TIDMUTW

RNS Number : 2177O

Utilitywise plc

09 October 2012

9 October 2012

Utilitywise plc

("Utilitywise" or the "Company")

Full Year Results

for the year ended 31(st) July 2012

Utilitywise, a leading independent utility cost management consultancy is pleased to announce its full year results for the year ended 31 July 2012.

o Proforma revenue increased by 25% to GBP14.6m (2011: GBP11.7m)

o Proforma EBITDA increased by 25% to GBP4.7m (2011: GBP3.7m)

o Proforma PBT increased by 23% to GBP4.3m (2011: GBP3.5m)

o Proforma EPS increased by 39% to 6.4p (2011: 4.6p)

o Net cash at the year end of GBP8.2 million (2011: GBP0.2m)

o Maiden dividend of 1p proposed - ahead of schedule

Financial Highlights

 
                    2012   2011   Change   Proforma   Proforma   Change 
                                               2012       2011 
----------------  ------  -----  -------  ---------  ---------  ------- 
 
 Revenue (GBPm)     14.4   10.9   Up 32%       14.6       11.7   Up 25% 
----------------  ------  -----  -------  ---------  ---------  ------- 
 EBITDA* (GBPm)      4.1    3.5   Up 18%        4.7        3.7   Up 25% 
----------------  ------  -----  -------  ---------  ---------  ------- 
 PBT* (GBPm)         3.9    3.3   Up 16%        4.3        3.5   Up 23% 
----------------  ------  -----  -------  ---------  ---------  ------- 
 EPS*(#) (p)         5.4    4.4   Up 23%        6.4        4.6   Up 39% 
----------------  ------  -----  -------  ---------  ---------  ------- 
 

Proforma reflects situation had EMU been part of the group as at 1 August 2010 (acquired 31 January 2012)

*Excludes exceptional items relating to a one off lease termination fee of GBP75,000 and GBP316,398 of listing costs.

(#) Share number adjusted to 2012 fully diluted base

Corporate Highlights

o Acquisition of Eco Monitoring Utility Systems Limited ("EMU") in January 2012

o Listing on AIM on 12 June 2012 raising GBP6.9 million (before expenses)

o New contracted meters grew to 20,013 at 31 July 2012 from 15,000 at 31 July 2011

o Energy consultancy headcount increased to 181 at 31 July 2012 from 133 at 31 July 2011

Post Period End Highlights

   --      Acquisition of Clouds Environmental Consultancy Limited 
   --      Energy saving partnership with City Electrical Factors 
   --      Board appointment of Michael Dent from Total Gas & Power as Sales and Marketing Director 

Commenting on the results, Geoff Thompson, CEO said:

"This year has seen exceptional progress for our Company, including our successful listing on AIM in June. We have seen strong growth in our financial performance and continue to add and improve our service offerings. The significant investment we have continually made in infrastructure means that we are well placed to continue to grow and cater for our customers' future needs.

"The new financial year has started strongly and the recent acquisition of Clouds is the first step in our strategy of selective acquisitions to complement our organic growth. Our services have never been more relevant as they both save clients' money and help reduce overall energy consumption, and our proposed maiden dividend is evidence of our continued confidence in the future."

For further information:

 
 Utilitywise PLC                                     0870 626 0559 
 Geoff Thompson, CEO 
 Andrew Richardson, CFO 
 
 finnCap (NOMAD and broker)                          020 7220 0500 
 Matt Goode / Charlotte Stranner / Henrik Persson 
  (Corporate Finance) 
 Simon Johnson (Corporate Broking) 
 
 Hub Capital Partners Ltd                            020 7535 1710 
 Stephen Bourne 
 
 Newgate Threadneedle                                020 7653 9850 
 Josh Royston /John Coles/ Hilary Millar 
 

Chairman's Statement

I am pleased to report our results for the year ended 31(st) July 2012. This is our first report as a publically quoted company, and it is therefore particularly pleasing to be able to report profits ahead of market expectations. In a difficult time in the financial markets we were delighted that we were able to successfully conclude our IPO in June.

These maiden results demonstrate that Utilitywise is a fast growing, highly profitable business with excellent prospects. Proforma revenues increased by 25% over the comparable period last year from GBP11.7m to GBP14.6m, proforma EBITDA by 25% from GBP3.7m to GBP4.7m and we are recommending a maiden dividend of 1p per share, which is 6 months earlier than initially anticipated. As a board we are committed to growing Utilitywise in a measured and controlled manner and the team have demonstrated their ability to do so efficiently and with great success.

Since the end of this financial year we have announced the acquisition of Clouds Environmental Consultancy Limited, a leading provider of energy management services, such as energy auditing, based in Portsmouth. The acquisition provides further breadth to Utilitywise's overall energy offering. I welcome them to the Utilitywise group and am confident that their team of specialist consultants and strong customer base will be of great benefit to the Group. When we joined AIM in June this year it was our stated aim to grow both organically and by acquisition and this clearly fits well with this strategy. We are continuing to investigate other potential acquisitions and I am sure this will reap rewards in the fullness of time.

I am also delighted that we have been able to announce the recruitment of Michael Dent from Total Gas and Power. We believe that Michael's appointment will be a key hire for Utilitywise and also demonstrates, by hiring such a senior and highly regarded executive, the excitement surrounding the Company's future as seen in its key markets.

I am continuously struck by the enormous potential for a professional organisation helping businesses effectively manage their energy needs. Everything I have seen since becoming Chairman has reinforced my opinion of the opportunity for Utilitywise to become the leading provider of energy solutions to commercial customers. We intend to not only increase the quantum of the services we provide to our customers but also to steadily expand the breadth of offering.

Utilitywise is led by an excellent management team. They possess a high level of specialist technical expertise and provide a first class service to our customers. It is much more than simply finding the best tariff. With our unique products and expertise we help our customers reduce their energy costs and consumption over the long term, which also helps them reduce their carbon emissions. It is a privilege to be involved with a business that is not only very profitable but also provides a valuable service by helping companies cut down on the amount of energy they consume, whilst becoming one of the largest private sector employees in the North East. Whilst the financial benefits of our services will be particularly welcome to our clients in these difficult economic times, the overall impact will be much further reaching.

I would like to thank everyone who works for Utilitywise for their continued hard work. In particular the executive team who have built and continue to develop an excellent business that demonstrates their undoubted talent and commitment. The Board is focused on providing not only a highly valuable service to our customers and a great place to work, but also delivering an excellent financial performance.

Richard Feigen

Chairman

Chief Executive's Statement

I am pleased to report Utilitywise has made a great start following the successful listing on AIM in June.

Our results demonstrate the strength of our proposition, the hard work of our people and most importantly the value we add to our customers.

Business Model

Utilitywise specialises in energy procurement and energy management services for businesses. The Company negotiates rates with energy suppliers on behalf of business customers, provides an account care service and offers a range of products and services designed to assist customers manage their energy consumption. Customers are based throughout the UK and the Republic of Ireland across a variety of industry sectors and the public sector, and range in size from small single site customers to large multi-site customers.

The business has two major focuses of activity:

Energy procurement

The Company's revenue from energy procurement is generated from two main sources. Firstly, the Company has energy consultants who contact prospective customers identified by the Company's bespoke IT search system to offer a potentially reduced energy tariff and various energy management products and services designed to assist in identifying ways to reduce that customer's overall energy consumption. Secondly, the Company operates a "partner channel" where organisations refer customers to Utilitywise and commissions generated from those customers are shared between Utilitywise and the referring organisation.

Energy management

These products and services are designed to assist customers to manage their energy consumption; they also generate additional revenues forUtilitywise. The energy management products and services include

   --      Account care 
   --      Energy health check 
   --      Energy audit 
   --      Ecofit 
   --      Edd:e energy monitor 
   --      Utility insight 
   --      Smart meters 
   --      Carbon zero 

The Directors believe that the UK market fragmentation, the low penetration of third party intermediaries (TPIs) in the UK commercial market and the Company's current share of the total potential market, means that there is an opportunity to increase the Company's market share through organic growth and acquisitions.

The Directors further believe that a forecast increase in energy prices will lead to increasing demand from customers for advice on energy management issues and that this demand creates the opportunity for the Company to continue with its recent organic growth.

In addition to the Company's aim to grow its market share of SME customers, the Directors believe that there is an opportunity to capitalise on the Company's established relationships with energy suppliers who are showing an interest in some of the Company's energy management products and services for sale into the supplier's customer base.

Highlights

   --      Impressive growth in customer contracts, up 33% on our 2011 volumes, to over 20,000. 

-- The acquisition of Eco Monitoring Utility Systems Limited (EMU) thereby securing a range of Energy Services offerings including:

o Our Energy Health Check Software

o Our EDD:E sub metering (M&T) solution

o Our Energy Auditing software

-- The relocation of the business to a flagship 40,000 square foot facility which provides the required infrastructure for our continued growth.

Key Performance Indicators

The key performance indicators used by the Directors are as follows:

                                                                                       2012                 2011                 Growth 

Energy Consultants at 31 July 181 133 43%

Contracts secured 20,013 5,006 33%

Secured revenue at July 31 GBP7.1m GBP5.2m 37%

Contracts secured increased by 33% from over 15,000 to over 20,000 over the year. Additionally secured revenue, (representing contracts waiting to 'go live') increased by 37% from GBP5.2m to GBP7.1m. Energy consultancy headcount increased to 181 at 31 July 2012 from 133 at 31 July 2011, as we scaled up our operations to drive future growth.

Our core Energy Intermediary offering to commercial customers has continued to scale as evidenced by the volume of new customers we contracted in 2012. As at our IPO in June we had over 10,000 contracted customers and over 25,400 contracted meters. This has continued to grow to over 11,400 customers and over 32,900 meters by September 2012. We are also particularly pleased that our renewal rate has increased since IPO to over 62% as at 30 September 2012.

Our proposition continues to develop, following the acquisition of EMU, and now includes a range of innovative Energy Services components that has supported our customer acquisition activity. Energy Services has led to an increase in our average order value per meter, increasing by 13% on 2011 rates.

Further investment in Energy Services has continued with improvements to our Edd:e sub metering solution focussed on value engineering to drive out cost and on improvements to commissioning processes and reporting.

In addition the Group has continued the development and testing of its own Voltage Optimisation product which has been designed to deliver value to customers at a competitive price and with functionality not available elsewhere.

Investment has also continued in the Group's IT systems and processes to support further growth.

We remain focussed on the delivery of further organic growth through all of the above investments and on targeting appropriate acquisition opportunities to enhance the Group's growth via complimentary products and services.

Our relationships with the UK Energy supply companies remains strong and we enjoy an enviable position as a partner they can rely upon to deliver customer volume and an innovative approach to solving the business customer's energy management needs.

People

To meet the demands of our growing business we have recruited a further 110 members of staff (including 52 Energy Consultants) during the year ended July 2012 and we continue to forecast further headcount growth into 2013. This recruitment is largely focussed on selecting the correct talent to support the growth of our in house Energy Consultant team.

We remain committed to attracting the right talent and to developing the skills of our people so that our customers benefit from our knowledge and experience and from the quality of service we provide.

Acquisitions

It is our aim to grow via selected acquisitions of which all will be selected to broaden and develop our product and service offering.

I am pleased to report that since the year end we have successfully completed a further acquisition and our first since our IPO. Clouds Environmental Consultancy Limited ("Clouds") will enhance our Energy Services capabilities. Clouds, based in Portsmouth, is an independent consultancy specialising in energy management services which are designed to help clients identify areas of potential energy and cost savings. Its team of highly qualified energy consultants helps businesses effectively manage their clients' energy

and environmental impact and, in so doing, improve resource efficiency and reduce business overheads.

With capacity to grow the Clouds team, the acquisition will provide Utilitywise with a new base from which to address the South of England, and further extends its coverage of the UK market. Clouds has a range of products and services which complement and extend the existing Utilitywise offerings in the areas of legislative Compliance, Auditing and Surveying and Feasibility and Design.

Outlook

The new financial year has seen continued progress. The business has an excellent infrastructure to support our outstanding offering and we look forward to a further period of exciting growth.

Geoff Thompson

Chief Executive

Financial Review

Results for the year

In 2012, the group generated revenue of GBP14.4 Million, an increase of 32.1% over 2011 fuelled by an increase of 52% of contracts going live and a 6% increase in the average value of contracts that went live in the period. The major factor in the engine driving growth is energy consultant headcount which has grown in line with management expectation from 133 at July 2011 to 181 at July 2012. It is this increase in headcount which feeds the revenue pipeline and resulted in the securing of GBP22 million of contract revenue in 2012 a 33% increase on 2011. Gross profit has remained strong despite a period of headcount growth representing continued leveraging of the energy services proposition in the market with average commission rates on new business secured increasing by 9% on 2011 helping drive a 13% increase in average contract commission value.

Administrative expenses at GBP2.4m, excluding exceptional items, were up 77% largely as result of the move to new offices at Market Dock and continued headcount expansion.

EBITDA excluding exceptional items at GBP4.1m represents an 18% increase on 2011 with profit before tax at GBP3.9m, a 16% increase on 2011.

Proforma results adjusted for full year

Eco Monitoring Utility became part of the group on 31(st) January 2012 and thereby provided a six month contribution to the Group's results. In order to provide shareholders with a realistic snapshot of performance, had EMU been in place as of 1(st) August 2010, the Group revenue would have been GBP14.6 million (2011: GBP11.7m), with a Gross Profit of GBP7.2 million (2011 : GBP5.8m) and EBITDA excluding exceptional items of GBP4.7 million (2011: GBP3.7m).

EBITDA is defined as profit from operations less depreciation and amortisation. Exceptional items relate to a one off lease termination fee of GBP75,000 and GBP316,398 of listing fees which are included in administrative expenses in the income statement.

Cash and Borrowings

As at the 31(st) July 2012 the Group had net cash balances of GBP8.2m (31(st) July 2011: GBP0.2m). Cash generation has remained strong throughout the period with net cash flows generated from operating activities of GBP5.0m (2011: GBP0.0m).

Balance Sheet

The Group's non current assets at 31(st) July 2012 were GBP3.2m (2011: GBP0.4m) which consist of property, plant and equipment GBP0.8m, intangible assets and goodwill of GBP2.4m mainly relating to the purchase of EMU.

Receivables have decreased to GBP1.9m (2011: GBP4.7m) with stock at GBP0.1m relating to Edd:e units. Current liabilities have increased to GBP3.3m (2011: GBP3.0m) whilst non-current liabilities have decreased to GBP0.1m (2011: GBP0.2m).

Dividend

The board is proposing a dividend for the year of 1p per share subject to the approval of the shareholders at the Annual General Meeting. The dividend per share will be paid on 14 December 2012 to shareholders on the register at close of business on 30 November 2012.

Andrew Richardson

Chief Financial Officer

Consolidated statement of total comprehensive income

 
                                    12 months ended    12 months 
                                                         ended 
                                     31 July 2012       31 July 
                                                          2011 
                             Note         GBP             GBP 
 Revenue                        3        14,382,806    10,888,744 
 
 Cost of sales                            8,180,207     6,135,931 
 
 Gross profit                             6,202,599     4,752,813 
 
 Other operating income                     109,582        10,555 
 
 Administrative expenses                  2,420,454     1,368,564 
 Exceptional items              4           391,398             - 
--------------------------  -----  ----------------  ------------ 
 
   Total administrative 
   expenses                               2,811,852     1,368,564 
 
 
 Profit from operations                   3,500,329     3,394,804 
 
 Finance expense                             32,257        59,463 
 
 
 Profit before tax                        3,468,072     3,335,341 
 
 Tax expense                              1,036,062     1,088,688 
 
 
 Profit for the year 
  attributable to equity 
  holders of the parent 
  company                                 2,432,010     2,246,653 
 
 Other comprehensive 
  income (net of tax)                             -             - 
 Total comprehensive 
  income attributable 
  to equity holders 
  of the parent company                   2,432,010     2,246,653 
 
 
 Earnings per share 
  for profit attributable 
  to the owners of the 
  parent during the 
  year 
 Basic (pence)                  5             0.047        22,467 
 Diluted (pence)                5             0.047        22,467 
 
 

Consolidated statement of financial position

 
                                        12 months      12 months     13 months 
                                           ended          ended        ended 
                                                                      31 July 
                                       31 July 2012   31 July 2011      2010 
                                Note       GBP            GBP           GBP 
                                      -------------  -------------  ---------- 
 Non-current assets 
 Property, plant and 
  equipment                                 788,189        410,489     339,549 
 Goodwill                          6      2,356,960              -           - 
 Internally generated                        27,286              -           - 
  intangible assets 
 Other intangible                            19,392              -           - 
  assets 
 
 Total non-current 
  assets                                  3,191,827        410,489     339,549 
                                      -------------  -------------  ---------- 
 
 Current assets 
 Inventories                                 98,622              -           - 
 Trade and other receivables              1,242,017      4,647,233   1,867,484 
 Cash and cash equivalents                8,227,499        227,421     494,311 
 Total current assets                     9,568,138      4,874,654   2,361,795 
                                      -------------  -------------  ---------- 
 
 Non-current assets 
 Trade and other receivables              1,536,804         46,751     213,364 
                                                     -------------  ---------- 
 Total non-current 
  assets                                  1,536,804         46,751     213,364 
                                      -------------  -------------  ---------- 
 
 Total assets                            14,296,769      5,331,894   2,914,708 
                                      -------------  -------------  ---------- 
 
 Current liabilities 
 Trade and other payables                 2,820,669      1,873,065   2,380,996 
 Loans and borrowings                            24         39,969           - 
 Corporation tax liability                  523,910      1,066,430     103,567 
                                                     -------------  ---------- 
 Total current liabilities                3,344,603      2,979,464   2,484,563 
                                      -------------  -------------  ---------- 
 
 Non-current liabilities 
 Trade and other payables                    66,790        109,750     456,376 
 Deferred tax liability                      48,655         57,945      35,687 
 Total non-current 
  liabilities                               115,445        167,695     492,063 
                                      -------------  -------------  ---------- 
 
 Total liabilities                        3,460,048      3,147,159   2,976,626 
                                      -------------  -------------  ---------- 
 
 Net assets / (liabilities)              10,836,721      2,184,735    (61,918) 
                                      -------------  -------------  ---------- 
 
 Equity attributable 
  to equity holders 
  of the company 
 Called up share capital           7         61,426            100         100 
 Share premium                            6,187,598              -           - 
 Share option reserve                        20,952              -           - 
 Retained earnings                        4,566,745      2,184,635    (62,018) 
 Total equity                            10,836,721      2,184,735    (61,918) 
                                      -------------  -------------  ---------- 
 
 
 
 

Consolidated statement of changes in equity

 
                                                      Share 
                                Share      Share      option    Retained 
                               capital    premium    reserve    earnings      Total 
                                 GBP        GBP        GBP         GBP         GBP 
                              --------  ----------  ---------  ----------  ----------- 
 
 
 At 1 August 2010                  100           -          -    (62,018)     (61,918) 
 
 Profit for the year                 -           -          -   2,246,653    2,246,653 
 Other comprehensive                 -           -          -           -            - 
  income 
 
 Equity as at 31 July 
  2011                             100           -          -   2,184,635    2,184,735 
                              --------  ----------  ---------  ----------  ----------- 
 
 
 
 Profit for the period               -           -          -   2,432,010    2,432,010 
 Other comprehensive                 -           -          -           -            - 
  income 
 Capitalisation of reserves     49,900                      -    (49,900)            - 
 Share option expense                -           -     20,952           -       20,952 
 Issue of shares                11,426   6,844,079          -           -    6,855,505 
 Listing costs                       -   (656,481)          -           -    (656,481) 
 
 
   Equity as at 31 July 
   2012                         61,426   6,187,598     20,952   4,566,745   10,836,721 
                              --------  ----------  ---------  ----------  ----------- 
 
 
 
 
 
 
 
 

Consolidated cash flow statement

 
                                                12 months            12 months 
                                                   ended                ended 
                                               31 July 2012         31 July 2011 
                                                   GBP                  GBP 
                                        -------------------  ------------------- 
       Operating activities 
       Profit before tax                          3,468,072            3,335,341 
 
 
       Interest paid                                 32,257               59,463 
       Depreciation of property, 
        plant and equipment                         187,084              113,257 
       Share option expense                          20,952                    - 
       Grant income                                (35,256) 
       Amortisation of intangible                    45,476                    - 
        assets 
       Loss on disposal of property, 
        plant and equipment                          28,844                    - 
                                        -------------------  ------------------- 
                                                  3,747,429            3,508,061 
       (Increase)/Decrease in 
        trade and other receivables               2,696,417          (2,613,136) 
       (Increase)/Decrease in                        31,479                    - 
        inventories 
       Increase/(Decrease) in 
        trade and other payables                    112,480              169,850 
                                        -------------------  ------------------- 
                                                  2,840,376          (2,443,286) 
       Cash generated from operations             6,587,805            1,064,775 
                                        -------------------  ------------------- 
 
       Income taxes paid                        (1,588,412)          (1,066,430) 
       Net cash flows from operating 
        activities                                4,999,393              (1,655) 
                                        -------------------  ------------------- 
       Investing activities 
       Purchase of property, 
        plant and equipment                       (606,176)            (184,197) 
       Purchase of intangibles                     (92,154)                    - 
       Acquisition of subsidiary,               (2,490,255)                    - 
        net of cash acquired 
 
       Sale of property, plant 
        and equipment                                12,548                    - 
                                        -------------------  ------------------- 
       Net cash used in investing 
        activities                              (3,176,037)            (184,197) 
                                        -------------------  ------------------- 
       Financing activities 
       Issue of shares                            6,905,405                    - 
       Share issue costs                          (656,481)                    - 
       Loans repaid                                (39,945)                    - 
       Interest paid                               (32,257)             (81,038) 
                                        ------------------- 
       Net cash raised from financing 
        activities                                6,176,722             (81,038) 
                                        -------------------  ------------------- 
 
       Net increase in cash and 
        cash equivalents                          8,000,078            (266,890) 
       Cash and cash equivalents 
        at beginning of period                      227,421              494,311 
                                                             ------------------- 
       Cash and cash equivalents 
        at end of period                          8,227,499              227,421 
                                        -------------------  ------------------- 
       Cash and cash equivalents 
        consists: 
       Cash and cash equivalents                  8,227,499              227,421 
       Bank overdraft                                     -                    - 
                                                             ------------------- 
                                                  8,227,499              227,421 
                                        -------------------  ------------------- 
 
 

Notes

1. The financial information set out herein does not constitute the Group's statutory accounts for the year ended 31 July 2012 or the year ended 31 July 2011 within the meaning of section 435 of the Companies Act 2006, but is derived from those accounts. The information has been derived from the audited statutory accounts for each of those years upon which an unqualified audit opinion was expressed and which did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

The audited accounts will be posted to all shareholders in due course and will be available upon request by contacting the Company Secretary at the Company's registered office.

   2.       Basis of preparation 

The financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRSs"), as adopted by the European Union (EU).

Utilitywise Plc is incorporated and domiciled in the United Kingdom.

The financial statements have been prepared on the historical cost basis as stated in the accounting policies.

   3.       Segment information 

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision maker has been identified as the management team including the Chief Executive Officer, Chief Operating Officer and Chief Financial Officer.

During the current year the Group offered both energy procurement and energy management services. The Board considers that due to the aggregation criteria in IFRS 8 that the services offered form one segment for the current year. As the energy management revenues grow a reassessment of operating segments will take place.

The Board considers that the Group's project activity constitutes one operating and one reporting segment, as defined under IFRS 8. Management reviews the performance of the Group by reference to total results against budget.

Other information

 
                              12 months ended   12 months ended 
                               31 July 2012      31 July 2011 
                                    GBP               GBP 
                             ----------------  ---------------- 
 Revenue arises from: 
 Provision of services             14,382,806        10,888,744 
                             ================  ================ 
 
 Analysis of concentration 
  of customers top 
  3 and other: 
 Customer 1                         3,903,870         3,342,504 
 Customer 2                         3,640,727         2,434,411 
 Customer 3                         3,086,538         1,581,463 
 Other                              3,751,671         3,530,366 
                                   14,382,806        10,888,744 
                             ================  ================ 
 
   4.       Exceptional items 

Exceptional items relate to a one off lease termination fee of GBP75,000 and GBP316,398 of listing fees incurred on admission to the AIM. GBP316,398 is considered to be the listing fee value attributable to shares in issue prior to the AIM listing. Costs associated with new shares issued on admission have been taken to the share premium account. Please see the Consolidated Statement of Changes in Equity. Exceptional items are included in administrative expenses in the income statement.

   5.       Earnings per share 

Basic loss per share is calculated by dividing the loss attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year.

Diluted loss per share is calculated by adjusting the weighted average number of ordinary shares in issue to assume the conversion of all potentially dilutive ordinary shares.

The Group has one class of potentially dilutive ordinary shares: those share options granted to employees where the exercise price is less than the average market price of the Company's ordinary shares during the year.

 
                               12 months ended   12 months ended 
                                31 July 2012      31 July 2011 
                                     GBP               GBP 
 Profit 
 Profit used in calculating 
  basic and diluted 
  profit                             2,432,010         2,246,653 
 
 Number of shares 
 Weighted average 
  number of shares 
  for the purpose of 
  basic earnings per 
  share                             51,523,446            10,000 
 
 Weighted average 
  number of shares 
  for the purpose of 
  diluted earnings 
  per share                         51,851,390            10,000 
 
   6.       Acquisition 

Utilitywise Plc acquired the entire share capital of Eco Monitoring Utility Systems Limited on 31 January 2012 for GBP2,500,000 in order to enhance the service offering provided by the group.

Goodwill on consolidation has been calculated as follows:

 
                                           GBP 
 Amount of consideration                 2,500,000 
 
 Fair value of net assets acquired: 
 Tangible fixed 
  assets                                   300,549 
 Stock                                     130,101 
 Debtors                                   781,254 
 Cash                                        9,745 
 Creditors                             (1,078,609) 
                                      ------------ 
                                           143,040 
 
 Goodwill (note 
  11)                                    2,356,960 
                                      ------------ 
 
 Fair value of consideration: 
 Amounts applied to directors 
  loan accounts                          2,500,000 
                                      ------------ 
 

The goodwill reflects expected synergies from combining the two businesses.

Since the date of acquisition Eco Monitoring Utility Systems Limited has generated revenue of GBP101,804 and a profit before tax of GBP18,334 which is included in the consolidated statement of comprehensive income.

Assuming Eco Monitoring Utility Systems Limited was acquired at the beginning of the annual reporting period, group revenue would be GBP14,623,947 and profit before tax GBP4,242,408.

   7.       Share capital 
 
                          12 months      12 months 
                             ended          ended 
                         31 July 2012   30 June 2011 
 
 Share capital issued 
  and fully paid 
 
 61,425,842 Ordinary 
  shares of GBP0.001 
  each                         61,426            100 
                        -------------  ------------- 
 
 

Ordinary shares carry the right to one vote per share at general meetings of the Company and the rights to share in any distribution of profits or returns of capital and to share in any residual assetsavailable for distribution in the event of a winding up.

During the year ending 31 July 2012 the company capitalised reserves of GBP49,900 to give a revised share capital of GBP50,000. Share capital was changed from GBP0.01 to GBP0.001 per share. On 12 June 2012 a further 11,425,842 shares were issued at 60p per share, which resulted in a share premium of GBP6,844,079 and additions to share capital of GBP11,426.

   8.       Post balance sheet events 

On 01 October 2012 the group acquired the entire share capital of Clouds Environmental Consultancy Limited. Clouds is an independent consultancy specialising in energy management services which are designed to help clients identify areas of potential energy and cost savings. The acquisition will provide Utilitywise with a new base from which to address the South of England, and further extends its coverage of the UK market. Clouds has a range of products and services which complement and extend the existing Utilitywise offerings in the areas of legislative Compliance, Auditing and Surveying and Feasibility and Design.

The total consideration is for a maximum of GBP985,000 with an initial GBP600,000 paid on completion, (subject to adjustment on the basis of completion accounts) with the deferred balance of up to GBP385,000 payable over the next 12 months, contingent on certain EBITDA targets being met. The acquisition will be financed equally from the Group's cash resources and through the issue of new ordinary shares in Utilitywise Plc. On the date of acquisition the Utilitywise Plc issued 394,736 new ordinary shares of 0.1p each.

Acquisition accounting has not yet been finalised and therefore disclosures around goodwill and net assets acquired have not been provided.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR UGGRCUUPPGMR

Utilitywise (LSE:UTW)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Utilitywise Charts.
Utilitywise (LSE:UTW)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Utilitywise Charts.