Company Announcements

Interim Financial Results

Source: RNS
RNS Number : 0523I
Lendinvest PLC
30 November 2022
 

LEI: 213800NWMK3O4UWP9N91


THIS ANNOUNCEMENT CONTAINS INSIDE INFORMATION


30 November 2022

LendInvest plc

HALF YEAR RESULTS FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2022

45% growth in H1 PBT, FY outlook maintained

LendInvest plc (LSE: LINV; the "LendInvest", "Company" or the "Group"), a leading technology driven asset manager for property finance in the UK, is pleased to announce its unaudited results for the six months ended 30 September 2022.


                                                        

 

Unaudited

6 months ended
30 September 2022

6 months ended
30 September 2021

(Restated)

 

Change

 Platform AuM (£m)1

2,431.1

1,825.9

33%

Funds under management (FuM) (£m)1

3,442.1

2,875.2

20%

Revenue (£m)

42.5

46.3

(8%)

Gross profit (£m)

31.1

26.5

17%

Adjusted EBITDA (£m)1

14.3

13.4

7%

Profit before tax (£m)

14.8

10.2

45%

Diluted earnings per share (p)

10.4

6.4

63%

Dividend per share (p)

1.3

n/a

n/a

1 See Glossary for an explanation of these terms and their reconciliation, where relevant, to IFRS measures

These results include the impact of a prior period restatement, further details of which are set out in Note 1.4 below. All references to '2021', being the 6 months ended 30 September 2021, are restated figures.

Financial Highlights:

·      Platform AuM, which is the amount we have lent to our borrowers, increased 33% to £2.4 billion (30 Sep 2021: £1.8 billion), driven by a 44% increase in Buy-to-Let ("BTL") mortgages.

·      FuM, which is the amount we have lent and the additional capital we have available to lend, increased 20% to £3.4 billion (30 Sep 2021: £2.9 billion) partly driven by JP Morgan, which upsized its separate account, and Lloyds Bank who will help fund our growth in our BTL business.

·      Revenue decreased 8% to £42.5 million (30 Sep 2021: £46.3 million) primarily driven by lower average balance sheet loans on our short-term lending products, and lower performance fees from our funds.

·      Gross profit increased 17% to £31.1 million (30 Sep 2021: £26.5 million) primarily driven by a £9.2 million gain recognised when our Mortimer 2019-1 securitisation was called in September 2022.

·      Profit before tax increased by 45% to £14.8 million (30 Sep 2021: £10.2 million). £3.6 million was due to mark-to-market gains on interest rate swap pipeline hedges on the BTL portfolio. 

·      Diluted earnings per share increased 63% to 10.4 pence per share (30 Sep 2021: 6.4 pence per share).

·      The Board has declared an interim dividend of 1.3p per Ordinary Share which will be paid on 23 January 2023. The interim dividend is calculated on a set formula of 30 percent of last year's full year dividend. The Company maintains its progressive dividend policy.

 

Strategic highlights:

Continued growth, optimisation and diversification of FuM

·      In line with our strategy of growing FuM, we announced the upsize of the J.P. Morgan Separate Account from £725 million to £1 billion. This is consistent with our stated strategy of increasing the proportion of third party managed assets, strengthening our "asset-lite" asset management business model.

·      Following our partnerships with Barclays and HSBC in FY2022, we entered into a new £180 million financial agreement with Lloyds Bank to participate in the growth of our BTL lending business.

·      We completed our fourth securitisation, which comprised £270 million of prime Buy-to-Let mortgages in an oversubscribed Residential Mortgage-Backed Security (RMBS) transaction, "Mortimer BTL 2022-1" with demand from a broad range of institutional investors. The senior tranche was priced at 1.05% over SONIA.

·      In line with our strategy to optimise FuM, while at the same time selectively moving assets off balance sheet, we completed the sale of our residual economic interest in the "Mortimer BTL 2022-1" securitisation for a cash consideration of £5.8 million. The transaction reduced our gross loans and advances by more than £270 million and generated a net pre-tax gain of £3.3 million. 

·      We issued our third listed bond from our second Euro Medium Term Note programme, the LendInvest Secured Income II plc 6.50% bonds due 2027, raising £38 million in the process with a further £22 million retained in treasury for future sale. 

 

Growth across our broker network and regional footprint

·      We increased the number of active broker firms signed up to use the platform to more than 2,100 (31 March 2022: 1,800).

·      Our strong reputation for high quality products and excellent customer service continued, as evidenced by our Trustpilot rating of 4.3.

·      We launched an innovative tracker product range to support borrowers in response to market volatility.

·      Investment in technology continues to drive operating leverage; operational expenditure as a proportion of Platform AuM has dropped significantly from 3.4% to 1.27% over the past three-years (31 March 2022: 1.32%).

·      We opened an office in Glasgow, Scotland, and joined industry body Fintech Scotland as part of our commitment north of the border. Glasgow provides a deep pool of talent. We expect to grow more efficiently versus maintaining a sole office in Central London.

 

Current trading and outlook: 

We are mindful of the headwinds facing the economy and the impact on activity in the mortgage markets. Our full year guidance as per the last trading update on 10 October 2022 remains unchanged. We expect profit before tax for the full year to be in-line with that of the previous year. Our expectation is based on the following: 

·      we have our lowered Platform AuM growth forecast as a result of the government's mini budget announced on 23 September and the subsequent increases, and volatility in interest rates; 

·      we expect some margin compression from higher input interest rate costs in H1 FY23 as lending rates were slower to follow, although we expect margins to normalise towards the end of H2 FY23; 

·      we grew operational expenditure as planned in FY22 and H1 FY23 on the basis of our previously anticipated higher activity levels throughout FY23 and for the launch of our new specialist homeowner product. However, the challenging market conditions has inevitably slowed activity in the mortgage market in H2 and we now expect growth in Platform AuM to lag growth in the cost base until FY24; 

·      a reduction of swap rates in H2 would result in a partial or full reversal of the £3.6 million mark-to-market gain reported in H1. This gain pertains to hedges used to mitigate the financial impact of swap rates changing between the time we make a mortgage offer to a borrower and the completion of the loan. 

Given the transient nature of these factors and the upcoming launch of our specialist homeowner product we have confidence in our ability to return to growth in profitability in FY24.

Our proprietary technology platform and robust business model provide us with flexibility and agility, while maintaining rigorous credit discipline, especially under evolving market conditions. Most recently, this was evidenced by our ability to reprice our mortgages overnight following the fallout from the 'mini-budget', when more than a thousand products were pulled by other lenders. 

In the short to medium term, our borrowers, the vast majority of whom are developers and professional landlords, are well-placed to withstand these macroeconomic headwinds, given the proportion of borrowing on fixed rates. Loan-to-value across our lending portfolio is, on average, below 70%. On the funding side, we continue to see healthy investor appetite and we continue to diversify our sources of FuM. In November we signed the first investment into a new separate account with a leading US-based asset manager and annuity provider to grow our nascent residential portfolio BTL business. This will initially add £30 million to Platform AuM. 

We remain confident in the medium-term ambitions that we set out at the time of our IPO in July 2021. We are also confident about the long-term prospects for the Group. Our confidence is underpinned by our technology platform, our strong financial position, our talent and customer-centric approach, and the clear scope to win an increasing share of the large and fragmented UK property finance market.

Rod Lockhart, Chief Executive of LendInvest, commented:

"Our performance in the first half has been robust, and we continue to make good progress on our strategic priorities. A 20% increase in FuM, driven by commitments from both new and existing investors, including Lloyds Bank and JP Morgan, is testament to the trust that leading financial institutions have in our talent and our technology. There is considerable scope for further growth in our existing markets. In a few weeks borrowers in the £100 billion specialist homeowner market will have access to superior customer care and technology driving a seamless, simpler and faster application process as we launch our first product focused on this segment.

"We are well-positioned to weather the current difficult macroeconomic backdrop, given our robust business model, diverse sources of capital and ability to respond with new products in a fast-changing environment. We recently launched a two-year tracker product to support landlords while they navigate the changing economic environment, which is already proving popular. Our ESG values are central to our success. We are now carbon neutral and have published our first Green Bond Framework which is designed to accelerate the allocation of capital to eligible green projects funded by refurbishment loans.

"Underpinning our business, we have strong cash reserves with rigorous credit discipline. In addition, we have more than £1 billion in lending headroom to support our borrowers when market conditions improve. Given this confidence we remain committed to our progressive dividend policy."

 

Analysts and investors presentation: 9.00am on Wednesday 30 November 2022

A webcast for analysts and investors will be hosted by Rod Lockhart, Chief Executive Officer, and Michael Evans, Chief Financial Officer, at 9.00am today, Wednesday 30 November 2022.
To access the webcast, please
register here
A playback facility will also be available in due course.

- Ends - 

 

Enquiries:                 

LendInvest via Tulchan Communications

Rod Lockhart, Chief Executive Officer

Michael Evans, Chief Financial Officer

Alex Dee, Head of Investor Relations

Leigh Rimmer, Head of External Communications

investorrelations@lendinvest.com

+44 (0)20 7353 4200

 

Panmure Gordon (NOMAD and Joint Broker)                              

Atholl Tweedie / Charles Leigh-Pemberton  

+44 (0)20 7886 2500

finnCap Limited (Joint Broker)                                                              
Jonny Franklin-Adams / Tim Redfern

+44 (0)20 7220 0500

 

Tulchan Communications (Financial PR)                                              

Tom Murray / Ed Cropley/ Misha Bayliss / Olivia Lucas 

+44 (0)20 7353 4200

                              

About LendInvest 

LendInvest is a technology-focused property finance asset manager in the United Kingdom. Since inception we have developed proprietary technology and digital solutions that have allowed us to capture market share from incumbents and attract significant third-party capital.

 

We use our technology to disrupt the £1.6 trillion* property finance market which is dominated by manual paper processes and poor customer care. Our platform, unencumbered by legacy systems, offers attractive products and pricing to borrowers and intermediaries through a seamless and customer-focused process. In addition, it also provides us with a highly scalable origination platform for future Platform AuM growth.

 

As an asset manager, we have designed a variety of investment solutions and products for our investors. These range from funds and separate accounts to financial partnerships and RMBS. These products are tailored to address their specific risk return and investment criteria. Through the platform, investors from around the world gain exposure to attractive UK property finance assets without requiring them to establish direct lending operations or borrower services.

 

Our innovative business model is underpinned by our proprietary end-to-end technology infrastructure, which facilitates operating leverage and delivers better pricing for our customers. This drives efficiency and underpins our business' roadmap for growth.

*Source, FCA -The outstanding value of all residential mortgage loans was £1.6 trillion at the end of Q2 2022.

 

Forward-looking statements

Certain statements in this announcement are forward-looking statements. In some cases, these forward looking statements can be identified by the use of forward looking terminology including the terms "anticipate", "believe", "intend", "estimate", "expect", "may", "will", "seek", "continue", "aim", "target", "projected", "plan", "goal", "achieve" and words of similar meaning or in each case, their negative, or other variations or comparable terminology. Forward-looking statements are based on current expectations and assumptions and are subject to a number of known and unknown risks, uncertainties and other important factors that could cause results or events to differ material from what is expressed or implied by those statements. Many factors may cause actual results, performance or achievements of LendInvest to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Important factors that could cause actual results, performance or achievements of LendInvest to differ materially from the expectations of LendInvest, include, among other things, general business and economic conditions globally, industry trends, competition, changes in government and changes in regulation and policy, changes in its business strategy, political and economic uncertainty and other factors. As such, undue reliance should not be placed on forward-looking statements. Any forward-looking statement is based on information available to LendInvest as of the date of the statement. All written or oral forward-looking statements attributable to LendInvest are qualified by this caution. Other than in accordance with legal and regulatory obligations, LendInvest undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. Nothing in this announcement should be regarded as a profit forecast. 

.

 









 

Operating Review

LendInvest is a leading UK asset management platform focussed on property finance. We originate and manage portfolios of property loans for investors by providing borrowers and brokers with transparent, convenient and competitively priced products. We benefit from a diversified revenue stream, with revenue generated through annual management, performance and servicing fees on Separate Accounts and Funds, and interest charged to borrowers on assets funded through Financial Partnerships and Residential Mortgage-Backed Securities (RMBS). Arrangement fees are earned on every loan originated. We currently provide three types of secured property lending to borrowers in the form of bridging loans, development loans, (collectively, "short term lending"), and Professional Buy-to-Let ("BTL") loans. In a few weeks, we expect to launch a fourth type of secured property lending, specialist homeowner mortgages.

One of our key objectives is to have a diverse and highly scalable client investor base that provides us with both flexibility and resilience. We already benefit from a diverse pool of capital and have continued to add to our investor base in line with this objective during the period.

Technology underpins every aspect of our business, it is a key driver of our roadmap for growth, it provides a competitive advantage and is critical as we grow our share in longer-term, higher-volume products. The investment made into the technology platform enables us to scale efficiently and launch new products.

We have made strong progress in our strategic goals over the past six months which will facilitate further growth in future periods:

1.     Technology investment

 

·      Our technology has continued to generate operating leverage and we expect this trend to continue over the medium term. A significant amount of our technology capability has been focussed on the development of our new Specialist Homeowner product, which we plan to launch in a few weeks and expect to be a significant contributor to our platform AuM growth. In the short term, costs associated with the launch will result in a small reversal of this trend as we invest in our growth and reach critical mass. 

·      As stated at the time of the IPO, part of the £40 million raised was to accelerate the delivery of our technology roadmap. As part of that process, we have continued to build out our technology team. Since the start of the financial year, we have increased the size of our technology team by more than 28% to 90 full time employees. In particular, we have strengthened our capabilities in product management, engineering and Salesforce. 

·      We increased the level of automation in our post-offer processes through the launch of our panel of solicitors to digitise the conveyancing process, improve the handling of inbound communications from brokers, and delivered the capability to instruct physical valuations directly from our Genesys platform. Our new BTL legal panel in partnership with Smoove, provides borrowers and brokers access to a wider selection of legal firms across the country.



2.             Launch of new products

 

·      Following the market turmoil after the mini budget, we launched a new two-year tracker product range to support landlords while they navigate the changing economic environment. The new two-year tracker range seeks to provide borrowers with flexibility while offering competitive interest coverage ratio stress tests to maximise borrowing. With no early repayment charges, borrowers can secure a preferential rate with the knowledge they have the flexibility to remortgage if market conditions change over the next couple of years.

·      We launched a new refurbishment product for our Bridging suite. The new product is for residential properties, including houses of multiple occupancy (HMOs), and is available through our new broker portal. We are now seeing more than 95% of new enquiries and applications being submitted directly through our portal which further streamlines the application and case management process. 



3.             Broker market penetration

 

·      Broker market penetration continued to improve with active brokers completing applications, up 7% since the start of the financial year to more than 2,100.

·      Repeat business from our broker population was 69% in H1 reflecting the ease with which brokers can complete an application and the friction removed from the process through our technology platform. 

·      The UK property market is highly intermediated and therefore brokers are LendInvest's primary route to market and represent 100% of BTL originations. We are focused on being the partner of choice to mortgage brokers in the UK and an important part of our strategy is ensuring we are providing high quality products characterised by excellent service, evidenced by our Trustpilot rating of 4.3.





4.             Increased investment in our platform

 

A further endorsement of JP Morgan's trust in our capabilities was an increase in the size of the separate account for BTL loans that we manage for them from £725 million to £1,000 million. This also aligns with our strategy of growing and optimising FuM, as through time it will increase the proportion of third party managed assets and strengthen our asset management business model.

As we diversify our sources of FuM, we continue to grow our list of financial partners or financial institutions who work closely with us. In September, Lloyds Bank, part of the UK's third largest banking group, entered into a £180 million financial agreement to participate in the growth of our BTL lending business.

In line with our strategy of diversifying sources of FuM, in August we issued our third listed bond from our second Euro Medium Term Note programme, the LendInvest Secured Income II plc 6.50% bonds due 2027, raising £38 million in the process with a further £22 million retained in treasury. 

During H1 FY2023, we announced the completion of our fourth securitisation, which comprised £270 million of prime BTL mortgages in an oversubscribed RMBS transaction, "Mortimer BTL 2022-1" with demand from a broad range of institutional investors. The senior tranche was priced at 1.05% over SONIA.

The sale of our residual economic interest in the "Mortimer BTL 2022-1" securitisation for a cash consideration of £5.8 million is in line with our strategy to optimise our funds under management, while at the same time selectively moving more assets off our balance sheet. As previously announced, the transaction reduced our gross loans and advances by approximately £270 million, brought forward profit recognition and generated a net pre-tax gain of £3.3 million, which has been recognised in H1 FY2023.  



5.             ESG 

 

Our ESG values and principles are central to the success of our platform. The nature of our business means that for many of the loans we originate new housing stock is put into the system, which helps to alleviate the housing crisis, or older stock is improved to comply with higher energy efficiency standards, which helps minimise the carbon impact of housing. We produced our first green bond framework for refurbishing and retrofitting, a first in our industry. The framework is aligned with the ICMA green bond principles. 

We are carbon neutral and have offset all of our Scope 1 & 2 emissions, plus a proportion of our Scope 3 emissions, by supporting a number of high-impact emission reduction projects that deliver tangible results under the United Nations Sustainable Developments Goals.

We aim to achieve an average EPC rating of C (based on the UK government's standard assessment procedure (SAP) score) across our Platform AuM by 2030.

ARC Ratings, a regulated European credit rating agency, affirmed its highest possible rating, SQ1 Servicer Quality for the eighth consecutive year. Following a comprehensive review, they noted our strengthened financial performance, and technology driven infrastructure which "create a seamless application process facilitating increased broker conversion and higher repeat rates."

 



 

Finance Review

The principal activity of the Group is to provide asset management services for property finance in the United Kingdom.




Unaudited

6 months ended
30 September 2022

£'m

6 months ended
30 September 2021 (Restated)
£'m



Change

Revenue

42.5

46.3

(8%)

Cost of sales

(11.4)

(19.8)

(42%)

Gross profit

31.1

26.5

17%

Gross profit margin

73%

57%

16 percentage points

Administrative expenses

(17.1)

(15.3)

12%

Impairment provisions

(1.9)

(1.7)

12%

Finance income

2.7

1.1

145%

Finance expense

-

(0.4)

(100%)

Profit before tax

14.8

10.2

45%

Adjusted EBITDA1

14.3

13.4

7%

Basic earnings per share (pence/share)

10.8

6.6

64%

Diluted earnings per share (pence/share)

10.4

6.4

63%

1Refer to the Glossary for an explanation of this term and reconciliation back to relevant IFRS measures

 

The reported figures for the comparative period have been restated. This change to the consolidated interim statement of profit and loss and a reclassification between revenue and cost of sales and does not change the overall profitability during the prior period. Further details of the prior period restatement are disclosed in note 1.4 of these condensed consolidated interim financial statements. The prior period restatement did not impact the profit before tax.

 

Gross Profit & Revenue

 

Unaudited

6 months ended
30 September 2022

£'m

6 months ended
30 September 2021 (Restated)
£'m

 

Change

Interest on loans and advances

31.2

29.8

5%

Origination and other loan fees recognised under IFRS15

1.7

3.8

(55%)

Asset management, fund and servicing fees

5.8

8.0

(28%)

Gain on derecognition of financial assets

3.8

4.7

(19%)

Total Revenue

42.5

46.3

(8%)

 

Revenue decreased by 8% to £42.5 million (30 Sep 2021: £46.3 million) primarily driven by short term lending products. Of the £6.4 million reduction in revenue, £3.5 million was a consequence of our average balances for loans and advances being £42 million lower at £214 million. This reflected a decrease in short term lending during the previous financial year, as borrowers were able to quickly sell properties on completed projects due to the strength of the UK property market. £1.3 million of the reduction in revenue is related to nil performance fees for some of the short-term loans in our Luxembourg-based Real Estate Opportunity fund as levels of impairment provisioning increased. A 44% increase in Platform AuM from BTL increased BTL revenue by 11%. This was partly offset by lower fees from reduced loan sales to J.P.Morgan as some loans originated did not meet minimum income levels. 

 

Cost of sales decreased by 42% to £11.4 million (30 Sep 2021: £19.8 million) primarily as a result of a £9.2 million gain from the exercise of the call option in our first securitisation, Mortimer 2019-1 BTL plc.

 

Gross profit increased by 17% to £31.1 million (30 Sep 2021: £26.5 million) and our gross profit margin increased by 16 percentage points to 73%. This elevated gross profit margin is not expected to be maintained in future periods.

 

Operating Expenses



Unaudited

 

6 months ended
30 September 2022

£'m

6 months ended
30 September 2021 (Restated)
£'m



Change

Wages and salaries

8.9

7.1

25%

Depreciation and amortisation

1.4

1.7

(18%)

Fees payable to the auditors

0.6

0.6

-

Share-based payments

0.7

0.4

75%

Lease finance expense

0.2

0.3

(33%)

Other operating expenses

5.3

5.2

2%

Total administrative expenses

17.1

15.3

12%

Administrative expenses increased by 12% to £17.1 million (30 Sep 2021: £15.3 million). This was driven by our investment in key hires, and total headcount increased by 80 to 277. A significant number of these hires have been into the technology team to facilitate the development of our specialist homeowner product. Share based payments increased by 75% to £0.7 million (30 Sep 2021: £0.4 million) due to new share schemes for staff introduced following the admission to AIM. We expect to grow headcount more slowly in the second half of the year, reflecting the slowdown in the wider economy.

In the prior period, we incurred total IPO listing costs of £3.9 million, £1.6 million of which is expensed in the statement of profit and loss as administrative expenses but considered to be a non-recurring item. 

Impairment

Impairment provisions increased by 12% to £1.9 million (30 Sep 2021: £1.7 million) reflecting the weaker macroeconomic outlook. We have applied a £0.6 million model overlay to its expected credit loss model to adjust for the sharp increase in interest rates over the 6 month period, which were further exacerbated prior to 30 September following the UK's mini-budget. The overlay accounts for any BTL Loans where the rental income is not expected to cover the interest payments at any point in the next five years.

Finance Income / Finance Expense

Finance income increased by £1.6 million to £2.7 million (30 Sep 2021: £1.1 million). The gain in the current year is largely due to interest rates hedges we have in place on our pipeline of BTL assets. These are in place to mitigate the risk from rising swap rates while the loans are in the pipeline before completing. The mark-to-market gain on these hedges occurred as the interest rate swap curve increased sharply prior to 30 September 2022. These gains could reverse in the second half of the year if swap rates reduce.

Finance expense in the prior year of £0.4 million was related to fair value of the undrawn portion of a loan commitment. This loan commitment was removed from the Group prior to 1 April 2022. There is no finance expense in the current period.

Adjusted EBITDA

Adjusted EBITDA has increased 7% to £14.3 million (30 Sep 2021: £13.4 million) due to the 17% increase in gross profit. The increase in Adjusted EBITDA is lower than the 45% increase in gross profit due to the £2.7 million in finance income in the current period.



 

Cash, Cash Flow, and Free Cash Flow

As at 30 September 2022, we held cash and cash equivalents of £113.3 million, a 4% reduction during the 6 month period. Of this total, £82.1 million of this balance is held for loan funding purposes. The remaining cash balance of £31.3 million has reduced by £38.5 million since the prior year partially due to £11 million used for the 5% equity funding in loans on the Group's balance sheet, and £7 million used to originate loans, just prior to 30 September 2022, before sale to other group entities. The remaining £20 million movement is due to a part repayment of a financial partnership given the high level of cash held by the Group.

 



Unaudited

6 months ended
30 September 2022

£'m

6 months ended
30 September 2021 (Restated)
£'m

Net cash outflow from operations

10.1

(10.7)

Net cash outflow from investing activities

(21.0)

(2.6)

Net cash inflow from financing activities

6.0

121.0

Net (decrease) / increase in cash and cash equivalents

Cash and cash equivalents at beginning of the period

118.2

62.2

Cash and cash equivalents at end of the period

113.3

169.9

 

The table below shows the free cash flow of the business, defined as the net cash outflow from operating activities, less purchases of property, plant and equipment and capitalisation of internally developed software. Additionally, an adjustment has been made to reverse movements in loans and advances. This reflects the operating model of the business to finance increases in loan and advances through increases in interest bearing liabilities, which are excluded from this calculation. The free cash flow in the six months to 30 September 2022 is £9.2 million, with a free cash flow margin over Adjusted EBITDA of 80%. An interim dividend payment of 1.3 pence per share,  approximately £1.8 million would be sufficiently covered by the free cash flow.

 

 

Unaudited

6 months ended
30 September 2022

£'m

6 months ended
30 September 2021
£'m

Net cash outflow from operations

10.1

(11.2)

PPE additions

(0.2)

(0.1)

Capitalisation of internally developed software

(2.8)

(1.7)

Lease payments

Reverse movements in loans and advances

Free cash flow

11.4

34.2

Adjusted EBITDA

14.3

13.4

Free cash flow margin over Adjusted EBITDA

80%

255%



Earnings per share and interim dividend

 

Earnings per share increased 64% to 10.8 pence per share (30 Sep 2021: 6.6 pence per share) and fully diluted earnings per share increased by 63% to 10.4 pence per share (30 Sep 2021: 6.4 pence per share). The Board is pleased to announce an interim dividend of 1.3 pence per share.

 

Dates for the interim dividend

Ex-dividend date

5 January 2023

Record date

6 January 2023

Payment date 

23 January 2023

 

 

 

 

 

Net Assets

 




6 months ended
30 September 2022

£'m

Year ended
31 March 2022
£'m

Change


Unaudited

Audited


Loans and advances

1,123.2

1,209.1

(7%)

Net assets

60.2

97.5

(38%)

 

Our net assets decreased by 38% to £60.2 million (31 Mar 2022: £97.5 million). This reduction has largely been caused by an £81.5 million fall in the fair value of the BTL loans since the year end. The portfolio is fair valued using the expected cash flow of the loans, discounted using the relevant securitisation rates. Securitisation rates have significantly worsened in the six months to 30 September 2022. This has significantly reduced the value of the portfolio, with UK BTL AAA bond rates increasing from 100 bps to 200bps over the 6 month period, and corresponding increases across other bonds, with the AAA rate increasing from 150 bps on 23 September immediately following the UK's mini budget. Since 30 September 2022, the UK BTL AAA bond has reduced to 165bps, with reduction across other bonds too. If these more recent rates were used, the BTL fair value, and net assets balance would increase by £7 million. As market conditions improve and the securitisation market continues to normalise, we would expect to see additional improvements in the fair value of the portfolio. We do not intend to securitise a portfolio of BTL assets until market conditions materially improve. 

 

Lending Product Highlights

 


6 months ended 30 September 2022

6 months ended 30 September 2021 (restated)

 

Unaudited

Short Term Lending

£'m

BTL

£'m

Total

£'m

Short Term Lending

£'m

BTL

£'m

Total

£'m

Statement of Profit and Loss:







Interest on loans and advances

10.5

20.7

31.2

14.0

15.8

29.8

Fees and other income

4.7

2.8

7.5

7.1

4.7

11.8

Gain on derecognition of financial assets

0.5

3.3

3.8

1.0

3.7

4.7

Cost of Sales

(7.5)

(3.9)

(11.4)

(9.1)

(10.7)

(19.8)

Gross Profit

8.2

22.9

31.1

13.0

13.5

26.5

Gross Profit Margin

52%

85%

73%

59%

56%

57%

 


As at 30 September 2022

As at 30 September 2021


(Platform AuM Unaudited)

(Platform AuM Unaudited)


Short Term Lending

£'m

BTL

£'m

Total

£'m

Short Term Lending

£'m

BTL

£'m

Total

£'m

Platform AuM*

681.9

1,749.2

2,431.1

608.0

1,217.9

1,825.9

Statement of Financial Position - Loans & Advances

243.5

879.7

1,123.2

228.8

880.8

1,109.6

*Refer to the Glossary for an explanation of this term and reconciliation to Loans & Advances

 



 

Short Term Lending

 

Short term Platform AuM increased by 12% to £681.9 million (30 Sep 2021: £608.0 million), with loans and advances on the statement of financial position increasing by 30%, £57.5 million, to £243.5 million. The increase has been largely driven by the new broker portal that we released in December 2021. This makes it easier for brokers to apply for new loans with us, and better track the loan through to completion. It has been well received by the broker population, leading to an increase in lending. The larger increase in loans and advances reflects the success of the broker portal, as it is targeted towards bridging loans less than £3 million in size, which are financed through our retail bonds, and HSBC and Barclays facility, which are all held on our balance sheet.

 

Short term lending gross profit has decreased by 37%, to £8.2 million (30 Sep 2021: £13.0 million), £1.6 million of this reduction is caused by the reduction in average balances on the statement of financial position over the two periods. The average loan book in the 6 months to 30 September 2022 was £214 million, a £42 million reduction compared to the average loan book in the 6 months period to 30 September 2021 of £256 million. An additional £0.5 million of the reduction was caused by fewer loans being sold to third parties, resulting in a lower gain on derecognition of financial assets. The remaining reduction in gross profit is largely due to not achieving performance fees from the Luxembourg domiciled Real Estate Opportunity Fund due to higher levels of impairment provisioning. This has led to £1.3 million less in asset management and fund fees compared to the prior comparable period. These factors caused the gross profit margin to reduce to 52% (30 Sep 2021: 59%) since the prior period.

 

Buy-to-Let Lending

 

BTL lending delivered strong growth in H1 was a 44% increase in Platform AuM to £1,749 million (30 Sep 2021 £1,218 million). The sharp increase in the interest rate swap curve in H1 led to a corresponding increase in our lending rate. The fixed term lending rate on 5-yr fixed rate BTL loans in September 2021 was, on average, 3.5%, whilst the average rate for the same loans at 30 September 2022, following the UK's mini budget was 7.5%. We expect that this sharp increase in interest rates will lead to a reduction in our pipeline for new lending which will reduce Platform AuM growth in the second half of the year.

 

BTL lending interest revenue increased by 31% to £20.7 million (30 Sep 2021: £15.8 million) and is in line with the growth in the average gross loans and advances balance. The gross loans and advances balance was significantly higher during the period than at 30 September 2022 as £270 million of loans in Mortimer BTL 2022-1 plc securitisation were consolidated into our results up until the residual economic interest in the securitisation vehicle was sold in August 2022.

 

The gain on derecognition of financial assets decreased by 10% to £3.3 million (30 Sep 2021: £3.7 million) and was in relation to the gain we recognised from the sale of the residual economic interest in our fourth securitisation, Mortimer BTL 2022-1 plc. In the prior period, the gain of £3.7 million was recognised from the sale of a £100 million BTL portfolio to J.P. Morgan. Fees and other income reduced by 40% to £2.8 million (30 Sep 2021: £4.7 million). This was largely driven by fewer loans sold to J.P. Morgan as they didn't hit minimum income levels.

 

The gross profit in BTL increased by 76% to £23.1 million (30 Sep 2021: £13.5 million). This increase was largely due to a reduction in cost of sales, driven by a £9.2 million gain on the call of the Mortimer BTL 2019-1 assets. BTL delivered a gross profit margin of 85% (30 Sep 2021: 56%), although this elevated gross profit margin is not expected to be maintained in future periods.

 

The BTL loans and advances balance was stable at £879.7 million (30 Sep 2022 £880.8 million). This is partially due to the £270 million sale of the Mortimer 2022-1 BTL plc residual economic interest and derecognition of the loans from our balance sheet. There has also been a £79.0 million reduction in the fair value of the BTL assets at 30 September 2022 (30 Sep 2021: £39.4 million increase). The portfolio is fair valued using the expected cash flow of the loans, discounted using the relevant securitisation rates. Securitisation rates have worsened in the twelve months to 30 September 2022, reducing the value of the portfolio, with UK BTL AAA bond rates increasing from 68bps to 200bps with corresponding increases across other bonds. As market conditions improve and the securitisation market begins to normalise, we expect to see an improvement in the fair value of the portfolio, and the UK BTL AAA bond rate has improved to 150bps by the end of November 2022. We do not intend to securitise a portfolio of BTL assets until market conditions improve.







 

Going Concern

The Group's business activities together with the factors likely to affect its future development are set out in this operating review. The directors have considered these factors alongside the Group's financial plan and any associated risks, and it is on this basis that the directors have continued to prepare the financial statements on a going concern basis.

The impact of the tragic events in Ukraine, increasing interest rates, the impact on the cost of living in the United Kingdom from the high levels of inflation, and other factors have been assessed and several financial forecasts have been prepared across a range of potential scenarios. Alongside this, a comprehensive review of all material financial covenants and all funding sources, has been conducted to ensure ongoing compliance both under expected circumstances and potential stressed scenarios. The directors have reviewed these plans and consider the Group to have sufficient resources to continue its activities for 12 months from the date these financial statements were authorised for issue, including against the most severe but plausible outcome and do not consider there to be any material uncertainty.

Events after the period end date

There were no events to report after the period end date.

 



 

Responsibility statement of the directors in respect of the interim consolidated financial statements for the 6 month period ended 30 September 2022

  

We confirm that to the best of our knowledge:

 ●       the condensed set of financial statements has been prepared in accordance the UK-adopted International Accounting Standard 34, 'Interim Financial Reporting' and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority 

Approved on behalf of the board:

 

 

Michael Evans

Director

30 November 2022



 

INDEPENDENT REVIEW REPORT TO LENDINVEST PLC

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the Interim consolidated financial statements for the six months ended 30 September 2022 is not prepared, in all material respects, in accordance with UK adopted International Accounting Standard 34 and the London Stock Exchange AIM Rules for Companies.

We have been engaged by the company to review the condensed set of financial statements in the Interim consolidated financial statements for the six months ended 30 September 2022 which comprises of the directors' report, Condensed consolidated interim statement of profit or loss, Condensed consolidated interim statement of comprehensive income, Condensed consolidated interim statement of financial position, Condensed consolidated interim statement of changes in equity, condensed interim statements of cash flows and notes to the condensed interim financial statements.

Basis for conclusion

We conducted our review in accordance with International Standard on Review Engagements (UK) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" ("ISRE (UK) 2410"). A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

As disclosed in note 1, the annual financial statements of the group are prepared in accordance with UK adopted international accounting standards. The condensed set of financial statements included in the Interim consolidated financial statements has been prepared in accordance with UK adopted International Accounting Standard 34, "Interim Financial Reporting.

Conclusions relating to going concern

Based on our review procedures, which are less extensive than those performed in an audit as described in the Basis for conclusion section of this report, nothing has come to our attention to suggest that the directors have inappropriately adopted the going concern basis of accounting or that the directors have identified material uncertainties relating to going concern that are not appropriately disclosed.

This conclusion is based on the review procedures performed in accordance with ISRE (UK) 2410, however future events or conditions may cause the group to cease to continue as a going concern.

Responsibilities of directors

The directors are responsible for preparing the Interim consolidated financial statements in accordance with the London Stock Exchange AIM Rules for Companies which require that the Interim consolidated financial statements be presented and prepared in a form consistent with that which will be adopted in the Company's annual accounts having regard to the accounting standards applicable to such annual accounts.

 

In preparing the Interim consolidated financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the review of the financial information

In reviewing the Interim consolidated financial statements, we are responsible for expressing to the Company a conclusion on the condensed set of financial statement in the Interim consolidated financial statements. Our conclusion, including our Conclusions Relating to Going Concern, are based on procedures that are less extensive than audit procedures, as described in the Basis for Conclusion paragraph of this report.

 

 

 

Use of our report

Our report has been prepared in accordance with the terms of our engagement to assist the Company in meeting the requirements of the rules of the London Stock Exchange AIM Rules for Companies for no other purpose.  No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent.  Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability.

 

 

 

BDO LLP

Chartered Accountants

London, UK

29 November 2022

 

 

BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).

 

 

 



 


CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT AND LOSS


Note

6 month period ended

30 September 2022

£'m

6 month period ended 30 September 2021

(restated)

£'m



(Unaudited)

(Unaudited)

Interest revenue

4

31.2

29.8

Fees and other income

4

7.5

11.8

Gain on derecognition of financial asset

4

3.8

4.7

Cost of sales


(11.4)

(19.8)

Gross profit

 

31.1

26.5

Administrative expenses

8

(17.1)

(15.3)

Impairment provisions

13

(1.9)

(1.7)

Finance income   

5

2.7

1.1

Finance expense

6

-

(0.4)

Profit before tax

7

14.8

10.2

Tax charge

10

(2.4)

(1.9)

Profit for the period


12.4

8.3

Earnings per share for profit attributable to the ordinary equity holders of the Group:


 

 

Basic earnings per share (pence/share)

24

10.75

6.60

Diluted earnings per share (pence/share)

24

10.38

6.35

 

                               

CONDENSED CONSOLIDATED INTERIM STATEMENT OF COMPREHENSIVE INCOME

 

 

Note

6 month period ended 30 September 2022

£'m

6 month period ended 30 September 2021

(restated)

£'m

 


(Unaudited)

(Unaudited)

Profit for the period


12.4

8.3

Other comprehensive income:




Items that will or may be reclassified to profit or loss:




Cash flow hedge adjustment


26.5

6.9

Fair value (loss)/gain on loans and advances measured at fair value through other comprehensive income

21

(81.5)

 

7.0

 

Deferred tax charge on gross movements through OCI

21

13.7

(2.7)

Other comprehensive (loss)/income for the period

 

(41.3)

11.2

Total comprehensive (loss)/income for the period

 

(28.9)

19.5

 



 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION                                                                                                


Note

As at 30 September 2022

£'m

As at 31 March 2022

£'m

Assets


(Unaudited)

(Audited)

Cash and cash equivalents

12

113.3

118.2

Trade and other receivables

11

6.7

6.3

Loans and advances

13

1,123.2

1,209.1

Fair value adjustment for portfolio hedged risk


(35.1)

1.7

Investment securities

14

13.5

-

Property, plant and equipment

15/16

2.5

2.8

Intangible assets

17

8.0

6.1

Derivative financial assets

21

97.1

32.5

Net investment in sublease


1.2

1.2

Deferred taxation

10

6.7

-

Total assets


1,337.1

1,377.9

Liabilities


 


Trade and other payables

18

(49.9)

(48.6)

Corporation tax payable


(0.1)

(0.4)

Interest bearing liabilities

19

(1,223.1)

(1,211.3)

Lease liabilities

16

(3.8)

(4.1)

Fair value adjustment for portfolio hedged risk



(9.4)

Deferred taxation

10

-

(6.6)

Total liabilities


(1,276.9)

(1,280.4)

Net assets


60.2

97.5

 


 

 

 



 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION (continued)

 

Equity


 

 

Own share reserve

25

(1.2)

-

Share capital

23

0.1

0.1

Share premium

23

55.2

55.2

Employee share reserve

25

2.2

2.7

Fair value reserve

25

(57.4)

 

3.8

Cash flow hedge reserve


39.8

19.8

Retained earnings

25

21.5

15.9

Total equity


60.2

97.5

 

These condensed consolidated interim financial statements of LendInvest plc, with registered number 08146929, were approved by the Board of Directors and authorised for issue on 30 November 2022. Signed on behalf of the Board of Directors by:

 

 

 

M Evans

Director



 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY

 


Own share reserve £'m

Share capital

£'m

Share premium

£'m

Employee Share Reserve

£'m

Fair value reserve

net of deferred tax

£'m

Cash flow hedge reserve

net of deferred tax

£'m

Retained earnings

£'m

Total

£'m


(Unaudited)

Balance as at 1 April 2021

-

-

17.5

1.6

27.1

(2.4)

4.4

48.2

Profit after taxation

-

-

-

-

-

-

8.3

8.3

Recognition of employee

share options schemes

-

-

-

0.4

-

-

-

0.4

Bonus issue of free shares funded by share premium

-

-

-

-

-

-

-

-

Issue of new shares on IPO

-

-

40.0

-

-

-

-

40.0

Cost incurred in issuing new shares

-


(2.2)

 

 

 

 

(2.2)

Issue of free shares to employees through a share incentive plan

-

-

0.6

-

-

-

-

0.6

Fair value adjustments on

loan & advances through OCI

-

-

-

-

5.7

-

-

5.7

Cash flow hedge adjustments through OCI

-

-

-

-

-

5.6

 

-

5.6

Balance as at 30 September 2021

-

-

55.9

2.0

32.8

3.2

12.7

106.6

 



 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY (continued)

 

 

Own share reserve £'m

Share capital

£'m

Share premium

£'m

Employee Share Reserve

£'m

Fair value reserve

net of deferred tax

£'m

Cash flow hedge reserve

net of deferred tax

£'m

Retained earnings

£'m

Total

£'m

 

(Unaudited)

Balance as at 1 April 2022

-

0.1

55.2

2.7

3.8

19.8

15.9

97.5

Profit after taxation

-

-

-

-

-

-

12.4

12.4

Recognition of employee

share options schemes

-

-

-

0.7

-

-

-

0.7

Transfer from share reserve to retained earnings

-

-

-

(1.2)

-

-

1.2

-

Dividends paid

-

-

-

-

-

-

(6.2)

(6.2)

Shares purchased by EBT

(3.0)

-

-

-

-

-

-

(3.0)

Shares issued from own share reserve

1.8

-

-

-

-

-

(1.8)

-

Fair value adjustments on

loan & advances through OCI

-

-

-

-

(61.2)

-

-

(61.2)

Cash flow hedge adjustments through OCI

-

-

-

-

-

20.0

 

-

20.0

Balance as at 30 September 2022

(1.2)

0.1

55.2

2.2

(57.4)

39.8

21.5

60.2



 

 

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS

 


Note

6 month period ended 30 September 2022

£'m

6 month period ended 30 September

2021

(restated)

£'m



(Unaudited)

(Unaudited)

Cash flows from operating activities




Profit for the period


14.8

8.3

Adjusted for:




Depreciation of property, plant and equipment

15

0.2

-

Amortisation of intangible fixed assets

17

0.8

1.2

Share-based payment expenses to reserves

9

0.7

0.4

Finance income


(0.2)

-

Income tax expense


-

1.9

Derivative unrealised gain and hedge accounting

5

(2.5)

(1.1)

Derivative fair value gains reclassified to profit and loss


(21.2)

-

Derivative settlements

22

19.3

0.5

Impairment provision1

13

2.0

1.8

Fair value movements - committed undrawn facility


-

0.2

Depreciation of right of use asset

16

0.3

0.5

Interest expense of right of use asset

16

0.2

0.2

Bonus share issue - non-executive directors


-

0.1

Non - capitalised financing cost

6

-

0.2

Cost of share listing expensed in income statement

8

-

1.6

Gain on disposal of residual interest


(3.8)

-

Change in working capital




Increase in loans and advances


(4.8)

(47.6)

(Increase)/decrease in trade and other receivables


(6.4)

2.3

Increase in trade and other payables


7.1

18.7

Proceeds from sale of residual notes


5.7

-

Income tax (paid)/refunded received


(2.1)

0.1

Net cash outflow from operations


10.1

(10.7)



CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS (continued)

 

Cash flow from investing activities




Purchase of property, plant and equipment

15

(0.2)

-

Capitalisation of internally developed software

17

(2.8)

(1.7)

Interest received


0.2

-

Swap initial exchange costs


(18.2)

-

Net cash outflow from investing activities


(21.0)

(1.7)

Cash flow from financing activities

 

 

 

Increase in interest bearing liabilities


38.7

85.4

Proceeds to fund securitisation repayments


437.3

-

Redemption of securitisation facilities


(444.4)

-

Swap initial exchange costs


-

(0.9)

Repayment of retail bonds


(57.7)

-

Proceeds from issuance of retail bonds


38.9

-

Principal elements of finance lease payments

16

(0.5)

(0.4)

Interest expense of right of use asset

16

(0.2)

(0.2)

Proceeds from an equity share issue


-

40.0

Equity raising costs

8

-

(3.6)

Dividends paid


(6.1)

-

Non - capitalised financing cost

6

-

(0.2)

Net cash inflow from financing activities


6.0

120.1

Net (decrease)/increase in cash and cash equivalents


(4.9)

107.7

Cash and cash equivalents at beginning of the period

 

118.2

62.2

Cash and cash equivalents at end of the period2


113.3

169.9

 

1The non-cash movement in the impairment provision differs from the charge to the statement of profit and loss in respect to the impairment provision for the 6 month period ended 30 September 2022. This is due to the charge to the statement of profit and loss including a credit of £0.1m (2021: £0.1m) in respect of cash amounts recovered in the period on loans that have previously been written off.

 

2Cash and cash equivalents include restricted cash of £6.8m received from Platform Investors.

 

Interest received was £28.5m during the six months ended 30 September 2022 (the six months ended September 2021: £28.3m) and interest paid was £18.1m during the six months ended 30 September 2022 (the six months ended September 2021: £13.6m).



 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

1. Basis of preparation

 

1.1 General information

 

LendInvest plc is a public company incorporated on 17 July 2012 in the United Kingdom under the Companies Act. The company listed on AIM on 14 July 2021. The address of its registered office is given on page 3.

 

These condensed interim consolidated financial statements of LendInvest plc, for the six month period ended 30 September 2022, comprise the results of the Company and its subsidiaries (together referred to as "the Group") (collectively "these financial statements").

 

1.2 Basis of accounting

 

These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting" and have been prepared on historical cost basis, except as required in the valuation of certain financial instruments which are carried at fair value. These condensed consolidated interim financial statements have been prepared applying the accounting policies and presentation that were applied in the preparation of the Group's published financial statements for the year ended 31 March 2022.

 

These condensed consolidated interim financial statements are not statutory accounts. The Group statutory accounts for the year ended 31 March 2022 have been reported on by its auditor and delivered to the Registrar of Companies. The report of the auditor on those statutory accounts was unqualified, did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report, and did not contain a statement under Section 498(2) or (3) of the Companies Act 2006.

 

All amounts are presented in pounds sterling, which is the functional currency of the Company and all its subsidiaries. Amounts are rounded to the nearest million, except where otherwise indicated.

 

1.2.1 Going Concern

The condensed interim financial statements are prepared on a going concern basis. To assess the appropriateness of this basis the Directors have considered a wide range of information relating to present and future conditions, including the Group's current financial position and future projections of profitability and cash flows. The Group continues to have a proven business model, as demonstrated by its continued levels of profitability, and remains well positioned in its core markets. The Directors believe that the Group is well funded with sufficient levels of liquidity.

 

Based on the above, the Directors believe that the Group has sufficient resources to continue its activities for a period of at least 12 months from the date of approval of these condensed interim financial statements. Accordingly, the Directors concluded that it is appropriate to adopt the going concern basis in preparing the Interim Financial Statements.

 

1.3 Accounting policies

 

The accounting policies and methods of computation are consistent with those set out in the Annual Report 2022, with the exception of the below

 

1.3.1 Intangible Fixed Assets

 

A change has been made to the accounting estimate for the useful economic life of intangible fixed assets relating to the capitalisation of internally developed software expenditure. These assets have previously been amortised over a three-year period. This amortisation period has been increased to five years following a review of the useful economic life of intangible fixed assets completed previously created by the Group. This change has been applied on a prospective basis in the profit and loss. The change in accounting estimate has reduced the amortisation charge in the six-month period to 30 September 2022 from £1.5m to £0.8m. The impact on future periods is not disclosed due to the difficulty in estimating the charge.



 

1.4 Changes in prior year figures

 

(i)            The Group has restated its 30 September 2021 consolidated statement of profit and loss. This is in accordance with IFRS9 which requires all fees and transaction costs, which are integral to the creation of a loan, to be included in the effective interest rate calculation. The Group had previously incorrectly amortised any relevant transactions costs through cost of sales and these have been reclassified to interest revenue in the consolidated statement of profit and loss.

(ii)           The Group has restated its 30 September 2021 consolidated statement of profit and loss. Previously revenue earned on the investor self-select platform was incorrectly shown within the Interest revenue line item in the consolidated statement of profit and loss. The nature of this revenue is aligned with fee income as the assets on which income is earned do not sit on the Group's consolidated statement of financial position. The revenue has been reclassified from Interest revenue to Fees and other Income in the consolidated statement of profit and loss. The restatement is a reclassification within revenue and has no impact on the consolidated statement of financial position, consolidated statement of other comprehensive income, consolidated statement of changes in equity or consolidated statement of cash flows.

(iii)          The Group has restated its 30 September 2021 consolidated statement of profit and loss in accordance with IAS 1, which requires gains from the derecognition of financial assets to be shown separately in the statement of profit and loss. These amounts were previously incorrectly shown within fee income and cost of sales. This change has no effect on the Group's profits or net assets.

 

The change to the consolidated statement of profit and loss is a reclassification between revenue and cost of sales and does not change the overall profitability of the Group in the prior period.

 

Restated comparative condensed consolidated interim statement of profit and loss

 


6 month period ended 30 September 2021

£'m

(Reported)

 

 

Adjustment

£'m

6 month period ended 30 September 2021

£'m

(Restated)





Interest revenue

33.4

(3.6)

29.8

Fees and other income

17.4

(5.6)

11.8

Gain on derecognition of financial asset

-

4.7

4.7

Cost of sales

(24.3)

4.5

(19.8)

Gross profit

26.5

-

26.5

Administrative expenses

(15.3)

-

(15.3)

Impairment provisions

(1.7)

-

(1.7)

Finance income   

1.1

-

1.1

Finance expense

(0.4)

-

(0.4)

Profit before tax

10.2

-

10.2

Tax charge

(1.9)

-

(1.9)

Profit for the period

8.3

-

8.3

 



 

2. Financial risk management

 

General objectives, policies and processes

 

The Board has the overall responsibility for the establishment and oversight of the Group's risk management framework. The Group's risk management activities and exposure to credit, liquidity and market risk are consistent with those set out in the Annual Report 2022. The tables below analyse the Group's contractual undiscounted cash flows of its financial assets and liabilities:

 

 

 

 

As at 30 September 2022

Carrying amount

 

£'m

Gross nominal inflow/ (outflow)

£'m

Amount due in less than 6 months

£'m

Amount due 6 - 12 months

£'m

Amount due between one and five years

£'m

Amount due in more than 5 years

£'m


(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Financial assets







Cash and cash equivalents

113.3

113.3

113.3

-

-

-

Trade and other receivables

4.1

4.1

2.9

-

1.2

-

Derivative financial asset

97.1

97.1

10.5

14.7

47.5

24.4

Loans and advances

1,123.2

1,971.6

125.6

160.1

214.6

1,471.3

Investment securities

13.5

14.7

0.3

0.2

14.2

-


1,351.2

2,200.8

252.6

175.0

277.5

1,495.7

Financial liabilities







Trade and other payables

(49.1)

(49.1)

(49.1)

-

-

-

Interest bearing liabilities1

(1,223.1)

(1,286.7)

(17.3)

(494.8)

(774.6)

-

Lease liability

(3.8)

(3.8)

(0.5)

(0.5)

(2.8)

-


(1,276.0)

(1,339.6)

(66.9)

(495.3)

(777.4)

-

 

1. The maturity profile of the loan note liability is based on the asset recall option exercise date, as the asset recall triggers the repayment of the outstanding loan notes. The maturity profile of the loan notes does not match the maturity profile of the loans and advances which is based on the expected redemptions of the underlying mortgages which will be transferred on to another entity when the asset recall option is exercised.

 



 

 

 

 

 

As at 31 March 2022

Carrying amount

 

£'m

Gross nominal inflow/ (outflow)

£'m

Amount due in less than 6 months

£'m

Amount due 6 - 12 months

£'m

Amount due between one and five years

£'m

Amount due in more than 5 years

£'m


(Audited)

(Audited)

(Audited)

(Audited)

(Audited)

(Audited)

Financial assets







Cash and cash equivalents

118.2

118.2

118.2

-

-

-

Trade and other receivables

3.6

3.6

2.4

-

1.2

-

Loans and advances

1,209.1

1,892.0

96.0

99.4

188.3

1,508.3

Derivative financial asset

32.5

32.5

1.6

4.5

26.4

-


1,363.4

2,046.3

218.2

103.9

215.9

1,508.3

Financial liabilities







Trade and other payables

(48.1)

(48.1)

(48.1)

-

-

-

Interest bearing liabilities

(1,211.3)

(1,257.2)

(258.6)

(12.8)

(985.8)

-

Lease liability

(4.1)

(4.1)

(0.5)

(0.5)

(3.1)

-


(1,263.5)

(1,309.4)

(307.2)

(13.3)

(988.9)

-

 

3. Segmental analysis

 

The Group's lending operations are carried out solely in the UK with two main lending products: short-term lending and BTL mortgages. The results and net assets of the Group are derived from the provision of property related loans only.

 

The following summary describes the operations of the two reportable segments:

 

Short term lending

 

Provides finance for borrowers who need to quickly secure property, generate cash flow or fund works through the Group's bridging products, and provides property developers with funding to start or exit a project through development products. The term of these loans is up to 24 months.

 

Buy-to-let lending

 

Provides finance for professional portfolio landlords looking to purchase or remortgage buy-to-let ("BTL") investment properties in England, Wales and Scotland. The mortgages are available to both individual and corporate borrowers, and funds are lent against standard properties as well as houses in multiple occupation and multi-unit freehold blocks. The term of these loans is up to 30 years.

 

 

 

 

 

 

 

 

 

 

 

 

 

Please see below for a segmental analysis of the profit and loss and statement of financial position balances:

6 month period to

30 September 2022

Short Term Lending

£'m

BTL

£'m

Total

£'m

Statement of Profit and Loss Information

(Unaudited)

Interest revenue

10.5

20.7

31.2

Fee and other income

4.7

2.8

7.5

Gain on derecognition of financial asset

0.5

3.3

3.8

Segment Revenue

15.7

26.8

42.5

Interest expense

(6.4)

(2.1)

(8.5)

Cost of sales (other)

(1.1)

(1.8)

(2.9)

Impairment Provision

(1.4)

(0.5)

(1.9)

Finance income

-

2.7

2.7

Finance expense

-

-

-

Segment Profit

6.8

25.1

31.9

Operating expenses

-

-

(17.1)

Profit before tax

-

-

14.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6 month period to

30 September 2021

Short Term Lending

£'m

BTL

£'m

Total

£'m

Statement of Profit and Loss Information

(Unaudited)

Interest revenue

14.0

15.8

29.8

Fee and other income

7.1

4.7

11.8

Gain on derecognition of financial asset

1.0

3.7

4.7

Segment Revenue

22.1

24.2

46.3

Interest expense

(7.5)

(7.9)

(15.4)

Cost of sales (other)

(1.6)

(2.8)

(4.4)

Impairment (Release)/Provision

(2.0)

0.3

(1.7)

Finance income

-

1.1

1.1

Finance expense

(0.4)

-

(0.4)

Segment Profit

10.6

14.9

25.5

Operating expenses

-

-

(15.3)

Profit before tax

-

-

10.2

 

All other cost lines in the condensed statement of profit and loss are centrally incurred and are not allocated to either operating segment. These centrally incurred costs are not included in the measure of segment profit and loss reviewed management.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 30 September 2022

Short Term Lending

£'m

BTL

£'m

Total

£'m

Statement of Financial Position Information

(Unaudited)

Loans and advances

243.5

879.7

1,123.2

Fair value adjustment for portfolio hedged risk


(35.1)

(35.1)

Investment securities


13.5

13.5

Derivative financial asset


97.1

97.1

Total segment assets

243.5

955.2

1,198.7

Cash and cash equivalents



113.3

Trade and other receivables



6.7

Property, plant and equipment



2.5

Net investment in sublease



1.2

Intangible fixed assets



8.0

Deferred taxation



6.7

Total Assets



1,337.1

Liabilities



 

Interest bearing liabilities

(260.7)

(962.4)

(1,223.1)

Total segment liabilities

(260.7)

(962.4)

(1,223.1)

Trade and other payables



(49.9)

Corporation tax payable



(0.1)

Lease liabilities



(3.8)

Deferred taxation



-

Total liabilities

 

 

(1,276.9)

 



 

As at 31 March 2022

Short Term Lending

£'m

BTL

£'m

Total

£'m

Statement of Financial Position Information

(Audited)

Loans and advances

186.5

1,022.6

1,209.1

Derivative financial asset


32.5

32.5

Fair value adjustment for portfolio hedged risk asset


1.7

1.7

Total segment assets

186.5

1,056.8

1,243.3

Cash and cash equivalents



118.2

Trade and other receivables



6.3

Property, plant and equipment



2.8

Net investment in sublease



1.2

Intangible fixed assets



6.1

Deferred taxation



-

Total Assets



1,377.9

Liabilities



 

Interest bearing liabilities

(193.3)

(1,018.0)

(1,211.3)

Fair value adjustment for portfolio hedged risk liability*


(9.4)

(9.4)

Total segment liabilities

(193.3)

(1,027.4)

(1,220.7)

Trade and other payables



(48.7)

Corporation tax payable



(0.4)

Lease liabilities



(4.1)

Deferred taxation



(6.6)

Total liabilities

 

 

(1,280.5)

 

* Fair value hedge adjustments have been included within the segment profit within the current and comparative period as these costs can be wholly attributed to the relevant segment and are used by the chief operating decision maker to assess the profitability of the BTL segment. Allocation to the BTL operating segment was not possible prior to this period,

All other lines in the condensed statement of financial position are centrally allocated and are not allocated to either operating segment.

 

 



 

4. Revenue

 


6 month period to

30 September 2022

£'m

6 month period to

30 September 2021

(restated)

£'m


(Unaudited)

(Unaudited)

Interest on loans and advances1

31.2

29.8

Origination and other loan fees recognised under IFRS15

1.7

3.8

Asset management, fund and servicing fees

5.8

8.0

Gain on derecognition of financial asset

3.8

4.7


42.5

46.3

1Includes origination fees recognised under the effective interest method

 

5. Finance Income

 


6 month period to

30 September 2022

£'m

6 month period to

30 September 2021

£'m


(Unaudited)

Realised derivative fair value gains

0.3

Unrealised derivative fair value gains and hedge accounting

0.8

Bank interest income

-


1.1

 

6. Finance Expense

 


6 month period to

30 September 2022

£'m

6 month period to

30 September 2021

£'m


(Unaudited)

FV movement on undrawn committed facility *

(0.2)

Funding line exit fee

(0.2)


(0.4)

*Fair value movement through profit and loss is associated with one loan formerly within the lending portfolio being subject to a committed facility. The undrawn committed facility has been transferred and the Group no longer holds the obligation, resulting in the reversal of fair value gains recognised at 31 March 2022.

 

 

 

 

 

 



7. Profit before taxation

 

Profit before taxation has been stated after charging:

 


6 month period to

30 September 2022

£'m

6 month period to

30 September 2021

£'m


(Unaudited)

(Unaudited)

Wages and salaries

8.9

 

7.1

 

Depreciation and amortisation

1.4

1.7

Audit related assurance services

0.6

0.6

Fees payable to the auditors for other assurance services

0.1

0.2

Share-based payments

0.7

0.4

Lease finance expense

0.2

0.3

 

8.  Non-recurring costs

 

Administrative expense reported for the comparative period (£15.3m) include the cost of non-recurring costs. Non-recurring costs for the prior period relate to significant one-off costs associated with Group's admission onto AIM in June 2021. Of the £3.8m cost incurred in the listing process £2.2m was deemed as meeting IAS 32 definition of equity transaction costs and therefore deducted from equity, and £1.6m was determined as not directly attributable to an equity transaction and therefore expensed through the statement of profit and loss.

 

9. Share-based payments

 

Company Share Option Plans

During the period ended 30 September 2022, the Group issued a Long Term Incentive Plan (LTIP) to certain employees and issued a free share award under a share incentive plan (SIP). During the 6 months to 30 September 2021, the Group also issued an LTIP and a free share award under a SIP plan.

 

The grant of shares or options under these schemes may be made on an annual or on an ad hoc basis.

 

Share Option expense recognised

 

During the six months ended 30 September 2022, the Group recognised a £0.7 million expense as a result of issued share options vesting.

 


6 month period ended 30 September 2022

£'m

6 month period ended 30 September 2021

£'m


(Unaudited)

(Unaudited)

The expense is included in administrative expenses, as part of employee expenses

0.7

0.4

 

10. Taxation on profit on ordinary activities

 

The Group is subject to all taxes applicable to a commercial company in the United Kingdom. The UK business profits of the Group are subject to UK income tax at the prevailing basic rate of 19% (2021:19%). In March 2021, it was announced in Budget 2021 that the main rate of UK corporation tax will rise to 25% from 1 April 2023. This rise was substantively enacted in May 2021.

 

As of 30 September 2022, the Group had £6.7m in net deferred tax assets (DTAs) (31 March 2022: net deferred tax liability of £6.6m). These DTAs/DTLs include:

●      Assets of £0.7m (31 March 2022: Assets of £1.1m) related to temporary differences arising between the tax base of share based payments and the carrying amount;

●      Liabilities of £0.1m (31 March 2022: Liabilities of £0.1m) related to temporary differences arising between the tax base of property, plant and equipment and the carrying amount;

●      Assets of £5.9m (31 March 2022: Liabilities of £7.9m) related to the fair value reserve on loans and advances and cash flow hedge reserve;

●      Assets of £0.1m (31 March 2022: Assets of £0.1m) related to the ECL provision on transition to IFRS 9;

●      Assets of £0.1m (31 March 2022: Assets of £0.1m) related to transition to IFRS 16;

 

11. Trade and other receivables

 


As at 30 September 2022

£'m

As at 31 March 2022

£'m


(Unaudited)

(Audited)

Due within one year



Trade receivables

1.0

1.3

Other receivables:



Prepayments and accrued income

2.5

2.7

Other receivables

2.0

1.1

Due after one year

 

 

Rent deposit

1.2

1.2

 

6.7

6.3

 

12. Cash and cash equivalents

 


As at 30 September 2022

£'m

As at 31 March 2022

£'m


(Unaudited)

(Audited)

Cash and cash equivalents

106.5

99.3

Trustee's account

6.8

18.9

 

113.3

118.2

 

Trustees' accounts relate to monies held on account for the benefit of our investors in the Self-select Platform, prior to them either investing in loans or withdrawing their capital. Operationally, the Company does not treat the Trustees' balances as available funds. An equal and opposite payable amount is included within the trade payables balance (see note 18).

               

 



 

13. Loans and advances

 


As at 30 September

2022

£'m

As at 31 March

2022

£'m


(Unaudited)

(Audited)

Gross loans and advances

1,213.2

1,214.9

ECL provision

(13.7)

(11.0)

Fair value adjustment (*)

(76.3)

5.2

Loans and advances

1,123.2

1,209.1

 

 (*) Fair value adjustment to gross loans and advances due to classification as FVTOCI. Fair value adjustments are a function of changes in discount rates on the Group's loan assets. The changes in the underlying variables during the period and effect on fair value is discussed in Note 20.

 

 ECL provision

 

Movement in the period

£'m

Under IFRS 9 at 1 April 2022 (Audited)

(11.0)

Additional provisions made during the period1

(2.8)

Utilised in the period2

0.1

Under IFRS 9 at 30 September 2022 (Unaudited)

(13.7)

 

Movement in the period

£'m

Under IFRS 9 at 1 April 2021 (Audited)

(8.5)

Additional provisions made during the period1

(2.2)

Utilised in the period2

1.5

Under IFRS 9 at 30 September 2021 (Unaudited)

(9.2)

 

1 The ECL provision of £13.7m (2021: £9.2m) is stated including the expected credit losses incurred on the interest income recognised on stage 3 loans and advances. The net ECL impact on the income statement for the period to 30 September 2022 is £2.7m (2021: £2.2m). This includes the £1.9m (2021: £1.7m) of impairment provisions shown in the income statement which is shown net of £0.1m (2021: £nil) in respect of amounts recovered in the period on loans that have previously been written off. This and the total impact of expected credit losses on income recognised on stage 3 loans and advances using the effective interest rate is £0.7m (2021: £0.5m). The charge in the period also includes a £0.6m overlay on BTL loans to account for any loans where the rental income is not expected to cover the interest payments at any point over the next five years.

 

2Loans that are written off can still be subject to enforcement activities in order to comply with the Group's procedures for recovery of amounts due. The contractual amount outstanding on loans and advances that have previously been written off and are still subject to enforcement activity is £9.0m (2021: £8.5m).

 

 

 

 

 

 

 

 

 

 

 

 

Analysis of loans and advances by stage

 

As at 30 September 2022

Stage 1

£'m

Stage 2

£'m

Stage 3

£'m

Total

£'m

 

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Gross loans and advances

1,034.6

140.9

37.7

1,213.2

ECL provision

(0.4)

(1.2)

(12.1)

(13.7)

Fair value adjustment

(71.6)

(5.2)

0.5

(76.3)

Loans and advances

962.6

134.5

26.1

1,123.2

 

The maximum LTV on stage 1 loans is 84%. The maximum LTV on stage 2 loans is 88%. The maximum LTV on Stage 3 loans is 189% and the total value of collateral (capped at the gross loan value) held on stage 3 loans is £31.9m.

 

As at 31 March 2022

Stage 1

£'m

Stage 2

£'m

Stage 3

£'m

Total

£'m


(Audited)

(Audited)

(Audited)

(Audited)

Gross loans and advances

1,025.7

153.4

35.8

1,214.9

ECL provision

(0.2)

(0.9)

(9.9)

(11.0)

Fair value adjustment

3.6

1.0

0.6

5.2

Loans and advances

1,029.1

153.5

26.5

1,209.1

 

The maximum LTV on stage 1 loans is 82%. The maximum LTV on stage 2 loans is 101%. The maximum LTV on Stage 3 loans is 132% and the total value of collateral (capped at the gross loan value) held on stage 3 loans is £30.7m.

 

Impairment provisions are calculated on an expected credit loss (ECL) basis. Financial assets are classified individually into one of the categories below:

 

●      Stage 1 - assets are allocated to this stage on initial recognition and remain in this stage if there is no significant increase in credit risk since initial recognition. Impairment provisions are recognised to cover 12 month ECL, being the proportion of lifetime ECL arising from default events expected within 12 months of the reporting date;

●      Stage 2 - assets where it is determined that there has been a significant increase in credit risk since initial recognition, but where there is no objective evidence of impairment. Impairment provisions are recognised to cover lifetime;

●      Stage 3 - assets where there is objective evidence of impairment, i.e. they are considered to be in default. Impairment provisions are recognised against lifetime ECL. For assets allocated to Stage 3, interest income is recognised on the balance net of impairment provision;

●      Purchased or originated credit impaired ("POCI") - POCI assets are financial assets that are credit impaired on initial recognition. On initial recognition they are recorded at fair value. ECLs are only recognised or released to the extent that there is a subsequent change in the ECLs. Their ECL is always measured on a lifetime basis.

 

If a loss is ultimately realised, it is written off against the provision previously provided for with any excess charged to the impairment provision in the statement of profit and loss.

 



 

The impairment loss provision under IFRS 9 is calculated using macroeconomic variables, in particular UK house price inflation and unemployment, and the probability weightings of the macroeconomic scenarios used. The Group has used three macroeconomic scenarios, which are considered to represent a range of possible outcomes over a normal economic cycle, in determining impairment loss provisions:

 

●      a central scenario aligned to the Group's business plan;

●      a downside scenario as modelled in the Group's risk management process; and

●      an upside scenario representing the impact of modest improvements to assumptions used in the central scenario.

 

The central scenario represents management's current view of the most likely economic outturn. However, significant uncertainty around the level and trajectory of UK inflation and the subsequent impacts on the wider economy led management to increase the downside weighting for the year end 31 March 2022 and management consider these weightings to remain appropriate as at 30 September 2022. The following weightings of the different scenarios were used across both Buy-to-Let and short term ECL models for the period ended 30 September 2022:

 

●      45%/50%/5% to the central, downside and upside scenarios.

 

Changes to macroeconomic assumptions, as expectations change over time, are expected to lead to volatility in impairment loss provisions and may lead to pro-cyclicality in the recognition of impairment provisions.

 

The Group has applied a £0.6m model overlay to its expected credit loss model to adjust for the sharp increase in interest rates over the 6 month period, which were further exacerbated prior to 30 September following the UK's mini budget. The overlay accounts for an increase in the probability of default due to rising interest rates and has increased the average probability of default on the portfolio from 0.64% to 1.11%. The macroeconomic data inputs have also been updated as at 30 September 2022.

 

Credit risk on gross loans and advances

 

The table below provides information on the Group's loans and advances by stage and risk grade.

 

Risk grades detailed in the table range from 1 to 10 with a risk grade of 1 being assigned to cases with the lowest credit risk and 10 representing cases in default. Equifax Risk Navigator (RN) scores are used to assign the initial Risk Grade score with additional SICR rules used to generate the final Risk Grade.

 

As at 30 September 2022

Stage 1

£'m

Stage 2

£'m

Stage 3

£'m

Total

£'m

 

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Risk Grades 1 - 5

1,033.8

130.1

-

1,163.9

Risk Grades 6 - 9

0.8

10.8

-

11.6

Default

-

-

37.7

37.7

Total

1,034.6

140.9

37.7

1,213.2

 

 

As at 31 March 2022

Stage 1

£'m

Stage 2

£'m

Stage 3

£'m

Total

£'m

 

(Audited)

(Audited)

(Audited)

(Audited)

Risk Grades 1 - 5

1,024.2

147.5

-

1,171.7

Risk Grades 6 - 9

1.5

5.9

3.3

10.7

Default

-

-

32.5

32.5

Total

1,025.7

153.4

35.8

1,214.9

 

14. Investment securities

 


As at 30 September 2022

£'m

As at 31 March 2022

£'m


(Unaudited)

(Audited)

Investment securities

13.5

-

Total

13.5

-

 

The Group securitised a portfolio of mortgage loans on 12 May 2022. On 14 August 2022, the Group sold its holdings of residual notes in the securitisation vehicle, Mortimer BTL 2022-1 plc. The sale of the residual notes represented the excess spreads in the securitisation vehicle as well as an option to repurchase the assets from the vehicle on the 23 June 2025. The sale of the residual notes and call options resulted in a derecognition event as substantially all of the risks, rewards, and control of the vehicle passed to the purchaser. As the variable returns, and control of the vehicle had been transferred, the Mortimer BTL 2022-1 plc entity has also been deconsolidated from the Group's results. The investment securities of £13.5m represent the retained risk retention in the form of debt securities issued by unconsolidated structured entities as part of the securitisation transactions that are retained by the group.

 

15. Property, plant and equipment

 

Acquisitions and disposals: During the six months ended 30 September 2022, the Group purchased additional assets of £0.2m (the six months ended 30 September 2021: £0.1m). Depreciation: During the six months ended 30 September 2022, the Group depreciated £0.2m against property, plant and equipment (the six months ended 30 September 2021: £0.1m).

 

16. Lease arrangements

 

The Group is the lessee to a property lease arrangement.

 

Depreciation: In the six months ended 30 September 2022 the Group depreciated £0.3m against the right of use asset (the six months ended 30 September 2021: £0.5m).

 

Amortisation: During the six months ended 30 September 2022 the Group expensed lease finance charges of £0.2m (the six months ended 30 September 2021: £0.3m).

 

17. Intangible fixed assets

 

During this period, the Group also capitalised intangible assets with a cost of £2.8m (the six months ended 30 September 2021: £1.7m). Amortisation: During the six months ended 30 September 2022, the Group amortised £0.8m against intangible fixed assets (the six months ended 30 September 2021: £1.2m).

 

18. Trade and other payables

 


As at 30 September 2022

£'m

As at 31 March 2022

£'m


(Unaudited)

(Audited)

Trade payables

(38.4)

(26.4)

Other payables:



Taxation and social security costs

(0.8)

(0.7)

Accruals and deferred income

(10.5)

(21.3)

Sub - lease deposit rent payable

(0.2)

(0.2)

 

(49.9)

(48.6)

 

The trade payables balance includes Trustees' balances of £6.8m in respect of uninvested cash held on the self-select platform, which may be withdrawn by investors at any time. The Company has no non-current trade and other payables. The carrying value of trade and other payables approximates fair value.



 

19. Interest bearing liabilities               

 


As at 30 September 2022

£'m

As at 31 March 2022

£'m


(Unaudited)

(Audited)

Funds from investors and partners

1,227.7

1,215.6

Funding line costs

(4.6)

(4.3)


1,223.1

1,211.3

 

The Group's interest on funding has ranged between 2% to 8% in the 6 month period ended 30 September 2022.

Funding line costs are amortised on an effective interest rate basis. Interest bearing liabilities are secured by charges over the assets and operations of the Group.

 

 

20. Reconciliation of liabilities arising from financing activities

 


Interest bearing liabilities

£'m

Leases

£'m

Derivatives

£'m

31 March 2021 (Audited)

(1,040.2)

(5.0)

(6.8)

Cash flows

(171.1)

1.4

2.9

Fair value changes

-

-

36.4

Lease finance expense

-

(0.5)

-

Other

-

-

-

31 March 2022 (Audited)

(1,211.3)

(4.1)

32.5

Cash flows

(11.8)

0.5

(1.1)

Fair value changes

 

-

65.7

Leases finance expense

-

(0.2)

-

Other

-

-

-

30 September 2022 (Unaudited)

(1,223.1)

(3.8)

97.1

 



 

21. Financial instruments

 

Principal financial instruments
The principal financial instruments used by the Group, from which financial instrument risk arises, are: loans and advances, trade and other receivables, cash and cash equivalents, loans and borrowings, derivatives, and trade and other payables. 

Categorisation of financial assets and financial liabilities
With the exception of loan commitments classified as fair value through profit or loss, all financial assets of the Group are carried at amortised cost or fair value through other comprehensive income as at 30 September 2022 and 31 March 2022 depending on the business model under which the Group manages the financial assets. All financial liabilities of the Group are carried at amortised cost as at 30 September 2022 and 31 March 2022 due to the nature of the liability, with the exception of derivatives that are measured at fair value.                


Financial instruments measured at amortised cost, rather than fair value, include cash and cash equivalents, trade and other receivables, trade and other payables, rent deposit and interest-bearing liabilities. Due to their short-term nature, the carrying value of cash and cash equivalents, trade and other receivables, and trade and other payables approximates their fair value.



 

(a)  Carrying amount of financial instruments

A summary of the financial instruments held by category is provided below:

 


As at 30 September 2022

£'m

As at 31 March 2022

£'m


(Unaudited)

(Audited)

Financial assets at amortised cost

 

 

Cash and cash equivalents

113.3

 

118.2

Trade and other receivables

4.2

3.6

Loans and advances1

191.3

16.1

Investment securities

13.5

-

Financial assets at fair value through other comprehensive income


 

Loans and advances

931.9

1,193.0

Derivative financial asset

52.0


Financial assets at fair value through profit and loss



Loans and advances

-

-

Derivative financial asset

45.1

32.5

Fair value adjustment for portfolio hedged risk

(35.1)

1.7

Total financial assets

1,316.2

1,365.1

Financial liabilities at amortised cost

 

 

Trade and other payables

(49.1)

(48.1)

Interest bearing liabilities

(1,223.1)

(1,211.3)

Lease liability

(3.8)

(4.1)

Financial liabilities at fair value through other comprehensive income



Fair value adjustment for portfolio hedged risk liability

-

(9.4)

Total financial liabilities

(1,276.0)

(1,272.9)

1 The group held a number of loans originated under the governments CBILs scheme. These loans are valued at amortised cost within the accounts. The balance in the current year also includes a £187 million portfolio of BTL loans which were repurchased from the Mortimer 2019-1 BTL plc securitisation vehicle. This portfolio of BTL loans has changed to managed under a hold to collect business model and therefore measured at amortised cost.



 

(b)  Carrying amount versus fair value

 

The following table compares the carrying amounts and fair values of the Group's financial assets and financial liabilities as at 30 September 2021.

 


As at 30 September 2022

£'m

As at 30 September 2022

£'m

As at 31 March 2022

£'m

As at 31 March 2022

£'m


Carrying Amount

Fair Value

Carrying Amount

Fair Value


(Unaudited)

(Unaudited)

(Audited)

(Audited)

Financial assets

 

 

 

 

Cash and cash equivalents

113.3

113.3

118.2

118.2

Trade and other receivables

4.2

4.2

3.6

3.6

Loans and advances

1,123.2

1,123.2

1,209.1

1,209.1

Investment securities

13.5

13.5

-

-

Derivative financial asset

97.1

97.1

32.5

32.5

Fair value adjustment for portfolio hedged risk - asset

1.3

1.3

1.7

1.7

Fair value adjustment for portfolio hedged risk - liability

(36.4)

(36.4)

-

-

Total financial assets

1,316.2

1,316.2

1,365.1

1,365.1

 

As at 30 September 2022

£'000

As at 30 September 2022

£'000

As at 31 March 2022

£'000

As at 31 March 2022

£'000

 

Carrying Amount

Fair Value

Carrying Amount

Fair Value

 

(Unaudited)

(Unaudited)

(Audited)

(Audited)

Financial liabilities

 

 

 

 

Trade and other payables

(49.1)

(49.1)

(48.1)

(48.1)

Interest bearing liabilities

(1,223.1)

(1,221.5)

(1,211.3)

(1,212.2)

Derivative financial liability

-

-

-

-

Fair value adjustment for portfolio hedged risk - liability

-

-

(9.4)

(9.4)

Lease liability

(3.8)

(3.8)

(4.3)

(4.3)

Total financial liabilities

(1,276.0)

(1,274.4)

(1,273.1)

(1,274.0)

 

The fair value of the Retail Bond 2 interest bearing liability is calculated based on the mid-market price of £98.55 (2021: £102.88) on 30 September 2022.

 

The fair value of the Retail Bond 3 interest bearing liability is calculated based on the mid-market price of £98.00 on 30 September 2022.

 

Loans and advances are classified as fair value through other comprehensive income and any changes to fair value are calculated based on a fair value model using level 3 inputs and recognised through the Statement of Other Comprehensive Income. Interest bearing liabilities are classified at amortised cost and the fair value measured using level 1 inputs in the table above is for disclosure purposes only.

 

 

 

 

 

 

 

(c)            Fair value hierarchy

 

The level in the fair value hierarchy within which the financial asset or financial liability is categorised is determined on the basis of the lowest level input that is significant to the fair value measurement. Financial assets and liabilities are classified in their entirety into only one of the three levels. The fair value hierarchy has the following levels:  

 

Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities;  

Level 2 - inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. prices) or indirectly (i.e. derived from prices);  

Level 3 - inputs for the asset or liability that are not based on observable market data (unobservable inputs).    

The objective of valuation techniques is to arrive at a fair value measurement that reflects the price that would be received to sell the asset or paid to transfer the liability in an orderly transaction between market participants at the measurement date.

 

 

 

 

 

Financial instruments

 

As at 30 September 2022

 

 

                                      £'m

 

Level 1

 

 

£'m

 

Level 2

 

 

£'m

 

Level 3

 

 

£'m

Interest rate swap * (Unaudited)

97.1

-

97.1

-

Loans and advances* (Unaudited)

931.9

-

-

931.9

 *Measured at fair value

 

 For all other financial instruments, the fair value is equal to the carrying value and has not been included in the

 table above.

 

 

 

 

 

Financial instruments

As at 31 March 2022

 

 

£'m

 

Level 1

 

 

£'m

 

Level 2

 

 

£'m

 

Level 3

 

 

£'m

Interest rate swap* (Audited)

32.5

-

32.5

-

Loans and advances* (Audited)

1,193.0

-

-

1,193.0

 *Measured at fair value 

 

Level 2 instruments include interest rate swaps which are either 2 or 5 years in length. These lengths are aligned with the fixed interest period of the loan book. Interest rate swaps are measured against the underlying benchmark index (SONIA)

 

Level 3 instruments include loans and advances. The valuation of the asset is not based on observable market data (unobservable inputs). Valuation techniques include net present value and discounted cash flow methods. The assumptions used in such models include benchmark interest rates and borrower risk profile. The objective of the valuation techniques is to determine a fair value that reflects the price of the financial instrument that would have been used by two counterparties in an arm's length transaction.

 

Financial instrument

Valuation techniques used

Significant unobservable inputs

Range

Loans and advances

Discounted cash flow valuation

Prepayment Rate

Probability of default Discount Rate

2% - 14%

16% - 84%

3.1% - 10.9%



 

Financial assets and liabilities at fair value: Level 3 analysis:

The following section provides additional analysis of the Group's financial instruments measured at fair value that are categorised as Level 3:

 

 

Six months ended 30 September 2022 (Unaudited)

Loans and advances to customers at FVOCI:

As at 1 April 2022

1,193.0

Additions1

408.1

Movement in expected credit losses

(2.5)

Net fair value gains/(losses) recognised in other comprehensive income

(81.6)

Loans and advances reclassified and held at amortised cost

(185.2)

Settlements/repayments

(399.9)

As at 30 September 2022

931.9

1 - Additions include new financial assets originated, additional drawdowns and accrued interest.

 

(d)           Fair value reserve and cashflow hedge reserve

 

Six months to 30 September 2022

Financial assets

£'m

Deferred tax

£'m

Fair value reserve

£'m

Balance as at 1 April 2022 (Audited)

31.5

(7.9)

23.6

Movement in fair value of loans and advances at fair value through other comprehensive income

(81.4)

20.4

(61.0)

Cash flow hedge adjustment through other comprehensive income

26.5

(6.7)

19.8

Fair value and cash flow hedge reserve at 30 September 2022 (Unaudited)

(23.4)

5.8

(17.6)

 

Information about sensitivity to change in significant unobservable inputs

The significant unobservable inputs used in the fair value measurement of the reporting entity's loans and advances are prepayment rates, probability of default and discount rates. Significant increase / (decrease) in any of those inputs in isolation would result in a lower / (higher) fair value measurement. A change in the assumption of these inputs will not correlate to a change in the other inputs.

 

Sensitivity Analysis

 

Impact of changes in unobservable inputs

 Gain or (loss) at 30 September 2022

£'m

+100bps

£'m

-100bps

£'m

Prepayment rates (Unaudited)

(76.3)

(75.0)

(77.7)

Discount rate (Unaudited)

(76.3)

(97.1)

(54.5)

 



 

22. Derivatives held for risk management and hedge accounting

 

 

As at 30 September 2022

As at 31 March 2022

 

Unaudited

Audited

Instrument type

Asset

£'m

Liability

£'m

Asset

£'m

Liability

£'m

Interest rate swap

97.1

-

 32.5

-

 

All derivatives are held at fair value for the purpose of managing risk exposures associated with the BTL mortgage portfolio. The net notional principal amount of the outstanding interest rate swap contracts at 30 September 2022 was £981.3m (31 March 2022: £1,003.9m).

 

The Group reported a net gain of £64.6m on its derivatives positions during the period (6 months ended 30 September 2021: £7.2m).

 

£37.5m of fair value gains are deferred in the cash flow hedge reserve (6 months ended 30 September 2021: £5.7m gain) and £11.1m of deferred fair value gains was recycled from the hedge reserve to profit and loss during the period (6 months ended 30 September 2021: £1.2m loss). And £32.7m of derivative fair value gains are deferred in a fair value hedge relationship (6 months ended 30 September 2021: £1.2m gain).

 

23. Share capital

 


As at 30 September 2022

number

As at 31 March 2022

number


(Unaudited)

(Audited)

Issued and fully paid up



Ordinary shares of £0.0005 each

138,381,046

137,698,910


138,381,046

137,698,910

 


As at 30 September 2022

 £'m

As at 31 March 2022

£'m

Issued and fully paid up

(Unaudited)

(Audited)

Ordinary Shares of £0.0005 each

0.1

0.1


0.1

0.1

 

Share premium

As at 30 September 2022

£'m

As at 31 March 2022

£'m


(Unaudited)

(Audited)

Closing balance

55.2

55.2

 

On 14 July 2021, the Group completed a listing onto the London Stock Exchange and all existing share classes were converted to ordinary shares.

 

The balance on the share capital account represents the aggregate nominal value of all ordinary and preferred shares in issue. There is no maximum number of shares authorised by the articles of association.

 

The balance on the share premium account represents the amounts received in excess of the nominal value of the ordinary and preferred shares. All ordinary and preferred shares have a nominal value of £0.0005.



 

Reconciliation of movements during the period

 


Ord Shares

As at 1 April 2022

137,698,910

Shares issued on exercise of company share option scheme options

682,136

As at 30 September 2022

138,381,046

 

On 11 July 2022, the company enabled employees to options held in the company share option scheme. A total of 1,446,334 options were exercised. 764,198 of these were provided from shares already held in the Employee Benefit Trust, and the remaining balance of 682,136 shares were newly issued. The shares sold by staff were purchased by the Group's Employee Benefit Trust. 1,950,492 shares were bought by the company at a price of £1.535.

 

Any shares held by the Group at 30 September 2022 and held as a reduction to equity in the Group's Own Share Reserve. As at 30 September 2022, 779,355 shares were held in the Employee Benefit Trust, with a balance of £1.2 million.

 

24. Earnings per share

 

(a)

 

Basic earnings per share

As at 30 September 2022

(Unaudited)

As at 30 September 2021

(Unaudited)


Pence/share

Pence/share

Total basic earnings per share attributable to the ordinary equity holders of the Group

10.75

6.60

 

(b)

 

Diluted earnings per share

As at 30 September 2022

(Unaudited)

As at 30 September 2021

(Unaudited)


Pence/share

Pence/share

Total diluted earnings per share attributable to the ordinary equity holders of the Group

10.38

6.35

 

(c) Number of shares used as denominator

 

 

As at 30 September 2022

(Unaudited)

As at 30 September 2021

(Unaudited)

Number of ordinary shares used as the denominator in calculating basic earnings per share

137,500,867

 

125,182,487

 

Adjustments for calculations of diluted earnings per share: Options

4,895,852

 

4,883,113

 

Number of ordinary shares and potential ordinary shares used as denominator in calculating diluted earnings per share

142,396,719

130,065,600

 

The profit after tax reported in the consolidated statement of profit and loss, £14.78m (30 September 2021: £8.26m), is the numerator (earnings) used in calculating earnings per share.

 

 

25. Reserves

 

Reserves are comprised of retained earnings, own share reserve, the employee share reserve, fair value reserves and cashflow hedge reserves.

Retained earnings represent all net gains and losses of the Group less directly attributable costs associated with the issue of new equity and dividends paid out to shareholders.

The employee share reserve represents the fair value of share options issued to employees but not exercised.

The fair value reserve represents movements in the fair value of the financial assets classified as FVTOCI. The movements in fair value are a function of changes in credit spreads, interest rate curves and size of the loan portfolio. A significant change in any of these variables will have a consequential effect on fair value movements and therefore the Group's reported reserves.

The cash flow hedge reserve is the deferred portion of the change in the fair value of the hedging instrument that is deemed to be effective.

The own share reserve represents treasury shares held in the Group's Employee Benefit Trust which are held to be provided to staff on the exercising of options, or to be granted as part of the Group's bonus scheme.

 

26. Dividends

 

Dividends of 4.4 pence per share, £6.2m, (2021: £nil) were paid during the period. The Board is pleased to announce an interim dividend of 1.3 pence per share.

 

27. Related party transactions

 

Key management personnel compensation

 

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Group. Key management is defined as the directors of LendInvest plc.

 

 

6 month period ended 30 September 2022

£m

6 month period ended 30 September 2021

£m

 

(Unaudited)

(Unaudited)

Salary & bonus

0.7

0.6

Short-term non-monetary benefits

-

-

Defined contribution pension cost

-

-

Share based payments

0.1

-

Total

0.8

0.6

 

 

There were no other related party transactions during the period to 30 September 2022 that would materially affect the position or performance of the Group. Details of the transactions for the year ended 31 March 2022 can be found in the 2022 Annual Report.

 

28. Events after reporting date

 

There have been no significant events between 30 September 2022 and the date of the approval of the Interim Financial Report that require a change or additional disclosure in the condensed interim financial statements.

 

 

 

 

 

 

 

Glossary

 

Alternative Performance Measures

In the reporting of financial information, the Directors have adopted various alternative performance measures (APMs). APMs should be considered in addition to IFRS measurements. The Directors believe that these APMs assist in providing useful information on the underlying performance of the Group, enhance the comparability of information between reporting periods, and are used internally by the Directors to measure the Group's performance, not necessarily comparable to other entities' APMs.

Platform AuM

The Group defines Platform AuM as the sum of (i) the total amount of outstanding loans and advances (including accrued interest, and gross of impairment provisions and fair value adjustments), as reported on an IFRS basis in the notes to the accounts in the Group's Financial Statements, and (ii) off-balance sheet assets, which represents the total amount of outstanding loans and advances (including accrued interest) that the Group originates but does not hold on its balance sheet, comprising those loans that are held by its off-balance sheet entities. Off-Balance Sheet Assets are not presented net of any impairment provisions relating thereto.

The Directors view Platform AuM as a useful measure because it is used to analyse and evaluate the volume of revenue-generating assets of the platform on an aggregate basis and is therefore helpful for understanding the performance of the business.

The following table provides a reconciliation from the Group's reported gross loans and advances.

                                                        

 

Unaudited

6 month period ended 30 September 2022 (£m)

6 month period ended 30 September 2021

(£m)

Gross Loans and advances

1,213.2

1,078.3

Off-Balance Sheet Assets

1,217.9

747.6

Platform AuM

2,431.1

1,825.9

FuM

The Group defines FuM as the aggregate sum available to the Group under each of its funding lines. The Group's FuM are used to originate revenue generating AuM. The Directors view the difference between the Group's FuM and Platform AuM as the headroom for future growth.

 



 

Adjusted EBITDA

The Group defines Adjusted EBITDA as Group profit or loss before finance income, finance expenses, income tax, depreciation and amortisation, and exceptional items. The Directors view Adjusted EBITDA as a useful measure because it is used to analyse the Group's operating profitability, and shows the results of normal core operations exclusive of non-cash changes that the Group considers to be non-recurring and not part of the Group's core day-to-day business. The following table provides a reconciliation from the Group's reported profit for the period to Adjusted EBITDA.

                                                        

 

Unaudited

6 month period ended 30 September 2022

(£m)

6 month period ended 30 September 2021

(£m)

Profit after taxation

12.4

8.3

Finance expense

-

0.3

Finance income

(2.7)

(1.1)

Income Tax

2.4

1.9

Depreciation and amortisation

1.0

1.2

Depreciation of right of use asset

0.3

0.5

Interest expense - lease liabilities

0.2

0.3

Share based payment charge

0.7

0.4

Exceptional items

-

1.6

Adjusted EBITDA

14.3

13.4

 

Diluted earnings per share

The Group defines diluted earnings per share as earnings per share adjusted to take into account the after income tax effect of interest and financing costs associated with dilutive potential ordinary shares and by the weighted average number of additional ordinary shares that would have been outstanding assuming the conversion of all dilutive potential ordinary shares.

Free Cash Flow

 

Free cash flow is defined as the net cash outflow from operating activities, less purchases of property, plant and equipment, capitalisation of internally developed software, and lease payments. Additionally, an adjustment has been made to reverse movements in loans and advances. This reflects the operating model of the business to finance increases in loan and advances through increases in interest bearing liabilities, which are also excluded from this calculation. The table below shows the reconciliation of net cash outflow from operations to free cash flow.

 

 

Unaudited

6 months ended
30 September 2022

£'m

6 months ended
30 September 2021
£'m

Net cash outflow from operations

10.1

(11.2)

PPE additions

(0.2)

(0.1)

Capitalisation of internally developed software

(2.8)

(1.7)

Lease payments

Reverse movements in loans and advances

Free cash flow

11.4

34.2

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

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.
 
END
 
 
IR BMBFTMTIJMAT