFRS Interpretation Committee guidance on this topic issued during the year. For details on the change in accounting policy, please see the Statement of significant accounting policies.

b)

Other costs incurred during the year associated with the Group's strategic ERP project which were deemed redundant in nature and therefore not eligible for capitalisation - £1,059k.

c)

There was part of the new ERP project which was capitalised last year but in the current year management decided to discontinue the use of that element of the asset. This has resulted in an impairment charge of £869k recorded in the year.

The total tax impact of exceptional items was a reduction in tax charge of £681k in FY22.

An analysis of the group's external revenue is as follows:

Consumer£'000

Corporate£'000

Group£'000

Revenue from contracts with customers

Goods - Single retailer redemption products

31,028

52,342

83,370

Other goods

-

102

102

Services - Multi-retailer redemption products

15,393

22,755

38,148

Other services

99

1,546

1,645

46,520

76,745

123,265

 

The majority of revenue from contracts with customers is recognised at a point in time.

 

For details of the Group's primary revenue streams, please see the revenue recognition accounting policy in the relevant section above.

 

The Group has elected not to report on segment assets and liabilities as this information is not provided to the Chief Operating Decision Maker (CODM) and is not relevant to the CODM's decision making. In respect of Appreciate Group plc the CODM is regarded as the executive members of the Board of directors.

 

2021

Consumer£'000

Corporate£'000

All other segments(Restated)*£'000

Total£'000

Total billings

205,282

201,250

-

406,532

Total revenue

53,138

53,667

-

106,805

Segment operating profit/(loss) (Restated)*

532

2,638

(3,730)

(560)

Finance income

-

-

-

783

Finance costs

-

-

-

(360)

Loss before taxation (Restated)*

-

-

-

(137)

Taxation (Restated)*

-

-

-

(138)

Loss (Restated)*

-

-

-

(275)

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

All other segments loss comprises primarily of staff costs and professional fees.

 

In arriving at segment operating profit/(loss) exceptional profits/(costs) have been charged to the segments as follows:

Consumer£'000

Corporate£'000

All other segments(Restated)*£'000

Group£'000

Exceptionals

Impairment of obsolete stock

(414)

-

-

(414)

Impairment of goodwill

(218)

-

-

(218)

Redundancy costs

(639)

-

-

(639)

Profit on sale of assets held for sale

205

-

-

205

Costs associated with Other intangible assets

-

-

(1,390)

(1,390)

(1,066)

-

(1,390)

(2,456)

 

The main exceptional item included in the prior year results* is the one associated with the implementation of the new ERP system. Certain project configuration and customisation costs associated with cloud computing arrangements, which are now expensed rather than being capitalised as intangible assets following IFRS Interpretation Committee guidance on this topic issued during the year. This is a change in accounting policy adopted in the current year but applied retrospectively, resulting in an additional exceptional charge of £1,390k in FY21. This change has resulted in the restatement of prior year results. For details on the change in accounting policy, please see the Statement of significant accounting policies.

 

The remaining exceptional costs for FY21 were £1,066k prior to restatement and tax. In the prior year, we closed the hamper production and contract packing businesses based at Valley Road. Following consultation with staff, we made 40 roles redundant and had incurred exceptional costs of £639k. Additionally, we had impaired the value of hamper stock by £414k.

 

The total tax impact of exceptional items in FY21 was a reduction in tax charge of £505k.

 

An analysis of the Group's external revenue is as follows:

 

Consumer£'000

Corporate£'000

Group£'000

Revenue from contracts with customers

Goods - Single retailer redemption products

38,610

39,544

78,154

Other goods

153

106

259

Services - Multi-retailer redemption products

13,493

11,243

24,736

Other services

739

2,770

3,509

Other

143

4

147

53,138

53,667

106,805

 

2

Profit/(loss) before taxation

The following items have been charged/(credited) in arriving at profit/(loss) before taxation and exceptional items:

2022£'000

2021£'000

Staff costs (see note 20)

13,917

15,515

Cost of inventories recognised as an expense (included in cost of sales)

32,213

40,530

Reduction of inventories recognised as a credit (included in cost of sales)

(1)

(77)

Pension interest income (see note 19)

31

(99)

Depreciation expense

457

516

Amortisation expense

839

853

Depreciation of right of use assets (see note 18)

570

422

Loss on disposal of property, plant and equipment

-

544

Repairs and maintenance on property, plant and equipment

708

979

 

For details on exceptional items please see note 1.

 

Services provided by the Group's auditor

During the year the Group obtained the following services from the company's auditor at costs as detailed below:

 

2022£'000

2021£'000

Fees payable to the company's auditor for the audit of:

- company's annual accounts

238

164

- subsidiaries pursuant to legislation

558

317

Fees payable to the company's auditor in excess of base fee for the audit of:

- company's annual accounts current year

-

123

- company's annual accounts prior year

-

147

- subsidiaries pursuant to legislation current year

25

-

- subsidiaries pursuant to legislation prior year

191

19

Fees payable to the company's auditor and its associates for other services:

- other services pursuant to legislation current year

228

149

- expenses

-

3

1,240

922

 

Fees paid for non-audit services to the company itself are not disclosed in the individual accounts of Appreciate Group plc because the company's consolidated accounts are required to disclose such fees on a consolidated basis.

 

3

Finance income and costs

2022£'000

2021£'000

Finance income

Bank interest receivable and other

379

783

379

783

Finance costs

Bank interest payable

183

115

Lease and other interest

268

245

451

360

4

Income tax

2022£'000

Restated*2021£'000

Analysis of profit or loss charge in period

Current tax

1,355

236

Adjustments to current tax in respect of prior periods

(28)

(10)

1,327

226

Deferred tax

(105)

(153)

Adjustments to deferred tax in respect of prior periods

29

65

(76)

(88)

Taxation

1,251

138

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

Tax charged/(credited) directly to other comprehensive income

Deferred tax on actuarial gains/(losses) on defined benefit pension plans

114

(408)

Tax charged directly to equity

Reduction in deferred tax on removal of assets held for sale

-

110

 

The tax for the period is higher (2021: higher) than the standard rate of corporation tax in the UK of 19% (2021: 19%).

The differences are explained below:

2022£'000

Restated*2021£'000

Profit/(loss) on ordinary activities before tax

5,643

(137)

Expected tax charge/(credit) at 19% (2021: 19%)

1,072

(26)

Effects of:

Adjustments to tax in respect of prior periods

1

55

Amounts not taxable/expenses not deductible for tax purposes

116

99

Tax in respect of share-based payments

(5)

10

Effect of rate change on current year deferred tax

67

-

Total taxation

1,251

138

5

Earnings per share

Basic EPS is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year.

 

For diluted EPS, the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares.

 

The calculation of basic and diluted EPS is based on the following figures:

 

2022£'000

Restated*2021£'000

Earnings

Profit for the year before exceptional items

6,455

1,676

*Exceptional items net of tax (see note 1)

(2,063)

(1,951)

Profit/(loss) for the year attributable to equity shareholders

4,392

(275)

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

 

2022

2021

Weighted average number of shares

Weighted average number of ordinary shares in issue

186,347,228

186,347,228

Diluting effect of employee share options and LTIP awards

402,209

-

Diluted EPS - weighted average number of shares

186,749,437

186,347,228

 

No shares have been considered anti-dilutive during the year, that could potentially dilute basic EPS in the future (2021: 109,348 shares).

2022

2021

Basic EPS

Weighted average number of ordinary shares in issue

186,347,228

186,347,228

EPS (p)

2.36

(0.15)

 

Underlying basic EPS

Weighted average number of ordinary shares in issue

186,347,228

186,347,228

EPS (p)

3.46

0.90

 

2022

2021

Diluted EPS

Weighted average number of ordinary shares in issue

186,749,437

186,347,228

EPS (p)

2.35

(0.15)

 

Underlying diluted EPS

Weighted average number of ordinary shares in issue

186,749,437

186,347,228

EPS (p)

3.46

0.90

6

Goodwill

Group

Total£'000

Cost - Actual or deemed

At 1 April 2021 and 31 March 2022

3,707

Impairment

At 1 April 2021

3,125

Impairment in year

77

At 31 March 2022

3,202

Net book amount

At 31 March 2022

505

At 31 March 2021

582

 

Total£'000

Cost - Actual or deemed

At 1 April 2020

5,048

Disposals

(1,341)

At 31 March 2021

3,707

Impairment

At 1 April 2020

4,248

Impairment in year

218

Eliminated on disposal

(1,341)

At 31 March 2021

3,125

Net book amount

At 31 March 2021

582

At 31 March 2020

800

 

Goodwill allocation to CGUs

Goodwill is allocated to the following operating segments and is tested for impairment at this level:

 

CGUs

Goodwill at 1 April 2021£'000

Additions£'000

Impairment£'000

Goodwill at 31 March 2022£'000

Consumer

582

-

(77)

505

Corporate

-

-

-

-

Net book amount

582

-

(77)

505

 

The group tests annually for impairment of goodwill. The recoverable amounts of CGUs are determined using value in use calculations.

 

Consumer - Family

The key assumptions in the value in use calculations were as follows:

 

The final order position for the previous Christmas.

The budgeted gross margins. These margins are forecast to be maintained going forward.

Average agent retentions forecast. These are based on historical performance of agent retention achieved. Historically, such forecasts have been materially correct.

Base case scenario revenue. This is based on average historical order value and average agent retention rates.

The model has been built using the next 5 years forecasts and has been extrapolated to perpetuity. This is a change from prior year where a 10 year cash flow model was used. The model used in the current year is better aligned with the requirements of IFRS. No revenue growth has been factored into the data used in the calculation (2021: nil).

The resulting cash flows were discounted using a pre-tax discount rate of 20.9% (2021: 17.0%).

 

The impairment in the year of £77,000 (2021: £157,000) against the Family Franchisee goodwill represents the impact of a small reduction in margin due to the change in product mix and higher commissions. The impairment is included within exceptional costs in the Consumer segment.

 

There is a reasonably possible chance that a change in one or more of the key assumptions could give rise to an impairment. A sensitivity analysis was performed where changes in key assumptions were tested, those being additional changes in the discount rate, retention of agents and margin. The following table summarises the impact on the goodwill impairment at the end of the reporting period, if each of these key assumptions were changed, in isolation.

 

Change in assumption

Change in goodwill impairment

 

Discount rate

increase by 1%

increase by £11,000

 

Retention of agents

decrease by 1%

increase by £29,000

 

Margin

decrease by 1%

increase by £5,000

 

7

Other Intangibles

Group

Computer software£'000

Agency customer lists£'000

Total£'000

Cost

At 1 April 2021 (Restated)*

15,079

2,350

17,429

Additions - internally developed assets

1,232

-

1,232

Additions - externally purchased assets

910

-

910

At 31 March 2022

17,221

2,350

19,571

Amortisation and impairment

At 1 April 2021

8,576

2,350

10,926

Amortisation charge

839

-

839

Impairment

869

-

869

At 31 March 2022

10,284

2,350

12,634

Net book amount

At 31 March 2022

6,937

-

6,937

At 31 March 2021 (Restated)*

6,503

-

6,503

 

The additions during the year includes £1,610,000 related to our Enterprise Resource Planning (ERP) system which will be the cornerstone of the business to build on utilising new, cloud-based technology. The ERP system went live during the year.

 

Included within Computer software is an amount of £281k relating to a cloud migration project which is currently work in progress. It is expected that amortisation of this asset will commence in FY23.

 

For details with regards to the impairment charge recognised during the year, please see note 1.

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

Computer software£'000

Agency customer lists£'000

Total£'000

Cost

Balance at 1 April 2020 as originally reported

12,542

2,350

14,892

Restatement due to adoption of IFRIC**

(968)

-

(968)

Restated balance as at 1 April 2020**

11,574

2,350

13,924

Additions - internally developed assets (Restated)*

1,492

-

1,492

Additions - externally developed assets (Restated)*

2,089

-

2,089

Disposals

(76)

-

(76)

At 31 March 2021 (Restated)*

15,079

2,350

17,429

Amortisation and impairment

At 1 April 2020

7,807

2,328

10,135

Amortisation charge

831

22

853

Amortisation eliminated on disposals

(62)

-

(62)

At 31 March 2021

8,576

2,350

10,926

Net book amount

At 31 March 2021 (Restated)*

6,503

-

6,503

At 31 March 2020 (Restated)**

3,767

22

3,789

 

The agency customer lists relate to lists of 30,000 agents nationwide acquired from FHSC Limited on 15 February 2006, 7,500 agents nationwide acquired from Findel PLC on 7 March 2007, 4,000 agents in the Republic of Ireland acquired from Dublin based Celtic Hampers and Family Hampers on 25 October 2010 and 388 agents nationwide acquired from I and J L Brown Limited, who operated a Country Christmas Savings Club franchise, on 3 December 2012. Customer lists are amortised over their useful life of up to 10 years based on the pattern of forecast cash flows expected to be generated. The customer list was fully amortised in the prior year.

 

*\* The 2020 results have been restated as set out in the Statement of significant accounting policies.

Company

Computer software£'000

Cost

At 31 March 2021 and 31 March 2022

2,289

Amortisation and impairment

At 1 April 2021

2,266

Amortisation charge

14

At 31 March 2022

2,280

Net book amount

At 31 March 2022

9

At 31 March 2021

23

Computer software£'000

Cost

At 31 March 2020 and 31 March 2021

2,289

Amortisation and impairment

At 1 April 2020

2,245

Amortisation charge for the year

21

At 31 March 2021

2,266

Net book amount

At 31 March 2021

23

At 31 March 2020

44

8

Investments

Company

Shares in subsidiary undertakings£'000

Cost

At 1 April 2021 and 31 March 2022

8,523

Provision

At 1 April 2021 and 31 March 2022

560

Net book amount

At 31 March 2022

7,963

At 31 March 2021

7,963

At 31 March 2022 the parent company's subsidiary undertakings included in the consolidation were:

 

Name of company

Nature of business

Park Group UK Limited¹

Holding company

Park Retail Limited²

Gifting and prepayment

Park Direct Credit Limited²

Debt collection services (no longer active)

Park Financial Services Limited²

Insurance broking services (no longer active)

Park Card Services Limited¹

Electronic money issuer

Park Card Marketing Services Limited¹

Card administration support services

Country Christmas Savings Club Limited²

Dormant company - trading name used by Park Retail Limited

Family Christmas Savings Club Limited¹

Dormant company - trading name used by Park Retail Limited

Handling Solutions Limited²

Dormant company - trading name used by Park Retail Limited

High Street Vouchers Limited²

Dormant company - trading name used by Park Retail Limited

Park Christmas Savings Club Limited ²

Dormant company - trading name used by Park Retail Limited

Park Travel Service Limited¹

Dormant company - trading name used by Park Retail Limited

Agency Administration Limited²

Dormant company

Brightdot Limited³

Dormant company

Cheshire Bank Limited²

Dormant company

Cheshire Securities Limited²

Dormant company

Family Hampers Limited¹

Dormant company

Heritage Hampers Limited²

Dormant company

MaximB2B Limited³

Dormant company

Opal Loans Limited⁴

Dormant company

Park Connect Limited⁵

Dormant company

Park Food (Warrington) Limited¹

Dormant company

Park Group Secretaries Limited¹

Dormant company

Park Hamper Company Limited¹

Dormant company

Park.com Limited¹

Dormant company

The Perfect Hamper Co. Limited²

Dormant company

Wirral Cold Store Limited²

Dormant company

¹ Wholly owned subsidiary undertakings of Appreciate Group plc

² Wholly owned subsidiary undertakings of Park Group UK Limited

³ Wholly owned subsidiary undertakings of Park Retail Limited

⁴ Park Group UK Limited direct holding represents 70% and subsidiary undertakings direct holdings represent 30% of issued share capital

⁵ Appreciate Group plc direct holding represents 1% and Park Group UK Limited direct holdings represent 99% of issued share capital

 

All of the above companies are registered in England.

 

9

Property, plant and equipment

Group

Land and buildings£'000

Leasehold improvements£'000

Fixtures and equipment£'000

Motor Vehicles£'000

Total£'000

Cost

At 1 April 2021

25

1,518

2,256

6

3,805

Additions

-

-

30

-

30

At 31 March 2022

25

1,518

2,286

6

3,835

Accumulated Depreciation

At 1 April 2021

-

153

1,459

5

1,617

Charge for the year

5

102

349

1

457

At 31 March 2022

5

255

1,808

6

2,074

Net book amount

At 31 March 2022

20

1,263

478

-

1,761

At 31 March 2021

25

1,365

797

1

2,188

 

Land and buildings£'000

Leasehold improvements£'000

Fixtures and equipment£'000

Motor Vehicles£'000

Total£'000

Cost

At 1 April 2020

1,105

1,649

4,242

20

7,016

Additions

25

51

509

-

585

Disposals

(1,105)

(182)

(2,495)

(14)

(3,796)

At 31 March 2021

25

1,518

2,256

6

3,805

Accumulated Depreciation

At 1 April 2020

1,105

57

3,174

18

4,354

Charge for year

-

106

409

1

516

Eliminated on disposal

(1,105)

(10)

(2,124)

(14)

(3,253)

At 31 March 2021

-

153

1,459

5

1,617

Net book amount

At 31 March 2021

25

1,365

797

1

2,188

At 31 March 2020

-

1,592

1,068

2

2,662

 

Company

Fixtures and equipment£'000

Cost

At 1 April 2021

1,004

At 31 March 2022

1,004

Accumulated depreciation

At 1 April 2021

829

Charge for the year

99

At 31 March 2022

928

Net book amount

At 31 March 2022

76

At 31 March 2021

175

Land and buildings£'000

Fixtures and equipment£'000

Total£'000

Cost

At 1 April 2020

31

2,087

2,118

Disposals

(31)

(1,083)

(1,114)

At 31 March 2021

-

1,004

1,004

Accumulated depreciation

At 1 April 2020

31

1,737

1,768

Charge for year

-

163

163

Eliminated on disposal

(31)

(1,071)

(1,102)

At 31 March 2021

-

829

829

Net book amount

At 31 March 2021

-

175

175

At 31 March 2020

-

350

350

10

Deferred tax

Group

2022£'000

Restated*2021£'000

Deferred tax asset

265

65

Deferred tax liability

(331)

(93)

Net deferred tax liability

(66)

(28)

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

 

IAS 12 Income Taxes requires the offset of deferred tax balances meeting the offset criteria in the standard. All deferred tax liabilities were available for offset against deferred tax assets.

 

The rate of corporation tax was reduced to 19% from 1 April 2017 in the Budget of July 2015 and the rate change was substantively enacted on 26 October 2015. The rate was increased to 25% with effect from 1 April 2023 in the Budget of March 2021 and this rate change was substantively enacted on 24 May 2021. Deferred tax is calculated in full on temporary differences under the liability method using a tax rate of 25% (2021: 19%).

 

The movement on the deferred tax account is shown below:

2022£'000

2021*£'000

At 1 April as originally reported

(28)

(1,121)

Prior year adjustment**

-

487

At 1 April as restated**

(28)

(634)

Profit or loss charge

76

88

Statement of comprehensive income credit/(charge)

(114)

408

Amounts relating to subsidiaries disposed of

-

110

At 31 March (restated)*

(66)

(28)

 

Deferred tax assets have been recognised in respect of other temporary differences giving rise to deferred tax assets where it is probable that these assets will be recovered. Deferred tax assets have not been provided on brought forward trading losses of £20,729,000 (2021: £20,624,000) and on capital losses of £190,000 (2021: £443,000) as, at the year end, the Group do not believe it is probable that they will be able to be utilised against future taxable income. Both trading and capital losses can be carried forward indefinitely.

 

There are no deferred tax liabilities arising on temporary differences associated with subsidiaries.

 

The movements in deferred tax assets and liabilities are shown below:

Restated*Retirement benefit obligation£'000

Restated*

PPE and other intangibles£'000

Restated*Total£'000

Deferred tax liabilities

At 1 April 2021 (restated)*

(93)

-

(93)

Charged to profit or loss

(124)

-

(124)

Charged to statement of comprehensive income

(114)

-

(114)

At 31 March 2022

(331)

-

(331)

 

At 1 April 2020 as reported

(496)

(332)

(828)

Prior year adjustment**

-

184

184

At 1 April 2020 as restated**

(496)

(148)

(644)

Charged/(credited) to profit or loss

(5)

103

98

Credited to statement of comprehensive income

408

-

408

Amounts relating to subsidiaries disposed of

-

110

110

Transfer to assets

-

(65)

(65)

At 31 March 2021 (restated)*

(93)

-

(93)

*\* The 2020 results have been restated as set out in the Statement of significant accounting policies.

Share options£'000

Restated*

PPE and other intangibles£'000

Total£'000

Deferred tax assets

At 1 April 2021 (restated)*

-

65

65

Credited to profit or loss

6

194

200

At 31 March 2022

6

259

265

At 1 April 2020

10

-

10

Charged to profit or loss

(10)

-

(10)

Transferred from liabilities (restated)*

-

65

65

At 31 March 2021 (restated)*

-

65

65

 

Company

 

2022£'000

2021£'000

Deferred tax asset

143

109

Deferred tax liability

(511)

(368)

Net deferred tax liability

(368)

(259)

 

IAS12 requires the offset of deferred tax balances meeting the offset criteria in the standard. All deferred tax liabilities were available for offset against deferred tax assets.

 

The rate of corporation tax was reduced to 19% from 1 April 2017 in the Budget of July 2015 and the rate change was substantively enacted on 26 October 2015. The rate was increased to 25% with effect from 1 April 2023 in the Budget of March 2021 and this rate change was substantively enacted on 24 May 2021. Deferred tax is calculated in full on temporary differences under the liability method using a tax rate of 25% (2021: 19%).

 

The movement on the deferred tax account is shown below:

 

2022£'000

2021£'000

At 1 April

(259)

(262)

Profit or loss charge

(95)

(15)

Statement of comprehensive income credit/(charge)

(14)

18

At 31 March

(368)

(259)

 

Deferred tax assets have been recognised in respect of other temporary differences giving rise to deferred tax assets where it is probable that these assets will be recovered. Deferred tax assets have not been provided on capital losses of £nil (2021: £443,000) as, at the year end, the company does not believe it is probable that they will be able to be utilised against future taxable income. The tax losses can be carried forward indefinitely.

The movements in deferred tax assets and liabilities are shown below:

 

Retirement benefit obligation£'000

Deferred tax liabilities

At 1 April 2021

(368)

Charged to profit or loss

(129)

Credited to statement of comprehensive income

(14)

At 31 March 2022

(511)

 

At 1 April 2020

(377)

Charged to profit or loss

(9)

Credited to statement of comprehensive income

18

At 31 March 2021

(368)

 

PPE and other intangibles£'000

Share options£'000

Total£'000

Deferred tax assets

At 1 April 2021

109

-

109

Credited/(charged) to profit or loss

28

6

34

At 31 March 2022

137

6

143

 

At 1 April 2020

105

10

115

Credited/(charged) to profit or loss

4

(10)

(6)

At 31 March 2021

109

-

109

11

Inventories

Group

2022£'000

2021£'000

Finished goods

5,201

3,638

5,201

3,638

 

The cost of inventories recognised as an expense in the year is £32,213,000 (2021: £40,530,000).

 

The reduction of write down of inventories credited to the income statement in the period is £1,000 (2021 : write down of inventories recognised as an expense in the period £337,000).

 

Following the closure of the packing operations, including hamper packing, in the year ended 31 March 2021, the Group impaired raw materials and finished goods stock by £414,000, which is included within the £337,000 as detailed above.

 

12

Trade and other receivables

Group

2022£'000

2021£'000

Trade receivables

6,952

5,798

Less: Expected credit loss provision

(75)

(73)

Net trade receivables

6,877

5,725

Other receivables

2,790

3,463

Prepayments and accrued income

2,261

2,217

11,928

11,405

 

Of the trade receivables net balance above, £6,499,000 is due within one month (2021: £5,488,000), with the remaining £378,000 falling due in more than one but less than three months (2021: £237,000). Other receivables are due within one month.

 

2022£'000

2021£'000

Credit quality of trade receivables

Neither past due nor impaired

5,598

4,510

Past due but not impaired

1,279

1,687

Past due and impaired

75

73

Total

6,952

6,270

 

The Group has charged £110,000 in respect of ECLs during the year (2021: £52,000). Of this total, £2,000 is ECL's on trade receivables and £108,000 is ECL's on the other receivables balance.

 

The Group applies the IFRS9 simplified approach to measuring Expected Credit Losses (ECLs) for trade receivables at an amount equal to lifetime ECLs. The ECLs on trade receivables are calculated based on actual credit loss experience over the preceding two years on the total balance of trade receivables before impairment and are adjusted for forward looking information. The Group's credit loss experience has shown that ageing of receivable balances is primarily due to normal collection process issues rather than increased likelihood of non-recoverability. This is shown in the fact that the Group has only experienced credit losses of £1,000 in the preceding two years which is less than 0.0007% of the credit sales made in that period. Credit rating of debtors are carefully monitored when initially offering credit and the use of credit insurance and up front payments further mitigate the risk of default. The Group has fully analysed the impact of Covid-19 on the future ECLs and concluded that with the safeguards outlined above and taking into consideration recent collection patterns that there has not been material impact on the assessment of ECLs.

 

The movement in the provision for ECLs on trade receivables is as follows:

2022£'000

2021£'000

At 1 April

(73)

(21)

Additional provisions

(2)

(52)

Amounts used

-

-

Amounts recovered

-

-

At 31 March

(75)

(73)

 

The other receivables balance above of £2,790,000 (2021: £3,463,000) primarily relates to the float account payment arrangement that several of the Group's suppliers operate. The Group pays these suppliers in advance and is then able to utilise that balance for future orders.

 

Within the prepayments balance above, £160,000 (2021: £201,000) relates to the incremental costs of obtaining contracts with customers. Park Christmas Savings agents earn commission rewards on their orders and this is an incremental cost of obtaining their contracts.

 

For multi-retailer redemption products (vouchers, cards and e-codes), the commission costs are prepaid. The costs are recognised in cost of sales when the services are transferred to the customer, i.e. when the customer redeems their product or when charges are levied.

 

The prepayment at 31 March 2022 relates to Christmas 2022 and will be recognised in cost of sales over the forthcoming six months in proportion to the actual timing of redemption and charges.

 

Commission reward payments for single retailer redemption products and other goods are expensed as incurred.

 

The movement in the prepayment of costs of obtaining contracts with customers is as follows:

 

2022£'000

2021£'000

At 1 April

201

156

Prepaid commissions

160

201

Commissions recognised in cost of sales

(201)

(156)

At 31 March

160

201

 

No impairment losses were recognised during the year (2021: £nil).

 

Company

2022£'000

2021£'000

Receivables from related parties

870

22,457

Other receivables

729

214

Prepayments and accrued income

237

36

1,836

22,707

 

Other receivables are due within one month.

 

The receivables from subsidiaries balances stated above are shown net of the following provisions:

 

2022£'000

2021£'000

Provision against inter company loans

10,967

10,967

 

The movement in the provision against inter company loans is as follows:

2022£'000

2021£'000

At 1 April

(10,967)

(10,967)

Additional provisions

-

-

Amounts used

-

-

Amounts recovered

-

-

At 31 March

(10,967)

(10,967)

 

Management have considered the probability of default, the loss given default when the borrower is not capable of repaying on demand and the discount rate when calculating ECLs. The company has fully analysed the impact of Covid-19 on the future ECLs and concluded that there has not been a material impact on the assessment of ECLs.

 

13

Monies held in trust

Group

2022£'000

2021£'000

Park Prepayments Protection Trust

49,782

51,534

E money Trust

69,754

69,374

Ring fenced funds

1

11,146

Monies held in trust

119,537

132,054

 

On 13 August 2007 a declaration of trust constituted PPPT to hold customer prepayments. Park Prepayments Trustee Company Limited, as trustee of the trust, holds this money on behalf of the agents.

The conditions of the trust that allow the release of money to the Group are summarised below:

 

1 Purchase of products to be supplied to customers.

2 Supply of products to customers less any amounts already received under condition 1 (above).

3 Amounts required as a security deposit to any credit card company or other surety.

4 Amounts payable for VAT.

5 Amount equal to any bond required by the Christmas Prepayments Association (CPA).

6 Amounts to meet its working capital requirements.

7 Residual amounts upon completion of despatch of all orders in full.

 

Products for this purpose means goods, vouchers, prepaid cards or other products ordered by customers.

 

Prior to any such release of monies under condition 6 above, the trustees of PPPT require a statement of adequacy of working capital from the directors of Park Retail Limited, stating that it will have sufficient working capital for the year.

 

A summary of the main provision of the deeds and a copy of the trust deed is available at www.getpark.co.uk.

 

On 16 February 2010 a declaration of trust constituted the PCSET to hold the e-money float in accordance with regulatory requirements. The e-money float represents the value of the obligations of the company to cardholders and redeemers.

 

The ring fenced funds, represent amounts segregated from Group cash balances in respect of monies held on code which are not subject to regulatory requirements. As a result the amounts are not held within the E money Trust. Given there is no regulatory, Trust or other contractual requirement to hold these in Trust, a decision was taken in the year to release them to cash.

 

The release of these funds is disclosed within working capital movements in monies held trust. This ensures the inflow to cash is consistent with the previous outflow postings, as these amounts represented day to day transactional activity.

 

Monies held in trust are invested in deposit accounts with maturity dates of up to two years. The timing of the release of the monies to the Group from PPPT is as detailed above and is expected to be within 12 months of the year end. The release of monies from the E money Trust occurs as the obligations fall due.

14

Cash

Group

2022£'000

2021£'000

Cash at bank and in hand

20,842

31,415

 

All cash held at bank at 31 March 2022 and 31 March 2021 was held in instant access accounts.

 

 

Company

2022£'000

2021£'000

Cash at bank and in hand

20,124

32,501

 

All cash held at bank at 31 March 2022 and 31 March 2021 was held in instant access accounts.

15

Assets held for sale

Group

2022£'000

2021£'000

Asset held for sale at 1 April

-

3,153

Additions

-

1,024

Disposals

-

(4,177)

Asset held for sale at 31 March

-

-

 

2022£'000

2021£'000

Liabilities directly associated with assets held for sale at 1 April

-

-

Additions

-

1,077

Disposals

-

(1,077)

Liabilities directly associated with assets held for sale at 31 March

-

-

 

The assets held for sale balance as at 1 April 2020 related to the Valley Road property, held by the Group's subsidiary at the time, Budworth Properties Limited. This subsidiary was sold on 11 August 2020 to HP (Valley Road) Limited for cash consideration generating a profit on sale of £41,000 as shown below. As part of the transaction the Group has leased back space for the small number of remaining operational staff. The gain is included in the profit for the prior year in the statement of other comprehensive income.

 

2022£'000

2021£'000

Proceeds

-

3,118

Less NBV of subsidiary at date of disposal

-

(3,077)

Profit on disposal

-

41

 

The assets transferred to assets held for sale on 30 September 2020, and associated liabilities relate to the Group's then subsidiary Fisher Moy International Limited (FMI). These were both also disposed of during the prior year as the Group sold Fisher Moy International on 7 December 2020 to Neon Agency Ltd for £50,000 cash consideration and £134,000 deferred consideration. This generated a profit on sale of £164,000 as shown below. This gain is included in the profit for the prior year in the statement of other comprehensive income.

 

2022£'000

2021£'000

Proceeds

-

184

Less NBV of subsidiary at date of disposal

-

(20)

Profit on disposal

-

164

 

At the time of its sale, FMI had cash in the bank of £52,000. This had been deducted from the proceeds from the sale of Budworth (£3,118,000) and cash consideration from the sale of FMI (£50,000) in arriving at the Sale of assets held for sale figure of £3,116,000 per the Statement of Cash Flows.

 

£94k receipt in the current year relates to the inflow of prior year debtors in relation to the aforementioned sale.

16

Trade and other payables

Group

2022£'000

2021£'000

Non-current

Lease liabilities (note 18)

4,500

4,666

4,500

4,666

 

2022£'000

2021£'000

Trade payables

52,036

52,776

Payables in respect of card and vouchers

22,035

25,302

Bank overdraft

660

-

Lease liabilities (note 18)

569

563

Other taxes and social security payable

916

1,211

Other payables

2,456

2,765

Accruals

2,161

2,501

Other payables

6,102

7,040

Deferred income

7,816

11,152

88,649

96,270

Trade payables fall due as follows:

 

2022£'000

2021£'000

Not later than one month

52,036

52,683

Later than one month and not later than three months

-

93

52,036

52,776

 

Trade payables include savers' prepayments for products that will be supplied prior to Christmas 2022, upon confirmation of order. Until orders are confirmed savers' prepayments are repayable on demand.

 

Within the other taxes and social security payable balance at 31 March 2021 is £697,954 of VAT deferred after taking advantage of the government's COVID-19 VAT deferral scheme. This was repaid in full during the year.

 

Payables in respect of cards and vouchers fall due as follows:

 

2022£'000

2021£'000

Not later than one month

21,512

24,822

Later than one month and not later than three months

523

480

22,035

25,302

 

Payables in respect of cards and vouchers include balances due to both customers (£18.7m (2021: £19.9m)) and retailers in respect of flexecash® cards, and amounts due to retailers for Love2shop vouchers.

 

Other payables are due within one month.

 

Deferred income is in respect of multi-retailer redemption products (vouchers, cards and e-codes). Revenue is deferred for service fees and non-redemption income, net of discount.

 

 

 

 

The movement in deferred revenue is as follows:

 

 

2022£'000

2021£'000

At 1 April

11,152

7,359

Revenue deferred in the period

6,281

8,363

Revenue recognised in the period

(9,617)

(4,570)

At 31 March

7,816

11,152

 

Revenue is recognised when the customer redeems their product or when charges are levied. Over 85% of multi-retailer redemption products are redeemed within 12 months of issue, with the associated revenue being recognised in the same period.

Company

2022£'000

2021£'000

Current

Other taxes and social security payable

614

675

Payables to subsidiaries

16,921

46,131

Other payables

109

148

Accruals and deferred income

303

448

Other payables

17,947

47,402

 

Other payables are due within one month.

 

Payables to subsidiaries are not interest bearing, unsecured and are repayable on demand.

17

Provisions

Group

Vouchers

Corporate gifted cards

Gross

Impact of discounting

Net

Gross

Impact of discounting

Net

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 1 April 2021

34,843

(23)

34,820

43,124

(29)

43,095

77,915

Arising on vouchers/cards despatched in period at date of despatch

13,676

(105)

13,571

38,255

(256)

37,999

51,570

Increase in provision arising from the unwind of the discount recorded on initial recognition

-

(16)

(16)

-

(5)

(5)

(21)

Vouchers/cards issued in prior periods, utilised in current period

(29,744)

-

(29,744)

(38,213)

-

(38,213)

(67,957)

At 31 March 2022

18,775

(144)

18,631

43,166

(290)

42,876

61,507

 

The voucher provision is made in respect of unredeemed vouchers which are included at the present value of expected redemption amounts. This comprises the anticipated amounts payable to retailers on redemption after applying an appropriate discount rate to take into account the expected timing of payments. The anticipated amounts payable to retailers are arrived at by reference to historical data as to voucher redemption patterns. Whilst the voucher redemption provision covers a number of years of expected redemptions, over 85% of vouchers are redeemed within 12 months of issue.

 

Provision is made for redemption of corporate gifted cards where the cardholder does not have the right of redemption.

 

The unwinding of the discount recorded on initial recognition in respect of vouchers and cards is included within cost of sales in the statement of profit or loss. The discount rate used is 1.35% (2021: 0.11%).

 

18

Leases

Group as a lessee

The Group leases assets including land and buildings and plant and equipment. Information about leases for which the Group is a lessee is presented below.

Right of Use Assets

Land and Buildings£'000

Plant and Equipment£'000

Total£'000

Cost or valuation

At 1 April 2021

4,307

642

4,949

Additions

-

180

180

Remeasurement

-

11

11

At 31 March 2022

4,307

833

5,140

Accumulated Depreciation

At 1 April 2021

522

54

576

Charge in year

337

233

570

Disposals

-

-

-

At 31 March 2022

859

287

1,146

Net book amount

At 31 March 2022

3,448

546

3,994

 

Right of Use Assets

Land and Buildings£'000

Plant and Equipment£'000

Total£'000

Cost or valuation

At 1 April 2020

4,003

75

4,078

Additions

404

641

1,045

Disposals

(100)

(74)

(174)

At 31 March 2021

4,307

642

4,949

Accumulated Depreciation

At 1 April 2020

262

17

279

Charge in year

344

78

422

Disposals

(84)

(41)

(125)

At 31 March 2021

522

54

576

Net book amount

At 31 March 2021

3,785

588

4,373

The Group's largest land and buildings leases relate to floors 3 and 4, 20 Chapel Street Liverpool.

 

The lease remeasurement is the result of the renewal of the rolling 12 month lease for hosting services from the prior year at a higher rate.

 

There are no securities held or financial covenants required to be maintained in respect of these leases.

There is a dilapidation provision of £50,000 (2021: £50,000) related to the Chapel Street lease. The debit is held within leasehold improvements in Property, plant and equipment (note 9), and the credit with Trade and other payables (note 16).

Lease Liabilities

Land and Buildings£'000

Plant and Equipment£'000

Total£'000

At 1 April 2021

4,657

572

5,229

New Leases

-

174

174

Remeasurements

-

11

11

Interest Expense

244

16

260

Lease payments

(347)

(258)

(605)

At 31 March 2022

4,554

515

5,069

 

Lease Liabilities

Land and Buildings£'000

Plant and Equipment£'000

Total£'000

At 1 April 2020

4,293

58

4,351

New Leases

404

621

1,025

Interest Expense

238

7

245

Lease payments

(262)

(80)

(342)

Disposals

(16)

(34)

(50)

At 31 March 2021

4,657

572

5,229

 

The cost relating to variable lease payments that do not depend on an index or a rate amounted to £nil in the period.

 

There were no leases with residual value guarantees or leases not yet commended to which the Group is committed.

Maturity Analysis - contractual undiscounted cash flows

A maturity analysis of lease liabilities based on undiscounted gross cash flow is reported in the table below:

2022£'000

2021£'000

Less than one year

569

563

One to Five years

2,686

2,563

More than Five Years

3,481

4,021

Undiscounted lease liabilities at 31 March

6,736

7,147

Lease Liabilities included in the Statement of Financial Position

2022£'000

2021£'000

Current

569

563

Non-current

4,500

4,666

Discounted lease liabilities at 31 March

5,069

5,229

 

Amounts recognised in the statement of profit or loss

2022£'000

2021£'000

Interest on Lease Liabilities

260

245

Expenses relating to short term leases (included within administrative expenses)

7

305

Total amount recognised in the statement of profit or loss for the year ended 31 March

267

550

 

Amounts Recognised in the statement of cash flows

 

2022£'000

2021£'000

Total Cash Outflows for leases for the year ended 31 March

605

342

 

i. Real estate leases

The Group leases land and buildings for its head office and operations facilities. The lease for the Group's head office runs for 10 years, and operations facilities for between 5 to 7 years. The head office lease includes an option to renew the lease for a period of up to 5 years at the end of the contract term.

 

Extension Options

The 10 year head office lease contains an extension option of 5 years. Where practicable, the Group seeks to include extension options in new leases to provide operational flexibility. The extension options held are exercisable only by the Group and not by the lessors. The Group assesses at lease commencement whether it is reasonably certain to exercise the extension options. The Group reassesses whether it is reasonably certain to exercise the option if there is a significant event or significant change in the circumstances within its control. The head office has been accounted for on the basis that the extension option will be taken and is therefore accounted for on a 15 year basis.

ii. Other Leases

During the year Group signed a new lease relating to a direct internet line which had a term of 3 years, and leased a printer with a term of 5 years.

 

Extension Options

The 12 month rolling lease for data hosting equipment signed in the prior year was renewed in the year at a higher rate, which caused the lease liability and right of use asset to be remeasured. The term the lease has been capitalised over has remained consistent at 3 years, as this is the length of time the Group believe it will be renewed for.

 

iii. Finance Lease

In November 2019 the Group sublet a portion of its Oxford office building. The Group classified the sub-lease as a finance lease, because the sub-lease was for the whole remaining term of the head lease, which ended 31 January 2021. This lease was disposed of in December 2020 when the Group sold its subsidiary company FMI, which held the both the Oxford office building lease and sub-lease.

 

2022£'000

2021£'000

Finance lease income (Land and Buildings)

-

7

 

The Group has no lease receivables, with no lease payments to be received after the reporting date.

19

Pension and other schemes

Group and Company

Defined Benefit Plan

The Group operates two defined benefit pension schemes, Park Food Group plc Pension Scheme (PF) and Park Group Pension Scheme (PG), providing benefits based on final pensionable pay. Both schemes are closed to future accrual of benefit based on service. The assets of the schemes are held separately from those of the company in trustee administered funds. Contributions to the schemes are determined by a qualified actuary on the basis of triennial valuations.

 

The company operates the PF defined benefit scheme.

 

Both schemes are subject to the funding legislation which came into force on 30 December 2005, outlined in the Pensions Act 2004. This, together with documents issued by the Pensions Regulator, the Guidance Notes adopted by the Financial Reporting Council, set out the framework for funding defined benefit occupational pension plans in the UK. The trustees of the schemes are required to act in the best interests of the schemes beneficiaries and are responsible for setting the investment, funding and governance policies of the fund. The schemes are administered by an independent trustee appointed by the Group. Appointment of the trustees is determined by the schemes' trust documentation.

 

The Group and company has applied IAS 19 Employee Benefits (revised 2011) and the following disclosures relate to this standard. The present value of the scheme liabilities is measured by discounting the best estimate of future cashflows to be paid out of the scheme using the projected unit credit method. All actuarial gains and losses have been recognised in the period in which they occur in other comprehensive income. There have been no scheme amendments, curtailments or settlements in the year.

 

For the purposes of IAS19 the results of the actuarial valuation as at 31 March 2019, for both schemes, which was carried out by a qualified independent actuary, have been updated on an approximate basis to 31 March 2022. There have been no changes in the valuation methodology adopted for this years disclosures compared to the previous year.

 

The schemes typically expose the Group to actuarial risks such as investment risk, interest rate risk, salary growth risk, mortality risk and longevity risk.

The amounts recognised in the statement of financial position are as follows:

Group

Company

2022£'000

Restated*2021£'000

Restated**1 April 2020£'000

2022£'000

2021£'000

Present value of pension obligation

(23,898)

(24,956)

(21,279)

(1,560)

(1,577)

Fair value of scheme assets

25,225

25,446

23,889

3,606

3,515

Net pension surplus

1,327

490

2,610

2,046

1,938

- comprising schemes in asset surplus

2,046

1,938

2,610

-

-

- comprising schemes in asset deficit

(719)

(1,448)

-

-

-

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

 

*\* The 2020 results have been restated as set out in the Statement of significant accounting policies.

 

Details with regards to originally reported numbers and the adjustments made to them are included in the tables below.

 

 

 

 

 

 

 

 

 

The amounts recognised in the statement of profit or loss are as follows:

 

Group

Company

2022£'000

2021£'000

2022£'000

2021£'000

Past service cost

-

73

-

-

Net interest income

31

(99)

(41)

(47)

Components of defined benefit income recognised in the statement of profit or loss

31

(26)

(41)

(47)

 

Following a High Court ruling in October 2018 the Group is required to equalise Guaranteed Minimum Payments (GMPs) for men and women. The impact of this for the year to 31 March 2022 was £nil (2021: £73,000).

 

The costs are all recognised within administration expenses in the income statement.

 

Analysis of amount to be recognised in the SOCI:

 

Group

Company

2022£'000

Restated*2021£'000

2022£'000

2021£'000

Return on scheme assets

(260)

1,525

119

4

Experience gains arising on the defined benefit obligation

(337)

147

(23)

23

Effects of changes in the demographic assumptions underlying the present value of the defined benefit obligation

(386)

(377)

(7)

2

Effects of changes in the financial assumptions underlying the present value of the defined benefit obligation

1,851

(3,441)

(22)

(122)

Remeasurements of defined benefit schemes recognised in the SOCI

868

(2,146)

67

(93)

Scheme assets

It is the policy of the trustees of the company to review the investment strategy at the time of each funding valuation. The trustees' investment objectives and the processes undertaken to measure and manage the risks inherent in the scheme's investment strategy are documented in the scheme's Statement of Investment Principles.

Fair value of scheme assets:

Group

Company

2022£'000

2021£'000

2022£'000

2021£'000

Fixed Interest Gilt Fund

1,863

1,483

-

-

Diversified Growth Assets (DGA)

1,981

3,393

-

-

Gilts

3,525

3,473

3,525

3,473

LDI

2,303

3,110

-

-

Loan Fund

1,866

3,012

-

-

Multi Asset Credit

3,553

4,463

-

-

Index Linked Gilts

6,069

5,433

-

-

Cash and other

4,065

1,079

81

42

Total assets

25,225

25,446

3,606

3,515

 

None of the fair values of the assets shown above include any of the company's own financial instruments or any property occupied by, or other assets used by, Appreciate Group plc. All of the schemes assets have a quoted market price in an active market with the exception of the property and the Trustee's bank account balance.

 

 

The movement in the fair value of scheme assets is as follows:

 

Group

Company

2022£'000

2021£'000

2022£'000

2021£'000

Fair value of scheme assets at the start of the period

25,446

23,889

3,515

3,528

Interest income

529

566

73

83

Return on scheme assets

(260)

1,525

119

4

Contributions by employer

-

-

-

-

Contributions by employees

-

-

-

-

Benefits paid

(490)

(534)

(101)

(100)

25,225

25,446

3,606

3,515

 

Actual return on scheme assets for the year to 31 March 2022 was (£273,000) (2021: £2,004,000) for the PG scheme and £127,000 (2021: £87,000) for the PF scheme.

Present value of obligations

The movement in the present value of the defined benefit obligation is as follows:

Group

Company

2022£'000

Restated*2021£'000

2022£'000

2021£'000

Opening defined benefit obligation as originally reported

24,956

19,683

1,577

1,544

Prior year restatement**

-

1,596

-

-

Opening defined benefit obligation (restated)**

24,956

21,279

1,577

1,544

Interest cost

560

467

32

36

Actuarial losses/(gains) due to scheme experience

337

(147)

23

(23)

Actuarial losses due to changes in demographic assumptions

386

377

7

(2)

Actuarial (gains)/losses due to changes in financial assumptions

(1,851)

3,441

22

122

Benefits paid

(490)

(534)

(101)

(100)

Past service costs

-

73

-

-

23,898

24,956

1,560

1,577

 

The average duration of the defined benefit obligation at the period ended 31 March 2022 is 8 years for the PF scheme and 19 years for the PG scheme.

 

Significant actuarial assumptions

The following are the principal actuarial assumptions at the reporting date (expressed as weighted averages):

 

 

 

 

 

 

 

 

 

 

 

The following information relates to the PG scheme:

2022

2021

% per annum

% per annum

Financial and related actuarial assumptions:

Discount rate

2.80

2.10

Inflation (RPI)

3.60

3.30

Inflation (CPI)

3.20

2.70

Future salary increases

3.60

3.30

Allowance for revaluation of deferred pensions of CPI or 5% pa if less

3.20

2.70

Allowance for revaluation of deferred pensions of CPI or 2.5% pa if less

2.50

2.50

Allowance for pension in payment increases of CPI or 5% pa if less

3.10

2.70

Allowance for pension in payment increases of CPI or 3% pa if less

2.40

2.20

Allowance for pension in payment increases of CPI or 2.5% pa if less

2.10

1.90

Allowance for commutation of pension for cash at retirement

80% of Post A Day

100% of Post A Day

 

The following information relates to the PF scheme:

 

2022

2021

% per annum

% per annum

Financial and related actuarial assumptions:

Discount rate

2.70

2.10

Inflation (RPI)

4.10

3.30

Allowance for revaluation of deferred pensions of CPI or 8.5% pa if less

4.10

3.30

 

The mortality assumptions adopted for the PG scheme are 105% of the standard tables S2PxA, year of birth, no age rating for males and females, projected using Continuous Mortality Investigation (CMI) _ 2021 converging to 1.25% pa. These imply the following life expectancies:

 

 

2022

2021

Years

Years

Life expectancy at age 65 for:

Male - retiring in 2022

21.3

21.3

Female - retiring in 2022

23.2

23.2

Male - retiring in 2042

22.3

22.3

Female - retiring in 2042

24.4

24.5

 

 

 

 

 

 

 

 

 

 

The mortality assumptions adopted for the PF scheme are 89% of the standard tables S2PxA, year of birth, no age rating for males and females, projected using Continuous Mortality Investigation (CMI) _ 2021 converging to 1.25% pa. These imply the following life expectancies:

 

2022

2021

Years

Years

Life expectancy at age 65 for:

Male - retiring in 2022

22.7

22.5

Female - retiring in 2022

24.6

24.4

Male - retiring in 2042

24.0

23.5

Female - retiring in 2042

26.2

25.7

 

Sensitivity analysis on significant actuarial assumptions:

The following table summarises the impact on the defined benefit obligation at the end of the reporting period, if each of the significant actuarial assumptions above were changed, in isolation. The inflation sensitivity includes the impact of changes to the assumptions for revaluation, pension increases and salary growth. The sensitivities shown below are approximate.

 

Change in assumption

Change in liabilities

PG scheme:

Discount rate

decrease of 0.25% pa

increase by 4.8%

Discount rate

increase of 0.25% pa

decrease by 4.5%

Rate of inflation

decrease of 0.25% pa

decrease by 2.7%

Rate of inflation

increase of 0.25% pa

increase by 2.8%

Rate of mortality

decrease in life expectancy of 1 year

decrease by 3.1%

Rate of mortality

increase in life expectancy of 1 year

increase by 3.1%

PF scheme:

Discount rate

decrease of 0.25% pa

increase by 2.4%

Discount rate

increase of 0.25% pa

decrease by 2.3%

Rate of inflation

decrease of 0.25% pa

decrease by 1.7%

Rate of inflation

increase of 0.25% pa

increase by 1.8%

Rate of mortality

decrease in life expectancy of 1 year

decrease by 5.5%

Rate of mortality

increase in life expectancy of 1 year

increase by 5.7%

 

The sensitivity assumption used in the year was 0.25% (2021: 0.25%). This is in line with the standard sensitivity analysis used by pension advice providers in their disclosures to clients.

 

The schemes typically expose the group to actuarial risks such as investment risk, interest rate risk, salary growth risk, mortality risk and longevity risk. A decrease in corporate bond yields, a rise in inflation or an increase in life expectancy would result in an increase to the schemes liabilities. This would detrimentally impact on the statement of financial position and may give rise to increased charges in future income statements. This effect would be partially offset by an increase in the value of the schemes bond holdings. Additionally, caps on inflationary increases are in place to protect the scheme against extreme inflation.

 

Funding

The group expects to contribute £nil to the PG scheme for the accounting period commencing 1 April 2022. This is based upon the current schedule of contributions following the actuarial valuation carried out as at 31 March 2019. The best estimate of contributions to be paid to the PF scheme is £nil per annum.

 

Defined contribution plan

The group makes contributions to a defined contribution pension scheme which is insured with Aviva. It also makes contributions to a defined contribution stakeholder pension plan, insured with NEST, for employees who are not eligible to join the Aviva defined contribution scheme, as well as to individual personal pension plans for certain employees.

 

The total pension charge for the year to 31 March 2022 was £731,000 (2021: £834,000) for the defined contribution pension schemes. At 31 March 2022, contributions of £66,000 (2021: £71,000) were outstanding, which represented the contributions for the month of March.

 

20

Staff costs

Employee benefit expense for the Group during the year (including executive directors)

 

2022£'000

2021£'000

Wages and salaries

13,559

14,997

Social security costs

1,387

1,510

Other pension costs

762

807

Share-based payments

259

247

Other benefits

47

60

16,014

17,621

 

Included within the above are staff costs of £1,232,000 (2021 restated*: £1,492,000) which have been capitalised as intangible assets.

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

 

Included in the above for prior year there were redundancy costs of £639,000 which relate to a one-off redundancy exercise. The driving force behind this exercise was the closure of the hamper packing part of the business.

Average monthly number of people (including executive directors) employed

 

2022No.

2021No.

Consumer

132

174

Corporate

162

170

All other segments

9

11

Average number employed

303

355

 

Key management compensation

 

2022£'000

2021£'000

Salaries and short term employee benefits

1,706

1,689

Post employment benefits

44

49

Share-based payments

220

204

1,970

1,942

 

Key management are deemed to be the Group's executive and non-executive directors and the senior leadership team.

 

Details of directors' emoluments (including those of the highest paid), pension contributions and details of share awards (including options) can be found in the Remuneration Report.

 

21.a

Share capital

Group and Company

No of shares

£'000

Authorised: Ordinary shares of 2p each

At 31 March 2021 and 2022

195,000,000

3,900

Allotted, called up and fully paid

At 31 March 2021 and 2022

186,347,228

3,727

21.b

Share-based payments

SGP

On 21 December 2018, the Park Group Strategic Growth Plan was adopted by the remuneration committee. This plan is for the benefit of certain employees selected at the discretion of the committee. The plan provides the participants with a pool of shares with a value equal to 10% of any cumulative shareholder value created above a compound hurdle of 10% per annum over a performance period between 1 October 2018 and 30 September 2023. Each participant is allocated a share of the pool. An overall cap on the maximum number of shares that can be granted under the SGP is set at 5% of the outstanding share capital at grant, to prevent excessive payouts or dilution. Further details can be found in the Remuneration Report.

 

In January 2021 an Incentive Plan was adopted by the remuneration committee (AGIP). This plan was for the benefit of certain employees at the discretion of the committee. The awards consist of an allocation of shares, the final distribution of which is dependent on certain profit targets. Each participating employee can be awarded shares up to a maximum percentage of their salary, determined by the committee at the date of notification of eligibility for the award.

 

Subsequent to the year end, Tim Clancy (Group CFO) tendered his resignation and will leave the business at the end of July 2022. Following his departure from the Group in FY23, the total accumulated SGP charge (31 March 2022: £0.2m) will be released to the income statement in line with the requirements of the accounting standard.

 

Appreciate Group plc 2009 LTIP

In June 2010, an LTIP was adopted by the remuneration committee ('2009 LTIP'). This plan was for the benefit of certain employees selected at the discretion of the committee. The awards consist of allocations of shares, the final distribution of which is dependent on market performance targets. Each participating employee can be awarded shares up to a maximum value of 100% of salary.

 

SAYE

This scheme is open to all employees. Under this scheme employees enter into a savings contract for a period of three years and agree to save a regular amount each month between £5 and £500. Options are granted on commencement of the contract and exercisable using the amount saved under the contract at the time it terminates. Options under the scheme are granted at a discount of 10% to the market price at the start of the contract and are not subject to performance conditions.

 

Exercise of options is subject to continued employment. Options lapse if an individual leaves the company by resigning or if they choose to stop paying into their savings accounts. In either instance they can withdraw their money they have already saved but cannot exercise their options. Options must be exercised within six months after the end of the three year savings period.

The tables below summarise the outstanding options and awards:

 

SGP

2022

2021

Number

Weighted average exercise price (p)

Number

Weighted average exercise price (p)

Outstanding at 1 April and 31 March

6,520,942

-

6,520,942

-

Exercisable at 31 March

-

-

-

-

2022

2021

SGP awards outstanding at end of period

Weighted average remaining contractual life

1.5 years

2.5 years

 

LTIP

2022

2021

Number

Weighted average exercise price (p)

Number

Weighted average exercise price (p)

Outstanding at 1 April

-

-

162,877

-

Granted

402,209

-

Expired

-

-

(162,877)

-

Outstanding at 31 March

402,209

-

-

-

Exercisable at 31 March

-

-

-

-

2022

2021

LTIP awards outstanding at end of period

Weighted average remaining contractual life

2.2 years

0.0 years

 

SAYE

2022

2021

Number

Weighted average exercise price (p)

Number

Weighted average exercise price (p)

Outstanding at 1 April

319,750

12.20

619,176

12.20

Cancelled

-

12.20

(107,782)

12.20

Lapsed

(319,750)

12.20

(191,644)

12.20

Outstanding at 31 March

-

12.20

319,750

12.20

Exercisable at 31 March

-

-

-

-

2022

2021

SAYE awards outstanding at end of period

Weighted average remaining contractual life

0.0 years

0.9 years

 

Details of the weighted average fair value of the awards made in the year, together with how this value was calculated, can be found below.

 

 

 

 

 

The fair values of awards under the LTIP and the SAYE are calculated at the date of grant using the monte carlo simulation model and the binomial option pricing model respectively. The significant inputs into the model and assumptions used in the calculations are as follows:

 

LTIP 2017-20

SAYE 2018-21

SGP 2018-23

LTIP 2021-24

Grant date

02.10.17

23.07.18

21.12.18

22.06.21

Share price at grant date

82.00p

72.75p

71.50p

26.90p

Exercise price

Nil

67.30p

Nil

Nil

Number of shares under option or provisionally awarded

1,483,583

811,734

N/a

402,209

Option/award life (years)

2.69

3.11

5.00

3.00

Vesting period (years)

2.69

3.00

4.88

3.00

Expected volatility

33%

28%

29%

N/a

Risk free rate

0.76%

0.80%

0.91%

N/a

Expected dividend yield

4.00%

4.19%

4.34%

N/a

Forfeiture rate

0%

0%

0%

0%

Fair value per option/award

42.80p

12.00p

N/a

26.90p

Total fair value of awards

N/a

N/a

£990,000

N/a

 

In respect of 2009 LTIP awards the expected volatility of the share price was based on historical movements in the share price, calculated as the standard deviation of percentage returns on the shares in the period since 2006. The risk free interest rate is based on the yield available on zero coupon UK Government bonds of a term consistent with the assumed option life. Projected dividend yield was based on historical dividend payments in the three years prior to the dates of the awards, relative to the average annual share prices in that period. A forfeiture rate of nil is assumed on the basis that awards are granted to senior management.

 

In respect of the AGIP a valuation of the deferred awards is not necessary as the fair value of the awards are equal to the share price at grant and the awards are in the form of nil-cost options with no share price based performance conditions.

 

In respect of SGP, the expected volatility of the share price has been calculated using the volatility of the company's TSR using daily data over a period commensurate with the remaining performance period as at the date of grant. The risk free interest rate has been set as the yield as at the calculation date on zero coupon Government bonds with remaining term commensurate with the projection period of the award life. Projected dividend yield was based on actual dividend yield at the date of grant. A forfeiture rate of nil is assumed on the basis that awards are granted to senior management.

 

The scheme rules for the LTIP includes a provision which gives the remuneration committee the discretion to settle up to 50% of the value of shares to be awarded in cash. On the assumption that Appreciate intends to settle the entire obligation in shares, there is considered to be no present obligation and so these awards have been valued and accounted for as equity settled share-based payments.

All 2009 LTIP awards and the SGP incorporate a market condition (TSR), which is taken into account in the grant date measurement of fair value.

 

 

 

 

 

 

 

 

 

 

 

 

 

The Group recognised a total charge of £260,000 (2021: £247,000) related to equity settled share-based transactions during the year ended 31 March 2022. This charge was split across the schemes as follows:

 

2022

2021

 

£'000

£'000

 

LTIP 2016-19

-

-

 

LTIP 2017 - 20

-

5

 

LTIP 2021 - 24

22

15

 

LTIP 2022 - 25

34

-

 

SGP 2018-23

198

198

 

SAYE 2018-21

6

29

 

260

247

 

22

Dividends

Amounts recognised as distributed to equity holders in the year:

2022£'000

2021£'000

Interim dividend for the year ended 31 March 2021 of 0.40p (31 March 2020:0.00p)

745

-

Final dividend for the year ended 31 March 2021 of 0.60p (31 March 2020:0.00p)

1,118

-

1,863

-

 

An interim dividend of 0.60p per share in respect of the financial year ended 31 March 2022 was paid on 6 April 2022 and absorbed £1,118,083 of shareholders' funds. In addition, the directors are proposing a final dividend in respect of the financial year ended 31 March 2022 of 1.20p per share which will absorb an estimated £2,236,000 of shareholders' funds. The final dividend will be paid on 3 October 2022 to shareholders who are on the register of members at the close of business on 26 August 2022. Neither of these dividends were paid or provided for in the year.

 

23

Reconciliation of profit/(loss) for the year to net cash (outflow)/inflow from operating activities

Group

Company

2022£'000

Restated*2021£'000

2022£'000

2021£'000

Profit/(loss) for the year

4,392

(275)

(2,357)

(2,233)

Adjustments for:

Tax

1,251

138

(390)

(441)

Interest income

(379)

(783)

(26)

(58)

Interest expense

451

360

-

-

Research and development tax credit

-

(98)

-

-

Depreciation and amortisation

1,866

1,791

114

184

Impairment of other intangibles

869

-

-

-

Impairment of goodwill

77

218

-

-

Profit on sale of investments

-

-

-

757

Profit on sale of assets held for sale

-

(205)

-

-

Loss on sale of property, plant and equipment and other intangibles

-

544

-

6

Increase in inventories

(1,563)

(798)

-

-

(Increase)/decrease in trade and other receivables

(970)

(1,841)

(708)

286

(Decrease)/increase in trade and other payables

(8,243)

9,500

(245)

680

Movement in balances with related parties

-

-

(5,733)

5,740

Impairment of investment

-

-

-

(924)

(Decrease)/increase in provisions

(16,408)

24,113

-

-

Decrease/(increase) in monies held in trust

12,517

(29,360)

-

-

Movement in retirement benefit asset

31

(26)

(40)

(46)

Translation adjustment

5

3

-

-

Share-based payments

260

247

260

247

Net cash (outflow)/inflow from operating activities

(5,844)

3,528

(9,125)

4,198

 

\* The 2021 results have been restated as set out in the Statement of significant accounting policies.

 

The movement in Monies held in trust account includes the following:-

a)

A one-off transfer of £4.8m from Cash to Monies held in trust was made during May 2021.

b)

Release of ring fenced funds to Cash amounting to £11.1m in September 2021. Further information is provided in note 13.

 

24

Capital and other financial commitments

Group and Company

2022£'000

2021£'000

Contracts placed for future capital expenditure not provided in the financial statements

-

220

 

25

Related party transactions

Group

Transactions between the Group's wholly owned subsidiaries, which are related party transactions, have been eliminated on consolidation and are therefore not disclosed in this note.There are no transactions with key management personnel other than those disclosed in the directors' Remuneration Report and note 20.

Company

The following transactions with subsidiaries occurred in the year:

2022£'000

2021£'000

Dividends received

-

-

 

The Company did not charge for any intercompany IT services, interest or rental income in the year.

 

Year end balances arising from transactions with subsidiaries

 

2022£'000

2021£'000

Receivables from subsidiaries (note 12)

870

22,457

Payables to subsidiaries (note 16)

16,921

46,131

 

The receivables balances stated above are shown net of provisions, as set out in note 12.

 

The payables to subsidiaries arise mainly due to cash collected on behalf of other subsidiaries. All balances are repayable on demand.

 

Appreciate Group plc acts as a treasury management function for the other Group companies, hence why the related party balances move despite no related party transactions taking place.

 

26

Financial instruments

The Group's activities expose it to a variety of risks: market risk (including interest rate and foreign currency risk), credit risk and liquidity risk. The Group has in place risk management policies that seek to limit the adverse effect on the financial performance of the Group by using various instruments and techniques.

 

 

 

 

 

 

 

 

The financial assets and financial liabilities of the Group and the company are detailed below:

 

Group

Notes

2022£'000

2021£'000

Financial assets

Monies held in trust

13

119,537

132,054

Cash at bank and in hand

14

20,842

31,415

Trade receivables

12

6,877

5,725

Other receivables

12

2,790

3,463

150,046

172,657

Financial liabilities

Trade payables

16

52,036

52,776

Payables in respect of cards and vouchers

16

22,035

25,302

Other payables

16

2,456

2,765

Lease liabilities

18

5,069

5,229

81,596

86,072

 

Company

Notes

2022£'000

2021£'000

Financial assets

Cash at bank and in hand

14

20,124

32,501

Receivables from subsidiaries

12

870

22,457

Other receivables

12

729

214

21,723

55,172

Financial liabilities

Trade payables

16

-

-

Amounts due to related parties

16

16,921

46,131

Other payables

16

109

148

17,030

46,279

 

For further details of each of the financial assets and financial liabilities, see note numbers as detailed above.

 

Due to their relatively short maturity, the carrying amounts of all financial assets and financial liabilities approximate to their fair values.

 

The provisions for unredeemed vouchers and corporate gifted cards are not a financial liability and are therefore excluded from the table above.

 

Interest rate risk

Due to the significant levels of cash and cash equivalents held by the Group and in trust, the Group has an exposure to interest rates. In respect of all other financial assets and liabilities, the Group does not have any interest rate exposure.

 

A 0.5% movement in the interest rate applied to cash and cash equivalents, monies held in trust and other current financial assets would change the profit before tax (PBT) by approximately £846,000 (2021: 0.5% movement would change the PBT by approximately £884,000).

 

Foreign currency risk

The Group buys and sells goods denominated in non-sterling currencies, principally euros. As a result, movements in exchange rates can affect the value of the Group's income and expenditure. The Group's exposure in this area is not considered to be significant.

Credit risk

Credit risks arise principally from the Group's cash and cash equivalents, monies held in trust and trade receivables.

 

The Group gives careful consideration to which organisations it uses for its banking services in order to minimise credit risk. The Group seeks to limit the level of credit risk on its cash balances by only placing funds with UK counterparties that have high credit ratings.

 

Credit evaluations are performed for all customers. Management has a policy in place and the exposure to credit risk is monitored on an ongoing basis. The majority of trade receivables are subject to credit insurance, which further reduces credit risk.

 

At the year end there were no significant concentrations of risk. The maximum exposure to credit risk is represented by the carrying amount of each financial asset in the statement of financial position.

 

Liquidity risk

The Group manages liquidity risk by continuously monitoring actual and forecast cash flows and by matching the maturity profiles of financial assets and liabilities. The Group generates operational cash flows which enable it to meet its liabilities as they fall due. The Group maintains an e-money float, regulated by the Financial Conduct Authority, to hold e-monies totally separate from Group funds. The Group is entitled to make limited drawdowns from the PPPT subject to specific conditions being met as set out in the trust deed available from www.getpark.co.uk, and as part of the RCF covenants.

 

In August 2020, the Group agreed a committed £15m revolving credit facility with Santander. This facility will provide the additional financial flexibility to protect against downside risk in the short term; whilst enabling longer term growth, as well as investing in the continued switch to digital products.

 

Details of the maturity of financial liabilities can be found in note 16. Comments on the Group liquidity position and financial risk are set out in the Financial Review and in the Group risk factors. Comments on provisions, an area of concentration of risk, can be found in note 17.

Capital management

The Group's objectives in managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders. The Group's capital management focus is to ensure that it has adequate working capital, including management of its draw down facility with the PPPT and the extent to which net cash inflows from prepaid corporate customers are available to meet the Group's liabilities as they fall due.

27

Subsequent events

a) Appreciate Group plc acquired the entire share capital of MBL Holdco Ltd (MBL) on 24 June 2022. MBL is a Gift Card processing and management business supplying gift cards to businesses and consumers in the UK.

 

The acquisition will allow the Group to accelerate our technology plans. The Group will use the MBL platform to deliver our Modular Technology plans earlier, and at a lower cost. This will allow the Group to realise commercial benefits from the development sooner than originally planned. MBL also offers a new business line in the form of end to end card processing solutions, with white label B2B card management, in addition to creating cross-sell opportunities.

 

The consideration consists of upfront cash payment of £1,650k in addition to an element of deferred consideration. The amount of deferred consideration will be based on the financial performance of MBL in the first year following acquisition, i.e. the year ending 31 March 2023. The maximum amount the group would have to pay under this arrangement is £1,800k. The deferred consideration will be paid in cash not later than 2 months after completion of the FY23 audited accounts of MBL.

 

The total consideration will include an element of goodwill which represents the expected synergies from combining the operations, cross-sell capabilities and use of the MBL platform to accelerate the Modular Technology plans of the Group.

 

As the acquisition occurred so close to the announcement date, various details are still being finalised and therefore it is impracticable at this stage to disclose the following:

Details in respect of fair value of assets and liabilities acquired; and

The goodwill that has arisen on acquisition.

 

b) Subsequent to the year end, Tim Clancy (Group CFO) tendered his resignation and will leave the business at the end of July 2022. For impact on SGP, please see note 21.b.

 

28 Responsibility Statement

 

To the best of each director's knowledge:

 

the financial statements, prepared in accordance with the applicable set of accounting standards, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and the undertakings included in the consolidation taken as a whole; and

 

the management report includes a fair review of the development and performance of the business and the position of the issuer and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.

 

 

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR BSGDLIGDDGDI
Date   Source Headline
1st Mar 20237:00 amRNSCancellation - Appreciate Group plc
28th Feb 20232:27 pmGNWADMISSION OF CONSIDERATION SHARES
28th Feb 20231:00 pmRNSForm 8.3 - APPRECIATE GROUP PLC
28th Feb 202310:05 amRNSForm 8.3 - Appreciate Group plc / PayPoint plc
28th Feb 20239:05 amGNWPaypoint Completes Acquisition of Appreciate Group
28th Feb 20239:00 amRNSScheme of Arrangement becomes effective
28th Feb 20237:30 amRNSSuspension - Appreciate Group PLC
27th Feb 202310:06 amRNSForm 8.3 -APPRECIATE GROUP PLC
27th Feb 20239:44 amRNSForm 8.3 - Appreciate Group plc / Paypoint plc
24th Feb 20232:08 pmRNSForm 8.3 - Paypoint Plc
24th Feb 20231:33 pmRNSForm 8.3 - APPRECIATE GROUP PLC
24th Feb 202311:21 amRNSForm 8.3 - APPRECIATE GROUP PLC
24th Feb 20239:56 amRNSForm 8.5 (EPT/NON-RI) Appreciate Group Plc
24th Feb 20239:33 amRNSForm 8.5 (EPT/RI)
24th Feb 20239:21 amRNSForm 8.3 - Appreciate Group plc / Paypoint plc
23rd Feb 202312:34 pmRNSExercise of Options
23rd Feb 202312:11 pmRNSForm 8.3 - APPRECIATE GROUP PLC
23rd Feb 202312:04 pmRNSCourt Sanction of the Scheme of Arrangement
23rd Feb 202311:10 amRNSForm 8.3 -APPRECIATE GROUP PLC
23rd Feb 20239:37 amRNSForm 8.5 (EPT/NON-RI) Appreciate Group Plc
23rd Feb 20239:17 amRNSForm 8.3 - Appreciate Group plc / Paypoint plc
22nd Feb 20233:30 pmRNSForm 8.3 - APP LN
22nd Feb 20231:25 pmRNSForm 8.3 - APPRECIATE GROUP PLC
22nd Feb 20239:17 amRNSForm 8.3 - Appreciate Group plc / Paypoint plc
21st Feb 20235:45 pmRNSPayPoint
21st Feb 20234:01 pmRNSForm 8.3 - PAY LN
21st Feb 20234:00 pmRNSForm 8.3 - APP LN
21st Feb 202312:20 pmRNSForm 8.3 - APPRECIATE GROUP PLC
21st Feb 20239:18 amRNSForm 8.3 - Appreciate Group plc / PayPoint plc
20th Feb 20233:30 pmRNSForm 8.3 - APP LN
20th Feb 20233:30 pmRNSForm 8.3 - PAY LN
20th Feb 20238:48 amRNSForm 8.5 (EPT/RI)
17th Feb 20233:30 pmRNSForm 8.3 - APP LN
17th Feb 20232:55 pmRNSForm 8.3 - APPRECIATE GROUP PLC
16th Feb 20232:36 pmRNSForm 8.3 - PAYP LN
16th Feb 20232:35 pmRNSForm 8.3 - APP LN
16th Feb 202312:28 pmRNSForm 8.3 - APPRECIATE GROUP PLC
16th Feb 202310:09 amRNSForm 8.3 - Appreciate Group plc / Paypoint plc
16th Feb 20238:41 amRNSForm 8.3 - Appreciate Group PLC
15th Feb 20232:23 pmRNSForm 8.3 - APPRECIATE GROUP PLC
15th Feb 202310:30 amRNSForm 8.3 - Appreciate Group plc / Paypoint plc
15th Feb 20238:34 amRNSForm 8.5 (EPT/RI)
15th Feb 20238:33 amRNSForm 8.3 - APPRECIATE GROUP PLC
14th Feb 20235:12 pmRNSHolding(s) in Company
14th Feb 20232:38 pmRNSForm 8.3 - APPRECIATE GROUP PLC
14th Feb 20232:30 pmRNSForm 8.3 - APP LN
14th Feb 20239:38 amRNSForm 8.3 - Appreciate Group plc / Paypoint plc
14th Feb 20239:23 amRNSForm 8.5 (EPT/RI)
13th Feb 202311:50 amRNSForm 8.3 - Appreciate Group Plc
13th Feb 202311:43 amRNSForm 8.3 - APPRECIATE GROUP PLC

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.