2 May 2024
NAHL Group
plc
("NAHL", the "Company" or the "Group")
Final
Results
Building on strong
foundations to scale the business and outperform the market,
growing revenues and further reducing net debt
NAHL, a leading marketing and
services business focused on the UK consumer legal market, is
pleased to announce its audited results for the year ended 31
December 2023.
Financial Highlights
Year ended 31 December
|
FY2023
|
FY2022
|
Change
|
Group Revenue
|
£42.2m
|
£41.4m
|
2%
|
Operating Profit
|
£4.1m
|
£4.8m
|
-13%
|
Profit Before Tax
|
£0.65m
|
£0.57m
|
14%
|
Net Debt
|
£9.7m
|
£13.3m
|
-27%
|
·
Group Revenue increased by 2% to £42.2m (2022:
£41.4m).
|
· National Accident Law (NAL), the Group's fully integrated law
firm, collected £6.0m of cash from settlements, 73% higher than the
prior year (2022: £3.5m), a clear sign of its growing
maturity.
|
· Delivered a 27% reduction in net debt to lower than
anticipated level at £9.7m (31 December 2022:
£13.3m).
|
·
Generated £3.6m of free cash flow, 63% more than
last year. Net cash generated from operating activities was also
strong, up by 25% to £7.5m (2022: £6.0m), and operating cash
conversion increased to 217% (2022: 143%).
|
· Operating profit for the year was £4.1m (2022: £4.8m) against
a backdrop of higher costs and in line with our strategy to invest
more in NAL for higher profitability in the medium term.
|
· Proft before tax was £0.65m (2022: profit before tax of
£0.57m).
|
· Basic Continuing EPS increased 12.5% to 0.9p (2022:
0.8p).
|
Operational Highlights
●
|
NAHL continued to make strong
progress across the business in 2023, standing the Group in good
stead for further success.
|
●
|
Focused on growing the value of
personal injury enquires placed into NAL to grow a more profitable
and sustainable business:
|
|
o Group placed 8,518 new enquiries into NAL; these were of a
higher quality than previous years and it is estimated they will
generate £6.6m in future revenue and cash, compared to £5.9m in
2022.
o 3,633 claims settled, 92% more than 2022, and at year end NAL
was processing 9,983 ongoing claims (31 December 2022:
10,860).
o After expensing marketing and processing costs incurred to
date, it is anticipated that NAL's book of ongoing claims will
generate: future revenues of £9.9m; future gross profits of £8.6m;
and future cash of £13.9m, up 24%. The Board's strategic decision
to prioritise investments in NAL rather than in the Group's
joint-ventures, enabled it to reduce the profit attributable to
members' non-controlling interests in LLPs by 29% to £2.5m (2022:
£3.6m).
|
●
|
National Accident Helpline
generated 35,643 enquiries, up 2% on the prior year (2022: 34,905).
TV and social advertising resulted in a 7.5% increase in market
share and the National Accident Helpline brand remained the "first
choice for people who have had an accident and want legal
representation".
|
●
|
The disposal of non-core Homeward
Legal in April 2023 successfully removed a drag on growth and
allowed management to refocus on their strategic
priorities.
|
●
|
In Critical Care, the strategy to
grow market share by broadening the customer base, extending
competencies and specialisms and becoming more efficient is
working, and the division delivered double digit growth in
2023.
o Cash from operations in Critical Care increased by
61%.
o Bush & Co. delivered 11% and 29% growth in revenue and
operating profit respectively along with impressive margin
expansion to 30%.
o Bush & Co.
Care Solutions had a strong year with revenues growing by 39% to
£0.5m (2022: £0.4m) driven by a 40% increase in standalone
nurse-led care packages, which generate monthly recurring
revenue.
o A
record year for expert witness services, increasing revenues by
37%. The team delivered 1,136 reports to customers, a 17% increase
(2022: 974).
o Critical Care onboarded 76 new associates in 2023 and grew
expert witness and case management associate numbers by 22% and 22%
respectively.
|
Post year end
· In February 2024, the Group successfully extended its banking
facility with Clydesdale Bank/Virgin Money, reducing the £20m RCF
(which was due to expire on 31 December 2024) to a £15m facility
which runs to 31 December 2025.
· In March 2024, the UK Supreme Court upheld a court of appeal
decision in favour of the claimant in Rabot vs Hassam. The
Board considers this a positive development for personal injury
claimants and the Group as it will translate into increased average
revenues in RTA mixed injury claims being processed by
NAL.
·
On 5th April 2024, the Company
announced that the Board is evaluating a possible sale of Bush
& Co. This remains at a very early stage and there can be no
certainty a sale will occur.
James Saralis, CEO of NAHL, commented:
"I
am pleased with the solid financial performance that the Group
delivered in 2023 and am encouraged that we continued to outperform
the market in both Consumer Legal Services and Critical Care while
further reducing net debt and building a more sustainable business.
I would like to take this opportunity to thank our fantastic team
for their continued hard work and commitment, driving our
success.
"We demonstrated further improvements in our Personal injury
business, which was again profitable and cash generative, and
delivered double digit growth in Critical Care. These strong
results position us well to maintain our growth and realise the
step-change that we have been working towards as our own fully
integrated law firm, NAL, matures.
"Building on our strong foundations and proven ability to
navigate market conditions, the Board is confident in delivering
the growth in profits and reduction in net debt in line with 2024
market expectations."
The Annual Report and notice of
Annual General Meeting will be available by the end of May
2024.
Enquiries:
NAHL Group plc
James Saralis (CEO)
Chris Higham (CFO)
|
via FTI Consulting
Tel: +44 (0) 20 3727 1000
|
Allenby Capital (AIM Nominated Adviser &
Broker)
Jeremy Porter/Liz Kirchner
(Corporate Finance)
Amrit Nahal/Stefano Aquilino
(Sales & Corporate Broking)
|
Tel: +44 (0) 20 3328 5656
|
FTI Consulting (Financial PR)
Alex Beagley
Eleanor Purdon
Amy Goldup
|
Tel: +44 (0) 20 3727 1000
NAHL@fticonsulting.com
|
Notes to Editors
NAHL Group plc (AIM: NAH) is a
leader in the Consumer Legal Services market. The Group provides
services and products to individuals and businesses through its two
divisions:
· Consumer Legal
Services provides outsourced
marketing services to law firms through National Accident Helpline;
and claims processing services to individuals through National
Accident Law, Law Together and Your Law. In addition, it also
provides property searches through Searches UK.
· Critical
Care provides a range of
specialist services in the catastrophic and serious injury market
to both claimants and defendants through Bush & Co.
More information is available
at www.nahlgroupplc.co.uk, www.national-accident-helpline.co.uk,
www.national-accident-law.co.uk
and www.bushco.co.uk.
Throughout this document, references to 'joint venture' law
firm relate to our law firms Your Law LLP and Law Together LLP
which we operate in partnership with a minority member. The term
'joint venture' does not relate to the UK-adopted International
Accounting Standards (IFRS) definition. These law firms are
accounted for as subsidiary undertakings.
Chair's Report
The Group continued to deliver further progress
across the business in 2023. National Accident Law (NAL), our
wholly owned law firm, almost doubled the number of cases it
settled compared with 2022 and generated £6.0m in cash from those
settlements. Each year it becomes a more significant part of
our Personal Injury business. Bush & Co had another strong year
achieving 11% growth in revenues and improving its operating profit
margin to 30%. These strong divisional performances resulted in
debt falling by 27%.
Overall, we completed the year with revenues of
£42.2m (2022: £41.4m), a profit before tax of £0.6m (2022: £0.6m)
and a further reduction in net debt to £9.7m (2022: £13.3m).
Consumer Legal
Services
Revenues in the Consumer Legal Services (CLS)
division were marginally lower than last year at £27.6m (2022:
£28.3m) due to the disposal of our non-core business Homeward Legal
at the beginning of the year, and a reduction in the size of our
joint venture LLPs. The Personal Injury business remained
profitable and cash positive, growing market share.
NAL generated £6.0m in cash from settlements
compared with £3.5m in 2022 and £2.1m in 2021 and is nearing an
important inflection point, when the expected value of new claims
started is broadly equal to the value of those settled. Investing
more enquires into NAL, now that we can see the return, will
increase its potential even further.
The Personal Injury business has outperformed the
market; the volume of enquiries generated by NAL increased by 2%,
against a decline in the overall number of claims in the
market. Consequently, our market share grew by 8% compared
with 2022.
The vast majority of Road Traffic Accident (RTA)
claims are directed to NAL and we continue to screen out the lowest
value RTA enquiries as they are not profitable to process. We have
also directed our marketing efforts to target higher quality
claims. This selective approach is contributing to an improvement
in the average value of an RTA claim which is now similar to a
non-RTA case, with the benefit of a slightly shorter
lifecycle. As a result, the average future value of claims
going into NAL improved again in 2023.
NAL ended the year processing 9,983 open claims
(2022: 10,860) which have a combined future cash value (before
future processing costs) of £13.9m (2022: £11.2m). The improvement
in future value reflects our strategic focus on processing claims
that have a better quality mix and higher average values and is
proof our strategy is working.
Currently, most of the enquiries we generate are
directed to our panel, delivering cash and profit in the short
term. Whilst this model does provide cash flow, the Group continues
to believe that a better, but longer-term, return can be made by
investing those claims in NAL. We continue to monitor the balance
between these two options, as we plan the future for NAL.
Some enquires continue to be directed to our joint
venture law firm, Law Together LLP, which provides an important
component of our flexible placement model, particularly as the
personal injury legal market continues to consolidate reducing the
number of panel law firms.
The other component of our Consumer Legal Services
division is our searches business. Despite difficult market
conditions resulting in transaction volumes falling, Searches UK
performed well. The business was cash positive and generated a
profit of £0.2m on revenues of £2.7m.
Critical
Care
Bush & Co had another strong year with revenues
increasing by 11% to £14.6m (2022: £13.2m) and operating profit
growing by 29% to £4.4m (2022: 3.4m). The operating profit margin
also increased to 30% (2022: 26%). Around 49% of Bush's revenues
are recurring.
Case management is the most established part of our
business and we have a strong reputation for this amongst all the
leading law firms in the catastrophic and serious injury market.
Whilst revenues were broadly in line with the previous year, the
profitability of this work has been enhanced. This was achieved
through our investment in technology and back-office processes,
which has now been completed.
Our expert witness offering achieved good growth
again this year. It has become an increasingly important part of
our Critical Care business and now accounts for 45% of Bush &
Co.'s turnover (2022: 36%). We expect to see further growth in this
segment of the market and are continuing to recruit associate
expert witnesses to meet the strong levels of ongoing demand.
Bush & Co. Care Solutions, which was only
launched towards the end of 2021, offers nurse led care management
solutions in an adjacent market to case management, generally after
settlement of the litigation. It has proved to be a successful and
profitable initiative and grew its revenues by 39% to £0.5m (2022:
£0.4m). We expect to see growth continue now we have established
our position in this additional market.
Our previous investments in improving the
infrastructure at Bush & Co. and developing our expert witness
and care offerings has created a highly profitable business, with a
strong record of growth and a platform for future success.
Summary
I would like to thank all our employees for their
continued commitment and hard work. Our people and culture are
central to our success.
We have made good progress again this year across
the Group and delivered a further significant reduction in debt.
The personal injury business remains cash generative and profitable
and is winning an increasing share of enquiries in the large RTA
market. Our own law firm, NAL, has a strong pipeline of value in
its book of claims. It has shown what it can achieve and has
the potential to become an even more important part of the Personal
Injury business in the future. Critical Care has delivered a good
return on the investment we have made with another year of revenue
and profit growth and an impressive 30% operating profit margin. In
view of its strong performance, this could be an attractive
opportunity for a buyer and generate immediate value for
shareholders. We are, therefore, at an early stage of investigating
a potential sale of Bush & Co., but there is no certainty that
a sale will happen.
The Group is in a very different place to a few
years ago, and even more strongly positioned as a result. Our
strategy is producing substantive results, and I am confident that
we are on track for further success.
Tim
Aspinall
Chair
CEO
Report
We are making good progress across
the Group, and in 2023 we grew revenues and earnings, and
significantly reduced net debt. Our strategy is working, and
we are on track to deliver substantial growth as our business
matures.
Overview
In 2023, we continued building on
the Group's strong foundations.
Despite the ongoing macroeconomic
volatility, increasing cost pressures and high inflation, we grew
our revenues and underlying earnings and made a significant
reduction to our net debt, further strengthening our balance sheet
position. We demonstrated further improvements in our
Personal Injury business, which was again profitable and cash
generative, and delivered double digit growth in our Critical Care
business. The disposal of Homeward Legal, our non-core
conveyancing business, in April 2023 successfully removed a drag on
our growth and allowed us to refocus on our strategic
priorities.
These results position us well to
continue our growth and realise the step-change in profitability
that we have been working towards, as our own fully integrated law
firm, National Accident Law (NAL), matures.
Financial performance
Group revenue increased by 2% in
the year, to £42.2m (2022: £41.4m), reflecting a strong performance
in our Critical Care division. Revenues in the Consumer Legal
Services division were lower than last year because of the disposal
of Homeward Legal in April 2023. On a continuing basis, revenues
grew by 4% to £41.9m (2022: £40.2m).
Operating profit for the year was
higher than anticipated at £4.1m, (2022: £4.8m). The
reduction versus prior year is due to the change in placement of
work, away from our joint venture partnerships and into NAL to
generate higher profits over the medium term.
Profit before tax was £0.6m (2022:
profit before tax of £0.6m). Basic earnings per share on
continuing operations (EPS) increased to 0.9p (2022:
0.8p).
Last year, I said that continuing
to reduce borrowing levels whilst balancing investment in both
divisions to enable future growth was a strategic priority for the
Group, and I'm pleased to report that our results exceeded our
expectations. The Group generated £3.6m of free cash flow in
the year, which was 64% more than last year. Improvements
came from increased cash from settlements in NAL, a higher return
from our joint-ventures, and from a 61% increase in cash generation
in Critical Care. Importantly, our Personal Injury business was
cash generative again this year. Net cash generated from operating
activities was also very strong, increasing 24% to £7.5m (2022:
£6.0m) and operating cash conversion increased to 217% (2022:
143%).
As a result of this strong cash
performance, net debt at 31 December 2023 was lower than
anticipated at £9.7m, down 27% in 12 months (31 December 2022:
£13.3m).
Divisional performance
Consumer Legal Services
The personal injury market
remained subdued in 2023, but our Consumer Legal Services division
performed well - growing the number of enquiries that we generated,
increasing the value of our book of claims, and improving cash
generation.
Revenue in the division reduced by
2% to £27.6m (2022: £28.3m) as a result of the disposal of our
non-core conveyancing business, Homeward Legal, in April
2023. Excluding the discontinued business, the underlying
revenues grew by 1% and the Personal Injury business increased its
revenues by 3%. Operating profit decreased by 33% to £2.8m
(2022: £4.2m). This reduction was a consequence of our
strategic decision to prioritise investing new claims into NAL
thereby reducing the flow of work to our joint-venture firms. This
will help us to create a more profitable and sustainable firm in
the medium term.
The division generated £2.1m of
cash from operations in the year (2022: £2.2m). After
deducting drawings paid to LLP members, both the Personal Injury
(2023: £1.6m; 2022: £1.8m) and Residential Property (2023: £0.5m;
2022: £0.3m) businesses were cash generative.
Personal Injury
The UK personal injury market
contracted further during 2023. According to official figures
from the Claims Compensation Recovery Unit of the Ministry of
Justice, the number of personal injury claims fell by 3% in the
year, driven by a 5% decrease in road traffic accident claims
(RTAs). Whilst smaller in quantum, employer liability, public
liability and clinical negligence claims increased by 2%, 11%, and
3% respectively. Our internal analysis puts the value of the
claimant-side personal injury market to be around £1.1bn, so whilst
the trend for slowly contracting claims numbers has returned to its
pre-pandemic trend, and we believe that this trend is set to
continue, this remains a large and attractive
market.
Our priorities during 2023 were
threefold.
1) Firstly, we
wanted to grow the number of personal injury accident victims we
supported by increasing the number of enquiries we generated.
We did this successfully and the results for 2023 showed that
National Accident Helpline generated 35,643 enquiries in the year,
which was 2% more than the prior year (2022: 34,905). The mix
of enquiries generated changed slightly from last year, with RTA
making up 25% of the total (2022: 22%), non-RTA 47% (2022: 50%) and
specialist enquiries remaining consistent at 28%. In the
first half of the year, the business did not have any placement
options on its panel for RTA enquiries which meant that all of
these were placed into NAL. These were higher quality claims
than we anticipated, which will generate a lifetime return akin to
non-RTA, but the additional volume limited our capacity to grow our
non-RTA book during the year.
Our enquiry generation was
achieved with a 2% increase in our direct media marketing spend,
including a £0.5m investment in TV advertising in the first half of
the year. Whilst our brand advertising on TV generated a
positive return, subsequent analysis showed that given the
prevailing market dynamics, we would generate a higher return by
pivoting to social media advertising, which is what we successfully
executed in the second half of the year.
Our marketing efforts resulted in
an 8% increase in market share during the year and independent
research revealed that the National Accident Helpline brand
remained the "first choice for people who have had an accident and
want legal representation". In RTA claims, NAHL increased its
market share to its highest level since the Government's whiplash
reforms, growing from 1.5% in December 2022 to 1.9% in December
2023, on a trailing 12-month basis. Our share of the non-RTA
market (excluding industrial disease) held broadly level at
17%.
2) Our second
priority was to grow the value of personal injury enquiries
processed in our own consumer-focused law firm, National Accident
Law, which will enable us to create a more profitable and
sustainable business over time. Whilst the results show
that we placed slightly fewer new claims into NAL in 2023, the
value of these claims was substantially higher. Furthermore,
as at 31 December 2023, the value of the book of claims that the
firm was working on was 24% higher than 12 months prior.
In 2023, the Group placed 8,518
new enquiries into NAL which cost £3.0m in marketing investment
(2022: £2.7m). Whilst this was slightly fewer in number than
the prior year (2022: 8,760), these enquiries were of a higher
quality and are anticipated to generate a higher return over their
lifecycle. Such claims can take several years to process, and
not all will be won and result in settlement. However, we
estimate that the new claims introduced in 2023 will be worth £6.6m
in future revenue and cash by the time they mature, compared to new
claims worth £5.9m in
2022.
NAL settled 3,633 claims during
the year, which was 92% more than the 1,894 settled in 2022,
demonstrating the rapid scale up of operations within the
firm. Throughout the year, NAL consistently improved its
performance levels, reducing timescales for admissions and
settlements, and the team implemented several improvements to
processes and systems to help make the firm more
efficient.
At 31 December 2023, NAL was
processing 9,983 ongoing claims (31 December 2022: 10,860 ongoing
claims). These claims represent an embedded value to the
business, being the future profits and cash to be generated by
processing them through to settlement. In the second
half of the year, we conducted a detailed assessment of the book
including previous settlement results, which resulted in an upgrade
to the value of the book by £2.1m. We estimate that after
expensing the marketing costs to generate these claims and
processing costs to date, our book of ongoing claims will generate
future revenues of £9.9m, future gross profits of £8.6m, and future
cash of £13.9m. This is 24% more than the £11.2m of future
cash that we estimated the book to be worth a year
ago.
3) Our final
priority for 2023 was to ensure that the Personal Injury business
was self-funding and that we paid for the investment in new
enquiries in NAL by leveraging our agile and scalable placement
model. This was also achieved as the Personal Injury business
generated a net cash flow, after deduction of drawings paid to LLP
members, of £1.6m (2022: £1.8m).
NAL collected £6.0m of cash from
settlements in 2023, which was 73% higher than in 2022 (2022:
£3.5m), a clear sign of the growing maturity of NAL and the focus
on cash collection that has been embedded in the
firm.
Our panel of third-party law firms
continued to provide a good service for our customers and an
important source of cash flow to support our growth. In
total, approximately 24,500 enquiries were placed into our panel,
across all enquiry types (2022: approximately 23,500
enquiries).
Our joint-venture law firms
performed well during the year. Law Together LLP, which
launched in 2019, is mature and received approximately 2,500 new
enquiries in the year (2022: approximately 3,000 enquiries).
Our first joint-venture, Your Law LLP, is in run off and took no
new enquiries in either period. Both of these partnerships
are profitable for the Group and they delivered a combined £4.4m of
cash in the year (2022: £3.3m) after deducting drawings to LLP
members, reflecting the investment that we have made in these
partnerships over a number of years. We plan to continue to
utilise the flexibility that this arrangement provides
us.
Residential Property
The division's Residential
Property businesses, which comprised Homeward Legal and Searches
UK, generated revenues of £2.9m (2022: £4.3m) and operating profit
of £0.1m (2022: £0.3m).
As previously announced, Homeward
Legal was sold during the year and has been shown in the financial
statements as a discontinued operation. The UK residential
property market proved to be challenging in 2023, caused by high
interest rates resulting in a reduction in the number of new
mortgages agreed, consequently Homeward Legal made a small
loss. The business was sold in April 2023 for £0.1m, which
equated to the net asset value at the time of disposal.
Details of the sale are presented in note 9 to the financial
statements.
Searches UK, the Group's other
Residential Property business which prepares property search
reports for homebuyers, also experienced challenging
conditions. Its revenues contracted by 13.5% to £2.7m but it
reduced its costs, and it returned a profit of £0.2m (2022:
£0.3m). The business also remained cash generative during the
year.
Critical Care
In the Group's Critical Care
division, Bush & Co. had a very strong year, delivering
double-digit growth in revenue and profit, along with impressive
margin expansion.
Revenues increased by 11% to
£14.6m (2022: £13.2m), of which around 49% was recurring. Operating
profit increased by 29% to £4.4m (2022: £3.4m) and operating profit
margins increased by 4 percentage points from 26.0% to 30.0%.
The business generated £4.9m of cash from operations, an increase
of 61% on the prior year (2022: £3.1m).
Bush & Co. operates in the
catastrophic injury and care markets, with most work arising from
injuries suffered in serious RTAs or through medical
negligence. Statistics from the Department of Transport show
that the number of serious RTAs reduced by 1%1 in 2023
and returned to their pre-pandemic trend of a slow decline.
Conversely, data from NHS Resolution shows that the medical
negligence market has been growing steadily since 2018/19.
Whilst their most recent report shows the number of new claims
registered in 2022/23 was down 10% on the prior year, this was
still more than each of the preceding eight years, and so the trend
remains positive.
In Critical Care, our strategy is
to grow market share by broadening our customer base, extending our
competencies and specialisms and becoming more efficient at what we
do. In 2023, we successfully delivered against each of those
objectives.
Expert witness services had its
best year ever, continuing its strong growth and increasing
revenues by 37%. The team delivered 1,136 reports to
customers, an increase of 17% on the prior year (2022: 974), and
there was more demand for follow up work.
In case management services,
revenues were flat year-on-year. The business delivered 539
initial needs assessment (INA) reports, which was 2% higher than
last year. This business is servicing 1,406 ongoing case
management clients (2022: 1,354) that generate recurring revenue
for the Group through our claimant, defendant and insurer
relationships. These services are billed on a regular basis
depending on the level of support required.
We grew and strengthened our
customer base in the year, leveraging our previous investments in
marketing and business development to continue to grow our pipeline
of new work. Overall, instruction numbers were up 4%, with
expert witness instructions up 9% to 1,142. INA instructions
were down 5% to 530 but this is against the backdrop of an
exceptional year in 2022 when INA instructions grew by
14%.
Our investment in the recruitment
of new associates has proven key to the growth in revenue in this
division. We onboarded 76 new associates in the year and grew
expert witness and case management associate numbers by 22% and 22%
respectively. We ended the year with 158 expert witness
associates and 117 case management
associates.
We also continued to grow our team
of employed case managers, which enables us to process less complex
work at a higher utilisation rate, thereby increasing
margins. The team increased from seven employees at the start
of the year to nine by the end. We will continue to build in
this area through 2024.
In 2021, we launched Bush &
Co. Care Solutions to complement our case management proposition
and expand into the adjacent care market. This initiative has
performed well in the year, with revenues growing by 39% to £0.5m
(2022: £0.4m). This growth was driven by a 111%
increase in the number of standalone nurse-led care packages
from December 2022 to December 2023, which generate monthly
recurring revenue. This service is regulated by the Care
Quality Commission (CQC) and in December 2023 the CQC carried out
an inspection, rating our services as Good across all areas of the
inspection.
Over the past couple of years, the
business has been investing in new systems and people in order to
become more efficient and the benefits of this work became evident
in 2023. We previously implemented a new finance system and
through 2023 the team have been upgrading the back-office systems
and processes to enhance our capabilities. As a result, the
team are now able to issue invoices and statements sooner in the
month, with less resource, and better analyse the debt owed from
customers. As a result, debts continue to be recovered
quicker and this contributed to the 61% improvement in cash from
operations in the year.
Due to the efficiencies achieved,
the team have been able to operate with a lower level of variable
costs, resulting in improved operating leverage and the margin
expansion noted above.
Our sustainable culture
At NAHL, we are creating a
sustainable business for the long-term gain of all our
stakeholders. To us, this starts with a focus on maintaining
a progressive, inclusive culture so that we can attract and retain
the very best people, whilst also being mindful of the planet and
local communities. This enables us to provide a great service
to our customers, in addition to creating long-term value for our
shareholders. The Group's values of Driven, Curious,
Passionate and Unified continue to guide how we do things at
NAHL.
The Group employed 280 people at
31 December 2023, which was broadly consistent with the prior year
(31 December 2022: 283), and we invested across the business,
particularly in areas such as litigation, marketing and Bush &
Co. Care Solutions. We have embraced the benefits of remote
working at NAHL, which provide us with greater access to highly
skilled colleagues from across the UK. 39% of our workforce operate
on a hybrid basis, 30% work on a fully remote basis and 31% operate
permanently from one of our offices. We are mindful of the
challenges that working from home can present, and so in 2023 we
launched our Fit for Work programme, aimed at improving working
relationships, productivity and collaboration between our
people. Our employees value the support and flexibility that
we offer and this helped to reduce our staff turnover by 8
percentage points in the year.
Our people are recruited to join
our teams from a diverse range of backgrounds and experience as we
believe that makes us better able to serve our customers; and we
expect our leaders to engender trust with all our stakeholders by
demonstrating their ability, integrity and benevolence. When we
surveyed our people during the year, 93% said that they believed
that everyone in our business is treated fairly regardless of race,
gender, ethnicity, disability, sexual orientation or other
differences, a result I am very proud of and we remain committed to
further improvements in this area.
As at 31 December 2023, the gender
split across the Group was 70% female and 30% male, and on the
Board it was 20% female and 80% male.
Development of our people is a key
part of our employee proposition, and we invested in almost 14,000
hours of training and development across the Group in 2023.
This included internally delivered courses on Strengths,
Self-Confidence and Imposter Syndrome, as well as our very
successful Pathway to Leadership programme for aspiring
managers. In 2023, we also launched our new Commercial
Leadership Academy which is designed to develop the next generation
of leaders for the Group, and we were thrilled with the results
that it delivered.
Our employees are passionate about
our business and also the communities in which we operate.
The Group and its employees raised over £8,500 for charity in 2023,
and our people volunteered 450 hours of their time to working in
our local communities.
Every year we measure the
engagement levels of our people through a survey which is based on
the Gallup2 Q12 Survey. I'm proud to report that
in 2023, we achieved our highest ever score of 81% engagement
(2022: 78%). This is an outstanding result that sets us apart
from other employers. According to Gallup2, the
average engagement score of other UK companies is just 10%; and in
Gallup2's best performing cohort of companies globally,
who are awarded Exceptional Workplaces, the average is still lower
than NAHL at 72%.
Extended banking
facilities
Since the year-end, the Group has
successfully extended its banking facility with Clydesdale
Bank/Virgin Money. In February 2024, we reduced our £20m
revolving credit facility, which was due to expire on 31 December
2024, to a £15m facility which runs to 31 December 2025. The
Board has determined that this lower facility should be adequate
for the Group's needs as it continues to deleverage, and it will
enable us to save on finance costs.
Current trading and
outlook
The Group has demonstrated its
ability to scale and outperform its markets in both of its
divisions and we have significantly reduced net debt from a peak of
over £21.0m in 2019 to under £9.7m by the end of 2023. We remain on
track to deliver against our strategy in both of our divisions in
2024.
In Personal Injury, we are growing
the value of claims processed through NAL, which will lead to
higher future profits and cash as claims mature. In Critical
Care, we have created a platform for growth with new systems, a new
care proposition and an enhanced business development capability
that will enable us to win further share in a fragmented and
consolidating market. Our strategy remains to build on these
strong foundations, and the Board is confident in delivering the
growth in profits and reduction in net debt in line with market
expectations.
In March 2024, the UK Supreme
Court ruled in favour of the claimant in Rabot vs Hassam, which the
Board considers a positive development for personal injury
claimants and the Group. This case determined the approach to
valuing mixed-injury RTA cases that settle in the small claims
track. Mixed injury cases are those where the claimant has
suffered a minor whiplash injury and a non-whiplash injury. The
judges ruled that the overall award cannot be lower than the value
of the non-whiplash injury alone. Non whiplash injuries generally
have a higher value than whiplash injuries as they were not
affected by the civil justice reforms. This important judgement
will result in an increase in the average level of damages awarded
in mixed-injury claims, and should reduce settlement timescales,
both of which will be welcome news for accident victims. This will
also translate into increased average revenues in RTA mixed-injury
claims being processed by NAL, which should help to offset the
broader market challenges described above.
In Q1 2024, we continued to scale
NAL and the business has settled 26% more claims than in the
equivalent period last year and generated £2.0m of cash from
settlements, 67% more than prior year. Simultaneously, we
proactively reduced the number of enquiries that we generated in
National Accident Helpline by 30% to match a short-term reduction
in panel demand whilst protecting cases going into NAL. This led to
lower revenues in the first quarter than we anticipated, offset in
part by a 45% reduction in marketing spend. Pleasingly, demand is
returning, and we have increased marketing spend to grow enquiry
numbers accordingly. In Critical Care, expert witness
services continued its excellent performance, issuing 4% more
reports in the first quarter than last year. Case management
performance was largely flat year-on-year and Care Solutions
continued its strong growth, increasing revenues by 40% in the
first quarter.
As a Board, we are pleased with
the progress that Bush & Co is making in growing its revenues
and profits and continue to believe that there is an exciting
opportunity for that business in its market. The Board is always
considering strategic options that seek to accelerate growth in
value for shareholders and consequently we are currently
investigating the potential sale of Bush & Co. As advised in
our announcement on 5 April 2024, whilst an adviser has been
appointed to support us in this matter, we are at a very early
stage and there can be no certainty that a sale of Bush & Co
will occur, nor as to the terms or timing of such sale. The Board
will provide an update to shareholders as and when
appropriate.
Finally, I'd like to pay tribute
to our fantastic team of people without whom we could not have
delivered these strong results. I'm proud of our achievements
in 2023 and I look forward to working together to deliver our
future goals in 2024.
James Saralis
Chief Executive Officer
References
1. https://www.gov.uk/government/statistics/reported-road-casualties-in-great-britain-provisional-estimates-year-ending-june-2023/reported-road-casualties-in-great-britain-provisional-estimates-year-ending-june-2023
2. Gallup state
of the workforce report, 2023.
CFO
Report
The year saw the Group continue to grow, reduce its net debt further and
dispose of the non-core Homeward Legal business. This was despite
continued headwinds in the broader personal injury market, which remained
subdued.
National Accident Law (NAL) is now approaching
maturity on current volume levels being placed and is generating
significant cash receipts. Meanwhile the investments made within
the Critical Care division are starting to pay back through revenue
and margin growth.
Revenue grew by 2% to £42.2m (2022: £41.4m),
and 4% on a continuing basis. Operating
profit fell by 13% to £4.1m (2022: £4.8m). This was offset
by lower profits attributable to non-controlling interests which
reduced to £2.5m (2022: £3.6m).
Review of income statement
Consumer
Legal Services
Revenue in the Consumer Legal Services division fell
by 2% to £27.6m (2022: £28.3m), however when excluding the disposal
of Homeward Legal, revenue grew by 1% to £27.3m (2022: £27.1m).
Operating profit fell by 33% to £2.8m (2022:
£4.2m). This was expected as the business continues to grow NAL.
This profit takes longer to come through as cases settle but
ultimately generates a higher return than placing with the joint
ventures and panel. The division remained profitable after
deducting non-controlling interests, generating profits of £0.3m
(2022: £0.6m).
Enquiry numbers grew by 2% to 35,643 (2022: 34,905)
arising from market share gains as the market
continued to shrink slightly year on year (-3%). 8,518 enquiries
were passed across to NAL during the year (2022: 8,760).
This is slightly lower than the previous year but represented a
higher value mix of cases following the decision to stop processing
tariff only soft tissue cases in early 2022.
By the end of the period, NAL was processing 9,983
open cases (2022: 10,860). These ongoing
cases are expected to contribute c.£9.9m (2022: £8.2m) in future
revenue and c.£13.9m of future cash receipts. The estimated value
of these open cases was uplifted by £2.1m in the year following a
review of historical cases which showed that cases are settling on
average at higher values than originally expected.
NAL is moving closer to maturity based on the
current volumes being placed each month and this can be seen from
the cash being generated from settled cases. Cash receipts from
settled cases grew by 73% in the year to £6.0m (2022: £3.5m) from
3,633 settled cases (2022: 1,894). This compares to £6.6m of
expected revenue across the life cycle of the new cases added
during the year (2022: £5.9m). Cash collected since inception now
totals £13.0m.
Profit attributable to non-controlling interests
fell by 29% in the year to £2.5m (2022: £3.6m). This was expected
as the book of open cases in Your Law falls as it continues to run
off.
The Residential Property business generated a
positive contribution to profit of £0.1m (2022: £0.3m) after
allocation of shared costs. The residential property market remains
depressed due to the high cost of borrowing compared to previous
years. The Homeward Legal business, which is no longer part of the
Group, generated a loss of £49k prior to its disposal (2022: a
profit of £13k).
Critical
Care
The Critical Care division had a
strong year, growing revenues by 11% to £14.6m (2022: £13.2m) with operating profit
increasing by 29% to £4.4m (2022:
£3.4m) and operating margins grew by 400bps to
30%.
The division continues to benefit from previous
investments in business development activity, contributing to a 9%
increase in expert witness instructions.
A richer case mix and increased additional work per
report led to an increase in the average value of expert witness
report revenues, whereas little change has been seen in the average
revenues per instruction in case management.
Bush & Co. Care
Solutions continued to show growth, delivering
revenues of £0.5m in the year (2022: £0.4m) following its launch
towards the end of 2021.
Shared
Services and other items
The costs for the Group's Shared Services functions
increased by £0.2m to £1.9m (2022: £1.7m) largely as a result of
increased staff costs due to bonuses. Other items which include share-based payments
and amortisation increased by £0.1m to £1.2m (2022: £1.1m).
Financial
expense
Costs relating to the financing of debt increased to
£1.1m in the year (2022: £0.7m) despite net debt falling by £3.6m.
This is due to rising interest rates during the year. Our debt is
linked to the Sterling Overnight Index Average (SONIA) plus
2.25%.
Taxation
The Group's tax charge of £0.3m (2022: £0.2m)
represents an effective tax charge of 40.9% (2022: 32.4%). This is
higher than the standard corporation tax rate,
which rose from 19% to 25% in April 2023, due to the reasons set
out in note 3. The deferred tax credit originates from
temporary differences in intangible assets acquired on business
combinations.
Earnings per
share (EPS) and dividend
Basic EPS for the year was 0.8p (2022: 0.8p) and the
diluted EPS was 0.8p (2022: 0.8p), reflecting the impact of share
options due to vest in future years. Basic EPS for continuing
operations was 0.9p (2022: 0.8p)
The Board does not believe it is appropriate to
re-instate dividends at this time and the Directors have
recommended that no final dividend be paid in respect of 2023
(2022: nil).
Review of the
statement of financial position
In reviewing the statement of financial position, I
consider the significant items to be working capital, defined as
trade and other receivables less trade and other payables, and net
debt.
Working Capital
Trade and other receivables less trade and other
payables totaled £14.3m at year end (2022: £17.1m). The reduction is primarily due to collection of
deferred payments due under the arrangements with joint venture
partners which moved from £5.2m to £2.4m.
Also within trade receivables and accrued income,
although balances related to the
processing of personal injury claims fell slightly to £7.4m (2022:
£7.5m), there has been a shift between NAL and
the joint ventures as NAL becomes a bigger driver of
value.
There remains a significant element of uncertainty
in estimating this accrued income. Management
review historical case performance to inform the assumptions
adopted. The Directors believe that the assumptions adopted
are appropriate and based on historical experience of claims
processed in our law firms and by our panel. In practice it is rare
for accrued income to be downgraded once an admission of liability
has been received. These assumptions are updated with actual
results as claims settle.
Disbursement receivables increased to £9.0m (2022:
£8.4m). This was expected as NAL continues to
mature and sees an increase in the number of litigated cases which
take longer to settle.
Payables increased slightly from £15.8m on 31
December 2022 to £16.2m at the balance sheet date largely due to
accrued management bonuses, which were paid in
March 2024.
Net debt and
bank facilities
Reducing net debt remains a key focus, particularly
within the current high interest cost environment. We managed our
cash resources well during the year whilst
continuing to add new cases into NAL. As a result, net debt
fell from £13.3m on 31 December 2022 to £9.7m at year-end. Net debt
is defined below and is comprised of £2.0m of cash (2022: £2.6m)
offset by borrowings of £11.7m (2022: £15.9m).
The borrowings represent a balance on the Group's
Revolving Credit Facility with its lender, Yorkshire Bank. The
facility has been reduced to £15m since the balance sheet date
(£20m at 31st December 2023) and has been extended to
run through to 31 December 2025.
Review of the
cash flow statement
The Group's cash and cash equivalents reduced by
£0.6m in the year (2022: increase of £0.2m). The significant items
in the consolidated cash flow statement are net cash from operating
activities, drawings paid to LLP members and the repayment of
borrowings.
Net cash from operating activities increased from
£6.0m to £7.5m. This was partly driven by
maturing receipts from settled cases in NAL, which generated £6.0m
(2022: £3.5m) in receipts, and £4.4m (2022: £3.3m) cash received
from joint venture relationships. In addition to this, the Critical
Care division generated £4.9m (2022: £3.1m). This was partly offset
by the continuing investment of new cases into NAL as the law firm
progresses to maturity, as well as bank
interest payments of £1.0m (2022: £0.6m).
The Group paid £3.3m (2022: £3.3m) of drawings to
its partners in the joint venture law firms during the year, under
the terms of our agreements. This reflects the continuing closure
of claims won and settled during the year. The Group also acquired
£0.2m (2022: £0.2m) of intangible assets in the year as it
completed technology upgrades in Critical Care.
The Group repaid £4.3m (2022: £2.0m) of borrowings
in the year on its Revolving Credit Facility.
Free Cash Flow (FCF) is the Group's KPI with regards
to cash flow. FCF in 2023 was £3.6m compared to £2.2m in 2022. The
primary reason for this increase is a rise in personal injury cash
receipts on settled cases as more cases settle in NAL and the joint
venture partnerships. Personal Injury continues to be entirely
self-funding investment into new cases.
The Group also monitors operating cash conversion.
This was 217% in the year (2022: 143%), a direct reflection of the
movements outlined above.
Conclusion
In conclusion, 2023 has been a positive year towards
delivering on our strategic goals. We continue to balance investing
in new cases for the law firm as it builds towards maturity whilst
continuing to reduce debt. This has been achieved despite continued
headwinds in our markets and the wider economy.
Chris
Higham
Chief Financial Officer
Alternative
performance measures
Management monitors a number of non-statutory,
alternative performance measures (APMs) as part of its internal
performance monitoring and when assessing the future impact of
operating decisions. The APMs allow a year-on-year comparison of
the underlying performance of the business by removing the impact
of items occurring either outside the normal course of operations
or as a result of intermittent activities, such as acquisitions or
strategic projects. The Directors have presented these APMs in the
Strategic Report because they believe they provide additional
useful information for shareholders on underlying business trends
and performance. As these APMs are not defined by UK-adopted
International Accounting Standards (IFRS), they may not be directly
comparable to other companies' APMs. They are not intended to be a
substitute for, or superior to, UK-adopted International Accounting
Standards (IFRS) measurements and the Directors recommend that the
UK-adopted International Accounting Standards (IFRS) measures
should also be used when users of this document assess the
performance of the Group. The APMs used in the Strategic Report are
defined below.
Free Cash
Flow
Calculated as net cash generated from operating
activities less net cash used in investing activities less payments
made to partner LLP members and less principal element of lease
payments. This measure provides management with an indication of
the amount of cash available for discretionary investing or
financing after removing material non-recurring expenditure that
does not reflect the underlying trading operations.
Operating
cash conversion
Calculated as cash generated from operations
excluding cash flows relating to exceptional items divided by
underlying operating profit. This measure allows management to
monitor the conversion of underlying operating profit into
operating cash. From 2023, there were no exceptional cash
flows.
Net
debt
Net debt is defined as cash and cash equivalents
less interest-bearing borrowings net of loan arrangement fees. Net
debt allows management to monitor the overall level of debt in the
business. As stated in the strategic report, managing the level of
net debt is a key strategic objective for the Group.
Working
capital
Working capital is defined by management as being
trade and other receivables less trade and other payables. It
allows management to assess the short-term cash flows from
movements in the more liquid assets.
CONSOLIDATED STATEMENT OF
COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER
2023
|
|
|
2023
|
2022
|
|
|
|
Note
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Revenue
|
1,2
|
42,193
|
41,421
|
|
|
Cost of sales
|
|
(23,480)
|
(23,586)
|
|
|
Gross profit
|
|
18,713
|
17,835
|
|
|
Administrative expenses
|
|
(14,595)
|
(13,079)
|
|
|
Underlying operating profit
|
|
4,118
|
4,756
|
|
|
Profit attributable to members'
non-controlling interests in LLPs
|
2
|
(2,506)
|
(3,554)
|
|
|
Financial income
|
|
158
|
80
|
|
|
Financial expense
|
|
(1,121)
|
(713)
|
|
|
Profit before tax
|
|
649
|
569
|
|
|
Taxation
|
3
|
(265)
|
(184)
|
|
|
Profit and total comprehensive income for the
year
|
|
384
|
385
|
|
|
|
|
|
|
|
|
Profit from continuing operations for the
period
|
|
433
|
372
|
|
|
Loss from discontinued operations for the
period
|
|
(49)
|
13
|
|
All profits and losses and total
comprehensive income are attributable to the owners of the
Company.
CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
AT 31 DECEMBER 2023
|
|
2023
|
2022
|
|
Note
|
£000
|
£000
|
Non-current assets
|
|
|
|
Goodwill
|
|
55,489
|
55,489
|
Other intangible assets
|
|
1,784
|
2,714
|
Property, plant and
equipment
|
|
328
|
392
|
Right of use assets
|
|
1,751
|
2,027
|
Deferred tax asset
|
|
25
|
50
|
|
|
59,377
|
60,672
|
Current assets
|
|
|
|
Trade and other receivables
(including £5,312,000 (2022: £5,312,000) due in more than one
year)
|
3
|
30,526
|
32,886
|
Cash and cash equivalents
|
|
2,011
|
2,654
|
|
|
32,537
|
35,540
|
Total assets
|
|
91,914
|
96,212
|
Current liabilities
|
|
|
|
Trade and other payables
|
4
|
(16,246)
|
(15,847)
|
Lease liabilities
|
|
(244)
|
(263)
|
Member capital accounts
|
|
(3,692)
|
(4,487)
|
Current tax liability
|
|
(210)
|
(162)
|
|
|
(20,392)
|
(20,759)
|
Non-current liabilities
|
|
|
|
Lease liabilities
|
|
(1,478)
|
(1,724)
|
Other interest-bearing loans and
borrowings
|
|
(11,719)
|
(15,939)
|
Deferred tax liability
|
|
(263)
|
(470)
|
|
|
(13,460)
|
(18,133)
|
Total liabilities
|
|
(33,852)
|
(38,892)
|
Net
assets
|
|
58,062
|
57,320
|
Equity
|
|
|
|
Share capital
|
|
117
|
116
|
Share option reserve
|
|
4,985
|
4,628
|
Share premium
|
|
14,595
|
14,595
|
Merger reserve
|
|
(66,928)
|
(66,928)
|
Retained earnings
|
|
105,293
|
104,909
|
Capital and reserves attributable to the owners of NAHL Group
plc
|
|
58,062
|
57,320
|
|
|
|
|
CONSOLIDATED STATEMENT OF CHANGES
IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER
2023
|
|
|
|
|
|
|
Capital
and
|
|
|
|
|
|
|
|
reserves
|
|
|
|
Share
|
|
|
|
attributable
to
|
|
|
Share
|
option
|
Share
|
Merger
|
Retained
|
the owners
of
|
|
|
capital
|
reserve
|
premium
|
reserve
|
earnings
|
NAHL Group
plc
|
|
Note
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Balance at 1 January 2022
|
|
116
|
4,312
|
14,595
|
(66,928)
|
104,524
|
56,619
|
Total comprehensive income for the year
|
|
|
|
|
|
|
|
Profit for the year
|
|
-
|
-
|
-
|
-
|
385
|
385
|
Total comprehensive
income
|
|
-
|
-
|
-
|
-
|
385
|
385
|
Transactions with owners,
|
|
|
|
|
|
|
|
recorded directly in equity
|
|
|
|
|
|
|
|
Share-based payments
|
|
-
|
316
|
-
|
-
|
-
|
316
|
Total transactions with owners, recorded
|
|
|
|
|
|
|
|
directly in equity
|
|
-
|
316
|
-
|
-
|
-
|
316
|
Balance at 31 December 2022
|
|
116
|
4,628
|
14,595
|
(66,928)
|
104,909
|
57,320
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year
|
|
|
|
|
|
|
|
Profit for the year
|
|
-
|
-
|
-
|
-
|
384
|
384
|
|
Total comprehensive
income
|
|
-
|
-
|
-
|
-
|
384
|
384
|
|
Transactions with owners,
|
|
|
|
|
|
|
|
|
recorded directly in equity
|
|
|
|
|
|
|
|
|
Share-based payments
|
|
-
|
357
|
-
|
-
|
-
|
357
|
|
Issue of share capital
|
|
1
|
-
|
-
|
-
|
-
|
1
|
|
Total transactions with owners,
recorded
|
|
|
|
|
|
|
|
|
directly in equity
|
|
1
|
357
|
-
|
-
|
-
|
358
|
|
Balance at 31 December 2023
|
|
117
|
4,985
|
14,595
|
(66,928)
|
105,293
|
58,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED CASH FLOW
STATEMENT
FOR THE YEAR ENDED 31 DECEMBER
2023
|
|
2023
|
2022
|
|
|
£000
|
£000
|
|
|
|
|
Cash flows from operating
activities
|
|
|
|
Profit for the year
|
|
384
|
385
|
Adjustments for:
|
|
|
|
Profit attributable to members'
non-controlling interests in LLPs
|
|
2,506
|
3,554
|
Property, plant and equipment
Depreciation
|
|
126
|
168
|
Right of use asset
depreciation
|
|
276
|
288
|
Amortisation of intangible
assets
|
|
1,177
|
1,186
|
Financial income
|
|
(158)
|
(80)
|
Financial expense
|
|
1,121
|
713
|
Share-based payments
|
|
357
|
316
|
Taxation
|
|
265
|
184
|
|
|
6,054
|
6,714
|
Decrease in trade and other
receivables
|
|
2,297
|
448
|
Increase/(Decrease) in trade and
other payables
|
|
569
|
(364)
|
Cash generated from
operations
|
|
8,920
|
6,798
|
Interest paid
|
|
(1,090)
|
(627)
|
Interest received
|
|
84
|
13
|
Tax paid
|
|
(402)
|
(165)
|
Net
cash generated from operating activities
|
|
7,512
|
6,019
|
Cash flows from investing
activities
|
|
|
|
Acquisition of property, plant and
equipment
|
|
(62)
|
(83)
|
Acquisition of intangible
assets
|
|
(247)
|
(199)
|
Disposal of subsidiary
|
|
(30)
|
-
|
Net
cash used in investing activities
|
|
(339)
|
(282)
|
Cash flows from financing
activities
|
|
|
|
Repayment of borrowings
|
|
(4,250)
|
(2,000)
|
Issue of share capital
|
|
1
|
-
|
Lease payments
|
|
(266)
|
(264)
|
Drawings paid to LLP
members
|
|
(3,301)
|
(3,277)
|
Net
cash used in financing activities
|
|
(7,816)
|
(5,541)
|
Net (decrease)/increase in cash and
cash equivalents
|
|
(643)
|
196
|
Cash and cash equivalents at 1
January
|
|
2,654
|
2,458
|
Cash and cash equivalents at 31 December
|
|
2,011
|
2,654
|
NOTES TO THE FINANCIAL
STATEMENTS
1
Accounting policies
Basis of preparation
Consolidated Financial
Statements
The preliminary financial
statements do not constitute statutory accounts for NAHL Group plc
within the meaning of section 434 of the Companies Act 2006 but do
represent extracts from those accounts.
The statutory accounts will be
delivered to the Registrar of Companies in due course. The
auditors' have reported on those accounts. Their report was
unqualified. The auditors' report does not contain a
statement under either section 498(2) of Companies Act 2006
(accounting records or returns inadequate or accounts not agreeing
with records and returns), or section 498(3) of Companies Act 2006
(failure to obtain necessary information and
explanations).
The Group's financial statements
have been prepared in accordance with UK-adopted International
Accounting Standards (IFRS) in conformity with the Companies Act
2006, IFRIC interpretations and under the historical cost
convention.
Going Concern
In determining the appropriate
basis of preparation of the financial statements, the Directors are
required to consider whether the Company and Group can continue in
operational existence for the foreseeable future.
The Audit and Risk Committee has
reviewed the Going Concern assessment prepared by management. The
assessment includes detailed financial forecasts covering the
Group's adopted strategy and considers a range of scenarios as
discussed below. These forecasts cover the period to the end of
June 2025, being approximately 12 months from the date of signing
of the 2023 Annual Report and Financial Statements. The going
concern assessment focuses on two key areas, being the ability of
the Group to meet its debts as they fall due and being able to
operate within its banking facility.
The Group refinanced its banking
facilities in February 2024 and has access to a £15.0m revolving
credit facility (RCF) with its bankers which is due to mature on 31
December 2025. In the scenarios the Group has modelled it would
have sufficient liquidity within its current RCF to meet its
liabilities as they fall due and would not need to access
additional funding.
The Group's RCF is subject to
quarterly covenant testing and the scenarios modelled suggest that
the Group will continue to operate within its covenants for the
foreseeable future.
The key inputs to the forecasts
that underpin the going concern assessment are the cashflows that
are generated during the forecast period. These cash flows allow
management to assess whether it can meet its debts as they fall
due, can operate within the £15.0m facility and can meet the
covenant tests in relation to this facility.
The forecasts assume that over the
forecast period, a greater proportion of profit and cash is
generated from National Accident Law as it now reaches maturity on
its current level of enquiries and that Bush continues to operate
at an operating cash conversion of over 100%.
Management have then considered
scenarios in which Personal Injury profits, and therefore
cashflows, are 30% lower than forecast and considers if Critical
Care cash collection is 10% lower than forecast. Under both
scenarios, there is still sufficient headroom in the covenant
tests, and the Group is able to operate within its £15.0m
facility.
Management have not considered any
climate-related factors in the assessment of Going Concern as these
do not present a material business risk to the Group.
Considering the above, the
Directors have a reasonable expectation that the Company and Group
have adequate resources to continue in existence for the
foreseeable future and have concluded it is appropriate to adopt
the going concern basis of accounting in the preparation of the
financial statements.
New
standards and amendments adopted by the Group
The following new or amended
standards are applicable to the Group for the current reporting
period:
Amendments to IAS 1 Presentation
of Financial Statements and IFRS Practice Statement 2 Making
Materiality Judgements: Disclosure of Accounting
Policies
Amendments to IAS 8 Accounting
Policies, Changes in Accounting Estimates and Errors: Definition of
Accounting Estimates
IFRS 17 Insurance Contracts
(issued May 2017) and Amendments to IFRS 17 Insurance Contracts
(Issued June 2020)
Amendments to IFRS 17 Insurance
Contracts: Initial Application of IFRS 17 and IFRS 9 - Comparative
Information (Issued December 2021)
Amendments to IAS 12 Income Taxes:
Deferred Tax related to Assets and Liabilities arising from a
Single Transaction (Issued May 2021)
Amendments to IAS 12 Income Taxes:
International Tax Reform - Pillar Two Model Rules (Issued May
2023)
None of the amendments above have
had a material effect on the amounts reported or disclosures
included in the 2023 financial statements.
New
standards, interpretations and amendments not yet
effective
There are no new standards,
interpretations and amendments that are not yet effective and that
would be expected to have a material impact on the Group in the
current or future reporting periods and on foreseeable future
transactions.
2
Operating segments
|
Consumer
|
Critical
|
Shared
|
Other
|
|
|
|
Legal
Services
|
Care
|
Services
|
items
|
Eliminations2
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Year
ended 31 December 2023
|
|
|
|
|
|
|
Revenue
|
27,582
|
14,611
|
-
|
-
|
-
|
42,193
|
Depreciation and
amortisation
|
(251)
|
(154)
|
(348)
|
(826)
|
-
|
(1,579)
|
Operating profit/(loss)
|
2,805
|
4,421
|
(1,924)
|
(1,184)
|
-
|
4,118
|
Profit attributable to
non-controlling interest members in LLPs
|
(2,506)
|
-
|
-
|
|
-
|
(2,506)
|
Financial income
|
145
|
-
|
13
|
-
|
-
|
158
|
Financial expenses
|
-
|
(1)
|
(1,120)
|
-
|
-
|
(1,121)
|
Profit/(Loss) before tax
|
444
|
4,420
|
(3,031)
|
(1,184)
|
-
|
649
|
Trade receivables
|
2,446
|
5,728
|
-
|
-
|
-
|
8,174
|
Total assets1
|
25,935
|
7,262
|
76,223
|
-
|
(17,506)
|
91,914
|
Segment
liabilities1
|
(17,021)
|
(1,479)
|
(3,160)
|
-
|
-
|
(21,660)
|
Capital expenditure (including
intangibles)
|
77
|
232
|
-
|
-
|
-
|
309
|
|
|
|
|
|
|
|
Year
ended 31 December 2022
|
|
|
|
|
|
|
Revenue
|
28,264
|
13,157
|
-
|
-
|
-
|
41,421
|
Depreciation and
amortisation
|
(257)
|
(201)
|
(358)
|
(826)
|
-
|
(1,642)
|
Operating profit/(loss)
|
4,179
|
3,434
|
(1,715)
|
(1,142)
|
-
|
4,756
|
Profit attributable to
non-controlling interest members in LLPs
|
(3,554)
|
-
|
-
|
|
-
|
(3,554)
|
Financial income
|
77
|
-
|
3
|
-
|
-
|
80
|
Financial expenses
|
-
|
(5)
|
(708)
|
-
|
-
|
(713)
|
Profit/(Loss) before tax
|
702
|
3,429
|
(2,420)
|
(1,142)
|
-
|
569
|
Trade receivables
|
2,632
|
5,610
|
-
|
-
|
-
|
8,242
|
Total assets1
|
29,222
|
6,780
|
77,716
|
-
|
(17,506)
|
96,212
|
Segment
liabilities1
|
(17,874)
|
(1,258)
|
(3,189)
|
-
|
-
|
(22,321)
|
Capital expenditure (including
intangibles)
|
95
|
187
|
-
|
-
|
-
|
282
|
|
|
|
|
|
|
|
1. Shared services and Other
items do not form part of the operating segments of the Group. They
include expenses incurred that cannot be attributable to an
operating segment.
2. Eliminations represents
the difference between the cost of subsidiary investments included
in the total assets figure for each segment and the value of
goodwill arising on consolidation.
3. Total assets and segment
liabilities exclude intercompany loan balances as these are not
included in the segment results reviewed by the chief operating
decision maker. Segment liabilities comprise trade and other
payables (2023: 16,246,000, 2022: 15,847,000), current lease
liabilities (2023: 244,000, 2022: 263,000), non-current lease
liabilities (2023: 1,478,000, 2022: 1,724,000) and member capital
accounts (2023: 3,692,000, 2022: £4,487,000).
Significant customers
No customer accounted for 10.0% or
more of the total Group revenue (2022: one customer accounted for
10.0% of the total Group revenue).
Geographic information
All revenue and assets of the Group
are based in the UK.
Operating segments
The activities of the Group are
managed by the Board, which is deemed to be the chief operating
decision maker (CODM). The CODM has identified the following
segments for the purpose of performance assessment and resource
allocation decisions. These segments are split along product lines
and are consistent with those reported last year.
Consumer Legal services -
Revenue is derived from two divisions being Personal Injury and
Residential Property.
Within Personal Injury, revenue is
generated from:
a) Marketing services - revenue
from the provision of marketing activities to generate enquiries
which are panelled to our panel law firms, based on a cost plus
margin model.
b) Product Provision - consisting
of commissions received from product providers for the sale of
additional products by them to the panel law firms.
c) Service provision (legal
services) - in the case of our ABS law firms and self- processing
operation, National Accident Law, revenue receivable from clients
for the provision of legal services.
Within Residential Property,
revenue is generated from:
a) Marketing services - up until
April 2023, Homeward Legal provided marketing services to generate
residential conveyancing and survey enquiries for solicitors and
surveyors
b) Expert Reports - Searches UK
provides search reports.
Critical Care - Revenue from
the provision of expert witness reports and case management support
within the medico-legal framework for multi-track cases.
Shared services - Costs that
are incurred in managing Group activities or not specifically
related to a product.
Other items - Other items
represent share-based payment charges and amortisation charges on
intangible assets recognised as part of business
combinations.
Disaggregation of revenue
The CODM monitors revenue on a
divisional basis. A breakdown of revenue by each division is as
follows:
2023
2022
£000
£000
Personal Injury
|
24,649
|
23,989
|
Residential Property
|
2,933
|
4,275
|
Critical Care
|
14,611
|
13,157
|
Total
|
42,193
|
41,421
|
3
Taxation
Recognised in the consolidated
statement of comprehensive income:
|
2023
|
2022
|
|
£000
|
£000
|
|
|
|
Current tax expense
|
|
|
Current tax on income for the
year
|
462
|
352
|
Adjustments in respect of prior
years
|
(14)
|
14
|
Total current tax
|
448
|
366
|
Deferred tax credit
|
|
|
Origination and reversal of timing
differences
|
(183)
|
(182)
|
Total deferred tax
|
(183)
|
(182)
|
Tax expense in statement of
comprehensive income
|
265
|
184
|
Total tax charge
|
265
|
184
|
Reconciliation of effective tax
rate
|
|
|
|
2023
|
2022
|
|
£000
|
£000
|
|
|
|
Profit for the year
|
384
|
385
|
Total tax expense
|
265
|
184
|
Profit before taxation
|
649
|
569
|
Tax using the UK corporation tax
rate of 19%/25%1 (2022: 19.00%)
|
161
|
108
|
Non-deductible
expenses2
|
154
|
68
|
Adjustments in respect of prior
years
|
(14)
|
14
|
Share scheme deductions
|
(56)
|
-
|
De-recognition of deferred tax
asset
|
20
|
-
|
Short-term timing
differences
|
-
|
(6)
|
Total tax charge
|
265
|
184
|
1. A tax rate of 19%
has been applied to profits apportioned to 31 March 2023 and a tax
rate of 25% has been applied to profits apportioned from 1 April
2023.
Changes in tax rates and factors affecting the future tax
charge
There are currently no factors
that are expected to affect the future tax charge.
4
Trade and other receivables
|
|
|
|
|
|
2023
|
2022
|
|
|
£000
|
£000
|
|
|
|
|
Trade receivables: receivable in
less than one year
|
|
6,546
|
7,077
|
Trade receivables: receivable in
more than one year
|
|
1,628
|
1,165
|
Contract assets: receivable in
less than one year
|
|
8,706
|
11,137
|
Contract assets: receivable in
more than one year
|
|
3,684
|
4,147
|
Other receivables
|
|
134
|
26
|
Prepayments
|
|
798
|
954
|
Recoverable
disbursements
|
|
9,030
|
8,380
|
Total trade and other
receivables
|
|
30,526
|
32,886
|
|
|
|
|
A provision against trade
receivables and accrued income of £502,000 (2022: £612,000) is
included in the figures above.
Trade receivables and contract assets receivable in greater than
one year are classified as current assets as the Group's working
capital cycle is considered to be up to 36 months as extended
credit terms are offered as part of commercial agreements.
Contract assets consist of a) balances of £6,337,000 (2022:
£9,322,000) in respect of amounts due under contracts with
customers that have not yet been invoiced but where there is a
contractual obligation to settle funds once they become due. These
amounts are increased as performance obligations are satisfied
being the provision of marketing services and generation of
enquiries to panel law firms and reduced by the subsequent raising
of invoices and payments when the balances are due for payment; and
b) law firm contact assets. These consist of estimated balances due
under 'no win, no fee' agreements where liability has been
admitted. These balances increase as liability is admitted on more
claims underway and decrease either due to amounts being invoiced
and paid on claims that have settled during the year or, in a small
number of cases, where claims are subsequently abandoned prior to
settlement.
5
Trade and other payables
|
|
|
|
Amounts due within one
year:
|
2023
|
2022
|
|
|
£000
|
£000
|
|
Trade payables
|
1,723
|
1,689
|
|
Disbursements payable
|
6,559
|
6,620
|
|
Other taxation and social
security
|
1,376
|
1,231
|
|
Other payables, accruals and
deferred revenue
|
6,131
|
5,850
|
|
Customer deposits
|
457
|
457
|
|
Total trade and other
payables
|
16,246
|
15,847
|
|
|
|
|
|
|
|
6
Earnings per share
The calculation of basic earnings
per share at 31 December 2023 is based on the profit attributable
to ordinary shareholders of the parent company of £384,000 (2022:
profit of £385,000) and a weighted average number of Ordinary
Shares outstanding of 46,674,661 (2022: 46,325,222).
Profit attributable to ordinary
shareholders
£000
|
|
2023
|
2023
|
|
|
|
|
Profit for the year from continuing
operations
|
|
|
433
|
372
|
Profit for the year from
discontinued operations
|
|
|
(49)
|
13
|
Profit for the year attributable to
the shareholders
|
|
|
384
|
385
|
Weighted average number of ordinary
shares
|
|
|
|
|
Number
|
|
2023
|
2022
|
Issued Ordinary Shares at 1
January
|
|
46,325,222
|
46,325,222
|
Weighted average number of Ordinary
Shares at 31 December
|
|
46,674,661
|
46,325,222
|
Basic Earnings per share
(p)
|
|
|
|
|
|
|
2023
|
2022
|
Group - continuing operations
|
|
|
0.9
|
0.8
|
Group - discontinued operations
|
|
|
(0.1)
|
0.0
|
Group - total
|
|
|
0.8
|
0.8
|
The Group has in place share-based
payment schemes to reward employees. At 31 December 2023, there
were potentially dilutive share options under the Group's share
option schemes. The total number of options available for these
schemes included in the diluted earnings per share calculation is
2,672,476 (2022: 2,329,951). There are no other diluting
items.
Diluted Earnings per share
(p)
|
2023
|
2022
|
|
|
|
Group - continuing
|
0.9
|
0.8
|
7
Dividends
No dividends were paid in 2023 or
2022.
8
Changes in liabilities arising from financing
activities
|
|
|
Net debt includes cash and cash
equivalents and other interest-bearing loans and
borrowings.
|
|
|
Set out below is a reconciliation of
movements in in interest-bearing loans and borrowings arising from
financing activities:
|
|
|
|
2023
|
2022
|
|
£000
|
£000
|
Net inflow from decrease in debt and
debt financing
|
4,250
|
2,000
|
Movement in net borrowings resulting
from cash flows
|
4,250
|
2,000
|
Non-cash movements - net release of
prepaid loan arrangement fees
|
(30)
|
(29)
|
Interest bearing loans and
borrowings at beginning of period
|
(15,939)
|
(17,910)
|
Interest bearing loans and borrowings at end of
period
|
(11,719)
|
(15,939)
|
Set out below is a reconciliation of
movements in lease liabilities arising from financing
activities:
|
2023
|
2022
|
|
£000
|
£000
|
|
|
|
Net outflow from decrease in lease
liabilities
|
312
|
264
|
Movement in lease liabilities
resulting from cash flows
|
264
|
264
|
Non-cash movements arising from
initial recognition of new lease liabilities, revisions and
interest charges
|
(47)
|
(56)
|
Lease liabilities at beginning of
period
|
(1,987)
|
(2,195)
|
Lease liabilities at end of period
|
(1,722)
|
(1,987)
|
Set out below is a reconciliation
of movements in member capital accounts arising from financing
activities:
Movement in member capital
liabilities resulting from cash flows
|
3,301
|
3,277
|
Non-cash movements: allocation of
profits for the year
Member capital liabilities at
beginning of period
|
(2,506)
(4,487)
|
(3,554)
(4,210)
|
Member capital liabilities at end
of period
|
(3,692)
|
(4,487)
|
9 Discontinued
Operations
On 25 April 2023, the Group
announced the sale of its wholly owned subsidiary Homeward Legal
Limited. Homeward Legal utilises online marketing to target
homebuyers and sellers in England and Wales to generate leads and
instructions which it then passes to panel law firms and surveyors
in the conveyancing sector for a fixed cost. The subsidiary
is considered to be non-core to the Group's principal
operations.
Consideration for the sale was
finalised at £117,000 which was equivalent to the net asset value
of Homeward Legal at the date of sale. The Group incurred legal and
consultancy costs amounting to £55,000 in respect of the sale. The
consideration is payable in two annual instalments in each of the
two years following completion and additionally, the Group is
entitled to receive contingent consideration, contingent upon
Homeward Legal achieving certain performance milestones. The
contingent consideration will be based on a share of profits and
trade debtors recovered above certain amounts. The Board believes
that the contingent consideration will not be material and has
estimated the fair value as nil.
At the date of disposal, the
carrying amounts of Homeward Legal's net assets were as
follows:
|
£000
|
Property, plant and
equipment
|
-
|
Deferred tax asset
|
1
|
Trade and other
receivables
|
255
|
Cash and cash
equivalents
|
30
|
Total assets
|
286
|
Trade and other
creditors
|
(169)
|
Total liabilities
|
(169)
|
Net assets
|
117
|
The gain on disposal is calculated
as:
|
£000
|
Consideration received or
receivable:
|
|
Cash
|
117
|
Fair value of contingent
consideration
|
-
|
Total disposal consideration
|
117
|
Carrying amount of net assets sold
|
(117)
|
Gain on sale before income tax
|
-
|
Income tax expense on
gain
|
-
|
Gain on sale after income tax
|
-
|
The results of these discontinued
operations are included in the 2023 results up to the date of
disposal, and are presented as follows:
Consolidated statement of
comprehensive income:
|
31
December
2023
£000
|
31
December
2022
£000
|
Revenue
|
269
|
1,196
|
Expenses
|
(318)
|
(1,183)
|
(Loss)/profit before taxation
|
(49)
|
13
|
Taxation
|
-
|
-
|
(Loss)/profit after taxation attributable to owners of the
parent company
|
(49)
|
13
|
Consolidated cash flow
statement:
|
31
December
2023
£000
|
31
December
2022
£000
|
Cash flows from operating
activities
|
23
|
41
|
Cash flows from investing
activities
|
-
|
-
|
Cash flows from financing
activities
|
-
|
-
|
Net cash inflow
|
23
|
41
|