PHSC Plc - Half-year Report

PR Newswire

20 November 2024

 

PHSC PLC

(“PHSC”, the “Company” or the “Group”)

 

Unaudited Interim Results for the six months ended 30 September 2024

 

PHSC (AIM: PHSC), a leading provider of health, safety, hygiene and environmental consultancy services and security solutions to the public and private sectors, announces its unaudited interim results for the six-month period ended 30 September 2024.

 

Financial Highlights

  • Group revenue has decreased by £80k to £1.571m (H1 FY24: £1.651m).
  • EBITDA of £12k (H1 FY24: £174k).
  • Interest income of £9.5k received during the period.
  • (Loss)/earnings per share of (0.12p) (H1 FY24: 1.04p).
  • Cash of £505k at 30 September 2024 (H1 FY24: £638k).
  • Net asset value (unaudited) of £3.3m (H1 FY24: £3.5m).
  • Pro-forma net asset value (unaudited) per share of 31.7p, compared to a mid-market share price as at market close on 30 September 2024 of 31p.
  • No interim dividend (H1 FY24: 0.75p per share).

 

 

GROUP CHIEF EXECUTIVE OFFICER’S STATEMENT

 

Operational Highlights and Business Outlook

 

Revenues for H1 were £80k lower than in the previous year, with some subsidiaries underperforming and others exceeding levels seen in H1 FY24. The positive variances were insufficient to offset the overall deficit from those subsidiaries experiencing reduced income and materially higher expenditure. There were some extra costs associated with recruiting additional personnel in anticipation of future demand, alongside other cost increases including salaries, general overheads and some restructuring initiatives.

 

All subsidiaries made a net contribution to the Group. Both Inspection Services (UK) Ltd and RSA Environmental Health Ltd improved their revenue performance compared with H1 last year, but the other four principal trading subsidiaries fared less well. A summary of each subsidiary’s revenue and profitability is set out below. 

 

As noted in previous reports, the Group faces continued challenges in recruiting and retaining staff of the right calibre and with the right qualifications to deliver the range of specialised services offered. Upward pressure on salaries continues to impact our cost structure, which cannot simply be fully offset by increases in the fees we charge to our customers in a competitive marketplace.

 

The one-off contract that boosted our Security Division in 2023-24 and which elevated its performance figures has now ended. This adversely affects the comparative results for that part of the business. On a more positive note, the subsidiary has seen an upturn in the number and value of sales enquiries from the rest of its client base.

 

Sales across the Safety Division were £12k lower than the same period last year but costs were £40k higher, resulting in a negative variance of £52k. The additional costs were in part due to recruitment at our Quality Leisure Management subsidiary where the process to embed the new arrival before fee earning could commence was lengthy. This subsidiary has also been impacted by budgetary squeezes in the leisure sector and a trend towards leisure centres being returned to local authority stewardship. Despite this, management currently expects all Safety Division companies to have an improved performance in H2 based on the business pipeline.

 

There was a small reduction in sales generated by the Group’s Systems Division, QCS International Ltd, which achieved approximately £9k less revenue compared to H1 2024. Cost of sales and overheads rose by some £82k due to above inflation pay rises and the addition of an extra fee earner. The company has experienced a drop off in training sales which it hopes to reverse in H2.

 

Despite the fairly downbeat H1 performance, the Board expects to see a more positive end to the year and to be able to begin leveraging the benefits from an increased headcount.

 

Dividend

The Board has decided to take a prudent approach and to preserve the Group’s cash reserves in the current environment. Accordingly, no interim dividend will be declared or paid for the period. The Board will consider the payment of a final dividend by reference to the Group’s full year performance and cash reserves at that time.

 

Cash Reserves

Cash at bank on 30 September 2024 stood at £0.505m compared to approximately £0.638m at the same time last year. The Group’s bank balance on 19 November 2024 stood at approximately £0.397m.  Overall cash flow remains positive and is expected to remain so for the remainder of the financial year.

 

The Group’s £50,000 banking facility with HSBC was renewed in October 2024 for a further year, although there is no expectation that there will be any need to call upon this.

 

Stephen King

CEO

 

 

CHAIR’S STATEMENT

The performance in the first half of this year was disappointing.  The main factor was the hiring of additional staff at several of the subsidiary businesses to facilitate future growth.  At this stage the Group has the higher cost burden but has not yet seen the benefit of increased revenues, which we hope will begin to come through in the second half. 

 

On 15 October 2024, the Company announced that Stephen King, Chair and CEO, had tendered his resignation to pursue other interests and will step down from the Board and leave the Company’s employment with effect from 12 January 2025. I assumed the role of non-executive Chair on the same date and a process is underway to appoint Stephen’s successor as CEO in due course. The Board again thanks Stephen for his considerable contribution to the growth and development of the business over many years and wishes him well in his future endeavours.        

 

As previously announced, Graham Webb MBE retired and stepped down as a non-executive director of the Board with effect from 30 September 2024. The Board again expresses its sincere gratitude to Graham for his longstanding service and valued contribution to the Company over more than 20 years and wishes him all the best in his retirement. 

 

We welcomed Frank Moxon as a new non-executive director with effect from 1 October 2024.

 

Lorraine Young

Chair

 

 

Performance of Trading Subsidiaries

Profit/loss figures for the Group’s individual subsidiaries below are stated before tax and inter-company charges (including the costs of operating the parent plc which are recovered through management charges levied on, and dividends received from, the trading subsidiaries), interest paid and received, depreciation and amortisation.

 

Inspection Services (UK) Limited

Invoiced sales of £129,782 yielding a profit of £23,273 (H1 FY24: £100,960 and £5,654).

 

Personnel Health and Safety Consultants Limited

Invoiced sales of £375,821 yielding a profit of £123,800 (H1 FY24: £393,594 and £158,501).

 

RSA Environmental Health Limited

Invoiced sales of £183,705 resulting in a profit of £34,097 (H1 FY24: £161,109 and £17,055).

 

Quality Leisure Management Limited

Invoiced sales of £155,424 resulting in a profit of £13,706 (H1 FY24: £201,985 and £70,279).

 

QCS International Limited

Invoiced sales of £345,076 yielding a profit of £29,680 (H1 FY24: £353,647 and £114,889).

 

B2BSG Solutions Limited

Invoiced sales of £380,957 yielding a profit of £25,731 (H1 FY24: £439,920 and £38,901).

 

 

 

For further information please contact:

 

PHSC plc

Stephen King / Lorraine Young    Tel: 01622 717700

www.phsc.plc.uk

 

Strand Hanson Limited (Nominated Adviser)  Tel: 020 7409 3494

James Bellman / Matthew Chandler

 

Novum Securities Limited (Broker)   Tel: 020 7399 9427

Colin Rowbury

 

About PHSC

 

PHSC, through its trading subsidiaries, Personnel Health & Safety Consultants Ltd, RSA Environmental Health Ltd, QCS International Ltd, Inspection Services (UK) Ltd and Quality Leisure Management Ltd, provides a range of health, safety, hygiene, environmental and quality systems consultancy and training services to organisations across the UK. In addition, B2BSG Solutions Ltd offers innovative security solutions including tagging, labelling and CCTV.

 

 

 

Group Statement of Comprehensive Income

 

 

 Six months

ended

 

 Six months

ended

 

Year

ended

 

 

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

Note

 

Unaudited

 

Unaudited

 

Audited

 

 

 

£’000

 

£’000

 

£’000

Continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

2

 

1,571

 

1,651

 

3,779

 

 

 

 

 

 

 

 

Cost of sales

 

 

(758)

 

(758)

 

(1,763)

 

 

 

 

 

 

 

 

Gross profit

 

 

813

 

893

 

2,016

 

 

 

 

 

 

 

 

Administrative expenses

 

 

(838)

 

(743)

 

(1,581)

Goodwill impairment

 

 

-

 

-

 

(120)

 

 

 

 

 

 

 

 

(Loss)/profit from operations

 

 

(25)

 

150

 

315

 

 

 

 

 

 

 

 

Finance income

 

 

10

 

8

 

17

 

 

 

 

 

 

 

 

(Loss)/profit before taxation

 

 

(15)

 

158

 

332

 

 

 

 

 

 

 

 

Corporation tax expense

 

 

3

 

(36)

 

(83)

 

 

 

 

 

 

 

 

(Loss)/profit for the period after tax attributable to owners of parent

2

 

(12)

 

122

 

249

 

 

 

 

 

 

 

 

Total comprehensive income attributable to owners of the parent

 

(12)

 

122

 

249

 

 

 

 

 

 

 

 

Basic and diluted (loss)/earnings per share from continuing operations attributable to the equity holders of the Group during the period

4

 

(0.12p)

 

1.04p

 

2.19p

 

 

Group Statement of Financial Position

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

 

 

Unaudited

 

Unaudited

 

Audited

 

Note

 

£’000

 

£’000

 

£’000

Non-Current Assets

 

 

 

 

 

 

 

Property, plant and equipment

3

 

542

 

492

 

502

Goodwill

 

 

2,115

 

2,235

 

2,115

Deferred tax asset

 

 

12

 

12

 

12

 

 

 

2,669

 

2,739

 

2,629

Current Assets

 

 

 

 

 

 

 

Inventories

 

 

247

 

186

 

246

Trade and other receivables

 

 

617

 

686

 

769

Cash and cash equivalents

 

 

505

 

638

 

488

 

 

 

1,369

 

1,510

 

1,503

 

 

 

 

 

 

 

 

Total Assets

2

 

4,038

 

4,249

 

4,132

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Trade and other payables

 

 

506

 

486

 

631

Right of use lease liability

 

 

45

 

30

 

39

Current corporation tax payable

 

 

76

 

92

 

79

 

 

 

627

 

608

 

749

Non-Current Liabilities

 

 

 

 

 

 

 

Right of use lease liability

 

 

81

 

27

 

41

Deferred taxation liabilities

 

 

67

 

62

 

67

 

 

 

148

 

89

 

108

 

 

 

 

 

 

 

 

Total Liabilities

 

 

775

 

697

 

857

 

 

 

 

 

 

 

 

Net Assets

 

 

3,263

 

3,552

 

3,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and reserves attributable to equity holders of the Group

 

 

 

 

 

 

 

Called up share capital

 

 

1,028

 

1,104

 

1,103

Share premium account

 

 

1,916

 

1,916

 

1,916

Capital redemption reserve

 

 

583

 

507

 

508

Merger relief reserve

 

 

134

 

134

 

134

Treasury shares

 

 

-

 

-

 

(210)

Retained earnings

 

 

(398)

 

(109)

 

(176)

 

 

 

 

 

 

 

 

 

 

 

3,263

 

3,552

 

3,275

 

Group Statement of Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Capital

Share

Premium

 

Merger

Relief

Reserve

 

Capital

Redemption

Reserve

 

 

Treasury

Shares

Retained

Earnings

 

 

Total

 

£’000

£’000

£’000

£’000

 

£’000

£’000

£’000

 

 

 

 

 

 

 

 

Balance at 1 April 2024

1,103

1,916

134

508

(210)

(176)

3,275

Loss for the period attributable to equity holders

-

-

-

-

-

(12)

(12)

Cancellation of treasury shares

(75)

-

-

75

210

(210)

-

 

 

 

 

 

 

 

 

Balance at 30 September 2024

1,028

1,916

134

583

-

(398)

3,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 April 2023

1,185

1,916

134

426

-

(23)

3,638

Profit for the period attributable to equity holders

-

-

-

-

 

-

122

122

Purchase of own shares

(81)

-

-

81

-

-

-

Cancellation of treasury shares

-

-

-

-

-

(208)

(208)

 

 

 

 

 

 

 

 

Balance at 30 September 2023

1,104

1,916

134

507

-

(109)

3,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Group Statement of Cash Flows

 Six months

 Six months

 

Year

 

 

ended

 

ended

 

ended

 

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

 

Unaudited

 

Unaudited

 

Audited

 

 

£’000

 

£’000

 

£’000

Cash flows generated from operating activities

 

 

 

 

 

 

Cash generated from operations

 

40

 

131

 

472

Tax paid

 

-

 

-

 

(57)

Net cash generated from operating activities

 

40

 

131

 

415

 

 

 

 

 

 

 

Cash flows from/(used in) investing activities

 

 

 

 

 

 

Purchase of property, plant and equipment

 

(9)

 

(33)

 

(40)

Disposal of fixed assets

 

-

 

-

 

-

Interest received

 

10

 

8

 

17

Net cash from/(used in) investing activities

 

1

 

(25)

 

(23)

 

 

 

 

 

 

 

Cash flows used in financing activities

 

 

 

 

 

 

Payments on right of use assets

 

(24)

 

(10)

 

(42)

Share buyback

 

-

 

(208)

 

(419)

Dividends paid to Group shareholders

 

-

 

-

 

(193)

Net cash used in financing activities

 

(24)

 

(218)

 

(654)

 

 

 

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

 

17

 

(112)

 

(262)

Cash and cash equivalents at beginning of period

 

488

 

750

 

750

Cash and cash equivalents at end of period

 

505

 

638

 

488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the cash flow statement

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operations

 

 

 

 

 

 

Operating (loss)/profit - continuing operations

 

(25)

 

150

 

315

Depreciation charge

 

38

 

24

 

74

Goodwill impairment

 

-

 

-

 

120

Loss on sale of fixed assets

 

1

 

-

 

3

(Increase)/decrease in inventories

 

(1)

 

14

 

(45)

(Increase)/decrease in trade and other receivables

 

152

 

32

 

(94)

(Increase)/decrease in trade and other payables

 

(125)

 

(89)

 

99

Cash generated from operations

 

40

 

131

 

472

 

 

Notes to the Interim Financial Statements

 

  1. Basis of preparation

 

These condensed consolidated financial statements are presented on the basis of International Financial Reporting Standards (IFRS) as adopted by the European Union and interpretations issued by the International Financial Reporting Interpretations Committee (IFRIC) and have been prepared in accordance with the AIM Rules for Companies and the Companies Act 2006, as applicable to companies reporting under IFRS.

 

The financial information contained in this announcement, which has not been audited, does not constitute statutory accounts as defined by Section 434 of the Companies Act 2006. The Group’s statutory financial statements for the year ended 31 March 2024, prepared under IFRS, have been filed with the Registrar of Companies. The auditor’s report for the 2024 financial statements was unqualified and did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006.

 

The same accounting policies and methods of computation are followed within these interim financial statements as adopted in the most recent annual financial statements.

 

Impairment of goodwill

The Board has considered the carrying value of goodwill and is satisfied that the assumptions made at the time of the last adjustment remain valid.

 

  1. Segmental Reporting

 

Six months ended

 

Six months ended

 

Year ended

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

Unaudited

 

Unaudited

 

Audited

Revenue

£’000

 

£’000

 

£’000

 

 

 

 

 

 

Security division: B2BSG Solutions Ltd

381

 

440

 

1,179

 

 

 

 

 

 

Health & Safety division

 

 

 

 

 

Inspection Services (UK) Ltd

130

 

101

 

224

Personnel Health & Safety Consultants Ltd

376

 

393

 

862

Quality Leisure Management Ltd

155

 

202

 

392

RSA Environmental Health Ltd

184

 

161

 

345

 

845

 

857

 

1,823

 

 

 

 

 

 

Systems division: QCS International Ltd

345

 

354

 

777

 

 

 

 

 

 

Total revenue

1,571

 

1,651

 

3,779

 

 

 

 

 

 

 

 

 

 

 

 

Profit/(loss) after taxation, before management charges

 

 

 

 

 

 

 

 

 

 

 

Security division: B2BSG Solutions Ltd

25

 

32

 

155

 

 

 

 

 

 

Health & Safety division

 

 

 

 

 

Inspection Services (UK) Ltd

15

 

1

 

14

Personnel Health & Safety Consultants Ltd

98

 

124

 

288

Quality Leisure Management Ltd

8

 

59

 

90

RSA Environmental Health Ltd

23

 

12

 

33

Less: RSA impairment

-

 

-

 

(120)

 

144

 

196

 

305

 

 

 

 

 

 

Systems division: QCS International Ltd

19

 

87

 

195

 

 

 

 

 

 

Holding company: PHSC plc

(200)

 

(193)

 

(406)

 

 

 

 

 

 

Total Group (loss)/profit after taxation

(12)

 

122

 

249

 

 

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

Unaudited

 

Unaudited

 

Audited

Total assets

£’000

 

£’000

 

£’000

 

 

 

 

 

 

Security division: B2BSG Solutions Ltd

475

 

525

 

586

 

 

 

 

 

 

Safety division

 

 

 

 

 

Inspection Services (UK) Ltd

76

 

89

 

77

Personnel Health & Safety Consultants Ltd

213

 

272

 

259

Quality Leisure Management Ltd

111

 

134

 

148

RSA Environmental Health Limited

558

 

575

 

579

 

958

 

1,070

 

1,063

 

 

 

 

 

 

Systems division: QCS International Ltd

215

 

205

 

200

 

 

 

 

 

 

Holding company: PHSC plc

2,922

 

3,038

 

2,937

 

 

 

 

 

 

 

4,570

 

4,838

 

4,786

 

 

 

 

 

 

Adjustment of goodwill

(532)

 

(591)

 

(656)

Adjustment of deferred tax

-

 

2

 

2

 

 

 

 

 

 

Total assets

4,038

 

4,249

 

4,132

 

 

  1. Property, plant and equipment

 

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

 

Unaudited

 

Unaudited

 

Audited

 

 

£’000

 

£’000

 

£’000

 

 

 

 

 

 

 

Cost or valuation

 

 

 

 

 

 

Brought forward

 

1,037

 

969

 

970

Additions

 

79

 

48

 

111

Disposals

 

(10)

 

-

 

(44)

Carried forward

 

1,106

 

1,017

 

1,037

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

Brought forward

 

535

 

501

 

501

Charge

 

38

 

24

 

75

Disposals

 

(9)

 

-

 

(41)

Carried forward

 

564

 

525

 

535

 

 

 

 

 

 

 

Net book value

 

542

 

492

 

502

 

  1. (Loss)/earnings per share

 

The calculation of the basic (loss)/earnings per share is based on the following data.

 

 

 

Six months ended

 

Six months ended

 

 

Year ended

 

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

 

Unaudited

 

Unaudited

 

Audited

 

 

£’000

 

£’000

 

£’000

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

Continuing activities

 

(12)

 

122

 

249

 

 

 

 

 

 

 

Number of shares

 

30 Sept 24

 

30 Sept 23

 

31 Mar 24

 

 

 

 

 

 

 

Weighted average number of shares for the purpose of basic (loss)/earnings per share

 

10,280,853

 

11,713,776

 

11,357,413

 

- ENDS -