Notes to the consolidated financial statements For the year ended 30 June 2024
24. Deferred contingent consideration
25. Trade and other payables
2024 £’000 3,728 2,767
2023 £’000 4,003
Deferred contingent consideration payable is split between non-current liabilities and current liabilities to the extent that it is due for payment within one year of the reporting date. It reflects the Directors’ best estimate of amounts payable in the future in respect of certain client relationships and subsidiary undertakings that were acquired by the Group. Deferred contingent consideration is measured at its fair value based on discounted expected future cash flows. The movements in the total deferred contingent consideration balance during the year were as follows:
Trade payables
Other taxes and social security
2,741
–
Other payables
30
21,394 27,889
Accruals and deferred income Total trade and other payables
15,747 22,521
2024 £’000 1,467
2023 £’000
Included within accruals and deferred income is an accrual of £324,000 (FY23: £428,000) in respect of employer’s National Insurance contributions arising from share option awards under the LTIS (Note 30(b)). The options have been valued using a Black–Scholes model based on the market price of the Company’s shares at the grant date (Note 30).
At 1 July Additions
327
–
1,240
13
Finance cost of deferred contingent consideration
61
(3)
Fair value adjustments
173
(625) (852)
Share issues as consideration Payments made during the year
–
(334)
At 30 June
–
1,467
Analysed as: Amounts falling due within one year
– – –
1,467
Amounts falling due after more than one year
–
Total deferred consideration
1,467
During the year ended 30 June 2023, the Group completed the Integrity Wealth Solutions Limited acquisition, and an additional client book later in the year, and part of the consideration is to be deferred over a period of one to three years. The total cash deferred contingent consideration of £1,505,000 was recognised at its fair value of £1,240,000 on acquisition. The deferred contingent consideration was payable in May 2024 and October 2025 based on the future revenue generated by the discretionary business acquired. The Integrity Wealth Solutions Limited deferred contingent consideration was renegotiated at 30 June 2023, and it was agreed that £1,250,000 was to be paid to the vendors of Integrity Wealth Solutions Limited, settled in cash of £625,000 and Brooks Macdonald Group plc shares valued at £625,000. As a result, a change in fair value of the contingent consideration of £173,000 was recognised for the year ended 30 June 2023. This revised deferred contingent consideration was settled during the year ended 30 June 2024. During the year ended 30 June 2023, the final payment was made in relation to the acquisition of the Lloyds Channel Islands business totalling £334,000. Full details of the Lloyds acquisition are disclosed in Note 10 of the 2021 Annual Report and Financial Statements.
Deferred contingent consideration is classified as Level 3 within the fair value hierarchy, as defined in Note 17.
148 Brooks Macdonald Group plc Annual Report and Accounts 2024
Made with FlippingBook - professional solution for displaying marketing and sales documents online