27th Nov 2007 07:01
Debt Free Direct Group PLC27 November 2007 27 November 2007 DEBT FREE DIRECT GROUP PLC INTERIM RESULTS FOR THE SIX MONTHS ENDED 31 OCTOBER 2007 Debt Free Direct Group (DFD), the leading debt advice and solutions company,today announces its interim results for the six months ended 31 October 2007. HIGHLIGHTS • Group to be renamed Fairpoint Group Plc. ("Fairpoint" or the "Group") • Clarity on agreed fee structures and confirmation of Fairpoint's successful audit and "accreditation ready" status • Growing consumer debt problem and the "credit-crunch" provides an increasingly favourable market backdrop • The benefits of the Group's scale and industry-leading performance increasingly important and already becoming evident • Fairpoint's new strategic direction set: • continue industry consolidation plans as market leader, following the successful integration of Clear Start UK Limited ("Clear Start"), which is anticipated to deliver greater-than-expected synergies of £2m over the next 12 months • develop as a broader based financial services company with full range of solutions for "financially stressed" consumers • accelerate the growth of non-IVA products and services • Total Group revenue in H1 FY08 of £20.1m, including a £4.7m non-recurring item (H1 FY07: £13.0m) • Adjusted profit before tax in H1 FY08 of £5.4m, including net £4m non-recurring items (H1 FY07: £5.4m) • Watershed in industry providing marked change in trading environment. Positive outlook, with significant profitability and growth expected. We are now able to forecast with greater confidence given agreed fee structures and a more stable backdrop. Mike Blackburn, Chairman, said: "It has been a challenging first half where the well-documented issues affectingthe IVA industry impacted on the Group's profitability, particularly as wecontinued to invest heavily in marketing in order to grow our market share andbuild up our back book. We have seen a material improvement in the key factorsinfluencing trading in the last two months. The competitive landscape has changed following a period of uncertainty in theindustry. We now have an equilibrium in which the newly named Fairpoint Groupcan prosper as a market leader in providing solutions for the increasinglyfinancially stressed UK consumer. The board is approaching the future with considerable optimism for a return tosignificant growth and profitability. Against that background the Board itselfis undergoing further changes. Paul Latham, Finance Director and one of thefounders of the business, has chosen to step down today but will remainavailable to ensure a smooth handover to his successor. I would like thank Paulfor his invaluable contribution in building up the market leading position ofDFD. Further details are provided later in this announcement." INTRODUCTION TO FAIRPOINT Following the acquisition of Clear Start UK Limited in June 2007 and thecreation of an enlarged group with a broadening service range, it is proposedthat the Group will change its name to Fairpoint Group Plc. A resolution tothat effect will be put to shareholders at a forthcoming EGM (notices to begiven as soon as practicable). The Group will continue to operate all itsexisting consumer brands. The new board of Fairpoint has agreed a strategic plan for the group which is tocontinue its growth as a Financial Services provider of advice and solutions to'financially stressed" consumers. We expect to continue to be themarket-leading provider of IVA solutions to over-indebted consumers but alsooffer a broader range of debt solutions, as well as a new suite of products andservices aimed at assisting consumers as they rehabilitate their finances andthereafter. These will be added by both organic development and consolidatingin-fill acquisitions. Commensurate with the values that have guided the Group to date and helped uscreate a market leading position:- "We continue to believe that best advice to both consumers and creditors, willbuild "most trusted advisor" relationships, which will allow us to provideservices throughout the lifetime of our customer relationships." MARKET BACKDROP The issues impacting the Individual Voluntary Arrangement (IVA) industry as asolution for over-indebted consumers in the recent past have been welldocumented. Trading in this half year has been dominated by a backdrop ofconsiderable uncertainty, as creditors have sought to negotiate higher standardsin the industry and an agreed and consistent basis for fees. Whilst we havelong shared the creditors' concerns, the Group has been equally keen to ensurethat debtors have appropriate access to the IVA process. A new industryaccreditation process to drive these standards has been launched in the last fewweeks which we support and have campaigned for. This accreditation processshould further improve our competitive position, as well as raise standardsacross the industry. Creditor pressures have reduced the number of IVAs being processed from a highof 51,000 cases annualised in the three months to December 2006 to a low of41,000 cases annualised in the three months to September 2007. This pressurecreated increased competition in the industry and increased advertising costsper lead. Conversion rates were also impacted due to lower acceptances of IVAproposals by creditors. During this period many of our competitors have eitherwithdrawn from the market or found themselves unable to operate profitably. Inthe last couple of months there has been a significant change in the marketdynamics. IVAs being processed by the Group have nearly doubled from a lowduring H2 FY07 of 382 per month to 755 (949 joint cases) per month in October. The current macro-economic conditions are creating greater numbers offinancially stressed consumers, which creates a favourable market backdrop forthe Group. Furthermore, the "credit crunch" has the potential to reduce theopportunity for those financially stressed consumers to refinance their way outof trouble in the short term, increasing the likelihood of those consumersrequiring Fairpoint's debt advice and solutions. This has finally accelerated anequilibrium in the market. The IVA is the most effective way of dealing withthe problem of over-indebtedness when re-financing options run-out, and IVAscontinue to be of fundamental importance to the UK banking industry andGovernment policy. Market growth is expected to resume as the "accreditation"process continues. WHAT WE HAVE DONE IN RESPONSE Our approach during the first half year in these challenging market conditionswas to use our financial strength and strong balance sheet and build marketshare, in the knowledge that we had the lowest cost base in the industry andwere likely to emerge as the strongest market player, with an opportunity forfurther consolidation in the sector. Clear Start represented the first step in this process, and has contributed tous growing market share to around 28%, as well as increasing our run-rate ofboth leads and IVAs over this difficult period. Our recent IVA run-rate is 755(or 949 counting joint cases as 2) IVAs per month, which we have achieved at anadvertising cost per IVA of £1,195 during October. A STABLE OPERATING ENVIRONMENT GOING FORWARDS During this period we have also continued to press creditors for theintroduction of "audit and accreditation" of debt advisors, something we firstproposed in October 2006. The benefit of accreditation from the creditors'perspective is that it means that they can confidently trust the IVA process.From the debt advisors' perspective, it favours those with best practice, bothprofessionally and ethically. TDX, who operate on behalf of major creditors are developing such a process. TDXhave undertaken an audit of the advice delivery process of DFD and one otheradvisor. We are pleased to confirm today that DFD has successfully passed thisaudit and are "accreditation ready". Overall, we believe that the fee agreement reached has achieved a balance ofinterests and stability in the trading environment. It is an outcome thatmaterially benefits the lowest cost providers with the best recovery records andtherefore is a favourable outcome for Fairpoint. Based on Fairpoint's high average case debt levels and our industry leadingrealisation rates, average income per IVA will be 10% higher than the average ofthe top 10 providers. As a consequence of "audit and accreditation" and the agreement on feestructures, we now have much higher visibility regarding our potential futureearnings than we have had for a considerable period. WHY THE FAIRPOINT GROUP IS UNIQUELY WELL POSITIONED Fairpoint will benefit relative to the rest of the industry due to scale andindustry-leading performance levels. The directors believe that Fairpoint is bya considerable margin the market leader and our business foundations are secure.In particular, the directors believe that: - The new fee structure based upon realisations means that the Groupshould open a fee gap against the competition, given that we achieve the bestrealisations in the market; - Our bank of existing cases provides a substantial cushion, both interms of cash generation and highly visible future income; - Our IVA systems mean that we remain the only IVA provider in themarket with systems designed for scale, which is a huge advantage as we groworganically and in a market poised for consolidation; - Our long term ethical stance means that we will not need to make anychanges to our processes as a result of advisor "accreditation" at a time whenmany of our competitors will have to face up to reduced conversion rates andincreased costs as a consequence; - Innovators and thought leaders DFD has always led the IVA industry. We believe that, going forward, change willcontinue to happen and, in view of the Company's expertise and knowledge, wewill continue to be at the vanguard of driving that change. FINANCIAL COMMENTARY Financial Highlights H1 FY08 H1 FY07 £'m £'m Revenue 20.1 13.0 Gross profit 13.1 10.6 Adjusted PBT 5.4 5.4 Diluted EPS 8.4p 9.7p Non-recurring items - During the period, and as a result of new fee negotiations,management have reappraised their recognition profile to better reflect theactual mix of costs and revenues over time in an IVA case, bringing forward someof the back-book profits into a non-recurring item in this financial period. Theimpact of revised estimates on our brought forward supervisory book is £4.7m,which is accounted for in the current period. After this adjustment ourcontracted but not yet recognised supervisory profit increased in the period by£3.8m to £9.4m. - The integration of Clear Start and investment in overheads during theperiod result in additional non-recurring costs of £0.7m IFRS - The company has reported its results for the first time under IFRS.An analysis of the impact of adopting IFRS from 1st May 2006 is available fromthe Group's website at www.debtfreedirect.co.uk. Balance sheet - Net Assets£33.5m (£18.8m in H1 FY07) - The share premium account was cancelled during the period and £13.6mtransferred to reserves - Gross off balance sheet, contracted for but not yet recognised,supervisory fee income up 60% to £27.9m (£17.4m in H1 FY07) Cash flow and borrowings - Net Cash Outflow from operating activities £(2.3)m(£1.9m inflow in H1 FY07) OPERATING REVIEW FY 2007 FY 08 H1 H2 H1New BusinessLeads ('000's) 54 52 62 Marketing cost per lead (£) 40 89 105 Contribution per lead net of marketing (£) 123 70 55 During the first half the number of leads grew by nearly 20% to 62,000, at anaverage cost of £105 per lead on which we generated a contribution of £160 perlead. The average cost of acquisition increased by 160%, which led to the lowlevel of profitability in the first half, as we chose to grow market share in acompetitive market. We have now achieved a market share of around 28%. Despite the reduction in IVA fees, revenues per lead were broadly maintained asour non IVA income increased. 20% of our revenue is now generated from non IVAproducts and services. These overall results led to a fall of 49% (£6.7m H1 FY07) in contributions fromnew business. FY 2007 FY 08Back book H1 H2 H1 Average number of cases 7,992 9,117 12,529 The average contribution per case from our back book activity was impacted byhigher operating costs and lower average realisation levels in the Clear Startbusiness with contribution falling from £16 per case per month to £9 per month.This fall is expected to be reversed as the Clear Start cases are migrated tothe DFD centre of excellence. The reduction in contribution was offset by a 57%increase in the average number of live cases under supervision in the period. The acquisition of Clear Start added £0.7m to group overheads accounting for thegreater part in overhead growth from £2.1m in H1 FY07 to £3.0m in H1 FY08. Current Trading We have seen a significant improvement in trading in the last three months,following the more favourable market conditions described above. Our IVArun-rate for October was 755 IVAs per month (949 joint cases per month) againsta run-rate of 614 IVAs per month (775 joint cases) over H1 FY08. The Octobercases have been acquired at an advertising cost of £1,195 per IVA, falling from£1,935 over the past six months, as a result of a marketing review and easingcompetitive pressures. We have also been able to increase contribution per lead to £189 from an averageof £160 in H1 FY08, despite fee reductions, as a result of improvements inoperational efficiency and recent improvement in meeting of creditor pass rates. Post-merger integration of Clear Start Greater-than-expected synergies have been identified in the successfulintegration of Clear Start. We estimate that these will deliver approximately£2m cost savings in the year to 31 December 2008. Outlook Given the broader range of products and services, the business now focuses onmeasuring the number and profitability of leads, rather than just IVAs. Thecontribution from new business can be summarised as: • number of leads x (contribution per lead - marketing cost per lead) This, combined with the contribution from our back book and overhead costs,determines the EBITDA of the business as a whole. Seasonally-adjusted lead volumes are currently in excess of 12,200 per month.With a strongly favourable macro-economic outlook, we expect to continue to growthese and to build on October's contribution per lead of £107 (net of marketingcosts). Following a review of our marketing processes and effectiveness, we expect to beable to maintain the marketing cost per lead near recently lower levels. Thecost per lead has reduced to £82 in October from £105 during the first half, asa result of easing competitive pressure and broader routes to market. We also expect to see increased contribution from the back book due to theintegration of Clear Start and the natural growth of the portfolio. Our backbook continues to provide a profitable and stable base to the business and isexpected to contribute £2.6m in FY08, including £0.5m from identified synergies.We expect further synergies to reduce central overheads to £6m in FY08. The business is poised for further volume and profitability growth, with each 5%delivering an extra £1m EBITDA. Aside from our in-house solutions, most notably IVAs, secured loans andre-mortgages, we have profitable and ethical outsourced solutions, notably debtmanagement plans, trust deeds and self-employed IVAs. Looking ahead we will belooking to add to these solutions through both organic and inorganic growth. Board We plan to develop the composition of the board over the course of the next sixmonths in order to manage successfully the transition towards broadening theproduct range and our increased scale. As a result and given the improvedbusiness backdrop we have put into effect the following changes: • Lord Hoyle of Warrington will retire from his role as Non-ExecutiveDirector with effect from 31 December 2007 and transition to consultant to theCompany • Paul Latham today announces he will be stepping down from the Board,with the role of Finance Director designate being taken by Andrew Heath FCA.Andrew joined Clear Start as Finance Director in April 2007, from his previousrole of Vice President, Corporate Accounting, at Capital One. Having trained andqualified with KPMG, he has also worked with Vision Express, Nedbank andAmerican Express. The Board intends to appoint two new Non-Executive Directors. The appointment of both Simon Gilbert (Hanover Investors) and Charles Mindenhall(Agilisys and Clear Start) were announced during the period. FURTHER MATTERS Change of year end We are changing our year end to 31 December, with the current accounting periodshortened to 31 December 2007. This is more appropriate to the business cycleand also brings forward the opportunity to be able to report on a period ofnormal trading in the current positive environment. Share buy back Provision was made for the buy-back of shares in late 2007. The Group has notyet made use of this authority. In the light of increased opportunities forconsolidation in the industry and the potential to deploy cash profitably in thecurrent trading environment, the share buy back programme has been suspended forthe time being. Dividend Resulting from the decision to change the year end, the Board anticipate thatthey will be recommending a final dividend of 4p per share in respect of the 8months ending 31 December, 2007, at the time of the Preliminary Resultsannouncement which is expected to be in February 2008. This would maintain thedividend at the level paid in the year ended 30 April 2007 Enquiries: Debt Free Direct Group plcAndrew Redmond, CEO 0845 296 0100Paul Latham, Finance Director 0845 296 0200 Numis SecuritiesLee Aston 020 7260 1000Chris Wilkinson Financial DynamicsEd Gascoigne-Pees 020 7269 7132Nick Henderson 020 7269 7114 About Debt Free Direct (to become Fairpoint Group Plc.) Fairpoint helps individuals find the best solution to their debt problems, basedupon an analysis of their particular financial circumstances. Financialinformation on an individual is processed through a computer model (the BestAdvice Model) developed by Fairpoint in order to recommend a solution suitablefor that individual's particular financial circumstances. The solutions offeredrange from basic advice, such as simply destroying credit cards and curbingunnecessary expenditure, to the following solutions: • consolidation loan • re-mortgage • informal arrangement • individual voluntary arrangement (IVA) • bankruptcy Fairpoint is unique in the marketplace in that, unlike most of its competitorswho sell specific products, Fairpoint looks to provide the best advice to theconsumer and recommend them the most appropriate service. Fairpoint is the UK'sleading provider of IVAs. The recent acquisition of Clear Start, a private competitor in the IVA market,will support Fairpoint's growth and has genuine synergies, bringing togetherDFD's superior IVA operations and creditor realisations with Clear Start'slow-cost online channel and strong creditor relations. Debt Free Direct is based in Chorley, Lancashire, and was admitted to AIM inDecember 2002. - Ends - DEBT FREE DIRECT GROUP PLC CONSOLIDATED INCOME STATEMENT PERIOD FROM 1 MAY 2007 TO 31 OCTOBER 2007 Period from Period from Year from 1 May 07 to 1 May 06 to 1 May 06 to 31 Oct 07 31 Oct 06 30 Apr 07 Unaudited Unaudited Unaudited £'000 £'000 £'000 REVENUE 20,103 12,978 26,575Cost of sales (6,988) (2,364) (7,225) GROSS PROFIT 13,115 10,614 19,350 Administrative expenses (7,241) (5,142) (10,866) EBITDA 5,874 5,472 8,484 Depreciation (350) (141) (406)Amortisation (208) (29) (80) PROFIT FROM OPERATIONS 5,316 5,302 7,998 Finance income 77 105 166Finance cost (229) (4) (22) PROFIT BEFORE TAXATION 5,164 5,403 8,142 Tax expense (1,662) (1,628) (2,318) PROFIT FOR THE PERIOD 3,502 3,775 5,824 Earnings per share - basic 8.64 10.10 15.57Earnings per share - diluted 8.44 9.73 14.95 Earnings per share - diluted and adjusted 9.06 9.80 14.77 All of the profit is attributable to equity holders of the parent DEBT FREE DIRECT GROUP PLC CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSE PERIOD FROM 1 MAY 2007 TO 31 OCTOBER 2007 Period from Period from Year from 1 May 07 to 1 May 06 to 1 May 06 to 31 Oct 07 31 Oct 06 30 Apr 07 Unaudited Unaudited Unaudited £'000 £'000 £'000 Exchange differences on translation of foreignoperations (56) - (12) Net expense recognised directly in equity (56) - (12) Profit for the period 3,502 3,775 5,824 Total recognised income and expense in the period 3,446 3,775 5,812 All of the recognised income and expense is attributable to equity holders of the parent DEBT FREE DIRECT GROUP PLC CONSOLIDATED BALANCE SHEET AS AT 31ST OCTOBER 2007 Period from Period from Year from 1 May 07 to 1 May 06 to 1 May 06 to 31 Oct 07 31 Oct 06 30 Apr 07 Unaudited Unaudited Unaudited £'000 £'000 £'000ASSETSNon Current AssetsProperty, plant and equipment 2,293 1,959 2,153Goodwill 9,863 1,933 1,934Other intangible assets 5,527 407 774Deferred tax assets 237 - - Total Non Current Assets 17,920 4,299 4,861 Current AssetsTrade receivables 15,891 9,344 13,896Other current assets 13,024 5,409 5,630Cash and cash equivalents - 3,996 373 Total Current Assets 28,915 18,749 19,899 TOTAL ASSETS 46,835 23,048 24,760 EQUITYShare capital 419 374 376Share premium account - 13,644 13,777Merger reserve 10,857 - -Retained earnings 22,273 4,799 5,750Translation reserve (56) - (12) Total equity attributable to equity holders of the parent 33,493 18,817 19,891 LIABILITIESNon Current LiabilitiesLong-term borrowings 1,159 11 972Deferred tax liabilities - 21 97 Total Non Current Liabilities 1,159 32 1,069 Current LiabilitiesTrade and other payables 5,485 2,587 3,027Current tax liabilities 1,013 1,612 44Short-term borrowings (including overdraft) 5,685 - 729 TOTAL CURRENT LIABILITIES 12,183 4,199 3,800 TOTAL LIABILITIES 13,342 4,231 4,869 TOTAL EQUITY AND LIABILITIES 46,835 23,048 24,760 DEBT FREE DIRECT GROUP PLC CONSOLIDATED CASH FLOW STATEMENT AS AT 31ST OCTOBER 2007 Period from Period from Year from 1 May 07 to 1 May 06 to 1 May 06 to 31 Oct 07 31 Oct 06 30 Apr 07 Unaudited Unaudited Unaudited £'000 £'000 £'000 Cash flows from operating activities Profit before tax 5,164 5,403 8,142 Adjustments for: Share based payments charge 23 22 44Depreciation of property, plant and equipment 302 141 273Amortisation of intangible assets and developmentexpenditure 208 29 80Loss (profit) on sale of property, plant andequipment 48 - 133Interest received -77 -105 -166Interest expense 229 4 22Foreign exchange translation 0 0 -12Decrease (increase) in trade and other receivables (9,087) (4,536) (9,805)Increase / (decrease) in trade and other payables 925 899 748 Cash (absorbed by) generated from operations (2,265) 1,857 (541) Interest paid (102) (4) (22)Interest received 8 105 166Income taxes (paid) received (651) (1,022) (2,156) Net cash (absorbed by) generated from operatingactivities (745) (921) (2,012) Cash flows from investing activities Acquisition of subsidiaries, inclusive of costs (636) - -Cash acquired with subsidiary 99 - -Purchase of property, plant and equipment (701) (1,778) (2,612) Net cash absorbed by investing activities (1,238) (1,778) (2,612) Cash flows from financing activitiesEquity dividends paid (1,129) (561) (1,683)Proceeds from issue of share capital 188 67 203Proceeds from long-term borrowings - - 1,700Payment of long-term borrowings (243) - -Payment of finance lease liabilities (29) (35) (49) Net cash generated from (absorbed by) financingactivities (1,213) (529) 171 Net change in cash and cash equivalents (5,461) (1,371) (4,994) Cash and cash equivalents at start of period 373 5,367 5,367 Cash and cash equivalents at end of period (5,088) 3,996 373 DEBT FREE DIRECT GROUP PLC NOTES TO THE INTERIM STATEMENT AS AT 31ST OCTOBER 2007 1. Basis of preparation The AIM Rules for Companies require that the annual consolidated financialstatements of the company for the year ending 31 December 2007 be prepared inaccordance with International Financial Reporting Standards adopted for use inthe EU ("IFRS"). Consequently this half year financial statement has been prepared on the basisof the recognition and measurement requirements of IFRS in issue that are eitherendorsed by the EU and effective (or available for early adoption) at 31December 2007, the group's first annual reporting date at which it is requiredto use IFRS. Based on these IFRS, the directors have made assumptions about theaccounting policies expected to be applied when the first set IFRS financialstatements are prepared for the period ending 31 December 2007. This first setof financial statements prepared under IFRS will be for the 8 months ended 31December 2007 following a decision by the Board to change the year end fromApril to December, effective for December 2007. The IFRS that will be effective in the financial statements for the periodending 31 December 2007 are still subject to change and to additionalinterpretations and therefore cannot be determined with complete certainty.Accordingly, the accounting policies for that annual period will be determinedfinally only when the financial statements are prepared for the year ending 31December 2007. An explanation of how the transition to IFRS has affected the reported financialposition and financial performance of the group together with a summary ofsignificant accounting policies was provided to shareholders in the Restatementof Financial Information under International Financial Reporting Standardsissued on 27 November 2007 ("the Restatement Report"). This includesreconciliations of equity and profit or loss for the comparative periods underUK Generally Accepted Accounting Practice ("UK GAAP") to those reported forthose periods under IFRS. The preparation of the half year financial statements requires management tomake judgements, estimates and assumptions that affect the application ofpolicies and reported amounts of assets and liabilities, income and expenses.Actual results may differ from these estimates. These half year financial statements have been prepared under the historicalcost convention This interim statement is unaudited. The comparatives for the full year ended 30April 2007 are not the Group's statutory accounts for that year as they arerestated under IFRS. A copy of the statutory accounts for that year, which wereprepared under UK GAAP, have been delivered to the Registrar of Companies. Theauditors' report on those accounts was unqualified, did not include referencesto any matters to which the auditors drew attention by way of emphasis withoutqualifying their report and did not contain a statement under Section 237(2)-(3) of the Companies Act 1985. 2. EARNINGS PER SHARE The earnings per share (basic) has been calculated using the profit for thefinancial period and a weighted average number of ordinary shares in issueduring the six month period to 31 October 2007 of 40,522,509, 37,373,577 for theperiod ended 31 October 2006 and 37,395,044 for the year ended 30 April 2007. Period from Period from Year from 1 May 07 to 1 May 06 to 1 May 06 to 31 Oct 07 31 Oct 06 30 Apr 07 Unaudited Unaudited Unaudited £'000 £'000 £'000 EPS - Basic Net profit for the period 3,502 3,775 5,824 Weighted average shares in issue during the period 40,523 37,374 37,395 Basic EPS(pence) 8.64 10.10 15.57 6 Months 6 Months Year EPS - Diluted Net profit for the period 3,502 3,775 5,824 Weighted average diluted shares in issue during 41,494 38,803 38,962 the period Diluted EPS(Pence) 8.44 9.73 14.95 6 Months 6 Months Year EPS - Diluted and adjusted Profit before taxation 5,164 5,403 8,142 Add back; Amortisation charges 208 29 80 Adjusted profit before tax 5,372 5,432 8,222 Less; 30% tax charge (1,612) (1,630) (2,467) Adjusted profit after tax 3,760 3,802 5,755 Weighted average diluted shares in issue during 41,494 38,803 38,962 the period Diluted EPS(Pence) 9.06 9.80 14.77 6 Months 6 Months Year The diluted EPS number takes the weighted average number of ordinary shares inissue during the six month period to 31 October 2007 and increases this to takeaccount of the dilutive share options existing at this date, resulting in adenominator of 41,494,113, 38,802,513, for the period ending 31 October 2006 and38,961,606 for the year ended 30 April 2007. The diluted and adjusted EPS number uses the same number of shares as above, butis based on profits before tax with amortisation charges added back, with thenew profit number then subjected to a 30% tax charge 3. CHANGE IN ACCOUNTING ESTIMATES The group recognizes revenue during the life of an IVA based upon the fair valueof service provided rather than on invoicing. Fair value for this purpose is based upon that proportion of the anticipatedrevenue on a case which is represented by the value of work done to date as afunction of the total value of anticipated work. During the period newinformation became available which resulted in management reconsidering theirestimate of the profile appropriate. On the bank of cases in existence at thestart of the period this has given rise to an exceptional increase, recognisedduring the current period, in non-recurring turnover of £4,741,213 and increasesin accrued income of £4,471,213 and the corporation tax liability of £1,422,364 4. ACQUISITION OF SUBSIDIARY UNDERTAKING On 26th June 2007 the company acquired the entire issued share capital ofClearstart Limited. The consideration was £12.4m satisfied on completion by£11.1m in shares with £1.3m of deferred share consideration The following table sets out the book values of the identifiable assets andliabilities acquired and their values to the group: Book value Fair value Provisional adjustment fair value to the group Unaudited Unaudited Unaudited £'000 £'000 £'000 Assets Property, plant and equipment 299 (40) 259Other intangible assets - 4,530 4,530Deferred tax assets 465 (174) 291Trade receivables 41 - 41Other current assets 1,677 671 2,348Cash and cash equivalents 99 - 99 -Liabilities - -Trade and other payables (2,439) - (2,439) Net assets 142 4,987 5,129 Goodwill 7,929Costs of acquisition (636) Consideration 12,422 Satisfied by Shares issued 11,123Deferred shares 1,299 12,422 5. CONSOLIDATED RECONCILIATION OF CHANGES IN EQUITY Period from Period from Year from 1 May 07 to 1 May 06 to 1 May 06 to 31 Oct 07 31 Oct 06 30 Apr 07 Unaudited Unaudited Unaudited £'000 £'000 £'000 Opening equity 19,891 15,514 15,514 Total recognised income and expense 3,446 3,775 5,812Dividends (1,129) (562) (1,683)Issue of ordinary shares, net of costs 43 68 204Share based payments 197 22 44Creation of merger reserve 10,857 - -Increase in distributable reserves (cancellation of 188 - -share premium reserve) Closing equity 33,493 18,817 19,891 6. COMPARATIVE FIGURES The comparative figures represent the 6 month period to 31 October 2006 and theyear from 1 May 2006 to 30 April 2007. 7. STATUS OF FINANCIAL INFORMATION The accounts of the Group for the six months to 31 October 2007 were approved bythe Board on 26th November 2007. The interim financial statements have not beenaudited and do not constitute statutory accounts as defined under s.240 of theCompanies Act 1985. 8. DISTRIBUTION OF THE INTERIM REPORT Copies of the Interim Report are being sent to shareholders. Further copies ofthe Interim and Annual Report and Accounts may be obtained from the Company's Registered Office, 70 Great BridgewaterStreet Manchester M1 5ES. In addition, an electronic version will be availableon the Company's website , www.debtfreedirect.co.uk This information is provided by RNS The company news service from the London Stock ExchangeRelated Shares:
Frp Advisory Group