13 May 2024
itim Group
plc
("itim"
or "the Company" and together with its subsidiaries "the
Group")
Full year results for the
year ended 31 December 2023 and Notice of AGM
itim Group plc, a SaaS based
technology company that enables store-based retailers to
optimise their businesses to improve financial performance, is
pleased to announce its audited results for the year ended 31
December 2023.
Financial Highlights
·
|
Group revenues increased by 15 %
to £16.1 million (2022: £14.0 million)
|
·
|
Annual recurring revenue ("ARR")
is £13.2 million (2022: £13.2 million)
|
·
|
Group Adjusted EBITDA* £0.7
million (2022: £0.2 million)
|
·
|
Adjusted EBITDA* margin increased
by 2 percentage points ("PPT") to 4% (2022:
2%)
|
·
|
Adjusted Earnings per share**
-2.86 pence (2022: -2.01 pence)
|
·
|
Closing cash balances were £1.9
million at 31 December 2023, down from
£3.9 million at 31 December 2022
|
* EBITDA has been adjusted to
exclude share-based payment charges, exceptional items, along with
depreciation, amortisation, interest and tax from the measure of
profit.
** The profit measure has been
adjusted to exclude exceptional items and share option
charge
Ali Athar, Chief Executive,
commented: "I am pleased to report
itim's full year results which saw a strong increase in
revenue fuelled by a 54% rise in services revenues and an 8% uptick
in booked subscriptions. Our strategic investments have fortified
our position and enhanced our products, paving the way for
sustained success in the dynamic retail
landscape.
"Our commitment to excellence is evident in significant
product improvements and the creation of 'UNIFY,' our unified
retailing platform. As we navigate the evolving business
environment, we are strategically realigning our focus to enhance
financial performance and deliver tangible retail value. Looking
ahead to 2024, itim's strategic focus on margin enhancement and
operational efficiency provides the Board with cautious optimism
and positions us well for continued success. I look forward to
updating the market in due course."
Copies of the Annual Report and
Accounts for FY2023 with the notice of annual general meeting have
been posted to shareholders today and are available on the
Company's website www.itim.com. The Company intends to hold its
annual general meeting at the offices of the Company, 2nd Floor,
Atlas House, 173 Victoria Street, London SW1E 5NA on 14th June 2024
at 10.30 a.m.
Enquiries:
Itim Group plc
|
Ali Athar, CEO
Ian Hayes CFO
|
0207 598
7700
|
WH Ireland (NOMAD & Broker)
|
Katy Mitchell
Harry Ansell
Darshan Patel
|
0207 220
1666
|
IFC Advisory
|
Graham Herring
Florence Chandler
|
0207
3934 6630
|
ABOUT ITIM
itim was established in 1993 by
its founder, and current Chief Executive Officer, Ali Athar. itim
was initially formed as a consulting business, helping retailers
effect operational improvement. From 1999 the Company began to
expand into the provision of proprietary software solutions and by
2004 the Company was focused exclusively on digital technology.
itim has grown both organically and through a series of
acquisitions of small, legacy retail software systems and
associated applications which itim has redeveloped to create a
fully integrated end to end Omni-channel platform.
CHAIRMAN'S STATEMENT
In this year's annual report, I am
pleased to reflect on our journey, achievements, and the path
forward for the Company.
I am proud to report that our
financial performance has remained robust, showcasing the strength
of our business model and team dedication. The past year has been a
testament to our resilience and adaptability in the face of
unprecedented challenges. Despite the persistent global
uncertainties, the business has performed well and we have
sustained growth, a testament to our prudent management and
strategic foresight. We have remained steadfast in our commitment
to delivering value to our shareholders, customers, employees, and
communities. Our focus on innovation, operational excellence, and
customer-centricity has driven us forward even in these turbulent
times. We have continued to invest in research and development, to
enhance our products, which we believe has kept us ahead of
evolving market trends.
The strength of our existing
client base is testament to the quality of our product offering and
business as a whole. Our products demonstrate considerable worth
and value to well renowned companies within the retail industry who
continue to show trust and belief in the itim product suite. Demand
for our offering remains high as we continue our long standing
relationships and sign new business.
Furthermore, our commitment to
sustainability and corporate responsibility remains strong. We
prioritise
the importance of environmental
stewardship, social impact, and ethical governance in today's
interconnected world. We continue to promote diversity and
inclusion, and foster a culture of integrity and transparency
across our operations.
Looking ahead, we remain
cautiously optimistic about the future. While uncertainties
persist, we are confident in our ability to navigate challenges and
seize opportunities. Innovation, agility, and resilience remain
priorities to ensure we remain at the forefront of our industry and
create sustainable value for all stakeholders.
I would like to express my sincere
gratitude to our shareholders for their continued trust and
support, to our customers for their loyalty and partnership, to our
employees for their dedication and passion, and to our communities
for their resilience and collaboration. Together, we will continue
to build a brighter future for the Company.
Michael
Jackson
Chairman
10th May 2024
CHIEF EXECUTIVE'S REVIEW
I am pleased to present our Annual
Report for 2023.
Our total revenue for the year
reached £16.1 million in 2023, marking a 15% increase from the
previous year's £14 million. This growth was driven by a robust 54%
increase in services revenues and an 8% increase in booked
subscription revenues, resulting in an uplift in EBITDA of over
200%.
As we approach the culmination of
our two-year investment programme, the funds raised at IPO have not
only fortified our financial position but have also played a
pivotal role in enhancing our products and positioning us for
sustained success in the dynamic retail landscape.
Our commitment to excellence is
evident in the significant improvements across our product
offerings. The inclusion of fashion into our core Retail Suite,
catalysed by the Quiz Clothing contract win, marks a strategic
milestone. Furthermore, investments in our Profimetrics platform,
Chameleon store systems, Tradeledger for supplier collaboration,
and e-commerce have collectively elevated the capabilities of our
offerings.
This transformative journey has
led to the creation of a unified platform, named 'UNIFY.' The
rebranding not only consolidates our products, but also better
communicates the essence of our Unified Retailing platform. The
positive feedback from our customers underscores the tangible
impact these improvements have made, reinforcing our confidence in
our 'go-to-market' strategy.
As we confront the challenges of
an ever-changing business environment, our commitment to sustaining
and elevating our financial performance remains steadfast,
underpinned by a solid recurring revenue base. Mindful of the
current economic climate, we are currently in the process of "right
sizing" our business, alongside a strategic pivot away from 'free'
implementation services towards a continual focus on increasing
services revenues and EBITDA.
Additionally, our consulting
division continues to demonstrate the real 'benefits' of our
solutions, underscoring our commitment to delivering tangible
retail value to the retail community.
Looking ahead to 2024, itim's
strategic focus centres on further enhancing margins and
profitability, emphasising fine-tuning operational efficiency and
ensuring sustainable returns on investments. Notably, the Company
is now reallocating resources by reducing development spending and
increasing efforts in sales and marketing.
The decision to pare back
development spending is a strategic move, aimed at consolidating
the gains made in product innovation, while actively shifting the
spotlight to revenue generation. I believe this balanced approach
positions itim for continued success and growth in the competitive
business landscape.
As we navigate the challenges and
opportunities of 2024, itim remains vigilant in monitoring market
trends and consumer preferences. The Company's commitment to
customer acquisition and retention, coupled with a strategic blend
of innovation and revenue-focused initiatives, underpins our vision
for sustained growth and prosperity in the years ahead.
In conclusion, I want to express
my gratitude for your continued trust and support. As we stand at
the threshold of a new chapter, poised for sustained
growth.
Ali
Athar
Chief Executive officer
10th May 2024
CHIEF FINANCIAL OFFICER'S REVIEW
Income Statement
Overview
In 2023, Itim embarked on a
strategic realignment, shifting its business focus from
subscription growth to prioritising EBITDA and cash flow through
driving services revenues. This shift reflected a proactive
response to the current global uncertainties, and to adapt to the
prevailing market conditions.
The early indicators of this
strategic shift are encouraging, with EBITDA increasing to £0.7m,
marking a significant increase from the £0.2m reported in 2022.
Although the transition will take time, I am pleased that we are
already seeing an upward shift in profitability.
Revenue
Revenues for the year were £16.1
up from £14m in 2022, an increase of 15%. This was largely due to
an increase of services revenues of 54% along with an increase in
booked subscription revenues of 8%.
With the shift in business focus,
Annual Recurring Revenue (ARR) remained static at £13.2m at the
year-end (2022: £13.2m). Despite the shift towards driving services
revenues, the quality and certainty of recurring revenues as a
percentage of total turnover remained high at 79% (2022:
84%).
Gross profit
The gross profit margin remained
flat in 2023 as our development capability was fully engaged in
delivering the fashion product into the platform for the February
2024 release. While this intensive effort did not drive substantial
services revenues in the year, we view this effort as an additional
pillar for future success.
Furthermore we currently have
excess capacity in our hosting environment that will be utilised as
new subscription revenues are on boarded to the hosting
infrastructure which will contribute to improving margins without
incurring additional costs for the Company.
Additionally in response to the
prevailing economic environment, we recognise the importance of
aligning our resources with market conditions. Therefore, we are
proactively undertaking a rightsizing strategy for the business.
This initiative aims to ensure that our headcount is optimised for
efficiency and to navigate the current economic
landscape.
With the initiatives outlined
above we anticipate that the gross margin percentage will improve
over time.
Administrative expenses
The administrative cost base
increased by a marginal 1.7% over 2022. As a percentage of sales,
administrative expenses have decreased from 31% in 2022 to 27% in
2023 and we only anticipate large fluctuations in overhead costs
due to increased marketing spend.
Foreign exchange rates
With 33% of 2023 revenues
denominated in foreign currencies, the table below sets out the
percentage of annual contracts in the foreign currencies we trade
in and the impacts of those foreign currencies at the Balance Sheet
date and the average movements over the course of the year for
P&L purpose.
FX Rates
|
31-Dec-22
|
31-Dec-23
|
2023
|
2022 Average
|
2023 Average
|
2023
|
(% of ARR at year end)
|
FX
rate
|
FX
rate
|
Variance %
|
FX
rate
|
FX
rate
|
Variance %
|
£GBP/Euro (ARR 7%)
|
1.129
|
1.153
|
2%
|
1.15
|
1.149
|
0%
|
£GBP/BRL (ARR 18%)
|
6.386
|
6.180
|
-3%
|
6.389
|
6.209
|
-3%
|
£GBP/USD (ARR 8%)
|
1.209
|
1.273
|
5%
|
1.238
|
1.243
|
0%
|
Foreign exchange rates have
remained relatively static during the year with minimal volatility
of Sterling against all our functional currencies throughout the
year and at the year end.
Taxation
The Group continues to take
advantage of R&D tax credits as it continues to innovate its
technology offering. The current year tax credit is made of up of a
net current tax credit of £0.34m (2022: £0.62m) and a deferred tax
charge of £0.13m (2022: £0.03m).
Earnings/(Loss) per share
Basic EPS for the year was -2.86p
(2022: -2.2p) and the diluted EPS was -2.86p (2022:
-2.2p).
On an adjusted profit basis after
adjusting for exceptional items and the share option charge the
adjusted earnings basic EPS was -2.86p (2022: -2.01p) and the
adjusted earnings diluted EPS was -2.86p (2022: -2.01p).
Dividend
The Board does not propose to pay
a dividend in respect of the financial year (2022:
£nil).
Group Statement of Financial position
The Group had net assets of £11.5m
at 31st December 2023 (2022: £12.5m) a decrease of £1m attributable
to the loss for the year.
Cash flow and working capital
The Group ended the year with a
cash balance of £1.9m (2022: £3.9m).
Cash generated from operating
activities for the year amounted to £0.53m (2022: £0.48m). There
were no further inflows from investing activities during the year
(2022: £nil). Cash expended on capitalised product development was
£1.9m (2022: £2.1m) payment of interest, lease liabilities and
equipment amounted to £0.6m (2022: £0.5m). No loans were made in
the year (2022: £0.1m). Which taken together with our opening cash
balance of £3.9m gives the closing cash balance at the
year-end.
Equity
There were no changes in equity
during the year.
Ian
Hayes
Chief Financial Officer
10th May 2024
Consolidated Statement of Profit or Loss and Other
Comprehensive Income
For the year ended 31 December 2023
|
|
|
|
|
Total
|
|
Total
|
|
Note
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
Revenue
|
4,5
|
|
|
|
16,130
|
|
14,034
|
Cost of sales
|
|
|
|
|
(11,090)
|
|
(9,538)
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
5,040
|
|
4,496
|
|
|
|
|
|
|
|
|
Administrative expenses
|
|
|
|
|
(4,356)
|
|
(4,285)
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
|
684
|
|
211
|
|
|
|
|
|
|
|
|
Amortisation of intangible
assets
|
12
|
|
|
|
(1,146)
|
|
(889)
|
Share option charge
|
23
|
|
|
|
-
|
|
(58)
|
Depreciation
|
13
|
|
|
|
(49)
|
|
(42)
|
Depreciation of right-of-use/HP
assets
|
19,13
|
|
|
|
(545)
|
|
(452)
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
|
(1,056)
|
|
(1,230)
|
|
|
|
|
|
|
|
|
Other interest
|
|
|
|
|
(41)
|
|
(45)
|
|
|
|
|
|
|
|
|
Loss on
ordinary activities before taxation
|
6
|
|
|
|
(1,097)
|
|
(1,275)
|
|
|
|
|
|
|
|
|
Taxation
|
10
|
|
|
|
205
|
|
589
|
|
|
|
|
|
|
|
|
Loss for the year
|
|
|
|
|
(892)
|
|
(686)
|
|
|
|
|
|
|
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
Exchange
differences on retranslation of foreign operations
|
|
|
|
|
(56)
|
|
124
|
|
|
|
|
|
|
|
|
Total
comprehensive loss for the year net of tax
|
|
|
(948)
|
|
(562)
|
|
|
|
|
|
|
|
|
Loss per Share
|
|
|
|
|
|
|
|
Basic
|
11
|
|
|
|
(2.86)p
|
|
(2.20)p
|
Diluted
|
11
|
|
|
|
(2.86)p
|
|
(2.20)p
|
|
|
|
|
|
|
|
|
| |
All comprehensive income for
continuing operations is shown above.
The notes form part of these
financial statements.
Consolidated Statement of Changes in Equity
For the year ended 31 December 2023
|
|
|
Share
|
Capital
|
Foreign
|
Retained
|
|
|
Share
|
Share
|
options
|
redemption
|
exchange
|
profits/
|
|
|
capital
|
premium
|
reserve
|
reserve
|
reserve
|
(losses)
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
At 1
January 2022
|
1,561
|
7,398
|
455
|
1,103
|
26
|
2,438
|
12,981
|
Comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
(686)
|
(686)
|
Foreign
exchange movement
|
-
|
-
|
-
|
-
|
124
|
-
|
124
|
Total
comprehensive income
|
-
|
-
|
-
|
-
|
124
|
(686)
|
(562)
|
Share
option charge
|
-
|
-
|
58
|
-
|
-
|
-
|
58
|
At 31
December 2022
|
1,561
|
7,398
|
513
|
1,103
|
150
|
1,752
|
12,477
|
Comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
(892)
|
(892)
|
Foreign
exchange movement
|
-
|
-
|
-
|
-
|
(56)
|
-
|
(56)
|
Total
comprehensive income
|
-
|
-
|
-
|
-
|
(56)
|
(892)
|
(948)
|
At 31
December 2023
|
1,561
|
7,398
|
513
|
1,103
|
94
|
860
|
11,529
|
The notes form part of these
financial statements.
Consolidated Statement of Financial
Position
As at 31 December 2023
|
Note
|
|
2023
£'000
|
|
2022
£'000
|
Non-current assets
|
|
|
|
|
|
Intangible assets
|
12
|
|
11,109
|
|
10,069
|
Plant and equipment
|
13
|
|
476
|
|
721
|
Right-of-use assets
|
19
|
|
1,058
|
|
442
|
Deferred tax
|
10
|
|
13
|
|
164
|
Total non-current
assets
|
|
|
12,656
|
|
11,396
|
Current assets
|
|
|
|
|
|
Trade and other
receivables
|
15
|
|
5,385
|
|
4,603
|
Cash and cash
equivalents
|
|
|
1,930
|
|
3,922
|
Total current assets
|
|
|
7,315
|
|
8,525
|
Total assets
|
|
|
19,971
|
|
19,921
|
Current liabilities
|
|
|
|
|
|
Trade and other
payables
|
16
|
|
(6,398)
|
|
(5,776)
|
Right-of-use liability
|
19
|
|
(287)
|
|
(297)
|
Total current
liabilities
|
|
|
(6,685)
|
|
(6,073)
|
Non-current liabilities
|
|
|
|
|
|
Trade and other payables due in
more than one year
|
17
|
|
(347)
|
|
(540)
|
Right-of-use liability
|
19
|
|
(795)
|
|
(201)
|
Deferred tax
|
10
|
|
(615)
|
|
(630)
|
Total non-current
liabilities
|
|
|
(1,757)
|
|
(1,371)
|
Total liabilities
|
|
|
(8,442)
|
|
(7,444)
|
Net assets
|
|
|
11,529
|
|
12,477
|
Capital and reserves
|
|
|
|
|
|
Called up share capital
|
21
|
|
1,561
|
|
1,561
|
Share premium account
|
22
|
|
7,398
|
|
7,398
|
Share options reserve
|
22
|
|
513
|
|
513
|
Capital redemption
reserve
|
22
|
|
1,103
|
|
1,103
|
Foreign exchange
reserve
|
22
|
|
94
|
|
150
|
Retained profit
|
22
|
|
860
|
|
1,752
|
Shareholders' funds
|
|
|
11,529
|
|
12,477
|
|
|
|
|
|
| |
These financial statements were
approved and authorised for issue by the Board of Directors on 10th
May 2024.
Signed on behalf of the Board of
Directors
I D Hayes
Director
The notes form part of these
financial statements.
Company Statement of Financial Position
As at 31 December 2023
|
Note
|
|
2023
£'000
|
|
2022
£'000
|
Non-current assets
|
|
|
|
|
|
Intangible assets
|
12
|
|
350
|
|
-
|
Plant and equipment
|
13
|
|
374
|
|
647
|
Investments
|
14
|
|
5,071
|
|
5,071
|
Right-of-use assets
|
19
|
|
551
|
|
-
|
Total non-current
assets
|
|
|
6,346
|
|
5,718
|
Current assets
|
|
|
|
|
|
Trade and other
receivables
|
15
|
|
15,491
|
|
13,774
|
Cash and cash
equivalents
|
|
|
140
|
|
1,041
|
Total current assets
|
|
|
15,631
|
|
14,815
|
Total assets
|
|
|
21,977
|
|
20,533
|
Current liabilities
|
|
|
|
|
|
Trade and other
payables
|
16
|
|
(827)
|
|
(647)
|
Deferred tax
|
10
|
|
(72)
|
|
(84)
|
Right-of-use liability
|
19
|
|
(131)
|
|
-
|
Total current
liabilities
|
|
|
(1,030)
|
|
(731)
|
Non-current liabilities
|
|
|
|
|
|
Trade and other payables due in
more than one year
|
17
|
|
(347)
|
|
(540)
|
Right-of-use liability
|
19
|
|
(414)
|
|
-
|
Total non-current
liabilities
|
|
|
(761)
|
|
(540)
|
Total liabilities
|
|
|
(1,791)
|
|
(1,271)
|
Net assets
|
|
|
20,186
|
|
19,262
|
Capital and reserves
|
|
|
|
|
|
Called up share capital
|
21,24
|
|
1,561
|
|
1,561
|
Share premium account
|
22,24
|
|
7,398
|
|
7,398
|
Share options reserve
|
22,24
|
|
513
|
|
513
|
Capital redemption
reserve
|
22,24
|
|
1,103
|
|
1,103
|
Retained profit
|
22,24
|
|
9,611
|
|
8,687
|
Shareholders' funds
|
|
|
20,186
|
|
19,262
|
These financial statements were
approved and authorised for issue by the Board of Directors on 10th
May
2024.
Signed on behalf of the Board of
Directors
I D
Hayes
Director
The notes form part of these
financial statements.
Consolidated Cash Flow Statement
Year ended 31 December 2023
|
Note
|
|
2023
£'000
|
2022
£'000
|
Cash
flows from operating activities
|
|
|
|
|
Loss
after taxation
|
|
|
(892)
|
(686)
|
|
|
|
|
|
Adjustments for:
|
|
|
|
|
Taxation
|
10
|
|
(205)
|
(589)
|
Share
option charge
|
23
|
|
-
|
58
|
Other
interest on leases
|
19
|
|
41
|
45
|
Amortisation and depreciation
|
12,13,19
|
|
1,740
|
1,383
|
Cash
flows from operations before changes in working capital
|
|
|
684
|
211
|
Movement
in trade and other receivables
|
15
|
|
(1,297)
|
(384)
|
Movement
in trade and other payables
|
16
|
|
678
|
371
|
Cash
generated from operations
|
|
|
65
|
198
|
Corporation tax
|
|
|
462
|
280
|
Net cash
flows from operating activities
|
|
|
527
|
478
|
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
|
Capital
expenditure on intangible assets
|
12
|
|
(1,870)
|
(2,140)
|
Purchase
of plant and equipment
|
13
|
|
(77)
|
(49)
|
Stamp
duty on ROU lease renewal
|
|
|
(6)
|
-
|
Net cash
flows from investing activities
|
|
|
(1,953)
|
(2,189)
|
|
|
|
|
|
Interest
repayments
|
18
|
|
(16)
|
-
|
Payment
of lease liabilities
|
19
|
|
(528)
|
(438)
|
Loan
issued
|
15
|
|
-
|
(140)
|
Net cash
flows from financing activities
|
|
|
(544)
|
(578)
|
|
|
|
|
|
Net
decrease in cash and cash equivalents
|
|
|
(1,970)
|
(2,289)
|
Cash and
cash equivalents at beginning of year
|
|
|
3,922
|
6,172
|
Exchange
(losses)/gains on cash and cash equivalents
|
28
|
|
(22)
|
39
|
Cash and
cash equivalents at end of year
|
|
|
1,930
|
3,922
|
The notes form part of these
financial statements.
Company Cash Flow Statement
Year ended 31 December 2023
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Cash
flows from operating activities
|
|
|
|
Profit
after taxation
|
|
924
|
592
|
Adjustments for:
|
|
|
|
Taxation
|
10
|
(12)
|
139
|
Depreciation
|
13
|
273
|
170
|
Finance
costs
|
|
18
|
15
|
Finance
income
|
|
(49)
|
(25)
|
Share
option charge
|
23
|
-
|
58
|
Cash
flows from operations before changes in working capital
|
|
1,154
|
949
|
Movement
in trade and other receivables
|
15
|
(2,016)
|
(2,895)
|
Movement
in trade and other payables
|
16
|
190
|
-
|
Cash
generated from operations
|
|
(672)
|
(1,946)
|
Finance
income
|
|
-
|
25
|
Net cash
flows from operating activities
|
|
(672)
|
(1,921)
|
Cash
flows from investing activities
|
|
|
|
Stamp
duty on ROU lease renewal
|
|
(6)
|
-
|
Net cash
flows from investing activities
|
|
(6)
|
-
|
Cash
flows from financing activities
|
|
|
|
Interest
paid
|
18
|
(16)
|
-
|
Payment
of lease liability
|
|
(207)
|
(107)
|
Loan
issued
|
15
|
-
|
(140)
|
Net cash
flows from financing activities
|
|
(223)
|
(247)
|
Net
decrease increase in cash and cash equivalents
|
|
(901)
|
(2,168)
|
Cash and
cash equivalents at beginning of year
|
|
1,041
|
3,209
|
Cash and
cash equivalents at end of year
|
|
140
|
1,041
|
|
|
|
| |
The notes form part of these
financial statements.
NOTES TO THE CONSOLIDATED FINANCIAL
STATEMENTS
1. Corporate Information
The consolidated financial
statements of ITIM Group plc and its subsidiaries (collectively,
the Group) for the year ended 31 December 2023 were authorised for
issue in accordance with a resolution of the directors on 10th May
2024. itim Group plc ("the Company") is a public limited company
incorporated and domiciled in the UK. The nature of the operations
and principal activities of the Company and its subsidiary
undertakings (the "Group") are set out in the Strategic Report on
pages 5 to 11 and the Directors' report on pages 25 to
28.
2. Basis of preparation
The consolidated financial
statements of the Group are prepared under IFRS and International
Financial Reporting Interpretations Committee ("IFRIC")
interpretations in accordance with International Accounting
Standards in conformity with the requirements of the Companies Act
2006 applicable to companies reporting under IFRS.
The Company's financial statements
have been prepared under IFRS and International Financial Reporting
Interpretations Committee ("IFRIC") interpretations in accordance
with International Accounting Standards in conformity with the
requirements of the Companies Act 2006 and as permitted by section
408 of the Companies Act 2006, no income statement is presented for
the company. The Company made a profit of £923,983 for the year
ended 31 December 2023 (2022: £591,650)
The financial statements are
presented in GBP, which is also the company's functional
currency.
Amounts are rounded to the nearest
thousand, unless otherwise stated.
The financial statements have been
prepared on the going concern basis.
3. Summary of significant accounting
policies
Basis of consolidation
The Group financial statements
consolidate the financial statements of the company and its
subsidiary undertakings drawn up to 31 December each year. The
results of subsidiaries acquired or sold are consolidated for the
periods from or to the date on which control passed. Acquisitions
are accounted for under the acquisition method.
Subsidiaries
Subsidiaries are all entities over
which the Group has the ability to exercise control and are
accounted for as subsidiaries. The results of subsidiaries are
included in the Group income statement from the date of acquisition
until the date that such control ceases. Intercompany transactions
and balances between Group companies are eliminated upon
consolidation.
Revenue recognition
Revenue was recognised to the
extent that it was probable that the economic benefits would flow
to the Group and the revenue could be reliably measured.
Revenue represents the amounts
(excluding value added tax) derived from the provision of goods and
services to third party customers during the year by the group.
Revenue is derived from the Group's principal activity and excludes
VAT.
The Group derives revenue from two
principal sources as noted below:
Recurring revenue
1. Recurring revenue consists
of:
· Subscriptions - revenue from subscriptions derive from the
Group's hosted software-as-a-service subscription application,
which allows customers to use hosted software over the contract
period without taking possession of the software. Revenue is
recognised over the contract period, commencing on the date of the
service go live which gives the customer the right-to-use and
access the platform.
· Support and maintenance - derive from support services and
software upgrades offered to customers using the Group's software
products. Revenue is recognised over the contract period,
commencing on the go-live date of the implementation which gives
the customer the right to access support services and the right to
receive upgrades.
2. One off revenue
One off revenue consists
of:
· Licences - the performance obligation for the provision of
licences is considered to be satisfied when the agreement is signed
by the customer and they are given access to the related software
intellectual property ("IP") without any requirement to provide
updates. It is recognised in full at the transaction price and over
the period of implementation before the go live date of the
implementation.
· Services - Services revenue relate to design and
implementation services for each customer. Services enhance an
asset that the customer controls and the Group creates specific fit
for purpose assets which cannot be used elsewhere. The transaction
price is the amount determined by fixed price contracts or on a
time and materials basis where the Group has a right for
consideration for work performed to date. Under the terms of the
contracts, the Group has a right to invoice at the achievement of
various milestones in the contract.
· Services are recognised over time and management consider the
time spent as a proportion of total time expected is the most
appropriate basis for recognition of this revenue stream as staff
time is the main input into the delivery of the service. Any
differences to the revenue measured by the above method and the
amounts invoiced are included in the balance sheet. Further
information on the contracts assets or contract liabilities are
included in note 4.
Intangible assets - Goodwill
Goodwill is not amortised but
tested for impairment annually and whenever impairment indicators
require. In most cases the Group identified its cash generating
units as one level below that of an operating segment. Cash flows
at this level are substantially independent from other cash flows
and this is the lowest level at which goodwill is monitored. A
goodwill impairment loss is recognised in the Statement of
Comprehensive Income whenever and to the extent that the carrying
amount of a cash-generating unit exceeds the unit's recoverable
amount, which is the greater of value in use and fair value less
cost to sell.
Negative goodwill relating to
intangible fixed assets requires immediate recognition in the
Statement of Comprehensive Income.
In calculating goodwill, the total
consideration, both actual and deferred, is taken into account.
Where the deferred consideration is contingent and dependent upon
future trading performance, an estimate of the present value of the
likely consideration payable is made. This contingent consideration
is re-assessed annually. The difference between the present
value and the total amount payable at a future date gives rise to a
finance charge which is charged to the Statement of Comprehensive
Income and credited to the liability over the period in which the
consideration is deferred. The discount used approximates to
market rates.
Intangible assets - research and development
expenditure
Research expenditure is written
off as incurred. Internally generated development expenditure is
also written off, except where the directors are satisfied as to
the technical, commercial and financial viability of individual
projects. In such cases, the identifiable expenditure is
capitalised and amortised over the period during which the group is
expected to benefit. This period is seven years. Provisions are
made for any impairment.
Intangible assets - other
Other intangible assets recognised
in these financial statements consist of Customer contracts and
relationships and Intellectual Property Rights acquired on the
acquisition of EDI Plus Limited along with the purchase of the
intellectual property rights of software.
Amortisation is calculated to
write off their cost or valuation less any residual value over
their estimated useful lives as follows:
Customer contracts and
relationships - straight line over 10 years
Intellectual Property Rights -
straight line over 10 years
Intellectual property rights of
software - straight line over 7 years
The amortisation of intangible
fixed assets is shown as a separate line in the Consolidated
Statement of Comprehensive Income.
The carrying values of intangible
assets are reviewed for impairment whenever events or changes in
circumstances indicate the carrying value may not be
recoverable.
Impairment non-current assets
For the purposes of impairment
testing, goodwill is allocated to each of the Group's
cash-generating units. A cash-generating unit to which goodwill has
been allocated is tested for impairment annually, or more
frequently when there is an indication that the unit may be
impaired. If the recoverable amount of the cash-generating unit is
less than its carrying amount, the impairment loss is allocated
first to reduce the carrying amount of any goodwill allocated to
the unit and then to the other assets of the unit pro-rata based on
the carrying amount of each asset in the unit.
Any impairment loss for goodwill
is recognised directly in profit or loss. An impairment loss
recognised for goodwill is not reversed in subsequent
periods.
Foreign currencies
Transactions denominated in a
foreign currency are translated into sterling at the rate of
exchange ruling at the date of the transaction. At the
balance sheet date, monetary assets and liabilities denominated in
foreign currency are translated at the rate ruling at that
date. All exchange differences are dealt with in the
Statement of Comprehensive Income.
Non-monetary items that are
measured in terms of historical cost in a foreign currency are
translated using the exchange rates as at the dates of the initial
transactions. Non-monetary items measured at fair value in a
foreign currency are translated using the exchange rates at the
date when the fair value is determined. The gain or loss arising on
translation of non-monetary measured at fair value is treated in
line with the recognition of gain or loss on change in fair value
in the item.
For consolidation purposes, the
assets and liabilities of overseas subsidiary undertakings are
translated at the functional currency at the rate of exchange
ruling at the reporting date. Profit and loss accounts of
such undertakings are consolidated at the average rate of exchange
during the year. Exchange differences arising are included in
a separate component of equity.
Plant and equipment
Plant and equipment is carried at
cost less accumulated depreciation and any recognised impairment in
value. Cost comprises the aggregate amount paid to acquire asset
and includes costs directly attributable to making the asset
capable of operating as intended.
Depreciation of plant and
equipment is calculated to write off their cost or valuation less
any residual value over their estimated useful lives as
follows:
Computer equipment - straight line
over 3 years
Office equipment - straight line
over 3 years
Fixtures and fittings - straight
line over 3 years
The assets' residual values,
useful lives and methods of depreciation are reviewed, and adjusted
if appropriate on an annual basis. An asset is de-recognised upon
disposal or when no future economic benefits are expected from its
use or disposal. Any gain or loss arising on de-recognition of the
asset (calculated as the difference between the net disposal
proceeds and the carrying amount of the asset) is included in the
income statement in the period that the asset is derecognised. The
carrying values of tangible fixed assets are reviewed for
impairment in periods if events or changes in circumstances
indicate the carrying value may not be recoverable.
Fixed asset investments
Subsidiaries are measured at cost
less impairment.
Investments are reviewed for
impairment at the end of the first full financial year following
the acquisition and in other periods if events or changes in
circumstances indicate that the carrying value may not be
recoverable. Provision is made for any impairment.
Trade and other receivables
Trade and other receivables are
initially stated at their fair value plus transaction costs, then
subsequently at amortised cost using the effective interest method
if applicable, less impairment losses. Provisions against trade and
other receivables are made when there is objective evidence that
the Group will not be able to collect all amounts due to them in
accordance with the original terms of those receivables. The amount
of the write down is determined as the difference between the
asset's carrying amount and the present value of estimated future
cash flows.
Cash and cash equivalents
Cash and cash equivalents comprise
cash at bank and short-term deposits with an original maturity of
three months or less. Bank overdrafts that are repayable on demand
and form an integral part of cash management are included as
components of cash and cash equivalents for the purposes of the
cash flow statement.
Trade and other payables
Trade and other payables are
recognised at original cost.
Loans and borrowings
Loans and borrowings are recorded
at amortised cost using the effective interest method, with
interest-related charges recognised as an expense in finance cost
in the statement of comprehensive income.
Leases - as a lessee
Assets and liabilities arising
from a lease are initially measured on a present value basis. Lease
liabilities include the net present value of fixed lease payments.
The lease payments are discounted using the interest rate implicit
in the lease. If that rate cannot be readily determined, the
lessee's incremental borrowing rate is used, being the rate that
the lessee would have to borrow the funds necessary to obtain an
asset of similar value to the right-of-use asset with similar
terms, security and conditions.
Lease payments are allocated
between principal and finance costs. The finance cost is charged to
profit or loss over the lease period so as to produce a constant
periodic rate of interest on the remaining balance of the liability
for each period.
Right-of-use assets are measured
at cost comprising the initial measurement of lease liability, any
lease payments made at or before the commencement date less any
lease incentives received, and any initial direct costs.
Right-of-use assets are
depreciated over the shorter of the asset's useful life and the
lease term on a straight-line basis.
Payments associated with low-value
items and leases of a duration less than 1 year are recognised as
an expense in profit or loss on a straight-line basis.
Income taxes
Current income tax assets and
liabilities for the current period are measured at the amount
expected to be recovered from or paid to the taxation authorities
based on the tax rates and tax laws used to compute the amount are
those that are enacted or substantively enacted by the balance
sheet date.
Deferred tax is provided using the
liability method on temporary differences between the tax bases of
assets and liabilities and their carrying amounts for financial
reporting purposes at the reporting date. Deferred tax is
calculated on an undiscounted basis at the tax rates that are
expected to apply in the period when the liability is settled based
on the tax rates and tax laws enacted or substantively enacted by
the balance sheet date.
Deferred tax liabilities are
recognised for all taxable temporary differences, except when the
deferred tax liability arises from the initial recognition of
goodwill or an asset or liability in a transaction that is not a
business combination and, at the time of the transaction, affects
neither the accounting profit nor taxable profit or
loss.
Deferred tax assets are recognised
for all deductible temporary differences, carry forward of unused
tax credits and unused tax losses, to the extent that it is
probable that taxable profit will be available against which the
deductible temporary differences, and the carry forward of unused
tax credits and unused tax losses can be utilised except 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 transaction, affects neither the accounting profit nor taxable
profit or loss.
The carrying amount of deferred
tax assets is reviewed at each reporting date and reduced to the
extent that it is no longer probable that sufficient taxable profit
will be available to allow all or part of the deferred tax asset to
be utilised. Unrecognised deferred tax assets are reassessed at
each reporting date and are recognised to the extent that it has
become probable that future taxable profits will allow the deferred
tax asset to be recovered.
Finance costs
Finance costs comprise interest
payable on loans from directors and third parties and are
recognised on an accruals basis.
Share-based payments
The group issues equity-settled
share-based payments to certain employees. Equity-settled
share-based payments are measured at fair value (excluding the
effect of non-market-based vesting conditions) at the date of
grant. The fair value determined at the grant date of the
equity-settled share-based payments is expensed on a straight-line
basis over the vesting period, based on the group's estimate of
shares that will eventually vest and adjusted for the effect of
non-market-based vesting conditions
Fair value is measured by use of
the Black Scholes Model. The expected life used in the model has
been adjusted, based on management's best estimate, for the effects
of non-transferability, exercise restrictions, and behavioural
considerations.
Pension contributions
The company operates a defined
contribution scheme for its employees. Contributions are
charged to the Statement of Comprehensive Income in the year they
are payable. The assets of the scheme are held separately from
those of the group.
Financial instruments
Financial assets and financial
liabilities are recognised when the Group becomes a party to the
contractual provisions of the financial instrument.
Financial assets are derecognised
when the contractual rights to the cash flows from the financial
asset expire, or when the financial asset and substantially all the
risks and rewards are transferred.
A financial liability is
derecognised when it is extinguished, discharged, cancelled or
expires.
Government grants
Government grants are recognised
where there is reasonable assurance that the grant will be received
and all attached conditions will be complied with. When the grant
relates to an expense item, it is recognised as income on a
systematic basis over the periods that the costs, which it is
intended to compensate, are expensed. The other income included in
the Consolidated Statement of Profit or Loss and Other
Comprehensive Income relates entirely to government support through
the furlough scheme.
Where the grant relates to an
asset, it is recognised as income in equal amounts over the
expected useful life of the related asset.
Use of assumptions and estimates
The Group makes judgements,
estimates and assumptions that effect the application of policies
and reported amounts of assets and liabilities, income and
expenses. The resulting accounting estimates calculated using these
judgements and assumptions will, by definition, seldom equal the
related actual results but are based on historical experience and
expectations of future events. The estimates and underlying
assumptions are reviewed on an ongoing basis. Revisions to
accounting estimates are recognised in the period in which the
estimate is revised if the revision effects only that period, or in
the period of revision and future periods if the revision effects
both current and future periods.
The judgements and key sources of
estimation uncertainty that have a significant effect on the
amounts recognised in the financial statements are discussed
below.
Useful economic lives of intangible assets
Intangible assets are amortised
over their useful lives. Useful lives are based on management's
estimates, which are periodically reviewed for continued
appropriateness. Changes to estimates can result in variations in
the carrying values and amounts charged to the statement of
comprehensive income in specific periods.
Change in accounting policies
The following new standards and
amendments to standards are mandatory for the first time for the
financial year beginning 1st January 2023.
(a) New and amended standards
adopted by the Company:
There are a number of new
standards which have had a material impact in the annual financial
statements for the year ended 31 December 2023. These
include:
· 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
· Amendments to IAS 8 - Definition of Accounting
Estimates
(b) New standards,
interpretations, and amendments not yet effective:
There are a number of standards,
amendments to standards, and interpretations which have been issued
by the IASB that are effective in future accounting periods that
the Group has decided not to adopt early.
These include:
· Classification of Liabilities as Current or Noncurrent and
Non-current Liabilities with Covenants - Amendments to IAS
1
· Lease Liability in a Sale and Leaseback - Amendments to IFRS
16
· Disclosures: Supplier Finance Arrangements - Amendments to
IAS 7 and IFRS 7
4. Segmental reporting
The chief operating decision maker
("CODM") for the purpose of IFRS 8 is the Board. Segments are
determined by reference to the internal reports reviewed by the
Board. The group's operations relate to the provision of technology
solutions to help clients drive revenues and profit.
The Group measures the performance
of its operating segments through a measure of segment profit or
loss which is referred to as EBITDA. This measure is reported to
the CODM for the purposes of resource allocation and assessment of
performance. The measure is the same as reported in the historic
financial information.
Information about geographic location by key
segments
|
Year
ended 31 December 2023
|
|
UK
|
Portugal
|
Total
|
|
£'000
|
£'000
|
£'000
|
Revenue
|
11,650
|
4,480
|
16,130
|
Non-current assets
|
10,608
|
2,094
|
12,702
|
|
|
|
|
|
Year
ended 31 December 2022
|
|
UK
|
Portugal
|
Total
|
|
£'000
|
£'000
|
£'000
|
Revenue
|
9,191
|
4,843
|
14,034
|
Non-current assets
|
9,614
|
1,783
|
11,397
|
Information about major customers
Transactions with a single
customer exceeding 10% of total revenue amounted to £5,381K in the
year (2022: £2,656K) and related to 2 customers (2022:
1).
5. Revenue
The analysis of the Group's revenue
by geographical destination is set out below.
|
|
2023
|
2022
|
|
|
£'000
|
£'000
|
|
|
|
|
United Kingdom
|
|
11,179
|
8,670
|
Europe
|
|
385
|
456
|
Rest of World
|
|
4,566
|
4,908
|
|
|
|
|
|
|
16,130
|
14,034
|
A breakdown of revenue by the two
revenue streams as detailed in accounting policies is shown
below:
|
2023
|
2022
|
|
£'000
|
£'000
|
|
|
|
|
Recurring revenue
|
|
12,732
|
11,824
|
One off revenue
|
|
3,398
|
2,210
|
|
|
|
|
|
|
16,130
|
14,034
|
Revenue is either recognised at a
point in time or over the period of the contract in line with the
accounting policy (note 2).
The following table provides
information on contract assets and contract liabilities from
contracts with customers:
|
2023
|
2022
|
|
£'000
|
£'000
|
|
|
|
Contract assets
|
287
|
90
|
Contract liabilities
|
3,031
|
2,605
|
Contract assets ("accrued income")
are recognised where there are excess of revenues earned over
billings. Contracts are classified assets when only the act of
invoice is pending, there is an unconditional right to receive cash
and only the passage of time is required as per contractual
terms.
Contract liabilities ("deferred
income") are recognised when there are billings in excess of
revenues. Contracts are classified as liabilities when there
is an obligation to transfer goods or
services to a customer for which the Group has received
consideration from the customer (or the payment is due) but the
transfer has not yet completed. These arise based on the billing
cycle of the Group's revenues and all are expected to be reversed
in under one year.
6.
Loss on operating
activities before taxation
Loss on ordinary activities before
taxation is stated after charging:
|
2023
|
2022
|
|
£'000
|
£'000
|
|
|
|
Share based payments
|
-
|
58
|
Deprecation of owned tangible fixed
assets
|
49
|
42
|
Depreciation of leased
assets
|
545
|
452
|
Amortisation of intangible
assets
|
1,146
|
889
|
Auditors' remuneration (see note
7)
|
70
|
60
|
7.
Auditors'
remuneration
The analysis of auditors' remuneration is as follows:
|
|
2023
£'000
|
2022
£'000
|
Fees payable to the company's
auditors for the audit of the company's annual accounts
|
|
37
|
31
|
Fees payable to the company's
auditors and their associates for other services to the
group
|
|
|
|
•
The audit of the company's subsidiaries pursuant
to legislation
|
|
28
|
24
|
•
Tax compliance services
|
|
5
|
5
|
Total other services
|
|
70
|
60
|
8. Employee
information
Their aggregate emoluments
were:
|
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
Wages and salaries
|
|
|
8,701
|
7,965
|
Social security costs
|
|
|
1,263
|
1,194
|
Other pension costs
|
|
|
307
|
270
|
Other benefits
|
|
|
338
|
370
|
|
|
|
|
|
|
|
|
|
|
10,609
|
9,799
|
The average monthly number of
employees (including directors) during the year for the group was
as follows:
|
|
|
2023
No.
|
2022
No.
|
|
|
|
|
|
Selling and
administration
|
|
|
29
|
27
|
Technical
|
|
|
144
|
147
|
|
|
|
|
|
|
|
|
|
|
173
|
174
|
9. Directors'
emoluments
|
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
Aggregate emoluments
|
|
|
970
|
925
|
Pension contributions (money
purchase schemes)
|
|
|
39
|
38
|
|
|
|
|
|
|
|
|
|
1,009
|
963
|
|
|
|
|
| |
Directors' emoluments disclosed
above include the following payments to the highest
director:
|
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
Aggregate emoluments
|
|
|
347
|
332
|
Pension contributions (money
purchase schemes)
|
|
|
17
|
16
|
|
|
|
|
364
|
348
|
|
|
|
|
| |
|
|
|
2023
No.
|
2022
No.
|
|
|
|
|
|
Number of directors to whom
relevant benefits are accruing under:
|
|
|
Money purchase schemes
|
|
|
2
|
2
|
The above is equivalent to total
key management personnel compensation. There were no other key
management personnel other than the Directors.
Further details of Directors
remuneration can be found in the remuneration report on pages 23 to
24.
Share based
compensation
The Group operates an
equity-settled share based compensation plan for Directors and
executives. In accordance with IFRS 1, the Group has elected to
implement the measurement requirements of IFRS 2 in respect of only
those equity-settled share options that were granted after 7
November 2002 and that had not vested as at 1 January 2005. The
fair value of the employee services received in exchange for the
grant of options is recognised as an expense over the vesting
period. The total amount to be expensed over the vesting period is
determined by reference to the fair value of the options granted at
the grant date.
At each year end date, the Group
revises its estimate of the number of options that are expected to
vest. It recognises the impact of the revision of original
estimates, if any, in the Statement of Consolidated Income, and a
corresponding adjustment to equity over the remaining vesting
period. When share options are cancelled the Group accounts for the
cancellation as an acceleration of vesting and therefore recognises
immediately the amount that otherwise would have been recognised
for services received over the remainder of the vesting period. The
proceeds received net of any directly attributable transaction
costs are credited to share capital (nominal value) and share
premium when the options are exercised. The fair value of share
options has been assessed using the Black Scholes Model.
No share options were granted to
Directors in the period (2022 - Nil).
Included on the face of the
Statement of Comprehensive Income, is a total charge for share
based payments of £Nil (2022: £58,341) which arises wholly from
transactions accounted for as equity settled share based
payments.
10.
Taxation
(a) Taxation
charge:
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Total current income tax credit
charged in the income statement
|
|
|
|
Research and development tax
credit
Portugal corporate tax
|
|
(400)
19
|
(600)
22
|
Adjustment in respect of prior
years
|
|
40
|
(40)
|
Total current income
tax
|
|
(341)
|
(618)
|
Deferred tax expense
|
|
|
|
Current year
|
|
136
|
29
|
|
|
136
|
29
|
Total income tax
|
|
(205)
|
(589)
|
(b) Taxation
reconciliation:
The current income tax credit for
the year is explained below:
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Loss before tax
|
|
(1,097)
|
(1,275)
|
|
|
|
|
Loss at the standard UK income tax
rate of 19% (2022: 19%)
|
|
(208)
|
(242)
|
|
|
|
|
Effects of:
|
|
|
|
Expenses not deductible for tax
purposes
|
|
153
|
130
|
Capital allowances in excess of
depreciation
|
|
44
|
(123)
|
Tax losses utilised as part of
research and development tax credit
|
|
(400)
|
(600)
|
Unrelieved tax losses and other
deductions arising in the year
|
|
98
|
383
|
B/fwd losses relieved
|
|
(96)
|
(36)
|
Adjustment in respect of earlier
year
|
|
40
|
(40)
|
Difference in overseas tax rates
and temporary GAAP differences
|
|
28
|
(90)
|
Recognition of deferred tax asset
in respect of losses
|
|
-
|
(15)
|
Other deferred tax timing
differences
|
|
136
|
44
|
|
|
|
|
Total income tax credited in the
income statement
|
|
(205)
|
(589)
|
(c) Deferred tax
Deferred tax balances consist of
the following timing differences
Group:
|
|
Group
|
Company
|
|
|
2023
|
2022
|
2023
|
2022
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Deferred tax asset
|
|
|
|
|
|
Acceleration capital allowances -
UK
|
|
(749)
|
(603)
|
-
|
-
|
Tax losses available for carry
forward - UK
|
|
760
|
760
|
-
|
-
|
Other timing differences -
UK
|
|
2
|
7
|
-
|
-
|
At 31 December
|
|
13
|
164
|
-
|
-
|
|
|
|
|
|
|
| |
The Group has not recognised all
deferred tax assets in respect of tax losses due to timing
uncertainty regarding the recoverability against future profits. If
all tax losses were recognised the deferred tax asset would
increase as below in each year.
|
|
Group
|
Company
|
|
|
2023
|
2022
|
2023
|
2022
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Deferred tax asset
|
|
|
|
|
|
Acceleration capital allowances -
UK
|
|
(749)
|
(603)
|
-
|
-
|
Tax losses available for carry
forward - UK
|
|
2,063
|
2,049
|
-
|
-
|
Other timing differences -
UK
|
|
2
|
7
|
-
|
-
|
At 31 December
|
|
1,316
|
1,453
|
-
|
-
|
Increase
in deferred tax asset if all losses recognised
|
|
1,303
|
1,289
|
-
|
-
|
|
|
|
|
|
|
| |
|
|
Group
|
Company
|
|
|
2023
|
2022
|
2023
|
2022
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Deferred tax liability
|
|
|
|
|
|
Acceleration capital allowances -
UK
|
|
(71)
|
(123)
|
(71)
|
(123)
|
Tax losses available for carry
forward - UK
|
|
-
|
39
|
-
|
39
|
Other timing differences -
UK
|
|
(1)
|
-
|
(1)
|
-
|
Acceleration capital allowances -
Portugal
|
|
(382)
|
(361)
|
-
|
-
|
Arising on business combinations -
UK
|
|
(161)
|
(185)
|
-
|
-
|
At 31 December
|
|
(615)
|
(630)
|
(72)
|
(84)
|
The movement in deferred tax assets during the period
are:
Group
|
Accelerated capital allowances on PPE- UK
£'000
|
Accelerated capital allowances Development costs-
UK
£'000
|
Tax
losses available for carry forward- UK
£'000
|
Other
timing differences- UK
£'000
|
Total
£'000
|
Deferred tax assets
|
|
|
|
|
|
At 31 December 2021
|
(46)
|
(420)
|
528
|
3
|
65
|
Charged to profit and loss
account
|
(86)
|
(174)
|
271
|
4
|
15
|
Transfer to liability
|
123
|
-
|
(39)
|
-
|
84
|
At 31 December 2022
|
(9)
|
(594)
|
760
|
7
|
164
|
Charged to profit and loss
account
|
(8)
|
(138)
|
-
|
(5)
|
(151)
|
At 31 December 2023
|
(17)
|
(732)
|
760
|
2
|
13
|
The movement in deferred tax liabilities during the period
are:
Group
|
Accelerated capital allowances on PPE- UK
£'000
|
Tax
losses available for carry forward- UK
£'000
|
Accelerated capital allowances on Development costs-
Portugal
£'000
|
Other Timing
differences
£'000
|
Timing
differences on acquired intangible assets- UK
£'000
|
Total
£'000
|
Deferred
tax liabilities
|
|
|
|
|
|
|
At 31
December 2021
|
-
|
-
|
(292)
|
-
|
(210)
|
(502)
|
Charged to profit and loss account
|
-
|
-
|
(69)
|
-
|
25
|
(44)
|
Transfer
from asset
|
(123)
|
39
|
-
|
-
|
-
|
(84)
|
At 31
December 2022
|
(123)
|
39
|
(361)
|
-
|
(185)
|
(630)
|
Charged
to profit and loss account
|
52
|
(39)
|
(21)
|
(1)
|
24
|
15
|
At 31
December 2023
|
(71)
|
-
|
(382)
|
(1)
|
(161)
|
(615)
|
Company
|
Accelerated capital allowances on PPE- UK
£'000
|
Tax
losses available
for carry
forward- UK
£'000
|
Other Timing
differences
£'000
|
Total
£'000
|
Deferred tax liabilities
|
|
|
|
|
At 31 December 2021
|
-
|
-
|
-
|
-
|
Transferred from asset
|
(123)
|
39
|
-
|
(84)
|
At 31 December 2022
|
(123)
|
39
|
-
|
(84)
|
Charged to profit and loss
account
|
52
|
(39)
|
(1)
|
12
|
At 31 December 2023
|
(71)
|
-
|
(1)
|
(72)
|
11. Loss per
share
Basic and diluted loss per share is
calculated by dividing the profit attributable to owners of the
parent by the weighted average number of ordinary shares in issue
during the period. For the avoidance of doubt the deferred shares
have been excluded as they have no rights to profits or capital.
Additionally, the Company's ordinary shares were subject to a share
consolidation where 5 ordinary shares were converted into 1
ordinary share. The comparative period weighted average number of
shares has been adjusted for this to aid comparison. The Company's
share options have a dilutive effect over the two year
period.
|
2023
|
2022
|
|
£'000
|
£'000
|
Loss after tax for the
year
|
(892)
|
(686)
|
Share option charge
|
-
|
58
|
Adjusted loss after tax for the
year
|
(892)
|
(628)
|
Weighted average number of
shares:
|
|
|
Basic - 000
|
31,211
|
31,211
|
Potentially dilutive share options
- 000
|
3,657
|
3,657
|
Diluted average number of shares -
000
|
34,868
|
34,868
|
|
|
|
Loss per share:
|
|
|
Basic - pence on continuing
operations
|
(2.86)
|
(2.20)
|
Diluted - pence on continuing
operations
|
(2.86)
|
(2.20)
|
Adjusted earnings/(loss) - Basic -
pence on continuing operations
|
(2.86)
|
(2.01)
|
Adjusted Diluted - pence on
continuing operations
|
(2.86)
|
(2.01)
|
12. Intangible
assets
Group
|
Purchase
of software
|
Development cost
|
Goodwill
|
Acquired
intellectual property rights
|
Customer
contracts
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1
January 2023
|
-
|
15,684
|
8,712
|
300
|
1,000
|
25,696
|
Foreign
exchange differences
|
-
|
(66)
|
-
|
-
|
-
|
(66)
|
Additions
|
350
|
1,870
|
-
|
-
|
-
|
2,220
|
At 31
December 2023
|
350
|
17,488
|
8,712
|
300
|
1,000
|
27,850
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1
January 2023
|
-
|
10,543
|
4,759
|
75
|
250
|
15,627
|
Foreign
exchange differences
|
-
|
(32)
|
-
|
-
|
-
|
(32)
|
Charge
for the period
|
-
|
1,016
|
-
|
30
|
100
|
1,146
|
At 31
December 2023
|
-
|
11,527
|
4,759
|
105
|
350
|
16,741
|
Net book
value
|
|
|
|
|
|
|
At 31
December 2023
|
350
|
5,961
|
3,953
|
195
|
650
|
11,109
|
At 31
December 2022
|
-
|
5,141
|
3,953
|
225
|
750
|
10,069
|
Goodwill arising prior to 1
January 2020 relates to acquisition prior to the date of transition
to IFRS of 1 January 2015 and therefore the exemption for business
combinations completed before that date has been applied and the
amounts not restated.
The Board consider that there is
only one Cash Generating Unit. In accordance with the
accounting policy, goodwill is tested annually for impairment,
Management have used a fair value less cost of sales methodology
supported by offers for the Group and consider that the value
supports the carrying value of goodwill at each period
end.
Company
|
Purchase
of software
|
Development
costs
|
Total
|
|
£'000
|
£'000
|
£'000
|
Cost
|
|
|
|
|
|
|
|
At 1 January 2023
|
-
|
13
|
13
|
Additions
|
350
|
-
|
350
|
At 31 December 2023
|
350
|
13
|
363
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
|
At 1 January 2023
|
-
|
13
|
13
|
Charge for the period
|
-
|
-
|
-
|
At 31 December 2023
|
-
|
13
|
13
|
|
|
|
|
Net book value
|
|
|
|
At 31 December 2023
|
350
|
-
|
350
|
At 31 December 2022
|
-
|
-
|
-
|
13.
Plant and equipment
Group
|
|
|
Fixtures
and equipment
|
Total
|
|
|
|
£'000
|
£'000
|
Cost
|
|
|
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
1,862
|
1,862
|
Foreign exchange
differences
|
|
|
(2)
|
(2)
|
Additions
|
|
|
77
|
77
|
|
|
|
|
|
At 31 December 2023
|
|
|
1,937
|
1,937
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
1,141
|
1,141
|
Foreign exchange
differences
|
|
|
(2)
|
(2)
|
Charge for the period owned
assets
|
|
|
49
|
49
|
Charge for the period leased
assets
|
|
|
273
|
273
|
At 31 December 2023
|
|
|
1,461
|
1,461
|
|
|
|
|
|
Net book value
|
|
|
|
|
At 31 December 2023
|
|
|
476
|
476
|
At 31 December 2022
|
|
|
721
|
721
|
|
|
|
|
|
|
| |
Company
|
|
|
Fixtures
and equipment
|
Total
|
|
|
|
£'000
|
£'000
|
Cost
|
|
|
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
837
|
837
|
Additions
|
|
|
-
|
-
|
|
|
|
|
|
At 31 December 2023
|
|
|
837
|
837
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
190
|
190
|
Charge for the period
|
|
|
273
|
273
|
At 31 December 2023
|
|
|
463
|
463
|
|
|
|
|
|
Net book value
|
|
|
|
|
At 31 December 2023
|
|
|
374
|
374
|
At 31 December 2022
|
|
|
647
|
647
|
|
|
|
|
| |
14.
Investments
The principal subsidiaries of itim
Group plc, all of which have been included in these consolidated
financial statements, are as follows:
Company
|
Shares
in group undertaking
|
Other
investments
|
Total
|
£'000
|
£'000
|
£'000
|
Cost
|
|
|
|
|
At 1 January 2023 and at 31
December 2023
|
8,005
|
46
|
8,051
|
|
|
|
|
|
|
|
|
Provision for
impairment
|
|
|
|
|
|
|
|
At 1 January 2023 and at 31
December 2023
|
2,934
|
46
|
2,980
|
|
|
|
|
Net book value
|
|
|
|
At 31 December 2023
|
5,071
|
-
|
5,071
|
At 31 December 2022
|
5,071
|
-
|
5,071
|
|
|
|
|
| |
The company holds more than 20% of
the share capital of the following companies:
Subsidiary undertakings
|
Country
of
Incorporation
|
Percentage holding
|
Class of
share
|
Principal activity
|
Profit/
(loss)
£'000
|
Net
assets/
(liabilities)
£'000
|
ITIM
Limited
|
England
and Wales
|
100%
|
Ordinary
'A'
Ordinary
Deferred
|
Software
consultancy and supply
|
(1,793)
|
(10,506)
|
EDI Plus
Limited
|
England
and
Wales
|
100%
|
Ordinary
|
Data
exchange services
|
167
|
1,179
|
Profimetrics Software Solutions S.A
|
Portugal
|
100%
|
Ordinary
Preferred
|
Development and distribution of software
|
(86)
|
2,060
|
The registered address of ITIM
limited and EDI Plus Limited are same as ITIM Group Plc.
The registered address of
Profimetrics Software Solutions S.A. is R. Lionesa 446, Edifício C
Loja L, 4465-671 Leça do Balio, Portugal.
15. Trade and other
receivables
|
|
Group
|
Company
|
|
|
2023
£'000
|
2022
£'000
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
|
Trade receivables
|
|
4,075
|
2,925
|
-
|
-
|
Corporation tax
|
|
502
|
648
|
-
|
-
|
Amounts owed by group undertakings
due within one year
|
|
-
|
-
|
13,537
|
11,485
|
Amounts owed by group undertakings
due in greater than one year
|
|
-
|
-
|
1,842
|
1,881
|
Other receivables due within one
year
|
|
12
|
134
|
-
|
-
|
Other receivables due in greater
than one year
|
|
46
|
-
|
46
|
-
|
Loan receivables
|
|
-
|
350
|
-
|
350
|
Prepayments and accrued
income
|
|
750
|
546
|
66
|
58
|
|
|
|
|
|
|
|
|
5,385
|
4,603
|
15,491
|
13,774
|
|
|
|
|
|
| |
16. Trade and other
payables
|
Group
|
Company
|
|
2023
£'000
|
2022
£'000
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
Trade payables
|
1,189
|
818
|
199
|
32
|
Corporation tax
|
-
|
23
|
-
|
-
|
Amounts owed by group undertakings
due within one year
|
-
|
-
|
101
|
-
|
Other taxation and social
security
|
870
|
796
|
4
|
68
|
Other payables
|
232
|
225
|
195
|
188
|
Loans and borrowings (see note 19
below)
|
302
|
318
|
302
|
318
|
Accruals
|
774
|
991
|
26
|
41
|
Deferred income
|
3,031
|
2,605
|
-
|
-
|
|
|
|
|
|
|
6,398
|
5,776
|
827
|
647
|
17. Trade and other
payables due in more than one year
|
Group
|
Company
|
|
2023
£'000
|
2022
£'000
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
Other payables
|
347
|
540
|
347
|
540
|
|
|
|
|
|
|
347
|
540
|
347
|
540
|
Net obligations under finance
leases are secured by fixed charges on the assets
concerned.
18. Loans and
borrowings
|
Group
|
Company
|
|
2023
£'000
|
2022
£'000
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
Accrued interest
|
302
|
318
|
302
|
318
|
|
|
|
|
|
|
302
|
318
|
302
|
318
|
Analysis of maturity of loans and
borrowings
|
Group
|
Company
|
|
2023
£'000
|
2022
£'000
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
Amounts payable
|
|
|
|
|
Within one year
|
302
|
318
|
302
|
318
|
|
|
|
|
|
|
302
|
318
|
302
|
318
|
|
|
|
|
| |
Accrued interest relates to
interest due on fully repaid Director loans.
19. Leases
The Group leases five units within
properties from which it operates and also leases computer
equipment for the hosting centre. Lease payments are fixed
throughout the contract period.
Group
|
Right-of-use - Property
£'000
|
Right-of-use - Equipment
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
|
|
|
At 1 January 2023
|
1,197
|
234
|
1,431
|
Foreign exchange
differences
|
(6)
|
-
|
(6)
|
Additions
|
898
|
-
|
898
|
Disposals
|
(947)
|
(31)
|
(978)
|
At 31 December 2023
|
1,142
|
203
|
1,345
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
|
At 1 January 2023
|
853
|
136
|
989
|
Foreign exchange
differences
|
5
|
-
|
5
|
Charge for the year
|
231
|
40
|
271
|
Disposals
|
(947)
|
(31)
|
(978)
|
At 31 December 2023
|
142
|
145
|
287
|
|
|
|
|
Net book value
|
|
|
|
At 31 December 2023
|
1,000
|
58
|
1,058
|
At 31 December 2022
|
344
|
98
|
442
|
Lease liabilities:
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
|
|
|
At 1 January
|
|
498
|
724
|
Foreign exchange
movement
|
|
(10)
|
4
|
Interest expense
|
|
23
|
30
|
Lease payments
|
|
(321)
|
(331)
|
Additions
|
|
892
|
71
|
At 31 December
|
|
1,082
|
498
|
Amounts payable are as
follows:
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Due within 1 year
|
|
287
|
297
|
Due 2-5 years
|
|
785
|
171
|
Due over 5 years
|
|
10
|
30
|
Total
|
|
1,082
|
498
|
The Group's right of use assets
consist of the Company's premises, data centres' and sundry office
equipment. The expiry of the leases varies between 1 and 6
years.
Company
|
Right-of-use -
Property
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
|
At 1 January 2023
|
-
|
-
|
Additions
|
551
|
551
|
At 31 December 2023
|
551
|
551
|
|
|
|
Depreciation
|
|
|
|
|
|
At 1 January 2023
|
-
|
-
|
Charge for the year
|
-
|
-
|
At 31 December 2023
|
-
|
-
|
|
|
|
Net book value
|
|
|
At 31 December 2023
|
551
|
551
|
At 31 December 2022
|
-
|
-
|
Lease liabilities:
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
|
|
|
|
At 1 January
|
|
-
|
-
|
Additions
|
|
545
|
-
|
|
|
|
|
At 31 December
|
|
545
|
-
|
Amounts payable are as follows:
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Due within 1 year
|
|
131
|
-
|
Due 2-5 years
|
|
414
|
-
|
Due over 5 years
|
|
-
|
-
|
|
|
|
|
Total
|
|
545
|
-
|
20. Financial
instruments
Financial risk factors
The Group's financial assets
comprise cash and cash equivalents, trade receivables and accrued
income. These are all measured at amortised cost. The financial
liabilities comprise loans and borrowings, trade payables and
accruals, lease liabilities and deferred consideration payable for
acquisitions of subsidiaries. These are measured at amortised
cost.
The majority of the financial
instruments arise directly from the operations with the exception
of loans and borrowings and lease liabilities which have been used
to finance the operations.
Fair values of financial
instruments
For the following financial assets
and liabilities: trade and other payables, trade and other
receivables and cash at bank and in hand, the carrying amount
approximates the fair value of the instrument due to the short-term
nature of the instrument. The Directors consider that there is no
material difference between book value and fair value for any of
the financial instruments held.
Financial risk
management
The Group's activities expose the
Group to a number of risks including capital management risk,
interest rate risk, foreign exchange risk, credit risk and
liquidity risk.
It is the Group's policy that no
trading in financial instruments should be undertaken.
There have been no substantive
changes in the Group's exposure to financial instrument risks, its
objectives, policies and processes for managing those risks or the
methods used to measure them from previous periods unless otherwise
stated in this note.
The Board has overall
responsibility for the determination of the Group's risk management
objectives and policies and, whilst retaining ultimate
responsibility for them, it has delegated the authority for
designing and operating processes that ensure the effective
implementation of the objectives and policies to the Group's
finance function. The Board receives monthly reports from the
Finance Department through which it reviews the effectiveness of
the processes put in place and the appropriateness of the
objectives and policies it sets.
The overall objective of the Board
is to set policies that seek to reduce risk as far as possible
without unduly affecting the Group's competitiveness and
flexibility. Further details regarding these policies are set out
below:
Interest rate risk
There is no interest rate risk as
there are no borrowings in the Group.
Credit risk
Credit risk is the risk of
financial loss to the Group if a customer or counterparty to a
financial instrument fails to meet its contractual
obligations.
The Group's largest financial
assets are the cash balances held in banks and it is exposed to
credit risk on those balances. It is the Group's policy only to
make deposits with banks with an acceptable credit
rating.
The Group is mainly exposed to
credit risk from credit sales. It is Group policy, implemented
locally, to assess the credit risk of new customers before entering
contracts. Such credit ratings are taken into account by local
business practices. An ageing analysis of trade receivables is
detailed below:
2023
|
Total
£'000
|
Current
£'000
|
30-60
days
£'000
|
> 60
days
£'000
|
|
|
|
|
|
Trade and other
receivables
|
4,075
|
1,898
|
1,629
|
548
|
Contract assets
|
287
|
287
|
-
|
-
|
|
|
|
|
|
|
4,362
|
2,185
|
1,629
|
548
|
|
|
|
|
|
2022
|
Total
£'000
|
Current
£'000
|
30-60
days
£'000
|
> 60
days
£'000
|
|
|
|
|
|
Trade and other
receivables
|
2,925
|
1,299
|
967
|
659
|
Contract assets
|
90
|
90
|
-
|
-
|
|
|
|
|
|
|
3,015
|
1,389
|
967
|
659
|
Trade receivables are recognised
initially at the transaction price. They are subsequently measured
less any provision for impairment in relation to expected credit
losses. At each reporting date the Group assesses the expected
credit losses and changes in credit risk since initial recognition
of the receivable and a provision for impairment is recognised when
considered necessary. The Group considers the ageing to be
reasonable and has no history of significant bad debts. No
provisions have been made in in these financial statements. The
Board do not consider the credit risk to be significant for the
financial assets currently held.
Foreign exchange risk
Foreign exchange risk arises when
individual Group entities enter into transactions denominated in a
currency other than their functional currency. The Group's policy
is, where possible, to allow Group entities to settle liabilities
denominated in their functional (currency). Where Group entities
have liabilities denominated in a currency other than their
functional currency (and have insufficient reserves of that
currency to settle them), cash already denominated in that currency
will, where possible, be transferred from elsewhere within the
Group.
The Group's main exposure to foreign
currency risk is on the trade receivables in the Portuguese
subsidiary which are not held in Euros. The Directors have
considered the balances at year end and based on the level of
foreign currency balances and the expected timing of settlement of
those amounts that the foreign exchange risk is not
material.
Liquidity risk
Liquidity risk is the risk that
ITIM Group may encounter difficulty in meeting its obligations
associated with the financial liabilities that are settled by
delivering cash or other financial assets. The Group actively
maintains a mixture of long-term and short-term debt finance that
is designed to ensure the Group has sufficient available funds for
operations and planned expansions.
The Group would normally expect
that sufficient cash is generated in the operating cycle to meet
the contractual cash flows through effective cash management. The
maturity analysis of the financial liabilities are included
below:
As at 31 December 2023
|
Carrying
amount
£'000
|
1 year
or less
£'000
|
1<2
years
£'000
|
2-5years
£'000
|
5
years
£'000
|
Trade and other
payables
|
2,541
|
2,194
|
347
|
-
|
-
|
Right of use liability
|
1,082
|
287
|
271
|
514
|
10
|
Other loans and
borrowings
|
302
|
302
|
-
|
-
|
-
|
|
3,925
|
2,783
|
618
|
514
|
10
|
As at 31 December 2022
|
Carrying
amount
£'000
|
1 year
or less
£'000
|
1<2
years
£'000
|
2-5years
£'000
|
5
years
£'000
|
Trade and other
payables
|
2,574
|
2,034
|
540
|
-
|
-
|
Right of use liability
|
498
|
297
|
85
|
86
|
30
|
Other loans and
borrowings
|
318
|
318
|
-
|
-
|
-
|
|
3,390
|
2,649
|
625
|
86
|
30
|
Capital management risk
The Group's main objective when
managing capital is to protect returns to shareholders by ensuring
the Group will continue to trade for the foreseeable future. The
Group also aims to optimise its capital structure of debt and
equity so as to minimise its cost of capital. The Group in
particular reviews its levels of borrowing and the repayment dates,
setting these out against forecast cash flows and reviewing the
level of available funds.
21. Share
capital
|
|
2023
£'000
|
2022
£'000
|
|
|
|
|
Authorised:
|
|
|
|
|
|
|
|
37,949,651 Ordinary shares of 5p
each
|
|
1,898
|
1,898
|
|
|
|
|
|
|
1,898
|
1,898
|
|
|
|
|
| |
|
|
2023
£'000
|
2022
£'000
|
Allotted, called up and fully
paid:
|
|
|
|
31,210,607 Ordinary shares of 5p
each
|
|
1,561
|
1,561
|
|
|
|
|
|
|
1,561
|
1,561
|
|
|
|
| |
A summary of the rights of the
different classes of share is given below:
Voting
All Ordinary shares are entitled
to one vote each. The holders of deferred shares are not entitled
to receive notice of, to attend, to speak or to vote at any general
meeting of the Company.
Dividends
The profits of the Company
available for distribution shall be used to pay dividends to the
holders of Ordinary Shares a dividend equivalent to such amounts as
the Directors may determine and as is approved by the Ordinary
Shareholders in general meeting.
22.
Reserves
Share premium
This reserve records the amount
above the nominal value received for shares sold, less transaction
costs.
Share options reserve
The share options reserves
represent the fair value of equity-settled share options granted
using the Black Scholes model.
Capital redemption
reserve
This reserve arises on the
purchase of the company's own shares.
Foreign exchange
reserve
This reserve includes any exchange
differences arising on the retranslation of foreign subsidiaries on
consolidation.
Retained earnings
This balance represents the
cumulative profit and loss made by the Group net of distributions
to owners.
23. Share-based
payments
Share options
The Company has a share option
scheme for certain employees of the Group. Options are granted with
a fixed exercise price. The vesting period varies from vesting
immediately to vesting over 2 years from the date of grant. If the
options remain unexercised after a period of ten years from the
date of grant the options expire. Options are forfeited if the
employee leaves the Group before the options vest.
Details of equity settled share
options outstanding during the year are as follows:
Year ended 31 December
2023
Grant
date
|
Outstanding at 1 January 2023
|
Granted
|
Exercised
|
Lapsed
|
Outstanding at 31 December 2023
|
Exercise
period
|
Exercise
price
|
|
|
|
|
|
|
|
|
14/04/2015
|
150,000
|
-
|
-
|
-
|
150,000
|
10
years
|
7.975p
|
10/04/2017
|
2,615,000
|
-
|
-
|
-
|
2,615,000
|
10
years
|
15.000p
|
31/03/2021
|
400,000
|
-
|
-
|
-
|
400,000
|
10
years
|
70.000p
|
19/04/2021
|
492,041
|
-
|
-
|
-
|
492,041
|
10
years
|
70.000p
|
|
3,657,041
|
-
|
-
|
-
|
3,657,041
|
|
|
Year ended 31 December
2022
Grant date
|
Outstanding at 1 January 2022
|
Granted
|
Exercised
|
Lapsed
|
Outstanding at 31 December 2022
|
Exercise
period
|
Exercise
price
|
|
|
|
|
|
|
|
|
14/04/2015
|
150,000
|
-
|
-
|
-
|
150,000
|
10
years
|
7.975p
|
10/04/2017
|
2,615,000
|
-
|
-
|
-
|
2,615,000
|
10
years
|
15.000p
|
31/03/2021
|
400,000
|
-
|
-
|
-
|
400,000
|
10
years
|
70.000p
|
19/04/2021
|
492,041
|
-
|
-
|
-
|
492,041
|
10
years
|
70.000p
|
|
3,657,041
|
-
|
-
|
-
|
3,657,041
|
|
|
Details of the share options and
weighted average exercise price (WAEP) during the years are as
follows:
|
31
December 2023
|
31
December 2022
|
|
Number
|
WAEP
|
Number
|
WAEP
|
|
|
|
|
|
Outstanding at the beginning of
the year
|
3,657,041
|
28.13p
|
3,657,041
|
28.13p
|
Share consolidation
|
-
|
-
|
-
|
-
|
Granted during the year
|
-
|
-
|
-
|
-
|
Exercised during the
year
|
|
-
|
|
-
|
Lapsed during the year
|
-
|
-
|
-
|
-
|
Forfeited during the
year
|
-
|
-
|
-
|
-
|
|
3,657,041
|
28.13p
|
3,657,041
|
28.13p
|
The weighted average contractual
life of share options outstanding as at 31 December 2023 was 4
years (31 December 2022: 5 years).
ITIM recognises equity settled
share-based payment expenses based on the fair value determined by
the Black Scholes model. The model is internationally recognised as
being appropriate to value employee share options schemes. The
inputs into the option issues were as follows:
|
|
Year
ended
31 December 2023
|
Year
ended
31 December 2022
|
|
|
£'000
|
£'000
|
|
|
|
|
Share price
|
|
78p
|
78p
|
Exercise price
|
|
69p
|
69p
|
Expected volatility
|
|
25%
|
25%
|
Expected life
|
|
10
years
|
10
years
|
Risk free rate
|
|
0.5%
|
0.5%
|
Risk-free rate
The risk-free interest rate is
based on the Bank of England's base rate.
Volatility
The measure of volatility is based
management's estimate after considering the historical volatility
of guideline companies operating within the same industry as ITIM
Group, over a 10-year time period.
24. Company
statement of changes in equity
|
Share
capital
£'000
|
Share
premium
£'000
|
Share
options
reserve
£'000
|
Capital
Redemption
Reserve
£'000
|
Retained
losses
£'000
|
Total
£'000
|
|
|
|
|
|
|
|
At 1
January 2022
|
1,561
|
7,398
|
455
|
1,103
|
8,095
|
18,612
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
592
|
592
|
Share
option charge
|
-
|
-
|
58
|
-
|
-
|
58
|
|
|
|
|
|
|
|
At 1
January 2023
|
1,561
|
7,398
|
513
|
1,103
|
8,687
|
19,262
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
924
|
924
|
|
|
|
|
|
|
|
At 31
December 2023
|
1,561
|
7,398
|
513
|
1,103
|
9,611
|
20,186
|
|
|
|
|
|
|
|
|
|
|
|
| |
The profit for the year dealt with
in the financial statements of the parent company is shown above.
As permitted by section 408 of the Companies Act 2006, no separate
income statement is presented in respect of the parent
company.
25. Pension commitments
The group makes contributions to
individual pension schemes (money purchase). The amount paid
during the year was £307,243 (2022: £269,779). Outstanding
contributions at the balance sheet date amounted to £37,846 (2022:
£36,042).
26. Contingent
liabilities
itim Group plc and its subsidiary
undertakings have given cross guarantees and been granted rights to
set-off in respect of group undertaking overdrafts and
loans.
27. Related party
transactions
The Group has taken advantage of
the exemption available under IAS 2 Related Party Disclosures not
to disclose details of transactions between Group undertakings
which are eliminated on consolidation.
28. Supporting statement for cash flows
Year ended 31 December
2023
|
Brought
forward
£'000
|
Cash
Flow
£'000
|
Non
Cash
£'000
|
Carried
forward
£'000
|
Loans and borrowings
|
(318)
|
16
|
-
|
(302)
|
Leases
|
(498)
|
321
|
(905)
|
(1,082)
|
Year ended 31 December
2022
|
Brought
forward
£'000
|
Cash
Flow
£'000
|
Non
Cash
£'000
|
Carried
forward
£'000
|
Loans and borrowings
|
(318)
|
-
|
-
|
(318)
|
Leases
|
(724)
|
331
|
(105)
|
(498)
|
29. Controlling party
There is no single ultimate controlling party.
Notice of Annual General
Meeting
NOTICE IS HEREBY GIVEN that the
annual general meeting of itim Group plc (the "Company") will be
held at the offices of the Company, 2nd Floor, Atlas House, 173
Victoria Street, London SW1E 5NA on 14th June 2024 at
10.30 a.m. to consider and, if thought fit, to pass the following
resolutions, of which resolutions 1 to 10 (inclusive) will be
proposed as ordinary resolutions and resolutions 11 and 12 will be
proposed as special resolutions. Resolutions 11 to 12 (inclusive)
are items of special business.
ORDINARY RESOLUTIONS
1.
|
To receive the Company's annual
accounts for the financial year ended 31 December 2023 together
with the directors' report, the directors' remuneration report and
the auditors' report on those accounts.
|
2.
|
To re-appoint RPG Crouch Chapman
LLP as auditors of the Company to hold office until the conclusion
of the next annual general meeting of the Company to be held in
2025 and to authorise the directors to fix their
remuneration.
|
3.
|
To re-elect Sandra Ribeiro as a
director.
|
4.
|
To re-elect Michael Jackson as a
director.
|
5.
|
To re-elect Justin King as a
director.
|
6.
|
To re-elect Lee Williams as a
director.
|
7.
|
To re-elect Ian Hayes as a
director.
|
8.
|
To re-elect Mahmood Ali Athar as a
director.
|
9.
|
To re-elect Robert Frosell as a
director.
|
10.
|
That, in substitution for any
equivalent existing and unexercised authorities and powers, the
directors of the Company be and they are hereby generally and
unconditionally authorised for the purpose of section 551 of the
Companies Act 2006 (the "Act") to exercise all or any of the
powers of the Company to allot shares of the Company or to grant
rights to subscribe for, or to convert any security into, shares of
the Company up to an aggregate nominal value of £520,177 to such
persons at such times and generally on such terms and conditions as
the directors may determine (subject always to the articles of
association of the Company), provided that this authority shall,
unless previously renewed, varied or revoked by the Company in
general meeting, expire at the conclusion of the next annual
general meeting of the Company to be held in 2025 or, if earlier,
14 September 2025, save that the directors of the Company may,
before the expiry of such period, make an offer or agreement which
would or might require such securities to be allotted after the
expiry of such period and the directors of the Company may allot
such securities in pursuance of such offer or agreement as if the
authority conferred hereby had not expired.
|
SPECIAL RESOLUTIONS
1.
|
That, subject to and conditional
upon the passing of resolution 10 and in substitution for any
equivalent existing and unexercised authorities and powers, the
directors of the Company be and are hereby empowered pursuant to
sections 570 and 573 of the Act to allot equity securities (as
defined in section 560(1) of the Act) for cash pursuant to the
authority conferred upon them by resolution 10 and/or where the
allotment constitutes an allotment of equity securities by virtue
of section 560(3) of the Act, as if section 561 of the Act did not
apply to any such allotment provided that this authority and power
shall be limited to the allotment of equity securities up to an
aggregate nominal amount of £78,027 (representing approximately 5
per cent. of the current issued share capital of the Company)
provided that this authority shall, unless previously renewed,
varied or revoked by the Company in general meeting, expire at the
conclusion of the next annual general meeting of the Company to be
held in 2025 or, if earlier, 14 September 2025, save that the
directors of the Company may, before the expiry of such period,
make an offer or agreement which would or might require such
securities to be allotted after the expiry of such period and the
directors of the Company may allot such securities in pursuance of
such offer or agreement as if the authority conferred hereby had
not expired.
|
|
|
2.
|
That the Company be and is hereby
generally and unconditionally authorised for the purpose of section
701 of the Act to make market purchases (within the meaning of
section 693(4) of the Act) of ordinary shares in the capital of the
Company ("Ordinary Shares")
provided that:
|
|
|
a.
|
the maximum aggregate number of
Ordinary Shares which may be purchased is 3,121,060 (representing
approximately 10 per cent. of the Company's existing issued share
capital);
|
|
|
b.
|
the minimum price (exclusive of
expenses) which may be paid for each Ordinary Share is £0.05 (being
its nominal value);
|
|
|
c.
|
the maximum price (exclusive of
expenses) which may be paid for each Ordinary Share is the higher
of: (i) an amount equal to 105 per cent. of the average of the
middle market quotations for an Ordinary Share as derived from the
Daily Official List of the London Stock Exchange plc for the 5
business days immediately preceding the day on which the Ordinary
Share in question is purchased; and (ii) the value of an Ordinary
Share calculated on the basis of the higher of the price quoted for
the last independent trade of an Ordinary Share and the highest
current independent bid for an Ordinary Share as derived from the
London Stock Exchange Trading System;
|
|
|
d.
|
unless previously renewed, revoked
or varied, the authority hereby conferred shall expire at the
conclusion of the next annual general meeting of the Company to be
held in 2025 or, if earlier, 14 September 2025; and
|
|
|
e.
|
the Company may make a contract or
contracts to purchase Ordinary Shares under the authority hereby
conferred prior to the expiry of such authority which contract or
contracts will or may be executed wholly or partly after the expiry
of such authority, and may make a purchase of Ordinary Shares in
pursuance
|
|
| |
BY ORDER OF THE BOARD
Ian Hayes
Secretary
Date: 10th May
2024
Registered office: 2nd
Floor Atlas House, 173 Victoria Street, London, SW1E 5NH
NOTES:
1.
|
Pursuant to the Company's Articles
of Association, a member of the Company entitled to attend and vote
at the meeting convened by this notice is entitled to appoint one
or more proxies to exercise any of his rights to attend, speak and
vote at that meeting on his behalf.
|
|
|
2.
|
If a member appoints more than one
proxy, each proxy must be entitled to exercise the rights attached
to different shares. If you submit more than one valid proxy
appointment in respect of the same shares, the appointment received
last before the latest time for the receipt of proxies will take
precedence.
|
|
|
3.
|
A proxy may only be appointed
using the procedures set out in these notes and the notes to the
form of proxy. To validly appoint a proxy, a member must complete,
sign and date the enclosed form of proxy and deposit it at the
office of the Company's registrars, Neville Registrars, at Neville
House, Steelpark Road, Halesowen, West Midlands B62 8HD, by 10.30
a.m. on 12 June 2024 (or, in the event that the meeting is
adjourned, not less than 48 hours, excluding non-working days,
before the time fixed for the holding of the adjourned meeting).
Any power of attorney or any other authority under which the form
of proxy is signed (or a duly certified copy of such power or
authority) must be enclosed with the form of proxy.
|
|
|
4.
|
In order to revoke a proxy
appointment, a member must sign and date a notice clearly stating
his intention to revoke his proxy appointment and deposit it at the
office of the Company's registrars, Neville Registrars, at Neville
House, Steelpark Road, Halesowen, West Midlands B62 8HD prior to
commencement of the meeting. If the revocation is received after
the time specified, the original proxy appointment will remain
valid unless the member attends the meeting and votes in
person.
|
|
|
5.
|
Pursuant to the Articles of
Association, any corporation which is a member of the Company may
authorise one or more persons (who need not be a member of the
Company) to attend, speak and vote at the meeting as the
representative of that corporation. A certified copy of the board
resolution of the corporation appointing the relevant person as the
representative of that corporation in connection with the meeting
must be deposited at the office of the Company's registrars,
Neville Registrars, at Neville House, Steelpark Road, Halesowen,
West Midlands B62 8HD prior to the commencement of the meeting. If
the revocation is received after the time specified, the original
corporate representative appointment will remain valid unless the
member attends the meeting and votes in person.
|
|
|
6.
|
In the case of joint holders,
where more than one of the joint holders purports to appoint a
proxy in respect of the same shares, only the appointment submitted
by the most senior holder will be accepted. Seniority is determined
by the order in which the names of the joint holders appear in the
Company's register of members in respect of the joint holding (the
first named being the most senior).
|
|
|
7.
|
The right to vote at the meeting
shall be determined by reference to the register of members of the
Company. Pursuant to Regulation 41 of the Uncertificated Securities
Regulations 2001 (as amended), only those persons whose names are
entered on the register of members of the Company at 6.00 p.m. on
12 June 2024 (or, in the event of any adjournment, at 6.00 p.m. on
the date which is two business days prior to the adjourned meeting)
shall be entitled to attend and vote in respect of the number of
shares registered in their names at that time. Changes to entries
on the register of members after that time shall be disregarded in
determining the rights of any person to vote at the
meeting.
|
|
|
8.
|
CREST members who wish to appoint
a proxy or proxies through the CREST electronic proxy appointment
service may do so for the meeting and any adjournment(s) thereof by
using the procedures described in the CREST Manual (available
via www.euroclear.com).
CREST personal members or other CREST sponsored members, and those
CREST members who have appointed a voting service provider(s),
should refer to their CREST sponsor or voting service provider(s),
who will be able to take the appropriate action on their
behalf.
|
|
|
9.
|
In order for a proxy appointment
or instruction made by means of the CREST service to be valid, the
appropriate CREST message (a "CREST Proxy Instruction") must be
properly authenticated in accordance with Euroclear UK &
International Limited's ("Euroclear") specifications and must
contain the information required for such instructions, as
described in the CREST Manual. The message, regardless of whether
it constitutes the appointment of a proxy or is an amendment to the
instruction given to a previously appointed proxy must, in order to
be valid, be transmitted so as to be received by the Company's
agent (ID 7RA11) by the latest time for proxy appointments set out
in paragraph 3 above. For this purpose, the time of receipt will be
taken to be the time (as determined by the timestamp applied to the
message by the CREST Applications Host) from which the Company's
agent is able to retrieve the message by enquiry to CREST in the
manner prescribed by CREST. After this time any change of
instructions to proxies appointed through CREST should be
communicated to the appointee through other means.
|
|
|
10.
|
CREST members and, where
applicable, their CREST sponsors or voting service providers should
note that Euroclear does not make available special procedures in
CREST for any particular messages. Normal system timings and
limitations will therefore, apply in relation to the input of CREST
Proxy Instructions. It is the responsibility of the CREST member
concerned to take (or, if the CREST member is a CREST personal
member or sponsored member or has appointed a voting service
provider(s), to procure that his CREST sponsor or voting service
provider(s) take(s)) such action as shall be necessary to ensure
that a message is transmitted by means of the CREST system by any
particular time. In this connection, CREST members and, where
applicable, their CREST sponsors or voting service providers are
referred, in particular, to those sections of the CREST Manual
concerning practical limitations of the CREST system and timings.
The Company may treat as invalid a CREST Proxy Instruction in the
circumstances set out in Regulation 35(5)(a) of the Uncertificated
Securities Regulations 2001 (as amended).
|
|
|
11.
|
As at 9th May 2024, the
latest practicable date prior to the date of this notice, the
Company's issued share capital consisted of 31,210,607 ordinary
shares of £0.05 each, carrying one vote each and, therefore, the
total number of voting rights in the Company as at 9th
May 2024 were 31,210,607.
|
|
|
12.
|
You may not use any electronic
address (within the meaning of section 333(4) of the Companies Act
2006) provided in this notice or in any related documents
(including the form of proxy and the annual report and accounts) to
communicate with the Company for any purposes other than those
expressly stated.
|
|
|
13.
|
Your personal data includes all
data provided by you, or on your behalf, which related to you as a
shareholder, including your name and contact details, the votes you
cast and your reference number (as attributed to you by the Company
or its registrars). The Company determines the purposes for which,
and the manner in which, your personal data is to be processed. The
Company and any third party to which it discloses the data
(including the Company's registrars) may process your personal data
for the purposes of compiling and updating the Company's records,
fulfilling its legal obligations and processing the shareholder
rights you exercise.
|
EXPLANATORY NOTES:
Resolutions 1 to 10 (inclusive)
are proposed as ordinary resolutions. For each of these to be
passed, more than half of the votes cast must be in favour of the
relevant resolution.
Resolutions 11 and 12 are proposed
as special resolutions. For each of these resolutions to be passed,
at least three quarters of the votes cast must be in favour of the
resolution. An explanation of each of the resolutions is set out
below:
Resolution 1 - Annual Report and
Accounts
The Directors are required to
present to the annual general meeting the audited accounts and the
Directors' and Auditors' Reports for the financial year ended 31
December 2023.
Resolution 2 - Auditors
The Company is required to appoint
an auditor at every general meeting of the Company at which
accounts are presented to shareholders. The appointment of RPG
Crouch Chapman LLP. Accordingly, this resolution proposes the
re-appointment of RPG Crouch Chapman LLP as the auditors of the
Company. It is normal practice for a company's directors to be
authorised to agree how much the auditors should be paid and
Resolution 2 grants this authority to the directors.
Resolutions 3 to 9 - Re-election
of Directors
Article 77 of the Company's
articles of association requires any directors who have been
appointed by the Board since the last annual general meeting and
any directors who were not appointed or reappointed at one of the
preceding two annual general meetings to retire from office. Any
such director is entitled to offer himself for
re-election.
Resolutions 10 and 11 - Directors'
general power to allot relevant securities
Resolution 10 is proposed to renew
the directors' power to allot shares.
Resolution 10 seeks to grant the
directors authority to allot, pursuant to section 551 of the Act,
shares or grant rights to subscribe for or to convert any security
into shares in the Company up an aggregate nominal value of
£520,177 which is equal to one third of the nominal value of the
current issued ordinary share capital of the Company as at 10 May
2024 (being the latest practicable date prior to the publication of
this notice). Unless previously renewed, revoked or varied, the
authorities sought under this resolution will expire at the
conclusion of the next annual general meeting of the Company next
annual general meeting of the Company to be held in 2025 or 14
September 2025 (whichever is the earlier). The Directors have no
present intention of exercising either of the authorities under
this resolution, but the Board wishes to ensure that the Company
has maximum flexibility in managing the financial resources of the
Company. As at the date of this notice, no shares are held by the
Company in treasury.
Resolution 11 is to approve the
partial disapplication of pre-emption rights in respect of the
allotment of equity securities for cash. The passing of this
resolution (together with resolution 10) would allow the directors
to allot shares for cash and/or sell treasury shares without first
having to offer such shares to existing shareholders in proportion
to their existing holdings. The authority would be limited to
allotments or sales up to an aggregate nominal amount of £78,027
which represents approximately 5 per cent. of the nominal value of
the current issued ordinary share capital of the Company as at 10
May 2024 (being the latest practicable date prior to the
publication of this notice). Unless previously renewed, revoked or
varied, the authorities sought under this resolution will expire at
the conclusion of the next annual general meeting of the Company
next annual general meeting of the Company to be held in 2025 or 14
September 2025 (whichever is the earlier).
Resolution 12 - Authority for the
market purchase by the Company of its own shares
The authority sought by resolution
12 limits the number of shares that could be purchased to a maximum
of 3,121,060 ordinary shares (equivalent to 10 per cent. of the
Company's issued ordinary share capital as at 10 May 2024 (being
the latest practicable date prior to the publication of this
notice)) and sets a minimum and maximum price. Unless previously
renewed, revoked or varied, the authority will expire at the
conclusion of the annual general meeting of the Company to be held
in 2025 or 14 September 2025 (whichever is the earlier). The
Directors have no present intention of exercising the authority to
purchase the Company's ordinary shares but will keep the matter
under review, taking into account the financial resources of the
Company, the Company's share price and future funding
opportunities. The Directors will exercise this authority only when
to do so would be in the best interests of the Company and of its
shareholders generally, and could be expected to result in an
increase in earnings per share of the Company. Any purchases of
ordinary shares would be by means of market purchase through the
London Stock Exchange plc. Any shares the Company buys under this
authority may either be cancelled or held in treasury. Treasury
shares can be re-sold for cash, cancelled or used for the purposes
of employee share schemes. No dividends are paid on shares whilst
held in treasury and no voting rights attach to treasury shares.
The Directors believe that it is desirable for the Company to have
this choice as holding the purchased shares as treasury shares
would give the Company the ability to re-sell or transfer them in
the future and so provide the Company with additional flexibility
in the management of its capital base.