This announcement contains inside information for the purposes of Article 7 of the UK version of Regulation (EU) No 596/2014 which is part of UK law by virtue of the European Union (Withdrawal) Act 2018, as amended ("MAR"). Upon the publication of this announcement via a Regulatory Information Service, this inside information is now considered to be in the public domain.
25 April 2022
Vector Capital plc
("Vector Capital", the "Company" or the "Group")
Full year results for the year ended 31 December 2021
"Continued Strong Growth with Opportunities to Scale"
Vector Capital plc (AIM: VCAP), a commercial lending group that offers secured loans primarily to businesses located in the United Kingdom, is pleased to announce its final results for the year ended 31 December 2021.
Highlights
· | Loan book growth of 27.2% to £46.3m (FY20: £36.4m) |
· | Revenue growth of 22.0% to £5.3m (FY20: £4.3m) |
· | PBT growth up 20.4% to £2.8m (FY20: £2.3m) |
· | EPS of 5.24p (FY20: 5.58p) |
· | Proposed final dividend for the year of 1.51p per share (FY20: 1.43p) |
Agam Jain, CEO of Vector Capital, commented: " We have delivered an excellent performance in the year under review and achieved strong growth across our key performance indicators, Including impressive growth of 27.2% in our loan book to £46.3m
We continue to grow and explore further options to expand our loan book, maximise shareholder returns and further establish our place in the market segment.
Subject to the approval of shareholders at the Company's annual general meeting ("AGM"), the Directors are proposing a final dividend of 1.51p per share (2020: 1.43p), reflecting the Boards aim to reward investors with a progressive dividend policy. The dividend timetable will be announced at the time of posting of the AGM notice.
For further information please contact:
Vector Capital plc
Robin Stevens (Chairman) 020 8191 7615
Agam Jain (CEO)
WH Ireland Limited 020 7220 1666
Chris Hardie, Jessica Cave, Megan Liddell
IFC Advisory Limited 020 3934 6630
Graham Herring, Florence Chandler, Zach Cohen
Notes to Editors
Vector Capital Plc provides secured, business-to-business loans to SMEs based principally in England and Wales. Loans are typically secured by a first legal charge against real estate. The Group's customers typically borrow for general working capital purposes, bridging ahead of refinancing, land development and property acquisition. The loans provided by the Group are typically for renewable 12-month terms with fixed interest rates.
For more information on Vector visit: www.vectorcapital.co.uk
CHAIRMAN'S STATEMENT
I'm delighted to present our 2021 Annual Report and Accounts, which reflect the results of the continued growth in Vector's loan book, the extension of our network of business introducers and the creation of a strong and growing presence in our chosen market, being the provision of secured loans to the SME sector. Vector's customers are mainly small property developers operating in England who buy properties to develop or refurbish and then re-sell.
Having achieved admission to the AIM market in December 2020, the Company returned to the market in June 2021 to raise a further £1.5m from shareholders which was applied to grow the loan book, together with retained profits, increased wholesale bank facilities of £35m and finance received from co-lending arrangements. This deployment of debt and equity facilities is reflected in the Group's outstanding results for the year, achieving revenue growth of 22.0% to £5.3m, an increase in profits before tax of 20.4% to £2.8m, and a 27.2% rise in the value of the loan book from £36.4m to £46.3m. Such growth is also attributable to the efforts and abilities of the operational team, the strength of the underlying loan management systems and the robust nature of the Vector business model.
We are keen to build on these strong foundations and to continue to grow the loan book utilising our own resources and the external facilities provided by our wholesale lenders. However, we are also fully aware of the attendant risk and uncertainty arising from the economic and financial implications in the post COVID-19 pandemic era and the outlook for the UK economy where inflation and higher interest rates are going to be with us for the foreseeable future. We continue to factor in these risks and uncertainties as we progress our strategies in the coming months and beyond, building on our team's considerable experience, and we will report on progress on a timely and open basis.
As a Board we are also mindful and accepting of our responsibilities to act responsibly and ethically in all we do, and to follow the core principles of corporate governance set out in the Quoted Company Alliance Code. These principles will be followed in all we do as a public company. We also recognise our wider environmental, social and governance responsibilities to shareholders and other stakeholders and we have developed, from what we believe to be market best practice, underlying principles and developing procedures to address these important issues. Details of our ESG policies and procedures, aimed principally at responsible lending and encouraging sustainability and avoidance of waste in all we do, are set out on the Company's website, www.vectorcapital.co.uk.
The results for the period were only possible due to the efforts of Vector's employees and my fellow Board members and considerable thanks are due to them. I am delighted that post the year end we were able to welcome to the Board Gordon Robinson, a banking professional steeped in relevant operational and business development experience in the lending sector, as our third non-executive Director.
We are also indebted to our business partners, our past and current advisers and of course our shareholders, with whom we look forward to a continuing and rewarding relationship. This relationship is in part reflected in our proposed final dividend for the year of 1.51 pence per share, an increase of 0.08 pence (5.59%) over 2020, consistent with our stated intention to adopt a progressive dividend policy.
I am confident that we have the skills, strategy and experience to navigate the economic challenges that will surely arise and to capitalise on the market opportunities that exist, and thereby continue our growth through 2022.
Robin Stevens
Chairman
22 April 2022
CEO REVIEW
A very strong performance and continued growth
I am pleased to report an extremely healthy set of results achieved in a very competitive market. We are proud to be one of the select group of AIM quoted companies paying dividends and showing consistent capital growth.
Our Loan book was £46.3m at 31 December 2021 (2020: £36.4m). This represents an impressive 27.2% year on year growth. The average monthly loan book for the 12 months period was £40.8m (2020: £ 34.8m).
The average interest rate charged over the year increased to 11.84% p.a. (2020: 11.53%).
Pre-tax profit for the year was £2.8m, representing a 20.4% increase over the previous year (2020: £2.3m).
Diverse market spread
Our loan book is primarily secured by 1st charges over a diverse spread of property sectors.
Residential (internal refurbishment, investment, buy to let) | £24,580,323 | 53.1% |
Commercial (retail, hotel, golf, etc.) | £12,773,180 | 27.6% |
Land & Development | £5,429,273 | 11.7% |
Mixed (Residential & Commercial) | £2,997,977 | 6.5% |
2nd charge | £532,023 | 1.1% |
| £46,312,776 | 100.0% |
Note: Market segmentation as at 31 December2021
We are also issuing selected loans against 2nd charge residential where the equity in the security is substantial.
We have seen growth potential in all segments but we retain a weighting towards residential as that is the preference of our wholesale banking lines.
Funding
We returned to the market in June 2021 with a Placing of 3,191,490 new shares at 47 pence each to raise £1.5m gross.
We also negotiated significant increases during the year in our 2 banking lines to £35m in aggregate (2020: £25m). We continue to maintain constructive dialogue with other debt funders.
Our liquidity remains healthy and we have good capacity to fund selected new loan opportunities.
Outside our property backed wholesale funding our gearing remains negligible and so we have scope to grow using suitable new debt facilities. We have designed a co-funding instrument and tested it in the market. The initial response has been good, and we will make further iterative refinements going forward.
Information Technology
We continue to initiate further improvements to the bespoke software platform which we licence, by continuously reviewing and re-mapping our processes and we are now in the process of implementing the new enhanced version.
Headcount
We did not need to increase headcount during the year but we invested significant effort in staff training which has increased the expertise and productivity of each team member. As a result, we have the capacity to handle increased activity and handle more complex transactions with the same team.
Marketing
During the year we have expanded our connection with new business introducers and brokers and at a corporate level we started our YouTube channel. We also maintained a market presence at industry conferences and shows, notably the ASTL (Association of Short-Term Lenders) AGM and the Asian Jewish Business Network event.
Outlook
The market has been buoyant with many lenders on a growth path. In 2021 we saw the value of UK bridging loan books top £5bn (source - ASTL) for the first time as short-term property lending continued to grow. More brokers are recognising the uses of bridging loans for their clients and, increasingly, bridging can be seen as an integral cog in the workings of the wider property market - saving transactions from falling through, enabling investors to buy, convert and refurbish otherwise un-mortgageable property and providing a fast and flexible means of raising capital.
No doubt a correction is due at some stage so we will always temper our growth plans with caution and sound underwriting.
We are confident of delivering further significant growth in 2022.
Agam Jain
Chief Executive Officer
22 April 2022
Consolidated Income Statement
for the Year Ended 31 December 2021
|
| 2021 | 2020 |
| Notes | £'000 | £'000 |
CONTINUING OPERATIONS |
|
|
|
Revenue |
| 5,275 | 4,325 |
Cost of sales |
| (502) | (321) |
GROSS PROFIT |
| 4,773 | 4,004 |
Other income | 4 | - | 29 |
Administrative expenses |
| (703) | (668) |
OPERATING PROFIT |
| 4,070 | 3,365 |
Finance costs |
| (1,245) | (1,018) |
Finance income |
| 2 | - |
PROFIT BEFORE INCOME TAX | 6 | 2,827 | 2,347 |
Income tax | 7 | (538) | (445) |
PROFIT FOR THE YEAR |
| 2,289 | 1,902 |
Profit attributable to: |
|
|
|
Shareholders |
| 2,289 | 1,902 |
Earnings per share expressed in pence per share: | 10 |
|
|
Basic |
| 5.24 | 5.58 |
Diluted |
| 5.24 | 5.58 |
Consolidated Income Statement and Other Comprehensive Income
for the Year Ended 31 December 2021
|
| 2021 | 2020 |
| Notes | £'000 | £'000 |
PROFIT FOR THE YEAR |
| 2,289 | 1,902 |
OTHER COMPREHENSIVE INCOME |
| - | - |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
| 2,289 | 1,902 |
Total comprehensive income attributable to: |
|
|
|
Owners of the parent |
| 2,289 | 1,902 |
The notes form part of these financial statements
Consolidated Statement of Financial Position
31 December 2021
|
| 2021 | 2020 |
| Notes | £'000 | £'000 |
ASSETS |
|
|
|
NON-CURRENT ASSETS |
|
|
|
Property, plant and equipment | 11 | 3 | 4 |
Trade and other receivables | 13 | - | - |
TOTAL NON-CURRENT ASSETS |
| 3 | 4 |
CURRENT ASSETS |
|
|
|
Trade and other receivables | 13 | 46,565 | 36.963 |
Cash and cash equivalents | 14 | 1,527 | 2.569 |
TOTAL CURRENT ASSETS |
| 48,092 | 39.532 |
TOTAL ASSETS |
| 48,095 | 39,536 |
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
Called up share capital | 16 | 226 | 210 |
Share premium | 17 | 20,876 | 19,502 |
Group reorganisation reserve | 17 | 188 | 188 |
Retained earnings | 17 | 2,659 | 1,401 |
TOTAL EQUITY |
| 23,949 | 21,301 |
|
|
|
|
Trade and other payables | 15 | 23,858 | 18,030 |
Tax payable |
| 288 | 205 |
TOTAL LIABILITIES |
| 24,146 | 18,235 |
TOTAL EQUITY AND LIABILITIES |
| 48,095 | 39,536 |
The financial statements were approved by the Board of Directors on 22 April 2022. And were signed on its behalf by:
….......................................................
J Pugsley - Director
The notes form part of these financial statements
Company Statement of Financial Position
31 December 2021
|
| 2021 | 2020 |
| Notes | £'000 | £'000 |
ASSETS |
|
|
|
NON-CURRENT ASSETS |
|
|
|
Property, plant and equipment | 11 | 3 | 4 |
Investments | 12 | 17,000 | 17,000 |
TOTAL NON-CURRENT ASSETS |
| 17,003 | 17,004 |
CURRENT ASSETS |
|
|
|
Trade and other receivables | 13 | 8,467 | 5,174 |
Cash and cash equivalents | 14 | 121 | 1,899 |
TOTAL CURRENT ASSETS |
| 8,588 | 7,073 |
TOTAL ASSETS |
| 25,591 | 24,077 |
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
Called up share capital | 16 | 226 | 210 |
Share premium | 17 | 20,876 | 19,502 |
Retained earnings | 17 | 1,454 | 1,210 |
TOTAL EQUITY |
| 22,556 | 20,922 |
|
|
|
|
Trade and other payables | 15 | 3,035 | 3,155 |
TOTAL LIABILITIES |
| 3,035 | 3,155 |
TOTAL EQUITY AND LIABILITIES |
| 25,591 | 20,922 |
As permitted by Section 408 of the Companies Act 2006, the income statement of the parent company is not presented as part of these financial statements. The parent company's profit for the financial year was £1,275,687 (2020 - £1,609,732).
The financial statements were approved by the Board of Directors on 22 April 2022 and were signed on its behalf by:
..........................................................
J Pugsley - Director
The notes form part of these financial statements
Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2021
| Called up share capital | Retained earnings | Share premium | Group reorganisation reserve | Total equity |
| £'000 | £'000 | £'000 | £'000 | £'000 |
Balance at 1 January 2020 | 170 | (101) | 16,830 | 188 | 17,087 |
Changes in equity |
|
|
|
|
|
Issue of share capital | 40 | - | 2,672 | - | 2,712 |
Dividends | - | (400) | - | - | (400) |
Total comprehensive income | - | 1,902 | - | - | 1,902 |
Balance at 31 December 2020 | 210 | 1,401 | 19,502 | 188 | 21,301 |
Changes in equity |
|
|
|
|
|
Issue of share capital | 16 | - | 1,374 | - | 1,390 |
Dividends | - | (1,031) | - | - | (1,031) |
Total comprehensive income | - | 2,289 | - | - | 2,289 |
Balance at 31 December 2021 | 226 | 2,659 | 20,8776 | 188 | 23,949 |
Company Statement of Changes in Equity
for the Year Ended 31 December 2021
| Called up share capital | Retained earnings | Share premium | Total equity |
| £'000 | £'000 | £'000 | £'000 |
Balance at 31 December 2019 | 170 | - | 16,830 | 17,000 |
Changes in equity |
|
|
|
|
Issue of share capital | 40 | - | 2,672 | 2,712 |
Dividends | - | (400) | - | (400) |
Total comprehensive income | - | 1,610 | - | 1,610 |
Balance at 31 December 2020 | 210 | 1,210 | 19,502 | 20,922 |
Changes in equity |
|
|
|
|
Issue of share capital | 16 | - | 1,374 | 1,390 |
Dividends | - | (1,031) | - | (1,031) |
Total comprehensive income | - | 1,275 | - | 1,275 |
Balance at 31 December 2021 | 226 | 1,454 | 20,876 | 22,556 |
Consolidated Statement of Cash Flows
for the Year Ended 31 December 2021
|
| 2021 | 2020 |
| Notes | £'000 | £'000 |
Cash flows from operating activities |
|
|
|
Cash generated from operations | 1 | 247 | (913) |
Interest paid |
| (1,195) | (1,018) |
Tax paid |
| (455) | (614) |
Net cash from operating activities |
| (1,403) | (2,545) |
Cash flows from investing activities |
|
|
|
Purchase of tangible fixed assets |
| - | (5) |
Interest received |
| 2 | - |
Net cash from investing activities |
| 2 | (5) |
Cash flows from financing activities |
|
|
|
Intercompany loans |
| - | 2,473 |
Amount withdrawn by directors |
| - | (3) |
Issue of new shares |
| 1,390 | 2,712 |
Equity dividends paid |
| (1,031) | (400) |
Net cash from financing activities |
| 359 | 4,782 |
Increase in cash and cash equivalents |
| (1,042) | 2,232 |
Cash and cash equivalents at beginning of year | 2 | 2,569 | 337 |
Cash and cash equivalents at end of year | 2 | 1,527 | 2,569 |
Company Statement of Cash Flows
for the Year Ended 31 December 2021
|
| 2021 | 2020 |
| Notes | £'000 | £'000 |
Cash flows from operating activities |
|
|
|
Cash generated from operations | 1 | (727) | (383) |
Interest paid |
| (150) | (5) |
Tax paid |
|
|
|
Net cash from operating activities |
| (877) | (388) |
Cash flows from investing activities |
|
|
|
Purchase of tangible fixed assets |
| - | (5) |
Dividends received |
| 2,050 | 2,100 |
Net cash from investing activities |
| 2,050 | 2,095 |
Cash flows from financing activities |
|
|
|
Intercompany loans |
| (3,310) | (2,184) |
Amount withdrawn by directors |
| (2) | (2) |
Issue of new shares |
| 1,390 | 2,712 |
Equity dividends paid |
| (1,031) | (400) |
Net cash from financing activities |
| (2,952) | 126 |
Increase in cash and cash equivalents |
| (1,779) | 1.833 |
Cash and cash equivalents at beginning of year | 2 | 1,899 | 66 |
Cash and cash equivalents at end of year | 2 | 121 | 1.899 |
Notes to the Statements of Cash Flows
for the Year Ended 31 December 2021
1. RECONCILIATION OF PROFIT BEFORE INCOME TAX TO CASH GENERATED FROM OPERATIONS
Group
| 2021 | 2020 |
| £'000 | £'000 |
Profit before income tax | 2,827 | 2,347 |
Depreciation charges | 1 | 1 |
Finance costs | 1,195 | 1,018 |
Finance income | (2) |
|
| 4,021 | 3,366 |
Increase in trade and other receivables | (9,602) | (2,713) |
(Decrease)/increase in trade and other payables | 5,828 | (1,566) |
Cash absorbed in operations | 247 | (913) |
Company
| 2021 | 2020 |
| £'000 | £'000 |
Profit before income tax | 1,275 | 1,610 |
Depreciation charges | 1 | 1 |
Finance costs | 150 | 5 |
Dividend income | (2,050) | (2,100) |
| (624) | (484) |
Increase in trade and other receivables | 17 | (28) |
Increase in trade and other payables | (120) | 129 |
Cash absorbed in operations | (727) | (383) |
2. CASH AND CASH EQUIVALENTS
The amounts disclosed on the Statements of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:
| Group | Company | ||
| 31.12.21 | 1.1.21 | 31.12.21 | 1.1.21 |
| £'000 | £'000 | £'000 | £'000 |
Year ended 31 December 2020 |
|
|
|
|
Cash and cash equivalents | 1,527 | 2,569 | 121 | 1,899 |
Year ended 31 December 2019 |
|
|
|
|
Cash and cash equivalents | 2,569 | 337 | 1,899 | 66 |
STATUTORY INFORMATION
Vector Capital Plc is a public limited company, registered in England and Wales. The Company's registered number and registered office address can be found on the General Information page.
3. ACCOUNTING POLICIES
Basis of preparation
The consolidated financial statements of the Group have been prepared using the historical cost convention, on a going concern basis and in accordance with UK-adopted international accounting standards and the Companies Act 2006 applicable to companies reporting under IFRS, using accounting policies which are set out below and which have been consistently applied to all years presented, unless otherwise stated.
On 31 December 2020 IFRS as adopted by the European Union were brought into UK law and became UK-adopted international accounting standards with future changes being subject to endorsement by the UK Endorsement Board.
The financial statements of the Company have been prepared in accordance with Financial Reporting Standard 101 "Reduced Disclosure Framework" ('FRS 101') and the requirements of the Companies Act 2006. The Company will continue to prepare its financial statements in accordance with FRS 101 on an ongoing basis until such time as it notifies shareholders of any change to its chosen accounting framework.
In accordance with FRS 101, the Company has taken advantage of the following exemptions:
· | Requirements of IAS 24, 'Related Party Disclosures' to disclose related party transactions entered into between two or more members of a group; |
· | the requirements of paragraphs 134(d) to 134(f) and 135(c) to 135(e) of IAS 36 Impairments of Assets; |
· | the requirements of IFRS 7 Financial Instruments: Disclosures; |
· | the requirements of paragraphs 10(d), 10(f), 16, 38A, 38B, 38C, 38D, 40A, 40B, 40C, 40D and 111 of IAS 1 Presentation of Financial Statements; |
· | the requirements of paragraphs 134 to 136 of IAS 1 Presentation of Financial Statements; |
· | the requirements of paragraphs 30 and 31 of IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors. |
New and amended standards adopted by the Group
There are a number of new and revised IFRSs that have been issued but are not yet effective that the Company has decided not to adopt early.
The most significant new standards and interpretations adopted are as follows:
Ref | Title | Summary | Application date of standards (periods commencing) |
| |
|
|
|
| ||
IFRS9, IAS39 and IFRS7 | Interest Rate Benchmark Reform Phase 2 | Amendments regarding measurement and classification | 1 January 2021 | ||
|
|
|
| ||
New standards and interpretations not yet adopted
Unless material the Group does not adopt new accounting standards and interpretations which have been published and that are not mandatory for 31 December 2021 reporting periods.
No new standards or interpretations issued by the International Accounting Standards Board ('IASB') or the IFRS Interpretations Committee ('IFRIC') as adopted by the UK Endorsement Board have led to any material changes in the Company's accounting policies or disclosures during each reporting period.
The most significant new standards and interpretations to be adopted in the future are as follows:
Ref | Title | Summary | Application date of standards (periods commencing) |
IAS1 | Presentation of Financial Statements | Amendments regarding the classification of liabilities | 1 January 2023 |
|
| Amendments to defer effective date of the January 2020 amendments | 1 January 2023 |
|
|
|
|
Going concern
The financial statements are prepared on a going concern basis as the Directors are satisfied that the Group's forecasts and projections, taking into account potential changes in trading patterns, indicate that the Group will be able to continue current operations for the foreseeable future.
The Group's wholesale borrowing facilities totalling £35m are due for renewal in July and October 2022, on a rolling annual contract, the Group maintain a good working relationship with both providers and are confident the facilities will be renewed.
The Directors have obtained comfort from its majority shareholder, Vector Holdings Limited, that Group loans totalling £3m, will not be recalled within 12 months of the year end.
In addition, the Directors have obtained comfort from other companies within the wider related party Group that they will provide financial support should the need arise and will not seek repayment of Group loans within 12 months of the date of approval of these financial statements. Accordingly, the Directors continue to adopt the going concern basis in preparing the financial statements.
Basis of consolidation
Subsidiaries are all entities over which the Group has control. The subsidiaries consolidated in these Group accounts were acquired via group re-organisation and as such merger accounting principles have been applied. The subsidiaries financial figures are included for their entire financial year rather than from the date the Company took control of them.
The Company acquired its 100% interest in Vector Asset Finance Limited ("VAF") and Vector Business Finance Ltd ("VBF") in 2019 by way of a share for share exchange. This is a business combination involving entities under common control and the consolidated financial statements are issued in the name of the Group but they are a continuance of those of VAF and VBF. Therefore, the assets and liabilities of VAF and VBF have been recognised and measured in these consolidated financial statements at their pre combination carrying values. The retained earnings and other equity balances recognised in these consolidated financial statements are the retained earnings and other equity balances of the Company, VAF and VBF. The equity structure appearing in these consolidated financial statements (the number and the type of equity instruments issued) reflect the equity structure of the Company including equity instruments issued by the Company to affect the consolidation. The difference between consideration given and net assets of VAF and VBF at the date of acquisition is included in a Group reorganisation reserve.
Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated during the consolidation process.
The subsidiaries prepare their accounts to 31 December under FRS101, there are no deviations from the accounting standards implemented by the company. Where necessary accounting policies of subsidiaries have been changed to ensure consistency with the policies adopted by the Group.
Property, plant and equipment
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Fixtures and fittings | - 20% on cost |
Computer equipment | - 25% on cost |
Taxation
Current taxes are based on the results shown in the financial statements and are calculated according to local tax rules, using tax rates enacted or substantially enacted by the statement of financial position date.
Employee benefit costs
The Group operates a defined contribution pension scheme. Contributions payable to the Group's pension scheme are charged to the income statement in the period to which they relate.
Government grants
The Company recognises government support grants as other income, accrued for the period of eligibility. Government grants relate to the Job Retention Scheme which is designed to safeguard employment due to pressures imposed by the Covid-19 pandemic.
Significant accounting policies
a) Revenue Recognition
Turnover is measured at the fair value of the consideration received or receivable net of trade discounts. Turnover includes revenue earned from the rendering of service, namely commercial lending in the unregulated secured loan market, the policies adopted are as follows -
- | Interest income is recognised on an accrual basis using the actual interest rate as stipulated within the terms of the contractual agreement. |
- | Setup and renewal fees are recognised in accordance with the stage of completion. |
Dividend and interest income
Interest income, other than from commercial loans, is recognised using the effective interest method and dividend income is recognised as the company's right to receive payment is established. Each is then shown separately in the income statement and other comprehensive income.
b) Investments
Investment in subsidiaries is initially measured at cost and subsequently each year re-measured at fair value. Gains or losses arising from changes in fair values of investments are included in income statement in the period in which they arise.
c) Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and time, call and current balances with banks and similar institutions, which are readily convertible to known amounts of cash and which are subject to insignificant risk of changes in value. This definition is also used for the statement of cash flows.
d) Financial instruments
Financial assets and financial liabilities are recognised when the company becomes party to the contractual provisions of the instrument. Financial assets and financial liabilities are initially measured at fair value.
Transaction costs that are directly attributable (other than financial assets or liabilities at fair value through the income statement) are added to or deducted from the fair value as appropriate, on initial recognition.
e) Financial assets
Financial assets are subsequently classified into the following specified categories:
- | financial assets at fair value through the income statement, including held for trading; |
- | fair value through other comprehensive income; or |
- | amortised cost. |
The classification depends on the nature and purpose of the financial asset (ie. the Company's business model for managing the financial assets and the contractual terms of the cash flows) and is determined at the time of initial recognition.
Financial assets are classified as at fair value through other comprehensive income if they are held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial assets, and the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding. They are measured at amortised cost if they are held within a business mode whose objective is to hold financial assets in order to collect contractual cash flows and the contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
Financial assets not held at amortised cost or fair value through other comprehensive income are held at fair value through the income statement.
f) Trade receivables
Trade receivables are amounts due from customers in relation to commercial lending provided as part of the ordinary course of business. If collection is expected in one year or less (as is the normal operating cycle of the business), the receivables are classified as current assets, if not, they are presented as non-current assets.
Loans made by the Group are initially recognised at cost, being the fair value of the consideration received or paid associated with the loan or borrowing. Loans are subsequently measured at amortised cost using the effective interest method where appropriate, less any impairment for loans. The loan will be de-recognised when the Group is no longer eligible for the cash flows from it.
The credit risk of trade receivables is considered low due to the legal charges held by the Group. The Directors regularly review the trade receivables to ensure security held is sufficient to maintain a low level of risk. Where defaults occur, the company uses its legal powers to seize assets held as security and liquidate them in order to recover the debt. Should the security diminish in value and credit risk is re-assessed as higher the Directors will make a provision for bad debts which will represent a charge to the Income statement.
There is no Grouping for credit risk, each trade receivable is reviewed on its own merit.
g) Financial liabilities
Financial liabilities are contractual obligations to deliver cash or another financial asset.
All financial liabilities are measured at amortised cost, except for financial liabilities at fair value through the income statement. Such liabilities include derivatives, other liabilities held for trading, and liabilities that an entity designates to be measured at fair value through profit or loss (see 'fair value option' below).
All interest-bearing loans and borrowings are classified as financial liabilities at amortised cost.
h) Fair value option
An entity may, at initial recognition, irrevocably designate a financial asset or liability that would otherwise have to be measured at amortised cost or fair value through other comprehensive income to be measured at fair value through the income statement if doing so would eliminate or significantly reduce a measurement or recognition inconsistency (sometimes referred to as an 'accounting mismatch') or otherwise results in more relevant information.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an open transaction between free market participants.
i) De-recognition
De-recognition of financial assets and liabilities is the point at which an asset or liability is removed from the financial statement.
Financial assets are de-recognised when the rights to receive cashflows from the assets have ceased and the Company has transferred substantially all the risk and rewards of ownership of the asset.
Financial liabilities are de-recognised when the obligation is discharged, cancelled or expired.
j) Impairment
Impairment of financial assets is recognised in stages:
Stage 1 - as soon as a financial instrument is originated or purchased, 12-month expected credit losses are recognised in the income statement and a loss allowance is established. This serves as a proxy for the initial expectations of credit losses. For financial assets, interest revenue is calculated on the gross carrying amount (ie without deduction for expected credit losses).
Stage 2 - if the credit risk increases significantly and is not considered low, full lifetime expected credit losses are recognised in the income statement. The calculation of interest revenue is the same as for Stage 1.
Stage 3 - if the credit risk of a financial asset increases to the point that it is considered credit-impaired, interest revenue is calculated based on the amortised cost (ie the gross carrying amount less the loss allowance). Financial assets in this stage will be assessed individually. Lifetime expected credit losses are recognised on these financial assets.
On an ongoing basis the Company reviews and assesses whether a financial asset is impaired.
Expected credit losses are calculated based on the Company review using objective tests of security held, defaults, market conditions and other reasonable information available to the Company at the time of review. There is no Grouping for credit risk, each trade receivable is reviewed on its own merit.
Losses as a result of the review are recognised in the Income Statement.
k) Borrowing costs
All borrowing costs are recognised in the Income Statement in the period in which they are incurred.
Critical accounting estimates and judgements
The preparation of financial information requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
Estimates and assumptions are reviewed by the Directors on an ongoing basis. Revisions or amendments to the accounting estimates are recognised in the period in which the estimate is revised and in any future periods affected.
The Directors consider that loan impairment provision is the most important to the true reflection of the Company's and the Group's position.
Loan impairment provisions
The Directors monitor debts carefully, the company operates tight controls to ensure bad debts are minimised, including the holding of adequate legal security. Where debts become overdue management assess the collectability of the debt on a case by case basis, where doubts exist over the recoverability provisions will be made and charged to the Income statement.
Financial risk management
The Group's risk management is controlled by the board of Directors. The Board identify, evaluate and mitigates financial risks across the Group. Financial risks identified and how these risks could affect the Group's future financial performance are listed below;
Market risk - interest rate
The Group holds borrowings from banks at variable rates which are linked to lending provided to customers. The risk is measured through sensitivity analysis. The risk is managed via monitoring of base rates when new loans and renewals are issued to maintain a suitable margin above cost. Since loans are short term the exposure to higher rates is low.
Credit risk
The Group lends to third parties as included in trade debtors, there is a risk of default from a borrower. Risk is measured by review of security held compared to credit provided. the risk is management by undertaking thorough valuations of security, obtaining legal charge and stringent onboarding processes. At the year end Group trade debtors of £46,262,775 (2020: £36,373,856) represented 54% (2020: 44%) of the security held.
Liquidity risk
The risk the Company cannot meet its financial responsibilities such as finance and operating expenses. The risk is measured by way of rolling cash flow forecasts prepared by management, including undrawn borrowing facilities and cash and cash equivalents. The risk is controlled by the timing and availability of new finance for customers.
Capital risk
The Group's objective when managing capital is to safeguard the Group's ability to continue as a going concern and to be profitable for its shareholders. The board monitors capital by assessing liquidity, forecasts and demand for lending on an ongoing basis.
4. OPERATING SEGMENTS
The entire revenue and results of the Group are from a single operating segment. The Group therefore does not consider requirement to disclose segmental information necessary.
5. OTHER INCOME
| 2021 | 2020 |
| £'000 | £'000 |
Grant income: Coronavirus job retention scheme | - | 29 |
| - | 29 |
6. EMPLOYEES AND DIRECTORS
| 2021 | 2020 |
| £'000 | £'000 |
Wages and salaries | 320 | 294 |
Social security costs | 31 | 28 |
Other pension costs | 24 | 2 |
| 375 | 324 |
The average number of employees during the year was as follows:
| 2021 | 2020 |
| No. | No. |
Administrative | 8 | 7 |
Directors' remuneration
| 2021 | 2020 |
| £'000 | £'000 |
Salaries | 169 | 194 |
Pension contributions | 20 | - |
| 189 | 194 |
The highest paid director, Agam Jain, was paid remuneration of £120,000 (2020, £100,000) during the year.
7. PROFIT BEFORE INCOME TAX
| 2021 | 2020 |
| £'000 | £'000 |
Broker's commission | 502 | 321 |
Depreciation - owned assets | 1 | 1 |
Auditors' remuneration |
|
|
Audit of Group | 35 | 31 |
Non-audit services | 3 | 19 |
| 38 | 50 |
Bad debts | 50 | 43 |
8. INCOME TAX
Analysis of tax expense
| 2021 | 2020 |
| £'000 | £'000 |
Current tax: |
|
|
Corporation tax | 538 | 445 |
Total tax expense in consolidated statement of profit or loss | 538 | 445 |
Factors affecting the tax expense
The tax assessed for the year is higher than (2020 - lower than) the standard rate of corporation tax in the UK. The difference is explained below:
| 2021 | 2020 |
| £'000 | £'000 |
Profit before income tax | 2,827 | 2,347 |
Profit multiplied by the standard rate of corporation tax in the UK of 19% (2019 - 19%) | 537 | 446 |
Effects of: |
|
|
Accelerated capital allowances |
| (1) |
Rounding | 1 |
|
Tax expense | 538 | 445 |
9. PROFIT OF THE COMPANY
As permitted by Section 408 of the Companies Act 2006, the income statement of the parent company is not presented as part of these financial statements. The Company's profit for the financial year was £1,275,687 (2020 - £1,609,732).
10. DIVIDENDS
| 2021 | 2020 |
| £'000 | £'000 |
Ordinary shares of £0.01 each |
|
|
Final | 601 | - |
Interim | 430 | 400 |
| 430 | 400 |
The interim dividend for the year of 0.95 pence per share was paid on 24 September 2021
11. EARNINGS PER SHARE
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.
Diluted earnings per share is calculated using the weighted average number of shares adjusted to assume the conversion of all dilutive potential ordinary shares.
Reconciliations are set out below.
|
| 2021 |
|
| Earnings £'000 | Weighted average number of shares | Per-share amount pence |
Basic EPS |
|
|
|
Earnings attributable to ordinary shareholders | 2,289 | 43,687,987 | 5.24 |
Effect of dilutive securities | - | - | - |
Diluted EPS |
|
|
|
Adjusted earnings | 2,289 | 43,687,987 | 5.24 |
|
|
|
|
|
| 2020 |
|
| Earnings £'000 | Weighted average number of shares | Per-share amount pence |
Basic EPS |
|
|
|
Earnings attributable to ordinary shareholders | 1,902 | 34,066,007 | 5.58 |
Effect of dilutive securities | - | - | - |
Diluted EPS |
|
|
|
Adjusted earnings | 1,902 | 34,066,007 | 5.58 |
12. PROPERTY, PLANT AND EQUIPMENT
Group |
|
|
|
| Fixtures and fittings | Computer equipment | Totals |
| £'000 | £'000 | £'000 |
COST |
|
|
|
At 1 January 2021 and 31 December 2021 | 1 | 4 | 5 |
DEPRECIATION |
|
|
|
At 1 January 2021 | - | 1 | 1 |
Charge for year | - | 1 | 1 |
At 31 December 2021 | - | 2 | 2 |
NET BOOK VALUE |
|
|
|
At 31 December 2021 | 1 | 2 | 3 |
At 31 December 2020 | 1 | 3 | 4 |
Company |
|
|
|
| Fixtures and fittings | Computer equipment | Totals |
| £'000 | £'000 | £'000 |
COST |
|
|
|
At 1 January 2021 and 31 December 2021 | 1 | 4 | 5 |
DEPRECIATION |
|
|
|
At 1 January 2021 | - | 1 | 1 |
Charge for year | - | 1 | 1 |
At 31 December 2021 | - | 2 | 2 |
NET BOOK VALUE |
|
|
|
At 31 December 2021 | 1 | 2 | 3 |
At 31 December 2020 | 1 | 3 | 4 |
13. INVESTMENTS
Company
| Shares in Group Undertakings |
| £'000 |
COST |
|
At 1 January 2021 and 31 December 2021 | 17,000 |
NET BOOK VALUE |
|
At 31 December 2021 | 17,000 |
At 31 December 2020 | 17,000 |
Shares in Group Undertakings comprises;
|
| Country of incorporation | Ownership held | Principal activities | |
| 2021 | 2020 |
| ||
Vector Business Finance Ltd |
|
England and Wales |
100% |
100% | Commercial lending |
|
|
|
|
| Commercial lending |
14. TRADE AND OTHER RECEIVABLES
| Group | Company | |||
| 2021 | 2020 | 2021 | 2020 |
|
| £'000 | £'000 | £'000 | £'000 |
|
Current: |
|
|
|
|
|
Trade debtors | 46,263 | 36,374 | - | - |
|
Amounts owed by Group undertakings | - | - | 8,456 | 5,146 |
|
Prepayments and accrued income | 302 | 589 | 11 | 28 |
|
| 46,585 | 36,963 | 8,467 | 5,174 |
|
Trade receivables are stated after provisions for impairment of £Nil (2020; £Nil).
68% of trade receivables were held by third party secure funding (2020, 73%).
Trade and other receivables are stated at amortised cost.
15. CASH AND CASH EQUIVALENTS
| Group | Company | ||
| 2021 | 2020 | 2021 | 2020 |
| £'000 | £'000 | £'000 | £'000 |
Bank deposit account | 1,527 | 2,569 | 121 | 1,899 |
16. TRADE AND OTHER PAYABLES
| Group | Company | ||
| 2021 | 2020 | 2021 | 2020 |
| £'000 | £'000 | £'000 | £'000 |
Current: |
|
|
|
|
Trade creditors | 3 | 18 | 2 | 18 |
Amounts owed to Group undertakings | 3,000 | 3,000 | 3,000 | 3,000 |
Social security and other taxes | 11 | 9 | 11 | 9 |
Other creditors | 20,335 | 14,814 | - | - |
Accruals and deferred income | 509 | 189 | 22 | 128 |
| 23,858 | 18,030 | 3,035 | 3,155 |
The following secured debts are included within creditors:
| Group | Company |
| £'000 | £'000 |
Other creditors under 1 year | 20,335 | - |
Other creditors includes bank finance which is secured against the associated loans assigned to it by way of block discounting. These balances have not been classified as banking facilities as the discounting facility is available to drawdown against customer loans issued and have to be secured over the property of the customer. Neither Vector Asset Finance Limited nor Vector Business Finance Limited can use these facilities for working capital requirements.
Vector Holdings Limited has provided a guarantee to Aldermore Bank and Shawbrook Bank covering all monies and liabilities due from Vector Asset Finance Limited and Vector Business Finance Limited.
17. CALLED UP SHARE CAPITAL
Allotted, issued and fully paid:
Number: | Class: | Nominal value: | 2021
| 2020 |
|
|
| £'000 | £'000 |
45,244,385 (2020: 42,052,895) | Ordinary | £0.005 | 226 | 210 |
On 28 June 2021 3,191,490 Ordinary £0.005 shares were allotted for cash.
18. RESERVES
Group
| Retained earnings | Share premium | Group reorganisation reserve | Totals |
| £'000 | £'000 | £'000 | £'000 |
At 1 January 2021 | 1,401 | 19,502 | 188 | 21,091 |
Profit for the year | 2,289 | - | - | 2,289 |
Dividends | (1,031) | - | - | (1,031) |
Cash share issue | - | 1,374 | - | 1,374 |
At 31 December 2021 | 2,659 | 20,876 | 188 | 23,723 |
Company
| Retained earnings | Share premium | Totals |
| £'000 | £'000 | £'000 |
At 1 January 2021 | 1,210 | 19,502 | 20,712 |
Profit for the year | 1,275 | - | 1,275 |
Dividends | (1,031) | - | (1,031) |
Cash share issue | - | 1,374 | 1,374 |
At 31 December 2021 | 1,454 | 20,876 | 22,330 |
19. ULTIMATE PARENT COMPANY
Vector Holdings Limited is regarded by the Directors as being the Company's ultimate parent company.
20. RELATED PARTY DISCLOSURES
All figures quoted in £'000s
Vector Business Finance Ltd - wholly owned subsidiary
- | Monies paid from subsidiary £1,550 (2020; £220) |
- | Funds paid to subsidiary £1,550 (2020; £530) |
- | Transfer of assets to subsidiary £Nil (2020; £1,634) |
- | Dividends voted from subsidiary £1,550 (2020; £1,450) |
- | Balance owed to the Company at year end £5,494 (2020; £3,944) |
Vector Asset Finance Ltd - wholly owned subsidiary
- | Monies paid from subsidiary £240 (2020; £1,575) |
- | Funds paid to subsidiary £1,600 (2020; £2,000) |
- | Transfer of assets from subsidiary £Nil (2020; £123) |
- | Dividends voted from subsidiary £500 (2020; £650) |
- | Balance owed to the Company at year end £2,903 (2020; £1,202) |
Vector Holdings Ltd - ultimate parent company
- | The Group owed £3,000 to the parent company (2020; £3,000) |
- | Interest is payable at a rate of 5% per annum, there is no requirement to make capital repayments. |
- | Dividends totalling £809 were paid to the parent company (2020; £400) |
- | Vector Holdings Ltd has provided a guarantee to Aldermore Bank and Shawbrook Bank covering all monies and liabilities due from the Group. |
Key Management Personnel
Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the entity, directly or indirectly, including any Directors (whether executive or otherwise). Key Management Personnel are defined as the Directors, executive and non-executive. The aggregate remuneration for Key Management Personnel is £239 (2020: £194).
Jonathan Pugsley - Director
During the year, Allazo Ltd, a company controlled by Jonathan Pugsley, charged accountancy fees of £8 (2020: £28) to the Group.
21. ULTIMATE CONTROLLING PARTY
Mr A Jain, Director, is considered the ultimate controlling party by virtue of his shareholding in Vector Holdings Limited, the ultimate parent company.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.