CatalystWireBeta

Half-year Results

In brief · summary, not quotable

No summary for this filing – the full text is below.

Full announcement

Select text to share a quote on X · sign in to keep highlights & notes in your BRK notes

Brooks Macdonald Group plc ("Brooks Macdonald" or the "Group") today announces its half-year results for the six months ended 31 December 2023.

Andrew Shepherd, CEO, commented:

"I am pleased to report that demand for our products and services remains strong across our Group with £1.2 billion of gross inflows during the period. This rounds out a solid half year in which revenue growth and a focus on cost control delivered an improved underlying profit margin of 26.9%.

"During the last six months our priority has been to help our clients and advisers navigate the challenging markets that the wealth management industry has continued to face. The need for trusted advice and robust long-term investment management remains as strong as ever. As a management team, we have been proactive in adapting our business to the current environment, resulting in a Group that is in a stronger operational position, well-placed to take advantage of the opportunity ahead.

"These results are a testament to the expertise and hard work of our people and our collective drive to deliver long-term sustainable results. Although the short-term macroeconomic outlook remains uncertain, we have confidence in our growth strategy and our ability to keep delivering for all our stakeholders."

Solid financial performance with continued organic growth

  • Total Funds under Management ("FUM") grew to a record £17.6 billion, up 4.3% over the half year (30 June 2023: £16.8 billion);
  • Funds under Management or Advice ("FUM/A") with Private Clients reached £5.2 billion, with £4.4 billion relating to portfolios within the Group's investment management and £0.8 billion to portfolios with third party investment managers;
  • Investment performance was 5.3% for the half year, in line with the MSCI PIMFA balanced index, which was up 5.6%, offsetting net outflows in the period of £0.2 billion or 1% of opening FUM;
  • Revenue increased by 8.0% to £63.6 million (H1 FY23: £58.9 million) driven by higher financial planning revenue, following the acquisitions in the prior period, and transactional and net interest income;
  • Underlying costs increased by 4.7% in line with guidance and primarily due to the full period impact of the acquisitions made in the prior period and cost inflation. The benefits from the organisational changes implemented in December will be realised in the second half;
  • Underlying profit before tax was £17.1 million, up from £14.5 million in the same period last year, with the underlying profit margin increasing to 26.9% (H1 FY23: 24.6%), consistent with the Group's commitment to achieving a top quartile underlying profit margin;
  • The performance of our International operations is behind plan and in the interests of achieving the best return for shareholders, we have commenced a strategic review of the business. In addition, the Group has recognised an £11.6 million one-off, non-cash impairment charge on the goodwill associated with the International business acquired in 2012. This has led to a statutory loss before tax of £0.8 million at the Group level, compared with a profit of £9.8 million in H1 FY23. The impairment charge does not impact cash nor regulatory capital, and has not limited the Group's ability to distribute capital to shareholders in accordance with our progressive dividend policy;
  • The Group has declared an interim dividend of 29.0p (H1 FY23: 28.0p), in line with its progressive dividend policy. This reflects our strong capital position and the Board's continuing confidence in the Group's prospects.

Strategic progress

Organisational development

  • The Group implemented organisational changes, reducing headcount by c. 10%, which will result in an annual cost saving of c. £4 million, designed to strengthen the business operationally and best deliver on the strategy to drive growth;
  • The Group is increasingly focusing its client-facing activities around its distribution channels, with distinct propositions and sales strategies that meet the different needs of advisers and private clients, to build stronger relationships and provide exceptional service.

Ongoing digital transformation

  • In the period, the Group completed the first phase of the implementation of its new client relationship management system, focussed on advisers, with the second phase focused on intermediated and private clients to commence shortly;
  • The Group has embedded outsourced adviser- and client-facing processes and systems, aiming to deliver best-in-class experience;
  • In financial planning, the Group implemented advice software across the UK business to provide consistently strong client service.

Outlook

  • The outlook for underlying profit for the year remains in line with market expectations;
  • We expect continued momentum in gross inflows, primarily driven by Platform MPS and BMIS. However, the Group continues to see an elevated level of outflows given prevailing macroeconomic conditions, and we now expect net outflows for the full year at the Group level;
  • Cost benefits of the organisational changes announced in October 2023 will be realised from the second half;
Financial highlights:H1 FY24H1 FY23FY23
Underlying 1 profit before tax (£m)17.114.530.3
Underlying 1 profit margin before tax (%)26.924.624.5
Statutory (loss) 2 /profit before tax (£m)(0.8)9.822.2
Statutory (loss) 2 /profit margin before tax (%)(1.3)16.617.9
Underlying 1 diluted earnings per share (p)80.472.5151.0
Statutory diluted (loss)/earnings per share (p)(21.1)50.6112.6
Interim (FY23 - final) dividend per share (p)29.028.075.0
Business highlights:H1 FY24H1 FY23FY23
FUM (£bn)17.616.216.8
Revenue (£m)63.658.9123.8
Total net assets (£m)147.6151.1157.3
Cash balances (£m)59.037.653.4
Revenue by segment:H1 FY24H1 FY23FY23
UK Investment Management (£m)54.248.8103.5
International (£m)9.410.120.3
Financial calendar:
Ex-dividend date for interim dividend14 March 2024
Record date for interim dividend15 March 2024
Interim dividend payment date16 April 2024

1The underlying figures represent the results for the Group's activities excluding underlying adjustments as listed in the Interim management report. The Board considers the underlying profit to be an appropriate reflection of the Group's performance compared to statutory profit. A reconciliation between the Group's statutory and underlying profit before tax is also included in the Interim management report.

2The statutory loss is after accounting for statutory profit adjustments, including a one-off goodwill impairment of £11.6 million in association with the International business.

Conference call and investor presentation details

There will be a video presentation followed by a Q&A session for analysts and investors at 9:30 a.m. today via webcast and conference call.

For conference call details please contact FTI Consulting on +44 (0) 07976 870961 or brooksmacdonald@fticonsulting.com. The video presentation can be accessed on the Investor Relations section of Brooks Macdonald's website using the following link:

Presentation slides will be available from 7.30 a.m. today on the Investor Relations site.

www.brooksmacdonald.com / @BrooksMacdonald

Interim management report

Solid financial performance in H1

The six months ended 31 December 2023 saw solid performance amid challenging markets, with positive investment returns contributing to growth in Funds under Management ("FUM") of 4.3%, which reached a record £17.6 billion (30 June 2023: £16.8 billion). Despite weak industry flows, we delivered good growth in BM Investment Solutions ("BMIS"), our Platform Managed Portfolio Service ("PMPS") and the specialist offerings in our Bespoke Portfolio Service ("BPS"), especially in our Decumulation Service.

Total Group revenue increased by 8.0% to £63.6 million (H1 FY23: £58.9 million), driven by an increase in transactional and interest income, and a greater contribution from financial planning revenue following the acquisitions in the prior period. Total underlying costs were up 4.7% to £46.5 million (H1 FY23: £44.4 million), reflecting strong cost discipline in an inflationary environment. Together, this resulted in a significant increase to underlying profit before tax, of 17.9% to £17.1 million (H1 FY23: £14.5 million), and to underlying profit margin of 2.3 percentage points to 26.9% (H1 FY23: 24.6%), reflecting our commitment and progress to achieving a top quartile underlying profit margin. Similarly, underlying basic EPS was up 9.7% to 81.6p (H1 FY23: 74.4p).

The performance of our International operations is behind plan and in the interests of achieving the best return for shareholders, we have commenced a strategic review of the business. In addition, the Group has recognised an £11.6 million one-off, non-cash impairment charge on the goodwill associated with this business. This has contributed to a Group statutory loss before tax of £0.8 million - excluding this impairment, the Group would have recognised a statutory profit before tax of £10.8 million (H1 FY23: £9.8 million). The impairment charge does not impact cash, nor regulatory capital, and has not limited the Group's ability to distribute capital to shareholders in accordance with our progressive dividend policy.

The Group is declaring an interim dividend of 29.0p per share, up from the 28.0p interim dividend paid last year, in line with the solid underlying results for the period and the Board's continuing confidence in the Group's prospects.

Strategy to enable growth

Recent markets have been more difficult to navigate but our key strengths, which include a client-centric culture, strong adviser relationships, robust Centralised Investment Process and a commitment to service and operational excellence, mean that the value we provide our key stakeholders remains strong.

We have a clear strategy which will increase the value we create for all stakeholders. We are focused on three key value drivers to achieve this strategy:

  • Market-leading organic growth;
  • Service and operational excellence; and
  • Selective high-quality acquisitions.

Our medium-term ambition is to achieve the following targets: to deliver 8-10% net flows, to achieve top quartile underlying profit margin and to become a Top 5 wealth manager in the UK.

Market-leading organic growth

In the first half of our financial year, we continued to see elevated industry outflows. However, client demand was strong and we continued to attract funds, with Group gross inflows of £1.2 billion, up 1% on the same period last year. Approximately half of these inflows were in our MPS Platform service. Increased outflows of £1.3 billion, reflecting trends seen in the broader market, led to overall modest net outflows of less than £0.2 billion in the period. This was more than offset by positive investment performance of £0.9 billion, leading to a 4.3% increase in FUM to a record level of £17.6 billion.

Our UK Investment Management ("UKIM") discretionary business achieved slightly positive net inflows, as growth in Managed Portfolio Service ("MPS") more than offset outflows in BPS. Positive investment returns led to an increase in UKIM discretionary FUM of 5.6% to £13.7 billion.

We continued to see a positive growth trajectory in our BMIS and PMPS, which saw annualised net flows of 13.5% and 16.3%, respectively. We also delivered good progress in the specialised variants of our BPS, including the Decumulation Service, where annualised net flows were 10.9%, and our recently launched gilts offering ended the 2023 calendar year with FUM of £0.2 billion.

FUM in the UKIM Funds business remained broadly flat in the period at £1.7 billion, with investment returns offsetting net outflows, which were in line with experience across the industry.

Similarly, in International, the FUM held at £2.2 billion in the six-month period, with moderate net outflows being offset by investment performance.

Markets improved towards the end of 2023 and Brooks Macdonald investment performance gained 5.3%, broadly in line with the PIMFA Balanced index. Our Centralised Investment Process ("CIP") continues to achieve strong risk adjusted returns for clients.

Service and operational excellence

During the period we have continued to progress our technology enhancements to provide best-in-class client and adviser service. In doing so, we are committed to driving further growth across the business. We have implemented phase one of our new client relationship management system, which replaces multiple legacy systems and is focused on improving service for clients and advisers. We will shortly be implementing the second phase, which is aimed at our private clients. We have also introduced new software in our financial planning business to improve client service levels and ensure we provide a consistent service.

We have embedded outsourced systems and processes into the business and are positioned to deliver full efficiency benefits as the business grows and utilises the operational gearing, and ultimately deliver best-in-class client and intermediary experience. Our clients are now benefitting from automated onboarding, improved intermediary and client portal functionality and bespoke reporting across our business.

We recognise that there is always more to be done and the Group will continue to drive forward its digital transformation.

As our business grows, we are committed to giving more tailored focus to our distinct client groups, recognising the differences between our intermediated and private client bases. This includes different propositions and sales strategies across our distribution channels. Our integrated wealth management proposition for private clients continues to increase in importance, whilst our adviser-led outsourced investment management retains popularity for its scalability and cost-effectiveness for advisers and their clients. Both are positioned well for growth.

We see significant opportunity across our Group and distribution; we see opportunities to build relationships with more intermediaries and to extend our relationships with our current intermediaries, as well as growing our wealth business. As at 31 December, the Group had £5.2 billion Funds under Management or Advice ("FUM/A") with Private Clients, with £4.4 billion relating to portfolios within the Group's investment management and £0.8 billion to portfolios with third-party investment managers. The £0.8 billion Assets Under Advice held with third-party investment managers is not included in the £17.6 billion FUM as at 31 December 2023.

Selective high-quality acquisitions

Acquisitions continue to form an important part of our strategy and are indeed necessary to achieve our ambitious medium-term target of becoming a Top 5 wealth manager in the UK. As previously disclosed, we have four strict criteria for acquisitions: (i) the target must be a good business in its own right; (ii) there must be clear strategic logic to the combination; (iii) it must be a good cultural fit with Brooks Macdonald; and (iv) the economics of the transaction must be compelling.

During the last six months, while reviewing potential targets, we did not find an opportunity that met these criteria, however, we continue to see a steady pipeline of potential acquisitions. It is now just over a year since the acquisitions of Integrity Wealth Solutions and Adroit Financial Planning, announced at the end of 2022, which have both integrated well and helped to drive forward our Wealth business.

People

During the period, we were pleased to announce the appointment of Maarten Slendebroek as Chairman, subject to regulatory approval. Maarten has extensive experience in financial services, including as CEO of Jupiter for five years from February 2014 and as Chair of the Supervisory Board of Robeco since August 2020. Maarten succeeds Richard Price, who intends to step down from the Board once Maarten receives regulatory approval. Richard has served the Board of Brooks Macdonald for just over nine years in the roles of Chair of the Audit Committee, Senior Independent Director and, most recently, Acting Chairman, and we thank him for his significant contribution.

Ed Park, Chief Investment Officer ("CIO"), decided to leave Brooks Macdonald at the end of last year and we thank him for his commitment to the business and wish him well for the future. In response to his departure, we announced some changes to our Investment Committee and we are delighted to say that Philip Glaze has agreed to take over as external Chair of this Committee. Michael Toolan, Senior Portfolio Director, and Richard Larner, Head of Research, have been promoted to newly created roles as Co-CIOs. Together they will enhance the coordination and oversight of the Group's already rigorous investment process. These promotions underline our commitment to continuity and underscore the talent that we have in Brooks Macdonald.

We also completed the organisational changes that we communicated in October 2023, reducing the number of roles in the Group by around 10%. This will make the Group stronger with the resulting efficiencies increasing our competitiveness. As ever, we remain focused on delivering high-quality service to our clients and intermediaries.

Regulation

At the end of July 2023, the FCA's new Consumer Duty rules came into effect and we welcomed the Consumer Principle that requires firms to act to deliver good outcomes for retail customers. Our processes and client-centric culture and guiding principles are proving well-aligned to the new requirements and we recently became an Affiliate Member of the Consumer Duty Alliance, demonstrating our commitment to achieving good outcomes for our clients.

The FCA has also addressed the treatment of interest earned on customers' cash balances. Clients do not generally, and are not encouraged to, invest with us to earn interest on cash. Rather, our investment managers hold cash primarily so it is available for investment or withdrawals, and so cash balances in portfolios are typically low, currently at approximately 2%, in line with the Group's asset allocation guidelines. As part of our commitment to provide value to our clients, we have increased the amount of interest that we pay on cash balances in client portfolios. Instead of cash, we can offer our Gilts BPS, which meets client demand for their portfolios to take advantage of higher interest rates while avoiding equity risk. We believe this process offers a good client outcome in line with Consumer Duty.

Outlook

The outlook for profit for the year remains in line with market expectations. We expect continued momentum in gross inflows, primarily driven by Platform MPS and BMIS. However, the Group continues to see an elevated level of outflows given prevailing macroeconomic conditions and we now expect net outflows for the full year at the Group level. The fundamental opportunity for the Group remains as strong as it has ever been and we are confident in our long-term prospects building on our ambitious organic and inorganic growth strategy.

Review of the results for the period

The Group delivered a solid set of results for the first half of the financial year, with a strong underlying profit margin of 26.9%, against the continuing challenging macroeconomic environment. Net outflows in the period were offset by positive investment performance, leading to a record closing FUM of £17.6 billion. Revenue increased by 8.0% on the prior period, and underlying profit was up 17.9% to £17.1 million. On a statutory basis, the Group incurred a small loss before tax of £0.8 million after recognising a goodwill impairment charge at 31 December 2023 of £11.6 million. This is treated as a statutory adjustment and excluded from underlying earnings in view of its non-recurring and non-cash nature.

The table below shows the Group's financial performance for the six months ended 31 December 2023 with the comparative period and provides a reconciliation between the underlying results, which the Board considers to be an appropriate reflection of the Group's underlying performance, and the statutory results. Underlying profit represents an Alternative Performance Measure ("APM") for the Group. Refer to the Non-IFRS financial information section for a glossary of the Group's APMs, their definition, and the criteria for how underlying adjustments are considered.

Table 1 - Group financial results summary

Six months to 31 Dec 2023 £mSix months to 31 Dec 2022 £m12 months to 30 Jun 2023 £m
Revenue63.658.9123.8
Fixed staff costs(23.2)(21.5)(45.2)
Variable staff costs(5.7)(4.3)(10.9)
Total staff costs(28.9)(25.8)(56.1)
Non-staff costs(19.1)(18.8)(37.8)
FSCS levy--(0.5)
Total non-staff costs(19.1)(18.8)(38.3)
Net finance income1.50.20.9
Total underlying costs(46.5)(44.4)(93.5)
Underlying profit before tax17.114.530.3
Underlying adjustments(17.9)(4.7)(8.1)
Statutory (loss)/profit before tax(0.8)9.822.2
Taxation(2.6)(1.6)(4.1)
Statutory (loss)/profit after tax(3.4)8.218.1
Underlying profit margin before tax26.9%24.6%24.5%
Underlying basic earnings per share81.6p74.4p153.8p
Underlying diluted earnings per share80.4p72.5p151.0p
Statutory (loss)/profit margin before tax(1.3)%16.6%17.9%
Statutory basic (loss)/earnings per share(21.1)p51.8p114.7p
Statutory diluted (loss)/earnings per share(21.1)p50.6p112.6p
Own Funds adequacy ratio295.9%267.8%328.1%
Dividends per share29.0p28.0p75.0p

Funds under management

The table below shows the opening and closing FUM position and the movements during the period broken down by segment and by our key services within UK Investment Management ("UKIM").

Table 2 - Movements in funds under management

Six months ended 31 December 2023 (£m)

Opening FUM 1 Jul 23Organic net new businessTotal inv. perf.Closing FUM 31 Dec 23Total organic net new businessTotal mvmt
Q1Q2Total
BPS8,527(98)(94)(192)4778,812(2.3)%3.3%
MPS Custody966(14)(21)(35)39970(3.6)%0.4%
MPS Platform3,4891471212681733,9307.7%12.6%
MPS total4,4551331002332124,9005.2%10.0%
UKIM discretionary12,9823564168913,7120.3%5.6%
Funds - DCF338(26)(23)(49)18307(14.5)%(9.2)%
Funds - Other1,370(52)(48)(100)751,345(7.3)%(1.8)%
Funds total1,708(78)(71)(149)931,652(8.7)%(3.3)%
UKIM total14,690(43)(65)(108)78215,364(0.7)%4.6%
International2,157(27)(33)(60)1182,215(2.8)%2.7%
Total16,847(70)(98)(168)90017,579(1.0)%4.3%
Total investment performance5.3%
MSCI PIMFA Private Investor Balanced Index 15.6%
  • Capital-only index.

During H1 FY24, FUM increased by £0.7 billion or 4.3%, to £17.6 billion at 31 December 2023 (31 December 2022: £16.2 billion; 30 June 2023: £16.8 billion). The Group has delivered robust gross inflows of £1.2 billion in the period, however, gross outflows were elevated, particularly in BPS and Funds, driven by the prevailing backdrop of market volatility and higher interest rates continuing to affect client behaviour, resulting in net outflows for the period of £0.2 billion.

Investment performance of 5.3% was broadly in line with the MSCI PIMFA Private Investor Balanced Index, up 5.6% over the same period, adding £0.9 billion to the closing FUM.

BPS experienced net outflows of £0.2 billion or 2.3% during the first six months of the financial year, as clients withdrew funds to repay debt or to hold higher cash balances. Within BPS, the recently launched gilts offering had closing FUM of £0.2 billion at the end of the period, meeting client demand for their portfolios to take advantage of higher interest rates, while avoiding equity risk.

Platform MPS, including the Group's B2B offering for financial advisers, BM Investment Solutions ("BMIS"), grew to £3.9 billion, an increase of 12.6%, with organic net flows contributing 7.7%.

Funds saw net outflows during the period, driven by the wider market conditions and in line with the trend observed across the sector.

International FUM grew moderately by 2.7% over the period with marginal net outflows offset by investment performance.

As at 31 December 2023, the Group had £5.2 billion Funds under Management or Advice ("FUM/A") with private clients who deal with the Group directly. £4.4 billion related to portfolios in the Group's investment management and £0.8 billion to portfolios with third-party investment managers.

Revenue

Table 3 - Breakdown of the Group's total revenue

Six months to 31 Dec 2023 £mSix months to 31 Dec 2022 £m12 months to 30 Jun 2023 £m
Fee income45.745.791.5
Transactional and FX income6.75.713.3
Financial planning income4.12.46.6
Interest income7.15.112.4
Total revenue63.658.9123.8

Total revenue for the Group increased by 8.0% to £63.6 million in the first half of the financial year. Fee income was flat at £45.7 million, a combination of impact from flows, product mix, and investment performance. Transactional and FX income of £6.7 million was up by 17.5% on the prior period as a result of increased trading volumes during the first half of the financial year.

Integrity Wealth Solutions and Adroit Financial Planning, the businesses acquired during H1 FY23, contributed additional financial planning income of £1.7 million in the current period.

Interest income, net of amounts paid out to clients on cash holdings, increased from £5.1 million to £7.1 million, driven by the rise in the Bank of England base rates since H1 FY23.

Revenue, yields and average FUM

Table 4 - Revenue, average FUM, and yields

RevenueAverage FUMYields
H1 FY24H1 FY23ChangeH1 FY24H1 FY23ChangeH1 FY24H1 FY23Change
£m£m£m£m£m%bpsbpsbps
BPS fees27.127.2(0.1)8,4468,2532.363.865.3(1.5)
BPS non-fees (transactional and FX)5.84.41.4---13.710.63.1
BPS non-fees (interest turn)5.63.81.8---13.29.14.1
Total BPS38.535.43.18,4468,2532.390.785.05.7
MPS Custody2.92.80.19639620.159.358.50.8
MPS Platform3.32.31.03,6632,34756.118.019.3(1.3)
MPS Custody non-fees (interest turn)0.60.50.1---13.29.53.7
Total MPS6.85.61.24,6263,30939.829.333.4(4.1)
UKIM discretionary45.341.04.313,07211,56213.169.070.3(1.3)
Funds4.35.0(0.7)1,8052,027(11.0)47.348.8(1.5)
Total UKIM49.646.03.614,87713,5899.566.467.1(0.7)
International fees7.98.1(0.2)2,1712,213(1.9)72.172.6(0.5)
International non-fees (transactional)0.81.3(0.5)---7.811.6(3.8)
International non-fees (interest turn)0.90.70.2---7.95.92.0
Total International9.610.1(0.5)2,1712,213(1.9)87.890.6(2.8)
Total FUM-related revenue59.256.13.117,04815,8027.969.170.3(1.2)
Financial planning4.12.41.7
Other income0.30.4(0.1)
Total non-FUM-related revenue4.42.81.6
Total Group revenue63.658.94.7
MSCI PIMFA Private Investor Balanced Index 11,7451,6336.9

1 Capital-only index (average based on quarterly closing balances)

The Group's average FUM increased by 7.9% from H1 FY23, which was ahead of the movement in the MSCI PIMFA Private Investor Balanced Index, which increased by 6.9% on an average basis from H1 FY23 to H1 FY24.

The yield on BPS fees for UKIM decreased by 1.5bps to 63.8bps driven by underlying product mix and rates achieved on new business.

The BPS non-fee transactional income yield increased by 3.1bps and the yield on interest turn, net of interest paid to clients, grew by 4.1bps to 13.2bps due to the increase of the Bank of England base rates between the two periods.

The yield on MPS custody increased by 0.8bps, whilst the yield on MPS Platform decreased by 1.3bps to 18.0bps. Within MPS Platform, BMIS attracts relatively larger mandates, which benefit from discounted tiered rates. This has resulted in the overall MPS yield decreasing from 33.4bps to 29.3bps in the current period.

The Funds fee yields reduced by 1.5bps to 47.3bps during the first half of the year, as a result of intra-month market volatility and timing of flows during the period.

International fee income yield decreased by 0.5bps during the first half of the year as a result of the change in product mix, whilst non-fees interest turn yield increased by 2.0bps due to higher interest rates earned on both GBP and foreign currency account balances.

Underlying costs

Total underlying costs of £46.5 million increased by 4.7% on the prior period (H1 FY23: £44.4 million) in line with guidance. This included the full period impact of the two recent acquisitions, adding £1.4 million to the Group's cost base compared to H1 FY23.

Table 5 - Breakdown of net movement in total underlying costs into staff and non-staff costs

Total £mIntegrity & Adroit £mBM Core £m
Staff costs increase3.11.31.8
Non-staff costs increase0.30.10.2
Net finance income increase(1.3)-(1.3)
Net increase in underlying costs2.11.40.7

The below commentary excludes the full period impact of the acquisitions.

Staff costs

Excluding the impact of acquisitions, staff costs increased by 7.0% from £25.6 million to £27.4 million. Fixed staff costs increased by 3.3% from £21.3 million to £22.0 million driven by inflationary pay rises and net new hires. As announced in October 2023, the Group will benefit from savings in staff costs in H2 FY24 arising from an organisational restructure undertaken in December 2023.

Variable staff costs increased by £1.1m to £5.4 million, largely driven by an increase in the pre-variable pay profit. The share-based payment charge was down £0.2 million due to lapses recognised in H1 FY24 and a reduction in the Group's share price impacting the associated employer national insurance contributions.

Non-staff costs

Non-staff costs from ongoing activities, amounted to £18.9 million, a net increase of £0.2 million from the prior period, a reflection of management's continued cost discipline to help mitigate cost inflation.

Profit before tax

Combined, the above gave rise to an underlying profit before tax for the half year of £17.1 million, an increase of 17.9% on the prior period (H1 FY23: £14.5 million) resulting in a profit margin of 26.9%, up 2.3 percentage points on last year (H1 FY23: 24.6%).

The Group recognised a statutory loss before tax of £0.8 million (H1 FY23: £9.8 million), contributed by the impairment charge in relation to the goodwill held in respect of the International business.

Segmental analysis

The Group reports its results across two key operating segments: UK Investment Management and International. The tables below provide a breakdown of the half year performance broken down by these segments, with comparatives.

Table 6 - Segmental analysis

H1 FY24 (£m)UK Investment ManagementInternationalGroup and consolidationTotal
Revenue54.29.4-63.6
Direct costs(23.3)(6.4)(18.3)(48.0)
Operating contribution30.93.0(18.3)15.6
Internal cost recharges(13.8)(2.9)16.7-
Net finance income0.80.30.41.5
Underlying profit/(loss) before tax17.90.4(1.2)17.1
Underlying adjustments(3.6)(2.2)(12.1)(17.9)
Statutory profit/(loss) before tax14.3(1.8)(13.3)(0.8)
Underlying profit margin before tax33.0%4.3%n/a26.9%
Statutory profit/(loss) margin before tax26.4%(19.1)%n/a(1.3)%
H1 FY23 (£m)UK Investment ManagementInternationalGroup and consolidationTotal
Revenue48.810.1-58.9
Direct costs(20.7)(6.6)(17.3)(44.6)
Operating contribution28.13.5(17.3)14.3
Internal cost recharges(11.3)(3.8)15.1-
Net finance income0.10.1-0.2
Underlying profit/(loss) before tax16.9(0.2)(2.2)14.5
Underlying adjustments(2.1)(0.8)(1.8)(4.7)
Statutory profit/(loss) before tax14.8(1.0)(4.0)9.8
Underlying profit/(loss) margin before tax34.6%(2.0)%n/a24.6%
Statutory profit/(loss) margin before tax30.3%(9.9)%n/a16.6%

UKIM, which includes the Group's Private Clients business, reported a 11.1% increase in revenue driven by higher Financial Planning revenue, interest and transactional income. The segment reported an underlying profit £17.9 million, up 5.9% from the prior period, and an underlying profit margin of 33.0%, a reduction of 1.6 percentage points on the prior period.

International saw an improvement in segmental performance, going from an underlying loss of £0.2 million in H1 FY23 to an underlying profit of £0.4 million in the current period, returning an underlying profit margin of 4.3%. The reduction in revenue of 6.5% was offset by a decrease in total costs of 10.5%.

Reconciliation between underlying and statutory profits

Underlying profit before tax is considered by the Board to be an appropriate reflection of the Group's performance when compared to the statutory results as this excludes income and expense categories, which are deemed of a non-recurring nature or a non-cash operating item. Reporting at an underlying basis is also considered appropriate for external analyst coverage and peer group benchmarking, allowing a like-for-like comparison. Underlying profit is deemed to be an Alternative Performance Measure ("APM"); refer to the Non-IFRS financial information section for a glossary of the Group's APMs, their definitions, and the criteria for how underlying adjustments are considered.

A reconciliation between underlying and statutory profit before tax for the six months ended 31 December 2023, with comparatives is shown in the following table:

Table 7 - Reconciliation between underlying profit and statutory (loss)/profit before tax

Six months to 31 Dec 2023 £mSix months to 31 Dec 2022 £m12 months to 30 Jun 2023 £m
Underlying profit before tax17.114.530.3
Goodwill impairment(11.6)--
Organisational restructure(3.0)--
Amortisation of client relationships(3.0)(2.8)(5.7)
Acquisition and integration-related costs(0.3)(0.3)(0.6)
Dual running operating platform costs-(1.6)(1.6)
Changes in fair value and finance cost of deferred contingent consideration--(0.2)
Total underlying adjustments(17.9)(4.7)(8.1)
Statutory (loss)/profit before tax(0.8)9.822.2

Goodwill impairment (£11.6 million charge)

Goodwill is reviewed for impairment indicators at each reporting period, and if indicators are present, an impairment test is carried out based on the carrying value of the asset compared to its expected recoverable amount. The review of our International business indicated that the estimated recoverable amount arising from future cash flows, is less than the carrying value of the goodwill held on the Group's Condensed consolidated statement of financial position that was recognised upon the acquisition of the business in 2012. The goodwill impairment charge has been excluded from underlying profit in view of its non-recurring nature, and the fact that it does not impact cash or regulatory capital. Refer to Note 11 to the Condensed consolidated financial statements for more details.

Organisational restructure (£3.0 million charge)

The Group carried out an organisational restructure in December 2023 to ensure it is set up for future success. The Group identified opportunities to streamline and remove duplication from core processes, resulting in redundancy and associated third-party consultancy costs. These have been excluded from underlying earnings in view of their one-off nature.

Amortisation of client relationships (£3.0 million charge)

These intangible assets are created in the course of acquiring funds under management and are amortised over their useful life, which have been assessed to range between 6 and 20 years. The increase is due to the full period impact of the prior year acquisitions of Integrity Wealth Solutions and Adroit Financial Planning. This amortisation charge has been excluded from the underlying profit since it is a significant non-cash item. Refer to Note 11 of the Condensed consolidated financial statements for more details.

Acquisition and integration-related costs (£0.3 million charge)

These represent the share-based payment integration charge for share options awarded to acquired employees as part of acquisitions in the prior period. Prior year costs were incurred in relation to the acquisitions of Integrity Wealth Solutions on 31 October 2022 and Adroit Financial Planning on 15 December 2022.

FY23 Dual running operating platform costs (£1.6 million charge)

The Group has outsourced certain middle and back-office processes to a suite of systems offered by the technology partner SS&C. The migration to the outsourced platform was executed at the end of July 2022, however, as part of the transition process, the Group has incurred net incremental costs in running two operating platforms concurrently. The dual running costs were excluded from underlying profit in view of their non-recurring nature.

FY23 Changes in fair value and finance cost of deferred contingent consideration (£0.2 million charge)

This comprises the fair value measurement arising on deferred consideration payments from acquisitions carried out by the Group, together with their associated net finance costs where applicable. Refer to Note 16 of the Condensed consolidated financial statements for more details.

Taxation

The Group's Corporation Tax charge on underlying profits for the period was £4.0 million (H1 FY23: £2.8 million) representing an effective tax rate of 23.4% (H1 FY23: 19.0%). The increase is driven by higher profits and the higher Corporation Tax rate of 25.0% for the full current period, coming into force from April 2023. Moreover, the H1 FY23 numbers reflected the benefit of an R&D credit, which has not been recognised in H1 FY24 as this process is still in progress. The statutory Corporation Tax charge was £2.6 million, up 62.5% from the prior period (H1 FY23: £1.6 million).

Earnings per share

The Group's basic statutory loss per share for the six months ended 31 December 2023 was (21.1)p, as a result of the International goodwill impairment (H1 FY23: basic EPS 51.8p). On an underlying basis, basic earnings per share increased by 9.7% to 81.6p (H1 FY23: 74.4p). Details on the basic and diluted earnings per share are provided in Note 9 of the Condensed consolidated financial statements.

Financial position and regulatory capital

Net assets decreased by 2.3% to £147.6 million at 31 December 2023 (H1 FY23: £151.1 million), as a result of the impairment to goodwill. Excluding this, the net assets increased by 5.4%. The Group's tangible net assets (net assets excluding intangibles) were £61.7 million at 31 December 2023 (H1 FY23: £48.6 million). As at 31 December 2023, the Group had regulatory capital resources of £64.3 million (H1 FY23: £52.7 million). As at 31 December 2023, the Group had an own funds adequacy ratio of 295.9% (H1 FY23: 267.8%). The own funds adequacy ratio is defined as the Group's own funds as a proportion of the fixed overhead requirement. The total net assets and the own funds adequacy ratio calculation take into account the respective period's profits (net of the declared interim dividends) as these are deemed to be verified at the date of publication of the annual results.

Dividend

The Board recognises the importance of dividends to shareholders and the benefit of providing sustainable shareholder returns. In determining the level of dividend in any year, the Board considers a number of factors such as the level of retained earnings, future cash commitments, statutory profit cover, capital and liquidity requirements and the level of profit retention required to sustain the growth of the Group. The Board has declared an interim dividend of 29.0p (H1 FY23: 28.0p). This represents an increase of 3.6% compared to the previous period. The interim dividend will be paid on 16 April 2024 to shareholders on the register as at 15 March 2024. Refer to Note 10 of the Condensed consolidated financial statements for more details.

Cash flow and capital expenditure

The Group continues to have strong levels of cash generation from operations. Total cash resources at the end of December 2023 of £59.0 million had increased by £5.6 million from the cash balance at 30 June 2023 (H1 FY23: £37.6 million; FY23: £53.4 million). This increase was a direct impact of the cash generated from operating activities, refer to the Condensed consolidated statement of cashflows for further details. The Group continued to have no borrowings at 31 December 2023.

During the six months ended 31 December 2023, the Group incurred capital expenditure of £0.7 million down considerably from prior periods as increased capital expenditure was incurred by the Group in relation to the migration of services and processes to SS&C in advance of, and shortly after the migration at the end of July 2022. The current period expenditure comprised technology-related development of £0.6 million and property-related costs of £0.1 million.

Condensed consolidated statement of comprehensive income

for the six months ended 31 December 2023

NoteSix months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
Revenue463,61158,908123,777
Administrative costs(54,283)(49,287)(102,207)
Gross profit9,3289,62121,570
Other gain/(losses) - net5462(162)
Operating profit9,3749,62321,408
Goodwill impairment11(11,641)--
Finance income61,5963561,127
Finance costs6(112)(135)(296)
(Loss)/profit before tax(783)9,84422,239
Taxation7(2,601)(1,657)(4,090)
(Loss)/profit for the period attributable to equity holders of the Company(3,384)8,18718,149
Other comprehensive income---
Total comprehensive (expense)/income for the period(3,384)8,18718,149
(Loss)/earnings per share
Basic9(21.1)p51.8p114.7p
Diluted9(21.1)p50.6p112.6p
Condensed consolidated statement of financial position
as at 31 December 2023
Note31 Dec 2023 (unaudited) £'00031 Dec 2022 1 (unaudited) £'00030 Jun 2023 (audited) £'000
Assets
Non-current assets
Intangible assets1185,911102,500100,582
Property, plant and equipment121,7672,2222,123
Right-of-use assets134,2324,6634,329
Financial assets at fair value through other comprehensive income14500500500
Total non-current assets92,410109,885107,534
Current assets
Trade and other receivables1429,41432,84433,542
Financial assets at fair value through profit or loss14871786825
Cash and cash equivalents1459,00037,57353,355
Total current assets89,28571,20387,722
Total assets181,695181,088195,256
Liabilities
Non-current liabilities
Other non-current liabilities14(869)(400)(783)
Net deferred tax liabilities15(5,605)(5,764)(6,033)
Deferred contingent consideration16-(1,039)-
Provisions17(262)(304)(322)
Lease liabilities(2,485)(3,641)(3,181)
Total non-current liabilities(9,221)(11,148)(10,319)
Current liabilities
Trade and other payables14(21,358)(15,286)(22,521)
Current tax liabilities14(423)(128)(645)
Lease liabilities(2,177)(2,008)(1,960)
Deferred contingent consideration16(225)(333)(1,467)
Provisions17(644)(1,099)(1,000)
Total current liabilities(24,827)(18,854)(27,593)
Net assets147,647151,086157,344
Equity
Share capital19164163164
Share premium1982,61780,24081,830
Other reserves8,93410,3649,112
Retained earnings55,93260,31966,238
Total equity147,647151,086157,344

1 The Group has reclassified the deferred tax balances to offset deferred tax assets and liabilities and present net deferred tax balances by jurisdiction to ensure consistent reporting with the current period. In the prior year, the reported deferred tax asset was £3,642,000, which has been netted off in the deferred tax liabilities balance.

The Condensed consolidated financial statements were approved by the Board of Directors and authorised for issue on 6 March 2024, signed on their behalf by:

Andrew Shepherd

CEO

Andrea Montague

CFO

Company registration number: 4402058

Condensed consolidated statement of changes in equity

for the six months ended 31 December 2023

NoteShare capital £'000Share premium £'000Other reserves £'000Retained earnings £'000Total £'000
Balance at 30 June 202216279,1419,96259,160148,425
Comprehensive income
Profit for the period---8,1878,187
Other comprehensive income-----
Total comprehensive income---8,1878,187
Transactions with owners
Issue of ordinary shares1911,099--1,100
Share-based payments--1,953-1,953
Share-based payments exercised--(1,794)1,794-
Purchase of own shares by employee benefit trust---(1,800)(1,800)
Tax on share options--243-243
Dividends paid10---(7,022)(7,022)
Total transactions with owners11,099402(7,028)(5,526)
Balance at 31 December 202216380,24010,36460,319151,086
Comprehensive income
Profit for the period---9,9629,962
Other comprehensive income-----
Total comprehensive income---9,9629,962
Transactions with owners
Issue of ordinary shares1911,590--1,591
Share-based payments--733-733
Share-based payments exercised--(1,407)1,407-
Purchase of own shares by employee benefit trust---(1,050)(1,050)
Tax on share options--(578)-(578)
Dividends paid10---(4,400)(4,400)
Total transactions with owners11,590(1,252)(4,043)(3,704)
Balance at 30 June 202316481,8309,11266,238157,344
Comprehensive income/(expense)
Loss for the period---(3,384)(3,384)
Other comprehensive income-----
Total comprehensive expense---(3,384)(3,384)
Transactions with owners
Issue of ordinary shares19-787--787
Share-based payments--1,757-1,757
Share-based payments exercised--(1,793)1,793-
Purchase of own shares by employee benefit trust---(1,248)(1,248)
Tax on share options--(142)-(142)
Dividends paid10---(7,467)(7,467)
Total transactions with owners-787(178)(6,922)(6,313)
Balance at 31 December 202316482,6178,93455,932147,647
Condensed consolidated statement of cash flows
for the six months ended 31 December 2023
NoteSix months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
Cash flow from operating activities
Cash generated from operations1818,8795,51530,093
Corporation Tax paid(3,367)(2,605)(5,134)
Net cash generated from operating activities15,5122,91024,959
Cash flows from investing activities
Purchase of computer software11(643)(1,911)(2,954)
Purchase of property, plant and equipment12(70)(414)(745)
Purchase of financial assets at fair value through profit or loss--(30)
Deferred contingent consideration paid16(625)-(334)
Consideration paid8-(14,865)(15,111)
Interest received1,5753561,127
Net cash generated/(used) in investing activities237(16,834)(18,047)
Cash flows from financing activities
Dividends paid to shareholders10(7,467)(7,022)(11,422)
Payment of lease liabilities(1,551)(1,109)(2,304)
Proceeds of issue of shares191621001,691
Purchase of own shares by Employee Benefit Trust(1,248)(1,800)(2,850)
Net cash used in financing activities(10,104)(9,831)(14,885)
Net increase/(decrease) in cash and cash equivalents5,645(23,755)(7,973)
Cash and cash equivalents at beginning of period53,35561,32861,328
Cash and cash equivalents at end of period59,00037,57353,355

Notes to the condensed consolidated financial statements

for the six months ended 31 December 2023

General information

Brooks Macdonald Group plc ("the Company") is the Parent Company of a group of companies ("the Group"), which provides leading wealth management services in the UK and internationally. The Group offers outsourced discretionary investment management for intermediaries and integrated wealth management for private clients, and acts as fund manager to a range of onshore and international funds.

The Company is a public limited company, incorporated and domiciled in the United Kingdom under the Companies Act 2006 and listed on AIM. The address of its registered office is 21 Lombard Street, London, EC3V 9AH.

The Interim Report and Accounts were approved for issue on 6 March 2024. The Condensed consolidated financial statements have been independently reviewed but not audited.

  • Accounting policies
  • Basis of preparation

The Group's Condensed consolidated financial statements have been prepared in accordance with UK-adopted International Accounting Standards ("IAS") 34, 'Interim Financial Reporting' and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority ("FCA"). The Condensed consolidated financial statements have been prepared on the historical cost basis, except for the revaluation of financial assets at fair value through other comprehensive income, financial assets at fair value through profit or loss and deferred contingent consideration such that they are measured at their fair value.

At the time of approving the Condensed consolidated financial statements, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the Condensed consolidated financial statements.

The information in this Interim Report and Accounts does not comprise statutory financial statements within the meaning of section 434 of the Companies Act 2006. The Group's Financial statements for the year ended 30 June 2023 have been reported on by its auditors and delivered to the Registrar of Companies. The Condensed consolidated financial statements should be read in conjunction with the Group's audited Financial statements for the year ended 30 June 2023, which are prepared in accordance with UK-adopted International Accounting Standards.

Developments in reporting standards and interpretations

Standards and interpretations adopted during the current reporting period

In the six months ended 31 December 2023, the Group did not adopt any new standards or amendments issued by the International Accounting Standards Board ("IASB") or interpretations by the IFRS Interpretations Committee ("IFRS IC") that have had a material impact on the Condensed consolidated financial statements.

Future new standards and interpretations

A number of new standards are effective for annual periods beginning after 1 July 2023 and earlier application is permitted; however, the Group has not early adopted the new or amended standards in preparing these Condensed consolidated financial statements. None of the standards not yet effective are expected to have a material impact on the Group's financial statements.

Changes in accounting policies

The accounting policies applied in these Condensed consolidated financial statements are the same as those applied in the Group's Consolidated financial statements as at and for the year ended 30 June 2023.

In the six months ended 31 December 2023, the Group did not adopt any new standards or amendments issued by the IASB or interpretations issued by the IFRS IC that have had a material impact on the Condensed consolidated financial statements.

New standards, amendments and interpretations listed below were newly adopted by the Group but have not had a material impact on the amounts reported in these Financial statements. They may, however, impact the accounting for future transactions and arrangements.

  • IFRS 17 'Insurance contracts'
  • Narrow scope (Amendment to IAS 1, IAS 8, and IFRS Practice statement 2)
  • Deferred tax assets and liabilities arising from a single transaction (Amendments to IAS 12)
  • Changes in Accounting Estimates and Errors - Definition of Accounting Estimates (Amendments to IAS 8)
  • International tax reform - pillar two model rules (Amendments to IAS 12)
  • Critical estimates and significant judgements

The Group has reviewed the judgements and estimates that affect its accounting policies and amounts reported in its Condensed consolidated financial statements. These are unchanged from those reported in the Group's Financial statements for the year ended 30 June 2023.

Segmental information

For management purposes, the Group's activities are organised into two operating divisions: UK Investment Management and International. The Group's other activity, offering nominee and custody services to clients, is included within UK Investment Management. These divisions are the basis on which the Group reports its primary segmental information to the Group Board of Directors, which is the Group's chief operating decision-maker. In accordance with IFRS 8 'Operating Segments', disclosures are required to reflect the information that the Board of Directors uses internally for evaluating the performance of its operating segments and allocating resources to those segments. The information presented in this Note is consistent with the presentation for internal reporting.

The UK Investment Management segment offers a range of investment management services to private high net worth individuals, pension funds, institutions, charities, and trusts, as well as wealth management services to high net worth individuals and families, giving independent 'whole of market' financial advice, enabling clients to build, manage and protect their wealth. The International segment is based in the Channel Islands and the Isle of Man, offering a similar range of investment management and wealth management services as the UK Investment Management segment. The Group segment principally comprises the Group Board's management and associated costs, along with the consolidation adjustments.

Revenues and expenses are allocated to the business segment that originated the transaction. Sales between segments are carried out at arm's length. Centrally incurred expenses are allocated to business segments on an appropriate pro rata basis.

Six months ended 31 Dec 2023 (unaudited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Total revenue56,5299,421-65,950
Inter-segment revenue(2,339)--(2,339)
External revenue54,1909,421-63,611
Underlying administrative costs(23,329)(6,425)(18,274)(48,028)
Operating contribution30,8612,996(18,274)15,583
Allocated costs(13,813)(2,860)16,673-
Net finance income8752943681,537
Underlying profit/(loss) before tax17,923430(1,233)17,120
Goodwill impairment--(11,641)(11,641)
Organisational restructure(1,756)(829)(452)(3,037)
Amortisation of client relationship contracts(1,691)(1,233)-(2,924)
Integration-related costs(293)--(293)
Finance cost of deferred contingent consideration--(8)(8)
Profit/(loss) mark-up on Group allocated costs117(115)(2)-
Total underlying adjustments(3,623)(2,177)(12,103)(17,903)
Profit/(loss) before tax14,300(1,747)(13,336)(783)
Taxation(2,601)
Loss for the period attributable to equity holders of the Company(3,384)
Six months ended 31 Dec 2023 (unaudited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Total assets87,56526,01968,111181,695
Total liabilities28,8352,5162,69734,048
Net assets58,73023,50365,414147,647
Six months ended 31 Dec 2023 (unaudited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Statutory operating costs included the following:
- Amortisation2,1016089643,673
- Depreciation1,123363-1,486
- Interest income9463153211,582
Six months ended 31 Dec 2022 (unaudited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Total revenue52,27110,121-62,392
Inter segment revenue(3,484)--(3,484)
External revenue48,78710,121-58,908
Underlying administrative costs(20,723)(6,636)(17,285)(44,644)
Operating contribution28,0643,485(17,285)14,264
Allocated costs(11,301)(3,794)15,095-
Net finance income1505529234
Underlying profit/(loss) before tax16,913(254)(2,161)14,498
Amortisation of client relationship contracts(793)(513)(1,451)(2,757)
Dual running costs of operating platform(1,420)(191)-(1,611)
Acquisition-related costs(23)-(244)(267)
Finance cost of deferred contingent consideration-(6)(13)(19)
Profit/(loss) mark-up on Group allocated costs166(166)--
Total underlying adjustments(2,070)(876)(1,708)(4,654)
Profit/(loss) before tax14,843(1,130)(3,869)9,844
Taxation(1,657)
Profit for the period attributable to equity holders of the Company8,187
Six months ended 31 Dec 2022 (unaudited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Total assets85,02327,35668,709181,088
Total liabilities21,9592,4885,55530,002
Net assets63,06424,86863,154151,086

The Group has reclassified the deferred tax balances to offset deferred tax assets and liabilities and present net deferred tax balances by jurisdiction to ensure consistent reporting with the current period. In the prior year, the reported deferred tax asset was £3,642,000, which has been netted off in the deferred tax liabilities balance.

Six months ended 31 Dec 2022 (unaudited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Statutory operating costs included the following:
- Amortisation1,2164471,5953,258
- Depreciation945356101,311
- Interest income2448316343
Year ended 30 June 2023 (audited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Total revenue109,73720,319-130,056
Inter segment revenue(6,279)--(6,279)
External revenue103,45820,319-123,777
Underlying administrative costs(47,405)(13,576)(33,373)(94,354)
Operating contribution56,0536,743(33,373)29,423
Allocated costs(22,127)(6,844)28,971-
Net finance income59022688904
Underlying profit/(loss) before tax34,516125(4,314)30,327
Amortisation of client relationship contracts(3,205)(2,465)-(5,670)
Dual running costs of operating platform(1,424)(192)-(1,616)
Acquisition and integration-related costs(499)-(69)(568)
Changes in fair value of deferred contingent consideration--(173)(173)
Finance cost of deferred contingent consideration-(7)(54)(61)
Profit/(loss) mark-up on Group allocated costs299(299)--
Total underlying adjustments(4,829)(2,963)(296)(8,088)
Profit/(loss) before tax29,687(2,838)(4,610)22,239
Taxation(4,090)
Profit for the period attributable to equity holders of the Company18,149
Year ended 30 June 2023 (audited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Total assets91,14126,53777,578195,256
Total liabilities30,1752,5415,19637,912
Net assets60,96623,99672,382157,344
Year ended 30 June 2023 (audited)UK Investment Management £'000International £'000Group and consolidation adjustments £'000Total £'000
Statutory operating costs included the following:
- Amortisation3,4299122,4916,832
- Depreciation1,943689172,649
- Interest income762279511,092
4. Revenue
Six months ended 31 Dec 2023 (unaudited)UK Investment Management £'000International £'000Total £'000
Investment management fees33,5635,94939,512
Transactional income5,9088626,770
Fund management fees4,3991,7496,148
Wealth management fees4,065-4,065
Interest turn6,2558617,116
Total revenue54,1909,42163,611
Six months ended 31 Dec 2022 (unaudited)UK Investment Management £'000International £'000Total £'000
Investment management fees32,5586,11438,672
Transactional income4,3251,4055,730
Fund management fees5,1521,8877,039
Wealth management fees2,361562,417
Interest turn4,3916595,050
Total revenue48,78710,12158,908
Year ended 30 June 2023 (audited)UK Investment Management £'000International £'000Total £'000
Investment management fees65,62612,29277,918
Transactional income10,5782,70413,282
Fund management fees9,9833,73913,722
Wealth management fees6,446-6,446
Interest turn10,8251,58412,409
Total revenue103,45820,319123,777

Geographic analysis

The Group's operations are located in the United Kingdom, Channel Islands and Isle of Man. The following table presents external revenue analysed by the geographical location of the Group entity providing the service.

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
United Kingdom54,19048,787103,458
Channel Islands9,34210,05020,173
Isle of Man7971146
Total revenue63,61158,908123,777
  • Major clients
  • Other gains/(losses) - net

Other gains and losses represent the net changes in the fair value of the Group's financial instruments and intangible assets recognised in the Condensed consolidated statement of comprehensive income.

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
Changes in fair value of deferred contingent consideration (Note 16)--(173)
Changes in fair value of financial assets at fair value through profit or loss (Note 14)46211
Total other gains/(losses) - net462(162)
6. Finance income and finance costs
Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
Finance income
Bank interest on deposits1,5823431,092
Dividends on preference shares141335
Total finance income1,5963561,127
Finance costs
Finance cost of lease liabilities104117235
Finance cost of deferred contingent consideration81861
Total finance cost112135296

Taxation

The current tax expense for the six months ended 31 December 2023 was calculated based on the Corporation Tax rate of 25.0%, applied to the taxable profit for the six months ended 31 December 2023 (six months ended 31 December 2022: 20.5%; year ended 30 June 2023: 20.5%).

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
UK Corporation Tax2,8872,8065,703
Over provision in prior years-(830)(834)
Total current taxation2,8871,9764,869
Deferred tax credits(286)(194)(1,189)
(Over)/under provision of deferred tax in prior years-(125)410
Total income tax expense2,6011,6574,090
Six months ended 31 Dec 2023 (unaudited)Underlying profit £'000Underlying profit adjustments £'000Statutory profit £'000
Profit before taxation17,120(17,903)(783)
Profit multiplied by the standard rate of tax in the UK of 25.0%4,281(4,476)(195)

Tax effect of amounts that are not deductible/(taxable) in calculating taxable income:

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
- Depreciation and amortisation22931
- Disallowable expenses1852187
- Impairment charge-2,9102,910
- Share-based payments28-28
- Lower tax rates in other jurisdictions in which the Group operates(184)124(60)
- Overseas tax losses not available for UK tax purposes(68)-(68)
- Non-taxable income(232)-(232)
Income tax expense4,012(1,411)2,601
Effective tax rate23.4%n/an/a
Six months ended 31 Dec 2022 (unaudited)Underlying profit £'000Underlying profit adjustments £'000Statutory profit £'000
Profit before taxation14,498(4,654)9,844
Profit multiplied by the standard rate of tax in the UK of 20.5%2,972(954)2,018

Tax effect of amounts that are not deductible/(taxable) in calculating taxable income:

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
- Depreciation and amortisation794(145)649
- Disallowable expenses1533156
- Share-based payments(216)-(216)
- Lower tax rates in other jurisdictions in which the Group operates(63)-(63)
- Overseas tax losses not available for UK tax purposes106-106
- Over provision in prior periods(958)-(958)
- Non-taxable income(35)-(35)
Income tax expense2,753(1,096)1,657
Effective tax rate19.0%n/a16.8%
Year ended 30 June 2023 (audited)Underlying profit £'000Underlying profit adjustments £'000Statutory profit £'000
Profit before taxation30,327(8,088)22,239
Profit multiplied by the standard rate of tax in the UK of 20.5%6,217(1,658)4,559

Tax effect of amounts that are not deductible/(taxable) in calculating taxable income:

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
- Depreciation and amortisation604(285)319
- Non-taxable income(124)-(124)
- Overseas tax losses not available for UK tax purposes67-67
- Disallowable expenses(107)-(107)
- Lower tax rates in other jurisdictions in which the Group operates26348311
- Share-based payments(512)-(512)
- Over provision in prior periods(423)-(423)
Income tax expense5,985(1,895)4,090
Effective tax rate19.7%n/a18.4%

On 11 March 2021 it was outlined in the Finance Bill 2021, and substantively enacted having received royal ascent on 10 June 2021, that the UK Corporation Tax rate would increase to 25.0% from 1 April 2023 and remain at 19.0% until that date. As a result, the effective rate of Corporation Tax applied to the taxable profit for the six months ended 31 December 2023 is 25.0% (six months ended 31 December 2022: 20.5%; year ended 30 June 2023: 20.5%). Deferred tax assets and liabilities are calculated at the rate that is expected to be in force when the temporary differences unwind.

Business combinations

Prior period

Integrity

On 31 October 2022, the Group acquired Integrity Wealth Bidco Limited and Integrity Wealth (Holdings) Limited, together with its subsidiary Integrity Wealth Solutions Limited ("IWS"), (collectively "Integrity"). The acquisition brings a successful and rapidly growing Independent Financial Adviser ("IFA") business into the Group and brings scale to the Group's Private Clients business, adding distinctive expertise in their specialist area. The acquisition consisted of acquiring 100% of the issued share capital of Integrity Wealth (Holdings) Limited and Integrity Wealth Bidco Limited (intermediate holding company), which was funded through existing financial resources. On 14 April 2023, the Group acquired an additional client book, which was incorporated into the Integrity business and acquisition accounting. This resulted in an additional £246,000 of initial cash consideration and £214,000 deferred contingent consideration at fair value.

The acquisition was accounted for using the acquisition method and details of the purchase consideration are as follows:

Note£'000
Initial cash consideration4,000
Shares considerationi1,000
Excess for net assetsii601
Deferred contingent consideration at fair valueiii1,026
Total purchase consideration6,627
  • The Group issued 52,084 ordinary shares to the previous shareholders of Integrity Wealth (holdings) Limited and Integrity Wealth Bidco Limited at a price of £19.20 per share. The amount of shares issued was based on the share price at the completion date to provide the equivalent consideration value of £1,000,000.
  • In accordance with the Sale and Purchase agreement ("SPA"), the Group was required to pay the difference between the available capital and the required regulatory capital for Integrity.
  • The total estimated cash deferred contingent consideration is £1,275,000, payable in three years following completion, based on revenue criteria of the acquired business. As outlined in the SPA, the maximum cash deferred contingent consideration payable is up to £2,500,000 if certain revenue criteria are met.

On 30 June 2023, the Group agreed to renegotiate the deferred contingent consideration, which resulted in the Group recognising a change in fair value of deferred contingent consideration of £173,000 on 30 June 2023. See Note 16 for further details.

Client relationship intangible assets of £2,543,000 were recognised on acquisition in respect of the expected cash inflows and economic benefit from the acquired business. An associated deferred tax liability of £636,000 was recognised in relation to the expected cash inflows on the acquired client relationship intangible asset. Goodwill of £3,945,000 was recognised on acquisition in respect of the expected growth in the acquired business and associated cash inflows. The fair value of the assets acquired were the gross contractual amounts and were all considered to be fully recoverable. The fair value of the identifiable assets and liabilities acquired, at the date of acquisition, are detailed below.

Net assets acquired through business combination

£'000

Trade and other receivables270
Cash at bank804
Trade and other payables(167)
Corporation tax payable(132)
Total net assets recognised by acquired companies775
Fair value adjustments:
Client relationship contracts2,543
Deferred tax liabilities(636)
Net identifiable assets1,907
Goodwill3,945
Total purchase consideration6,627

The trade and other receivables were recognised at their fair value, being the gross contractual amounts, deemed fully recoverable.

Adroit

On 15 December 2022, the Group acquired Adroit Financial Planning Limited ("Adroit"), a successful and rapidly growing Independent Financial Adviser ("IFA") business. The acquisition brings further scale to the Group's Private Clients business, adding distinctive expertise in their specialist area. The acquisition consisted of acquiring 100% of the issued share capital of Adroit Financial Planning Limited, which was funded through existing financial resources.

The acquisition was accounted for using the acquisition method and details of the purchase consideration are as follows:

Note£'000
Initial cash consideration10,991
Additional considerationi270
Total purchase consideration11,261
  • In accordance with the Sale and Purchase agreement ("SPA"), the Group was required to pay an additional amount based on the number of days between the date of exchange and date of completion.

Client relationship intangible assets of £2,931,000 were recognised on acquisition in respect of the expected cash inflows and economic benefit from the acquired business. An associated deferred tax liability of £733,000 was recognised in relation to the expected cash inflows on the acquired client relationship intangible asset. Goodwill of £8,541,000 was recognised on acquisition in respect of the expected growth in the acquired business and associated cash inflows. The fair value of the assets acquired were the gross contractual amounts and were all considered to be fully recoverable. The fair value of the identifiable assets and liabilities acquired, at the date of acquisition, are detailed in below.

Net assets acquired through business combination

£'000

Trade and other receivables533
Cash at bank193
Trade and other payables(204)
Total net assets recognised by acquired companies522
Fair value adjustments:
Client relationship contracts2,931
Deferred tax liabilities(733)
Net identifiable assets2,198
Goodwill8,541
Total purchase consideration11,261

The trade and other receivables were recognised at their fair value, being the gross contractual amounts, deemed fully recoverable.

Acquisition impact on reported results

In the period from acquisition to 31 December 2022, directly attributable acquisition costs of £267,000 were incurred in relation to the acquisitions, which were charged to administrative costs in the Condensed consolidated statement of comprehensive income but excluded from underlying profit.

In the period from acquisition to 31 December 2022, the two acquisitions earned revenue of £443,000 and statutory profit before tax of £108,000. Had the acquisitions been consolidated from 1 July 2022, the Condensed consolidated statement of comprehensive income would have included revenue of £2,176,000 and statutory profit before tax of £564,000.

Net cash outflow resulting from business combinations

£'000

Total purchase consideration18,348
Less shares issued as consideration(1,000)
Less deferred cash contingent consideration at fair value(1,240)
Cash paid to acquire business combinations16,108
Less cash held by acquired entities(997)
Net cash outflow - investing activities15,111

Earnings per share

The Board of Directors considers that underlying earnings per share provides an appropriate reflection of the Group's performance in the period. Underlying earnings per share are calculated based on 'underlying earnings', which is defined as earnings before underlying adjustments listed below. The tax effect of these adjustments has also been considered. Underlying earnings is an Alternative Performance Measure ("APM") used by the Group.

Earnings for the period used to calculate (loss)/earnings per share as reported in these Condensed consolidated financial statements were as follows:

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
(Loss)/earnings attributable to ordinary shareholders(3,384)8,18718,149
Underlying adjustments
Goodwill impairment11,641--
Organisational restructure costs3,037--
Amortisation of acquired client relationship contracts (Note 11)2,9242,7575,670
Integration and acquisition-related costs293267568
Finance cost of deferred contingent consideration (Note 16)81961
Dual running costs of operating platform-1,6111,616
Changes in fair value of deferred consideration (Note 16)--173
Tax impact of adjustments (Note 7)(1,411)(1,096)(1,895)
Underlying earnings attributable to ordinary shareholders13,10811,74524,342

Diluted earnings per share represents the basic earnings per share adjusted for the effect of dilutive potential shares issuable on exercise of employee share options under the Group's share-based payment schemes, weighted for the relevant period. The diluted weighted average number of shares in issue and diluted earnings per share considers the effect of all dilutive potential shares issuable on exercise of employee share options. The potential shares issuable includes the contingently issuable shares that have not yet vested and the vested unissued share options that are either nil cost options or have little or no consideration.

The weighted average number of shares in issue during the six months ended 31 December 2023 were as follows:

Six months ended 31 Dec 2023 (unaudited) Number of sharesSix months ended 31 Dec 2022 (unaudited) Number of sharesYear ended 30 Jun 2023 (audited) Number of shares
Weighted average number of shares in issue16,060,67715,791,43215,825,397
Effect of dilutive potential shares issuable on exercise of employee share options247,947398,960293,992
Diluted weighted average number of shares in issue16,308,62416,190,39216,119,389
Six months ended 31 Dec 2023 (unaudited)Six months ended 31 Dec 2022 (unaudited)Year ended 30 Jun 2023 (audited)
ppp
Based on reported (loss)/earnings:
Basic (loss)/earnings per share(21.1)51.8114.7
Diluted (loss)/earnings per share(21.1)50.6112.6
Based on underlying earnings:
Basic earnings per share81.674.4153.8
Diluted earnings per share80.472.5151.0
10. Dividends
Six months ended 31 Dec 2023 (unaudited)Six months ended 31 Dec 2022 (unaudited)Year ended 30 Jun 2023 (audited)
£'000£'000£'000
Final dividend paid on ordinary shares7,4677,0227,021
Interim dividend paid on ordinary shares--4,401
Total dividends7,4677,02211,422

An interim dividend of 29.0p (six months ended 31 December 2022: 28.0p) per share was declared by the Board of Directors on 6 March 2024. It will be paid on 16 April 2024 to shareholders who are on the register at the close of business on 15 March 2024.

In accordance with IAS 10, this dividend has not been included as a liability in the Condensed consolidated financial statements at 31 December 2023.

A final dividend for the year ended 30 June 2023 of 47.0p (year ended 30 June 2022: 45.0p) per share was paid to shareholders on 3 November 2023.

Intangible assets

Goodwill £'000Computer software £'000Acquired client relationship contracts £'000Contracts acquired with fund managers £'000Total £'000
Cost
At 30 June 202251,8876,93070,0113,521132,349
Additions12,4861,9115,474-19,871
At 31 December 202264,3738,84175,4853,521152,220
Additions-1,043613-1,656
Disposals-(1,054)-(3,521)(4,575)
At 30 June 202364,3738,83076,098-149,301
Additions-643--643
At 31 December 202364,3739,47376,098-149,944
Accumulated amortisation and impairment
At 30 June 202211,21325131,4773,52146,462
Amortisation charge-5012,757-3,258
At 31 December 202211,21375234,2343,52149,720
Amortisation charge-6612,913-3,574
Accumulated amortisation on disposals-(1,054)-(3,521)(4,575)
At 30 June 202311,21335937,147-48,719
Amortisation charge-7492,924-3,673
Impairment11,641---11,641
At 31 December 202322,8541,10840,071-64,033
Net book value
At 30 June 202240,6746,67938,534-85,887
At 31 December 202253,1608,08941,251-102,500
At 30 June 202353,1608,47138,951-100,582
At 31 December 202341,5198,36536,027-85,911

Goodwill

Goodwill acquired in a business combination is allocated at acquisition to the cash generating units ("CGUs") that are expected to benefit from that business combination. The carrying amount of goodwill in respect of these CGUs within the operating segments of the Group comprises:

31 Dec 2023 (unaudited) £'00031 Dec 2022 (unaudited) £'00030 Jun 2023 (audited) £'000
Funds
Braemar Group Limited ("Braemar")3,3203,3203,320
International
Brooks Macdonald Asset Management (International) Limited and Brooks Macdonald Retirement Services (International) Limited (collectively "International")9,60221,24321,243
Cornelian Cornelian Asset Managers Group Limited ("Cornelian")16,11116,11116,111
Integrity Integrity Wealth (Holdings) Limited ("Integrity")3,9453,9453,945
Adroit Adroit Financial Planning Limited ("Adroit")8,5418,5418,541
Total goodwill41,51953,16053,160

Each reporting period, Management review each CGU for impairment indicators. If impairment indicators are present, an impairment review is carried out. At the reporting date there were no indicators that the carrying amount of goodwill in relation to the Funds, Cornelian, Integrity, or Adroit CGUs should be impaired, therefore calculations regarding recoverability in respect of these CGUs have not been performed.

The prevailing macroeconomic environment and market volatility seen during the reporting period, had an impact on client sentiment and new business, whilst the higher interest rate environment resulted in higher outflows with client withdrawing funds to repay debt. This gave rise to impairment indicators in relation to the International CGU, that was recognised upon the acquisition of the Spearpoint business in 2012. Accordingly, an impairment review was carried out for this CGU, and based on a value-in-use calculation, the recoverable amount of the International CGU at 31 December 2023 did not support the carrying amount of the International CGU of £31,311,000. As a result, the International goodwill balance has been impaired by £11,641,000, leaving a goodwill balance of £9,602,000 at 31 December 2023.

The value-in-use calculation is based on a discounted cash flow model, with the key underlying assumptions being the discount rate, medium-term growth in earnings and FUM flows, and the long-term growth rate of the business. The revenue growth is forecast based on new business targets, expected outflows and estimated impact of market performance on FUM, multiplied by estimated fee yields. The period covered is five years and the forecasts are based on management's growth projections for the business based on its strategic objectives, taking into account historic performance and prevailing market and economic conditions. A pre-tax discount rate of 12% (FY23: 13%), based on the Group's assessment of the risk-free rate of interest and specific risks relating to Brooks Macdonald International. A 2% long-term growth rate has been applied which is considered prudent in the context of the long-term average growth rate for the industries in which the CGU operates.

Management believes the impairment to be a fair reflection of the underlying business valuation in the backdrop of current market conditions, net FUM outflows and the knock-on impact of revenue in the short term.

Computer software

Computer software costs are amortised on a straight-line basis over an estimated useful live (four to eight years). Costs incurred on internally developed computer software are initially recognised at cost and when the software is available for use the costs are amortised on a straight-line basis over an estimated useful life of four years. Capitalised costs incurred on the Group's partnership with SS&C to transform the Group's client and intermediary-facing processes, launch a digital onboarding solution and enhance the Group's operating platform are amortised on a straight-line basis over the remaining agreement length with SS&C of eight years from the start of amortisation in FY23, the estimated period the Group will generate positive economic benefit from the capitalised costs.

Acquired client relationship contracts

This asset represents the fair value of future benefits accruing to the Group from acquired client relationship contracts. The amortisation of client relationships is charged to the Condensed consolidated statement of comprehensive income on a straight-line basis over their estimated useful lives (6 to 20 years).

Property, plant and equipment

Leasehold improvements £'000Fixtures, fittings and office equipment £'000IT equipment £'000Total £'000
Cost
At 30 June 20222,6887411,2464,675
Additions356508414
At 31 December 20223,0447911,2545,089
Additions12124186331
Disposals(19)(173)(474)(666)
At 30 June 20233,1466429664,754
Additions3442370
At 31 December 20233,1496869894,824
Accumulated depreciation
At 30 June 20221,1315138292,473
Depreciation charge2465098394
At 31 December 20221,3775639272,867
Depreciation charge2895289430
Depreciation on disposals(19)(173)(474)(666)
At 30 June 20231,6474425422,631
Depreciation charge28244100426
At 31 December 20231,9294866423,057
Net book value
At 30 June 20221,5572284172,202
At 31 December 20221,6672283272,222
At 30 June 20231,4992004242,123
At 31 December 20231,2202003471,767
13. Right-of-use assets
Cars £'000Property £'000Total £'000
Cost
At 30 June 20223289,4259,753
Additions272334606
At 31 December 20226009,75910,359
Additions198379577
At 30 June 202379810,13810,936
Additions41922963
At 31 December 202383911,06011,899
Accumulated depreciation
At 30 June 2022374,7454,782
Depreciation charge67847914
At 31 December 20221045,5925,696
Depreciation charge91820911
At 30 June 20231956,4126,607
Depreciation charge1099511,060
At 31 December 20233047,3637,667
Net book value
At 30 June 20222914,6804,971
At 31 December 20224964,1674,663
At 30 June 20236033,7264,329
At 31 December 20235353,6974,232

Financial instruments

The analysis of financial assets and liabilities into their categories as defined in IFRS 9 'Financial Instruments' is set out in the following table.

31 Dec 2023 (unaudited) £'00031 Dec 2022 (unaudited) £'00030 Jun 2023 (audited) £'000
Financial assets
Financial assets at fair value through profit or loss:
Investment in regulated OEICs871786825
Financial assets at fair value through other comprehensive income:
Unlisted redeemable preference shares500500500
Financial assets at amortised cost:
Trade and other receivables29,41432,84433,542
Cash and cash equivalents59,00037,57353,355
Total financial assets89,78571,70388,222
Financial liabilities
Financial liabilities at fair value through profit or loss:
Deferred contingent consideration (Note 16)2251,3721,467
Financial liabilities at amortised cost:
Trade and other payables21,35815,28622,521
Current tax liabilities423128645
Provisions (Note 17)9061,4031,322
Lease liabilities4,6625,6495,141
Other non-current liabilities869400783
Total financial liabilities28,44324,23831,879
  • Level 3 - derived from inputs that are not based on observable market data.
Level 1 £'000Level 2 £'000Level 3 £'000Total £'000
Financial assets
At 1 July 2022784-5001,284
Net changes in fair value2--2
At 31 December 2022786-5001,286
Additions30--30
Net changes in fair value9--9
At 30 June 2023825-5001,325
Net changes in fair value46--46
At 31 December 2023871-5001,371
Comprising:
Financial assets at fair value through other comprehensive income--500500
Financial assets at fair value through profit and loss871--871
Total financial assets871-5001,371

At 31 December 2023, the Group held an investment of 500,000 redeemable £1 preference shares in an unlisted company incorporated in the UK. The preference shares carry an entitlement to a fixed preferential dividend at a rate of 4% per annum. Unlisted preference shares are classified as financial assets at fair value through other comprehensive income. They have been valued using a perpetuity income model, which is based upon the preference dividend cash flows.

The Group holds 500,000 shares in five of the SVS Cornelian Risk Managed Passive Funds. During the six months ended 31 December 2023, the Group recognised a gain on these investments of £36,000, resulting in a value at 31 December 2023 of £629,000 (31 December 2022: £588,000; 30 June 2023: £593,000).

The Group holds an investment in the Blueprint Multi Asset Fund range across the various models within the fund range. During the six months ended 31 December 2023, the Group recognised a gain on these investments of £10,000, resulting in a value at 31 December 2023 of £242,000 (31 December 2022: £198,000; 30 June 2023: £232,000).

Level 1 £'000Level 2 £'000Level 3 £'000Total £'000
Financial liabilities
At 1 July 2022--327327
Additions--1,0261,026
Finance cost of deferred contingent consideration--1919
At 31 December 2022--1,3721,372
Finance cost of deferred contingent consideration--4242
Additions--214214
Changes in fair value--173173
Payments made--(334)(334)
At 30 June 2023--1,4671,467
Finance cost of deferred contingent consideration--88
Cash consideration paid--(625)(625)
Shares issued as consideration (Note 19)--(625)(625)
At 31 December 2023--225225
Comprising:
Deferred contingent consideration (Note 16)--225225
Total financial liabilities--225225

Deferred contingent consideration is recognised at fair value through profit or loss and is valued using the net present value of the expected amounts payable based on management's forecasts and expectations. For more details see Note 16.

Deferred income tax

Deferred income tax assets are only recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised. An analysis of the Group's deferred assets and deferred tax liabilities is shown below.

31 Dec 2023 (unaudited)

UK £'000CI £'000Total £'000
Deferred tax assets
Share-based payments2,189-2,189
Trading losses carried forward-359359
Dilapidations998107
Accelerated capital allowances163-163
Total deferred tax assets2,4513672,818
Deferred tax liabilities
Intangible asset amortisation(6,460)(1,032)(7,492)
Accelerated capital allowances on research and development(931)-(931)
Total deferred tax liabilities(7,391)(1,032)(8,423)
Net deferred tax liability(4,940)(665)(5,605)
31 Dec 2022 (unaudited)
UK £'000CI £'000Total £'000
Deferred tax assets
Share-based payments2,984-2,984
Trading losses carried forward-325325
Dilapidations651075
Accelerated capital allowances258-258
Total deferred tax assets3,3073353,642
Deferred tax liabilities
Intangible asset amortisation(7,713)(781)(8,494)
Accelerated capital allowances on research and development(912)-(912)
Total deferred tax liabilities(8,625)(781)(9,406)
Net deferred tax liability(5,318)(446)(5,764)
30 Jun 2023 (audited)
UK £'000CI £'000Total £'000
Deferred tax assets
Share-based payments2,333-2,333
Trading losses carried forward-363363
Dilapidations9227119
Accelerated capital allowances164-164
Total deferred tax assets2,5893902,979
Deferred tax liabilities
Intangible asset amortisation(7,404)(752)(8,156)
Accelerated capital allowances on research and development(856)-(856)
Total deferred tax liabilities(8,260)(752)(9,012)
Net deferred tax liability(5,671)(362)(6,033)

The gross movement on the deferred income tax account during the period was as follows:

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
At beginning of period(6,033)(4,957)(4,957)
Additional liability on acquisition of client relationship intangible assets-(1,369)(1,520)
Credit to the Condensed consolidated statement of comprehensive income286319779
Credit/(charge) recognised in equity142243(335)
At end of period(5,605)(5,764)(6,033)

The change in deferred income tax assets and liabilities during the period was as follows:

Share-based payments £'000Trading losses carried forward £'000Dilapidations £'000Accelerated capital allowances £'000Total £'000
Deferred tax assets
At 1 July 20222,667133651373,002
Over provision in prior years-125--125
Charge to the Condensed consolidated statement of comprehensive income746710121272
Credit to equity243---243
At 31 December 20222,984325752583,642
Over provision in prior years-49--49
(Charge)/credit to the Condensed consolidated statement of comprehensive income(73)(11)44(94)(134)
Charge to equity(578)---(578)
At 30 June 20232,3333631191642,979
Charge to the Condensed consolidated statement of comprehensive income(286)(4)(12)(1)(303)
Credit to equity142---142
At 31 December 20232,1893591071632,818
31 Dec 2023 (unaudited) £'00031 Dec 2022 (unaudited) £'00030 Jun 2023 (audited) £'000
Deferred tax assets
Deferred tax assets to be settled after more than one year1,8612,0311,198
Deferred tax assets to be settled within one year9571,6111,781
Total deferred tax assets2,8183,6422,979

The carrying amount of the deferred tax asset is reviewed at each reporting date and is only recognised to the extent that it is probable that future taxable profits of the Group will allow the asset to be recovered.

Accelerated capital allowances on research and development £'000Intangible asset amortisation £'000Total £'000
Deferred tax liabilities
At 1 July 20223897,5707,959
Additional liability on acquisition of client-relationship intangible assets-1,3691,369
Charge/(credit) to the Condensed consolidated statement of comprehensive income523(445)78
At 31 December 20229128,4949,406
Additional liability on acquisition of client-relationship intangible assets-151151
Credit to the Condensed consolidated statement of comprehensive income(640)(489)(1,129)
Over provision in prior years584-584
At 30 June 20238568,1569,012
Charge/(credit) to the Condensed consolidated statement of comprehensive income75(664)(589)
At 31 December 20239317,4928,423
31 Dec 2023 (unaudited) £'00031 Dec 2022 (unaudited) £'00030 Jun 2023 (audited) £'000
Deferred tax liabilities
Deferred tax assets to be settled after more than one year7,8368,5227,777
Deferred tax assets to be settled within one year5878841,235
Total deferred tax liabilities8,4239,4069,012

Deferred contingent consideration

Deferred contingent consideration is split between non-current liabilities and current liabilities to the extent that it is due to be paid within one year of the reporting date. It reflects the Directors' best estimate of amounts payable in the future in respect of certain client relationships and subsidiary undertakings that were acquired by the Group. Deferred contingent consideration is measured at its fair value based on discounted expected future cash flows. The movements in the total deferred contingent consideration balance during the current and comparative periods were as follows:

Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
At beginning of period1,467327327
Additions-1,0261,240
Finance cost of deferred contingent consideration81961
Fair value adjustments--173
Cash consideration paid(625)-(334)
Shares issues as consideration(625)--
At end of period2251,3721,467
Analysed as:
Amounts falling due within one year2253331,467
Amounts falling due after more than one year-1,039-
At end of period2251,3721,467

During the six months ended 31 December 2022, the Group completed the Integrity acquisition (Note 8) and part of the consideration is to be deferred over a period of three years. The deferred contingent consideration was payable at the end of November 2025 based on the future revenue of the business acquired and the estimated fair value of the deferred contingent consideration at acquisition was £1,026,000. In April 2023 the Group acquired an additional client book, with part of the consideration to be deferred over a one-year period. The estimated fair value of the deferred contingent consideration at acquisition was £214,000. The Integrity Wealth Solutions deferred contingent consideration was renegotiated at 30 June 2023, and it was agreed that £1,250,000 was to be paid to the vendors of Integrity Wealth Solutions, settled in cash of £625,000 and Brooks Macdonald Group plc shares valued at £625,000. As a result, a change in fair value of the contingent consideration of £173,000 was recognised after 30 June 2023. This revised deferred contingent consideration was settled during the six months ended 31 December 2023.

Provisions

Client compensation £'000Regulatory levies £'000Leasehold dilapidations £'000Tax- related £'000Total £'000
At 30 June 20221123863672801,145
Charged to the Condensed consolidated statement of comprehensive income8093455-898
Utilised during the period(222)(418)--(640)
At 31 December 202269924222801,403
Charged to the Condensed consolidated statement of comprehensive income(230)205205-180
Utilised during the period(219)(40)(2)-(261)
At 30 June 20232501676252801,322
Charged to the Condensed consolidated statement of comprehensive income219-45-264
Utilised during the period(321)(167)(192)-(680)
At 31 December 2023148-478280906
Analysed as:
Amounts falling due within one year148-216280644
Amounts falling due after more than one year--262-262
Total provisions148-478280906

Client compensation

Client compensation provisions relate to the potential liability arising from client complaints against the Group. Complaints are assessed on a case-by-case basis and provisions for compensation are made where judged necessary. The amount recognised within provisions for client compensation represents management's best estimate of the potential liability. The timing of the corresponding outflows is uncertain as these are made as and when claims arise.

Regulatory levies

At 31 December 2023 provisions include an amount of £nil (at 31 December 2022: £2,000; at 30 June 2023: £167,000) in respect of expected levies by the Financial Services Compensation Scheme ("FSCS").

Leasehold dilapidations

Leasehold dilapidations relate to dilapidation provisions expected to arise on leasehold premises held by the Group, and monies due under the contract with the assignee of leases on the Group's leased properties. The non-current leasehold dilapidations provision relate to expected economic outflow at the end of lease terms, with the longest lease term ending in four years from the Condensed consolidated statement of financial position date.

Tax-related

Tax-related provisions relate to voluntary disclosures made by the Group to HM Revenue and Customs ("HMRC") following an input VAT review carried out by the Group during FY22.

  • Reconciliation of operating profit to net cash inflow from operating activities
Six months ended 31 Dec 2023 (unaudited) £'000Six months ended 31 Dec 2022 (unaudited) £'000Year ended 30 Jun 2023 (audited) £'000
Operating profit before tax9,3749,62321,408
Adjustments for:
- Depreciation of property, plant and equipment426394824
- Depreciation of right-of-use assets1,0609141,825
- Amortisation of intangible assets3,6733,2586,832
- Other (losses)/gains - net(46)(2)162
- Decrease/(increase) in receivables4,128(1,193)(2,215)
- Decrease in payables(1,163)(9,004)(1,526)
- Decrease in provisions(416)(258)(147)
- Increase/(decrease) in other non-current liabilities86(170)244
- Share-based payments charge1,7571,9532,686
Net cash inflow from operating activities18,8795,51530,093

Share capital and share premium

The movements in share capital and share premium during the six months ended 31 December 2023 were as follows:

Number of sharesExercise price pShare capital £'000Share premium £'000Total £'000
At 30 June 202216,205,54216279,14179,303
Shares issued:
- to Sharesave Scheme7,1301,922.5 - 2,250.0-100100
- of consideration for the acquisition of Integrity52,0841,920.019991,000
At 31 December 202216,264,75616380,24080,403
Shares issued:
- on exercise of options1,8661,629.8 - 2,260.0-3030
- to Sharesave Scheme133,0411,400.0 - 2,300.011,5601,561
At 30 June 202316,399,66316481,83081,994
Shares issued:
- on exercise of options2,0671,900.0-3030
- to Sharesave Scheme10,9141,172.0 - 1,704.0-132132
- for deferred contingent consideration28,74821,740.0-625625
At 31 December 202316,441,39216482,61782,781

The total number of ordinary shares issued and fully paid at 31 December 2023 was 16,441,392 (at 31 December 2022: 16,264,756; at 30 June 2023: 16,399,663).

Employee Benefit Trust

The Group established an Employee Benefit Trust ("EBT") on 3 December 2010 to acquire ordinary shares in the

Company to satisfy awards under the Group's Long-Term Incentive Scheme ("LTIS") and Long-Term Incentive Plan

("LTIP"). At 31 December 2023, the EBT held 505,815 (at 31 December 2022: 552,889; at 30 June 2023: 552,633) 1p ordinary shares in the Company, acquired for a total consideration of £18,200,000 (at 31 December 2022: £15,900,000; at 30 June 2023: £16,950,000) with a market value of £9,509,000 (at 31 December 2022: £11,700,000; at 30 June 2023: £11,633,000). They are classified as treasury shares in the Condensed consolidated statement of financial position, with their cost being deducted from retained earnings within shareholders' equity.

Equity-settled share-based payments

Share options granted during the six months ended 31 December 2023 under the Group's equity-settled share-based payment schemes were as follows:

Exercise price pFair value pNumber of options
Long Term Incentive Plan-1,514 - 1,649203,739

No options were granted in respect of the Company's other equity-settled share-based payment schemes during the six months ended 31 December 2023. The charge to the Condensed consolidated statement of comprehensive income for the six months ended 31 December 2023 in respect of all equity settled share-based payment schemes was £1,757,000 (six months ended 31 December 2022: £1,953,000; year ended 30 June 2023: £2,686,000).

Related party transactions

Transactions between the Company and its subsidiaries, which are related parties, are eliminated on consolidation. The Company's individual financial statements include the amounts attributable to subsidiaries. These amounts are disclosed in aggregate in the relevant company financial statements and in detail in the following table:

Amounts owed by/(to) related parties

31 Dec 2023 (unaudited) £'00031 Dec 2022 (unaudited) £'00030 Jun 2023 (audited) £'000
Brooks Macdonald Asset Management Limited(223)1,471239
Brooks Macdonald Asset Management (International) Limited(28)(90)83
Brooks Macdonald Funds Limited(900)(900)(900)
Brooks Macdonald Financial Consulting Limited-(34)-

All of the above amounts are interest-free and repayable on demand.

Guarantees and contingent liabilities

In the normal course of business, the Group is exposed to certain legal and regulatory issues, which, in the event of a dispute, could develop into litigious proceedings and, in some cases, may result in contingent liabilities. Similarly, a contingent liability may arise in the event of a finding in respect of the Group's tax affairs, including the accounting for VAT, which could result in a financial outflow and/or inflow from the relevant tax authorities.

A claim for unspecified losses has been made by a client against Brooks Macdonald Financial Consulting Limited, a subsidiary of the Group, in relation to alleged negligent financial advice. The claimant has not yet advised the quantum of their claim so it is not possible to reliably estimate the potential impact of a ruling in their favour. There remains significant uncertainty surrounding the claim and the Group's legal advice indicates that it is not probable that the claim will be upheld; therefore no provision for any liability has been recognised at this stage.

As at 31 December 2023, there are no claims issued against the Group in relation to the legacy matters as previously announced in 2017. The Group continues to recognise a contingent liability in relation to the possibility that one or more of a small number of clients might seek to claim against the Group on this matter.

Principal risks and uncertainties

The principal risks and uncertainties facing the Group are in line with those disclosed and included within the Group's Annual Report and Accounts for the year ended 30 June 2023.

Events since the end of the period

No material events have occurred between the reporting date and the date of signing the Condensed consolidated financial statements.

Non-IFRS financial information

Non-IFRS financial information or Alternative Performance Measures ("APMs") are used as supplemental measures in monitoring the performance of the Group. The adjustments applied to IFRS measures to compute the Group's APMs excludes income and expense categories which are deemed of a non-recurring nature or a non-cash operating item. The Board considers the disclosed APMs to be an appropriate reflection of the Group's performance and considered appropriate for external analyst coverage and peer group benchmarking.

The Group follows a rigorous process in determining whether an adjustment should be made to present an Alternative Performance Measure compared to IFRS measures. For an adjustment to be excluded from underlying profit as an Alternative Performance Measure compared to statutory profit, it must initially meet at least one of the following criteria:

  • It is unusual in nature, e.g. outside the normal course of business and operations.
  • It is a significant item, which may be recognised in more than one accounting period.
  • It has been incurred as a result of either an acquisition, disposal or a company restructure process.

The Group uses the below APMs:

APMEquivalent IFRS measureDefinition and purpose
Underlying profit before taxStatutory profit before taxCalculated as profit before tax excluding income and expense categories which are deemed of a non-recurring nature or a non-cash operating item. It is considered by the Board to be an appropriate reflection of the Group's performance and considered appropriate for external analyst coverage and peer group benchmarking.
Underlying tax chargeStatutory tax chargeCalculated as the statutory tax charge, excluding the tax impact of the adjustments excluded from underlying profit. See Note 7 Taxation
Underlying earnings/ Underlying profit after taxTotal comprehensive incomeCalculated as underlying profit before tax less the underlying tax charge. See Note 9 for a reconciliation of underlying profit after tax and statutory profit after tax.
Underlying profit margin before taxStatutory profit margin before taxCalculated as underlying profit before tax over revenue for the period. This is another key metric assessed by the Board and appropriate for external analyst coverage and peer group benchmarking.
Underlying basic earnings per shareStatutory basic earnings per shareCalculated as underlying profit after tax divided by the weighted average number of shares in issue during the period. This is a key management incentive metric and is a measure used within the Group's remuneration schemes. See Note 9 Earnings per share.
Underlying diluted earnings per shareStatutory diluted earnings per shareCalculated as underlying profit after tax divided by the weighted average number of shares in issue during the period, including the dilutive impact of future share awards. This is a key management incentive metric and is a measure used within the Group's remuneration schemes. See Note 9 Earnings per share.
Underlying costsStatutory costsCalculated as total administrative expenses, other net gains/(losses), finance income and finance costs and excluding income and expense categories which are deemed of a non-recurring nature or a non-cash operating item. This is a key measure used in calculating underlying profit before tax.
Segmental underlying profit before taxSegmental statutory profit before taxCalculated as profit before tax excluding income and expense categories which are deemed of a non-recurring nature or a non-cash operating item for each segment. See Note 3 Segmental information.
Segmental underlying profit before tax marginSegmental statutory profit before tax marginCalculated as segmental underlying profit before tax over segmental revenue.
Own Funds Capital Adequacy RatioN/ACalculated as the Group's total regulatory resources relative to its Fixed Overhead requirement.

Cleaned text: letterheads, contacts and legal notices removed. View the original announcement ↗ · Company filings. Not investment advice.

Share this quote

Quote card
Post on X WhatsApp Download image

The link opens this announcement with the quote highlighted. Quotes are checked against the original text.

Add a note