Effective Date, Annual Period |
|
Standard |
|
beginning on or after |
|
Amendments to IAS 1 - Classification |
1 January 2023 |
Amendments to IAS 1 and IFRS Practice Statement 2 - |
|
Deciding which Accounting Policies to Disclose |
1 January 2023 |
Amendments to IAS 8 – Distinction between changes in |
|
Accounting Policies and Accounting Estimates |
1 January 2023 |
Amendments to IAS 12 - Deferred Tax related to Assets |
1 January 2023 |
Effective Date, Annual Period |
|
Standard |
|
beginning on or after |
|
| Amendments to IAS 1 – Classification of |
1 January 2024 |
Liabilities as Current or Non-current |
|
Amendments to IAS 1 – Noncurrent Liabilities with Covenants |
1 January 2024 |
Amendments to IFRS 16 – Lease Liability |
|
| in a Sale and Leaseback |
1 January 2024 |
Amendments to IAS 7 and IFRS 7 – |
|
Supplier Finance Arrangements |
1 January 2024 |
Asset Class |
Depreciation Method and Rate |
Computer Equipment |
three years straight line |
Furniture and Fittings |
four years straight line |
Leasehold Improvements |
straight line over life of the lease |
Right of Use Assets |
straight line over life of the lease |
2023 | 2022 | |
£ 000 | £ 000 | |
Recurring Revenue | 23,660 | 17,527 |
Other Revenue | 157 | 135 |
23,817 | 17,662 |
2023 | 2022 | |
£ 000 | £ 000 | |
Wages and Salaries | 10,801 | 8,373 |
Social Security Costs | 1,200 | 946 |
Pension Costs, Defined Contribution Scheme | 300 | 235 |
12,301 | 9,554 | |
Share-based Payment Expense | 2,182 | 1,898 |
14,483 | 11,452 |
2023 | 2022 | |
No. | No. | |
Executive Management | 10 | 9 |
Technology and Product | 47 | 38 |
Marketing | 17 | 15 |
Customer Service | 92 | 90 |
Legal, Compliance and Risk | 12 | 11 |
Administration and Other | 24 | 22 |
202 | 185 |
2023 | 2022 | |
£ 000 | £ 000 | |
Remuneration | 963 | 853 |
Group Contributions paid to Defined | 11 | 10 |
Contribution Pension Schemes | ||
974 | 863 |
2023 | 2022 | |
No. | No. | |
Members of Defined Contribution Pension Schemes | 5 | 5 |
2023 | 2022 | |
£ 000 | £ 000 | |
Remuneration | 219 | 193 |
Group Contributions to Defined | ||
| Contribution Pension Schemes | 2 | 2 |
2023 | 2022 | |
£ 000 | £ 000 | |
Amount of Gains made on the Exercise of Share Options | 164 | 225 |
2023 | 2022 | |
£ 000 | £ 000 | |
Auditor’s Remuneration | 215 | 196 |
Money Manager Costs | 3,245 | 2,825 |
Other Expenses | 6,557 | 8,047 |
10,017 | 11,067 |
2023 | 2022 | |
£ 000 | £ 000 | |
Finance (Income) | (6) | - |
Interest (Income) | (6) | - |
2023 | 2022 | |
£ 000 | £ 000 | |
Finance Costs | ||
Interest Expense on Lease Liabilities | 33 | 43 |
Interest Expense on Dilapidations Provision | 3 | 3 |
Total Finance Costs | 36 | 46 |
2023 | 2022 | |
£ 000 | £ 000 | |
Audit of the Company’s Financial Statements | 56 | 44 |
Audit of the Company’s Subsidiary Financial Statements | 112 | 94 |
Total Audit Fees | 168 | 138 |
Audit Related Assurance Services | 47 | 58 |
Total Non-Audit Fees | 47 | 58 |
2023 | 2022 | |
£ 000 | £ 000 | |
Current Taxation | ||
UK Corporation Tax | (150) | (274) |
Deferred Taxation | ||
Arising from Origination and Reversal of Temporary Differences | - | - |
Arising from Tax Rate Changes | - | - |
Total Deferred Taxation | - | - |
Tax Credit in the Statement of Comprehensive Income | (150) | (274) |
2023 | 2022 | |
£ 000 | £ 000 | |
Profit/(Loss) before Tax | (10,719) | (22,420) |
Corporation Tax at Standard Rate | (2,521) | (4,260) |
Increase from effect of different UK Tax Rates on some Earnings | - | - |
Increase from effect of expenses not deductable | ||
in determining Taxable Profit (Tax Loss) | 172 | 288 |
Capital Allowances | (1) | (11) |
Share-based Payment | 318 | 83 |
Deferred Tax Expense (Credit) from | ||
unrecognised Tax Loss or Credit | 2,032 | 3,900 |
Decrease from effect of adjustments in | ||
Research Development Tax Credit | (150) | (274) |
Total Tax Credit | (150) | (274) |
2023 | 2022 | |
£ 000 | £ 000 | |
Fixed Assets | (36) | (43) |
Temporary Difference Trading | - | - |
Total Deferred Tax Liability | (36) | (43) |
Losses available for offsetting against Future Taxable Income | 36 | 43 |
Total Deferred Tax Asset | 36 | 43 |
Net Deferred Tax | - | - |
2023 | 2022 | |
Number of Potential Ordinary Shares | 6,757,781 | 4,619,220 |
Profit/(Loss) Attributable to Equity Holders | ||
| of PensionBee Group plc (£) | (10,569,000) | (22,146,000) |
Weighted Average Number of Shares Outstanding during the Year | 223,559,764 | 222,223,650 |
Basic and Diluted Earnings per Share (pence per Share) | (4.73) | (9.97) |
Fixtures and | Leasehold | Computer | ||
Fittings | Equipment | Total | ||
£ 000 | £ 000 | £ 000 | £ 000 | |
Cost | ||||
At 1 January 2022 | 60 | 126 | 265 | 451 |
Additions | 1 | 251 | 115 | 367 |
Disposals | - | - | (17) | (17) |
At 31 December 2022 | 61 | 377 | 363 | 801 |
At 1 January 2023 | 61 | 377 | 363 | 801 |
Additions | 2 | 41 | 52 | 95 |
Disposals | - | - | - | - |
At 31 December 2023 | 63 | 418 | 415 | 896 |
Accumulated Depreciation | ||||
At 1 January 2022 | 51 | 126 | 147 | 324 |
Charge for the year | 7 | 50 | 77 | 134 |
Eliminated on Disposal | - | - | (15) | (15) |
At 31 December 2022 | 58 | 176 | 209 | 443 |
At 1 January 2023 | 58 | 176 | 209 | 443 |
Charge for the year | 2 | 56 | 90 | 148 |
Eliminated on Disposal | - | - | - | - |
At 31 December 2023 | 60 | 232 | 299 | 591 |
Carrying Amount | ||||
At 31 December 2023 | 3 | 186 | 116 | 305 |
At 31 December 2022 | 3 | 201 | 154 | 358 |
At 1 January 2022 | 9 | - | 118 | 127 |
£ 000 | |
Cost | |
At 1 January 2022 | 703 |
Additions | 3 |
Disposals | - |
At 31 December 2022 | 706 |
At 1 January 2023 | 706 |
Additions | - |
Disposals | - |
At 31 December 2023 | 706 |
Accumulated Depreciation | |
At 1 January 2022 | 11 |
Charge for the year | 141 |
Eliminated on Disposal | - |
At 31 December 2022 | 152 |
At 1 January 2023 | 152 |
Charge for the year | 141 |
Eliminated on Disposal | - |
At 31 December 2023 | 293 |
Carrying Amount | |
At 31 December 2023 | 413 |
At 31 December 2022 | 553 |
At 1 January 2022 | 692 |
2023 | 2022 | |
£ 000 | £ 000 | |
Trade Receivables | 2,240 | 1,565 |
Prepayments | 1,901 | 903 |
Other Receivables | 206 | 944 |
4,347 | 3,412 |
2023 | 2022 | |||
No. 000 | £ 000 | No. 000 | £ 000 | |
At 1 January | 222,862 | 223 | 221,526 | 221 |
Shares issued | 1,101 | 1 | 1,336 | 2 |
As at 31 December | 223,963 | 224 | 222,862 | 223 |
2023 | 2022 | |
£ 000 | £ 000 | |
As at 1 January | 551 | 657 |
Accretion of interest | 33 | 43 |
Cash Flow Timing Adjustment | - | 2 |
Payments | (186) | (151) |
As at 31 December | 398 | 551 |
2023 | 2022 | |
£ 000 | £ 000 | |
Non-current | 292 | 397 |
Current | 106 | 154 |
398 | 551 |
2023 | 2022 | |
£ 000 | £ 000 | |
Depreciation on Right of Use Asset | 141 | 141 |
Interest on Lease Liability | 33 | 43 |
174 | 184 |
2023 | 2022 | |
£ 000 | £ 000 | |
Dilapidations | ||
At 1 January | 46 | 43 |
Interest | 3 | 3 |
At 31 December | 49 | 46 |
Non-current Liabilities | 49 | 46 |
2023 | 2022 | |
£ 000 | £ 000 | |
Trade Payables | 269 | 132 |
Accrued Expenses | 1,496 | 1,301 |
Other Payables | 68 | 83 |
1,833 | 1,515 |
2023 | 2022 | |
Number | Number | |
Outstanding, start of the year | 2,444,403 | 3,911,235 |
Exercised during the year | (910,283) | (1,297,359) |
Expired during the year | (16,350) | (169,472) |
Outstanding, end of the year | 1,517,770 | 2,444,404 |
2023 | 2022 | |
Number | Number | |
Outstanding, start of the year | 889,551 | - |
Granted during the year | 626,223 | 944,508 |
Exercised during the year | (190,423) | - |
Lapsed during the year | (44,589) | (54,957) |
Outstanding, end of the year | 1,280,762 | 889,551 |
2023 | 2022 | |
Number | Number | |
Outstanding, start of the year | 1,285,266 | - |
Granted during the year | 2,791,756 | 1,311,681 |
Exercised during the year | - | - |
Lapsed during the year | (117,773) | (26,415) |
Outstanding, end of the year | 3,959,249 | 1,285,266 |
Days Past Due | ||||||
Current | < 30 days | 30-60 days | 61-90 days | >91 days | Total | |
£ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | |
31-Dec-23 | ||||||
Gross Trade Receivables | 2,240 | - | - | - | - | 2,240 |
Other Receivables | 179 | - | - | - | 27 | 206 |
Days Past Due | ||||||
Current | < 30 days | 30-60 days | 61-90 days | >91 days | Total | |
£ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | |
31-Dec-23 | ||||||
Gross Trade Receivables | 1,565 | - | - | - | - | 1,565 |
Other Receivables | 540 | - | - | - | 404 | 944 |
2023 | 2022 | |
% | % | |
BlackRock | 75% | 73% |
State Street | 15% | 16% |
Legal & General | 10% | 11% |
Total | 100% | 100% |
Between 1 | After more | |||
Within 1 year | and 5 years | than 5 years | Total | |
£ 000 | £ 000 | £ 000 | £ 000 | |
2023 | ||||
Trade and Other Payables | 1,833 | - | - | 1,833 |
Lease Liabilities | 129 | 309 | - | 438 |
Between 1 | After more | |||
Within 1 year | and 5 years | than 5 years | Total | |
| £ 000 | £ 000 | £ 000 | £ 000 | |
2022 | ||||
Trade and Other Payables | 1,515 | - | - | 1,515 |
Lease Liabilities | 186 | 438 | - | 624 |
2023 | 2022 | |
£ 000 | £ 000 | |
Salaries and Other Short-term Employee Benefits | 2,034 | 1,752 |
Other Long-term Benefits | 25 | 24 |
Share-based Payment | 1,463 | 1,222 |
3,522 | 2,998 |
2023 | 2022 | |
£ 000 | £ 000 | |
Operating Profit/(Loss) | (10,689) | (22,374) |
Depreciation Expense | 288 | 276 |
Share-based Payment (1) | 2,182 | 1,898 |
Listing Costs (2) | - | 687 |
Adjusted EBITDA | (8,219) | (19,513) |
As at 31 December 2023 | |||
2023 | 2022 | ||
Note | £ 000 | £ 000 | |
Assets | |||
Non-current Assets | |||
Investment in Subsidiaries | 3 | 359,253 | 357,071 |
Current Assets | |||
Other Receivables | 4 | 9 | 289 |
Cash and Cash Equivalents | 2,556 | 3,036 | |
2,565 | 3,325 | ||
Total Assets | 361,818 | 360,396 | |
Equity and Liabilities | |||
Equity | |||
Share Capital | 8 | 224 | 223 |
Share Premium | 9 | 53,218 | 53,218 |
Share-based Payment Reserve | 7,404 | 5,222 | |
Retained Earnings | 9 | 300,719 | 301,605 |
Total Equity | 361,565 | 360,268 | |
Current Liabilities | |||
Trade and Other Payables | 5 | 253 | 128 |
Total Equity and Liabilities | 361,818 | 360,396 |
For the year ended 31 December 2023 | ||||||
Share-based | ||||||
Share Capital | Share Premium | Payment Reserve | Retained Earnings | |||
Note | £ 000 | £ 000 | £ 000 | £ 000 | Total | |
As at 1 January 2022 | 221 | 53,218 | 3,324 | 303,302 | 360,065 | |
Total Comprehensive Profit/(Loss) | - | - | - | (1,648) | (1,648) | |
Share-based Payment Transactions | - | - | 1,898 | - | 1,898 | |
Prior year Adjustment | - | - | - | (47) | (47) | |
Exercise of Share Options | 8 | 2 | - | - | (2) | - |
At 31 December 2022 | 223 | 53,218 | 5,222 | 301,605 | 360,268 | |
As at 1 January 2023 | 223 | 53,218 | 5,222 | 301,605 | 360,268 | |
Total Comprehensive Profit/(Loss) | - | - | - | (885) | (885) | |
Share-based Payment Transactions | - | - | 2,182 | - | 2,182 | |
Exercise of Share Options | 8 | 1 | - | - | (1) | - |
At 31 December 2023 | 224 | 53,218 | 7,404 | 300,719 | 361,565 |
2023 | 2022 | |
£ 000 | £ 000 | |
As at 1 January | 357,071 | 348,089 |
Additions | 2,182 | 8,982 |
As at 31 December | 359,253 | 357,071 |
Proportion of ownership | |||
Name of Subsidiary | Principal activity | Registered office | interest and voting |
rights held (2021) | |||
209 Blackfriars Road | |||
PensionBee Limited | Pension provider | SE1 8NL | 100% |