1Spatial (AIM: SPA) Announces Final Results for the year ended 31 January 2021

2021

2020

 

Goodwill

Total

£’000

Total

£’000

Opening carrying value 5,928 4,628

image

image

Arising on acquisition - 1,338 Effect of foreign exchange (29) (38) Closing carrying value 5,899 5,928

Basis for calculation of recoverable amount

The Group has prepared, and formally approved, a five-year plan for its CGU (based on a formal 3-year plan extended for two more projected years). The detailed plan put together by the management team and the Board makes estimates for revenue and gross profit expectations. This is from both contracted and pipeline revenue streams. It also takes account of historical success of winning new work and has been prepared in accordance with IAS 36, ‘Impairment of Assets’.

The key assumptions used in the value in use calculations were the pre-tax discount rates applied (13%) and the growth assumptions. Growth in sales and corresponding costs for the five-year period has been forecast at 12% and 6% per annum respectively.

The rates used in the above assumptions are consistent with management’s knowledge of the industry and strategic plans going forward. The assumptions noted above have been given in terms of revenue and overhead percentage growth. For 2022 and subsequent years, the assumption has been provided in terms of growth on the prior year EBITDA. The terminal growth rate of 2% does not exceed the long-term growth rate for the business in which the CGUs operate. The discount rate used is pre-tax and reflect specific risks relating to the Group. The forecasts are most sensitive to changes in revenue and overhead assumptions (taken together as the EBITDA). However, there are no major changes to the key assumptions which would cause the goodwill to be impaired.

There would have to be a reduction in forecast EBITDA by 24% in the year ending 31 January 2022 for the headroom to be removed.

Current

2021

£’000

2020

£’000

Trade receivables

5,607

5,012

Less: provision for impairment of trade receivables

(80)

(68)

 

5,527

4,944

Other receivables

1,497

1,431

Prepayments and accrued income

3,866

3,555

 

10,890

9,930

  • Trade and other receivables

    Total

    £’000

    At 1 February 2020

    2,613

    Accrued revenue invoiced in the year

    ( 2,613)

    Revenue accrued in the year

    2,847

    Foreign exchange difference

    103

    At 31 January 2021

    2,950

    Below is a reconciliation of the movement in accrued income:

    « Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23  Next Page »
  • Featured Video
    Jobs
    Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
    Design Verification Engineer for Blockwork IT at Milpitas, California
    Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
    CAD Engineer for Nvidia at Santa Clara, California
    Sr. Silicon Design Engineer for AMD at Santa Clara, California
    GPU Design Verification Engineer for AMD at Santa Clara, California
    Upcoming Events
    Phil Kaufman Award Ceremony and Banquet to be held November 6 at Hayes Mansion at Hayes Mansion 200 Edenvale Ave San Jose CA - Nov 6, 2024
    SEMICON Europa 2024 at Messe München München Germany - Nov 12 - 15, 2024
    DVCon Europe 2023 at Holiday Inn Munich – City Centre Munich Germany - Nov 14 - 15, 2024
    SEMI MEMS & Imaging Sensors Summit, at International Conference Center Munich Germany - Nov 14, 2024



    © 2024 Internet Business Systems, Inc.
    670 Aberdeen Way, Milpitas, CA 95035
    +1 (408) 882-6554 — Contact Us, or visit our other sites:
    AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
      Privacy PolicyAdvertise