More annual reports from Enterprise Products Partners Investor relations material:
2021 ReportPeers and competitors of Enterprise Products Partners Investor relations material:
FLEX LNG Ltd.ANNUAL
REPORT
2021
EMPIRED LIMITED ABN 81 090 503 843
CORPORATE DIRECTORY
Principal Places of Business
Perth
Level 7, The Quadrant
1 William Street
Perth WA 6000
Melbourne
Level 14
360 Elizabeth Street
Melbourne VIC 3000
Auckland
Level 1
152 Fanshawe St
Auckland 1010
Wellington
Level 4
80 Willis Street
Wellington 6011
Dunedin
64 Willowbank
Dunedin 9016
Adelaide
Level 2
8 Leigh Street
Adelaide SA 5000
Brisbane
Level 11
79 Adelaide Street
Brisbane QLD 4000
Sydney
Level 12
9 Hunter Street
Sydney NSW 2000
Christchurch
Level 2
165 Gloucester Street
Christchurch 8011
Seattle
2018 156th Ave NE
Suite 108
Bellevue, WA, 98007
USA
Directors
Thomas Stianos (Non-Executive Chairman)
John Bardwell (Non-Executive Director)
Richard Bevan (Non-Executive Director)
Cristiano Nicolli (Non-Executive Director)
Russell Baskerville (Managing Director & CEO)
Company Secretary
David Hinton
Registered Office
Level 7
The Quadrant
1 William Street
Perth WA 6000
Telephone No: +618 6333 2200
Fax No:
+618 6333 2323
Company Number
A.C.N: 090 503 843
Country of Incorporation
Australia
Company Domicile and Legal Form
Empired Limited is the parent entity and
an Australian Company limited by shares
Auditors
Grant Thornton Audit Pty Ltd
Level 43, 152 -158 St Georges Terrace
Perth WA 6000
Share Register
Computershare Investor Services Pty Ltd
Level 11, 172 St Georges Terrace
Perth WA 6000
ASX Code
EPD
Website
www.empired.com
CONTENTS
Corporate Directory
Inside front cover
Chairman & CEO Review
2
Directors’ Report
4
Remuneration Report
12
Corporate Governance Statement
20
Consolidated Statement of Profit or Loss and Other Comprehensive Income
21
Consolidated Statement of Financial Position
22
Consolidated Statement of Cash Flows
23
Consolidated Statement of Changes in Equity
24
Notes to the Financial Statements
25
Directors’ Declaration
66
Auditor’s Independence Declaration
67
Independent Audit Report
68
Shareholding Analysis
72
Other Information for Shareholders
74
EMPIRED LIMITED | ANNUAL REPORT 2021
1
Dear Fellow Shareholders
On behalf of your board of directors, we are very
proud to present the Empired Limited 2021 Annual
Report. During FY21 your board and management
focused on carefully guiding the company out of
what had been a heavily disrupted and uncertain
period as a result of the COVID-19 pandemic.
Pleasingly, in the backdrop of continuing community
lockdowns and social restrictions, the IT sector
benefited from corporate and government
organisations prioritising digital initiatives.
The heightened demand that proceeded has
provided Empired with favourable economic
conditions and confidence to continue to execute on
its stated strategy with a renewed focus on growth.
Our disciplined approach and clear strategy have
delivered outstanding financial performance.
For the 2021 financial year Empired Limited delivered
revenue of $186m up 12% and normalised Earnings
Before Interest Tax Depreciation and Amortisation
(EBITDA) of $22.6m up 52% on a like for like basis.
Net profit after tax was $10.5m up 72% resulting in
earnings per share of 6.57 cents. Operating cash flow
of $25.5m was excellent, delivering a balance sheet
position with Net Cash of $7.3m on 30 June 2021
which was after the payment of a 1.5 cent per share
dividend during the period.
A highlight throughout the year has been our ability
to attract and retain exceptional people in a highly
talent constrained environment resulting from
heightened demand combined with limited access
to international labour markets and little to no
permitted domestic or international travel.
During the year we increased our headcount from
905 to 1,089 employees, whilst improving our
employee Net Promoter Score (NPS) to +26 and
managing our employee retention to above 80%.
These measures are industry leading and position
the company well as it sets out to continue to
expand its talent base and grow revenue.
We invested in developing industry solutions,
software, IP, and human talent. These were aligned
to high growth segments of the IT market including
digital transformation, cloud and security.
These investments have provided Empired with a
highly sought after services and solutions portfolio
during a period of robust market demand. This
has underpinned strong sales with New Zealand
sales up 27%, Australian West Coast sales up 1% and
importantly Australian East Coast sales up 44%.
Large multi-year contracts, improving predictability
and the recurring nature of Empired’s revenue,
have always been a central pillar of our strategy.
Following the award of a $65m contract with
Western Power late in FY20 Empired announced in
early FY21 that it had in addition secured a position
as one of three service providers to Western Power
for Systems Integration services. Empired is the first
and only Australian owned company to be selected
to provide these strategic services to Western
Power and management are confident that this will
prove to be the most strategic contract win in the
company’s history to date.
Following this the company went on to
announce key strategic contract awards with the
Environmental Protection Authority (EPA) in
Victoria for $52m and the Department of Innovation
and Skills (DIS) in South Australia for $9m.
CHAIRMAN & CEO REVIEW
Thomas Stianos
NON-EXECUTIVE CHAIRMAN
Russell Baskerville
MANAGING DIRECTOR & CEO
EMPIRED LIMITED | ANNUAL REPORT 2021
CHAIRMAN & CEO REVIEW
2
The EPA of Victoria will rely on Empired to provide
management of their core business systems and
infrastructure whilst DIS will work with Empired
over the coming years on a digital transformation
program to modernise the services they provide
to the business community through enhanced
technology platforms.
For a number of years Empired has invested in
growing its operations across the Australian East
Coast and FY21 demonstrated substantial progress
toward this aspiration. Revenue across the Australian
East Coast was up 10%, a solid result, however when
combined with sales results up 44% and two large
multi-year strategic contract wins (EPA and DIS
above) the Australian East Coast had an exceptional
year. The annual forecast revenue run-rate of the EPA
and DIS contracts alone represent an annualised
revenue growth of 29% on FY21 East Coast revenue.
This provides a sound framework for delivering
revenue growth into the Australian East Coast for a
number of years ahead.
Strategically we have had a strong focus on
developing capability around Microsoft platforms
and we are pleased to report that this strategy
continues to deliver above market performance.
During the FY21 year our Microsoft Business
Applications group once again delivered the
strongest performance of any of our core lines of
business. Revenue grew by 30% to $66m and now
represents 35% of total revenue. It also generated
the highest business contribution margin at 38%.
Continually improving financial controls, project risk
management systems and ongoing enhancements
to Empired’s operational management systems has
provided a sound platform for predictable results
and margin expansion. During the year Empired’s
gross margin (1) improved by 200 basis points to 34%
with New Zealand operations delivering EBITDA
margin of 19% and Western Australia delivering
EBITDA (1) margin of 14%. These measures are again
industry leading and as revenue expands across the
Australian East Coast, we see no reason why over
time it will not achieve a similar margin contribution.
From humble beginnings we set an aspirational
objective to be recognised as the most respected
digital services company across Australia and New
Zealand. We believe that we are well advanced
toward this aspirational goal. Today Empired boasts
excellent organic growth, strong and expanding
operating margins, one of the largest employers of
IT talent across ANZ with industry leading employee
NPS and some of the largest and most strategic
clients in the region again with industry leading
client NPS. Empired is also in the unique position of
having developed a stable of long term, multi-year
contracts and a modern digital solutions portfolio.
We believe that it is these attributes that have
underpinned Empired’s long term success over
many years and that have attracted Capgemini,
the second largest digital services company in the
world, to make a highly compelling offer to acquire
Empired. On 19 July 2021, Empired announced that
it had entered into a recommended scheme of
arrangement for Capgemini to acquire all of the
shares in Empired Limited. The offer price of $1.35 per
share represents a 65% premium to Empired’s last
closing price and values Empired on a fully diluted
basis at $234m representing one of the highest
EV/EBIT(1) multiples paid in the sector of 16.7x.
Should the scheme be implemented we believe that
it will crystallise significant value and certainty for
our shareholders and we are confident that it will
provide outstanding career prospects for our people
and significant new opportunities for our clients
and partners.
On behalf of your board, we would like to sincerely
thank our staff for their loyalty, talent and energy
that is the centerpiece to Empired’s success and
incredible results for our clients. We thank our
clients and partners for your ongoing support
and extend our gratitude to our shareholders for
providing us the opportunity, over many years, to
guide your company. We are very proud that with
the support of all of our stakeholders and a clear,
consistent strategy the company has been able to
achieve many of its aspirations and deliver material
shareholder value for every shareholder throughout
Empired’s journey.
Yours faithfully
Thomas Stianos
NON-EXECUTIVE
CHAIRMAN
Russell Baskerville
MANAGING DIRECTOR
& CEO
(1)normalised as per page 9
CHAIRMAN & CEO REVIEW
EMPIRED LIMITED | ANNUAL REPORT 2021
3
DIRECTORS’ REPORT
The Directors present their report on the consolidated
entity comprising Empired Limited (“Empired” or
“the Company”) and its controlled entities (“the Group”)
for the year ended 30 June 2021.
4
EMPIRED LIMITED | ANNUAL REPORT 2021
The names of the Company’s directors in office during the year and until the date of this report are detailed
below. Directors were in office for this entire period unless stated otherwise.
DIRECTORS
Thomas Stianos
Non-Executive Chairman - Age 67
Mr Stianos joined the board as a Non-Executive on
29 November 2016 and was appointed Chairman
on 1 July 2018. Mr Stianos is widely recognised
as one of the most successful and experienced
leaders in the IT industry. He is also a member of
the Remuneration and Nomination Committee.
Mr Stianos was previously the Managing Director
of SMS Management & Technology Limited. He is
currently Executive Chairman of Escient Pty Ltd.
He has also previously held senior positions with the
Department of Premier and Cabinet, Department of
Justice, and Department of Treasury & Finance.
Mr Stianos holds a Bachelor of Applied Science from
the University of Melbourne and is a Fellow of the
Australian Institute of Company Directors.
Other current
directorships of
listed entities:
• Gale Pacific Limited
Previous directorships
(last 3 years):
• Inabox Group Limited
Russell Baskerville
Managing Director & CEO - Age 43
Mr Baskerville is an experienced business
professional and has worked in the IT industry for
in excess of 15 years. He has extensive knowledge
in both the strategic growth and development
of technology businesses balanced by strong
commercial and corporate skills including strategy
development and execution, IPOs, capital raisings,
divestments, mergers and acquisitions.
Mr Baskerville has been the Managing Director
of Empired for fifteen years and has successfully
listed the company on ASX and made a number
of successful acquisitions. Mr Baskerville was
previously a Non Executive Director of BigRedSky
Limited, successfully developed and commercialised
a SaaS delivered eRecruitment tool prior to the
company being acquired by Thomson Reuters.
Other current
directorships of
listed entities:
• None
Previous directorships
(last 3 years):
• None
Richard Bevan
Non-Executive Director - Age 55
Mr Bevan joined the board as a Non-Executive
director on 31 January 2008 with corporate and
senior management experience including various
directorship’s and CEO/MD roles in ASX listed and
private companies, and was appointed Chairman
on 29 November 2016 to 30 June 2018. Mr Bevan is
also a member of the Audit and Risk Committee
and the Remuneration and Nomination Committee.
Mr Bevan brings experience in the execution and
integration of mergers, acquisitions and other major
corporate transactions.
Mr Bevan has been involved in a number of
businesses in areas as diverse as healthcare,
construction and engineering, resources and
information services. Mr Bevan’s roles within these
businesses have included strategic operational
management, implementing organic growth
strategies, business integration and raising capital
in both public and private markets. He was
previously the Managing Director & CEO of
Cassini Resources Limited.
Other current
directorships of
listed entities:
• None
Previous directorships
(last 3 years):
• Cassini Resources
Limited
EMPIRED LIMITED | ANNUAL REPORT 2021
5
DIRECTORS’ REPORT
John Bardwell
Non-Executive Director - Age 61
Mr Bardwell has had a long career in the financial
services and IT sectors through a variety of senior
leadership positions. Mr Bardwell’s previous
executive experience includes Head of IT Services
at Bankwest, Managed Services Director at Unisys
West and as the General Manager of Delivery
Services at Empired Ltd prior to his appointment
to the Board as a non-executive Director on
26 November 2011. Mr Bardwell is Chairman of
the Audit and Risk Committee.
Mr Bardwell holds a Bachelor of Business and
a Graduate Diploma in Applied Finance and
Investment. He is a Graduate Member of the
Australian Institute of Company Directors and
a Fellow of the Financial Services Institute of
Australasia.
Mr Bardwell is a Board Member of Swancare Group,
a specialist provider of retirement living and
aged-care services, where he is also Chair of the
Business Development Committee.
Other current
directorships of
listed entities:
• None
Previous directorships
(last 3 years):
• None
Cristiano Nicolli
Non-Executive Director - Age 67
Mr Nicolli joined the Board on 22 October 2018.
He is highly regarded as an influential leader and
successful businessman across the technology
sector. He has corporate and ASX listed company
experience and is a sought after Non-Executive
Director. Mr Nicolli is the Chairman of the
Remuneration and Nomination Committee and
a member of the Audit and Risk Committee.
He was the Group Managing Director and CEO of
UXC Limited from 2003 to 2016 when UXC Limited
was sold to global IT firm CSC. During that time Mr
Nicolli was instrumental in leading the growth and
development of UXC to delivering revenue of $750m,
employing 3,000 staff and is widely recognised as
the largest and one of the most respected ASX listed
IT companies in Australia.
Mr Nicolli is also a Non-Executive Director of ASX/
NZX listed Vista Group International Limited (VGL)
a global market leader that provides software
solutions across the global film industry.
He is also Chairman of newly listed PlaySide Studios
(ASX: PLY), Australia’s largest publicly listed video
game developer and Chairman of ReadCloud
(ASX: RCL), the leading provider of eLearning
software solutions, including eBooks, to Schools and
the Vocational Education and Training (VET) sector
in Australia.
Mr Nicolli is also Treasurer of NFP Charity Kadasig
Aid and Development.
Mr Nicolli is a Fellow of the Australian Institute of
Company Directors (FAICD), a past member of
the New Zealand Society of Accountants and holds
a Bachelor of Management & Business Studies.
Other current directorships of listed entities:
• Vista Group International Limited
• PlaySide Studios Limited
• ReadCloud Limited
Previous directorships (last 3 years):
• Otherlevels Holdings Limited
COMPANY SECRETARY
David Hinton
CFO & Company Secretary - Age 58
Mr Hinton joined Empired in May 2016. He has
extensive experience in the technology sector
having previously held the position of CFO
and Company Secretary of ASX listed Amcom
Telecommunications. Prior to Amcom he held a
senior executive role in a large diversified listed
company and was also a Manager at Ernst & Young.
Mr Hinton holds a Bachelor of Business degree, is a
Fellow of the Institute of Chartered Accountants, a
Fellow of the Governance Institute of Australia and
is a graduate of the Australian Institute of Company
Directors and is a member of the Governance
Institute of Australia. He is also a Non-Executive
Director of HeraMED Limited, an ASX listed medical
data and technology company, Non-Executive
Director of Valo Therapeutics Oy, a developer of
adaptable immunotherapy platforms for cancer and
infectious diseases, Finance Director of not for profit
Auspire - Australia Day Council WA and General
Committee member of Royal Perth Yacht Club Inc.
EMPIRED LIMITED | ANNUAL REPORT 2021
6
DIRECTORS’ REPORT
DIRECTORS’ MEETINGS
The number of Directors meetings and the number of meetings attended by each Director during the year are:
Name of Director
No. of Directors
Meetings held
while a Director
No. of Meetings
Directors
attended as a
Director during
the year ended
30 June 2021
No. of Audit and
Risk Committee
meetings held
during the
year ended
30 June 2021
No. of Audit and
Risk Committee
meetings
attended during
the year ended
30 June 2021
Russell Baskerville
11
11
-
-
Thomas Stianos
11
11
-
-
Richard Bevan
11
11
3
3
John Bardwell
11
11
3
3
Cristiano Nicolli
11
11
3
3
Name of Director
No. of
Remuneration
and Nomination
committee
meetings held
during the year
ended
30 June 2021
No. of
Remuneration
and Nomination
Committee
meetings
attended during
the year ended
30 June 2021
Russell Baskerville
-
-
Thomas Stianos
4
4
Richard Bevan
4
4
John Bardwell
-
-
Cristiano Nicolli
4
4
EMPIRED LIMITED | ANNUAL REPORT 2021
7
DIRECTORS’ REPORT
OPERATING AND FINANCIAL REVIEW
Review of operations
Empired Limited is an international IT Services Provider with a broad range of capabilities and a reputation for
delivering enterprise class IT services and solutions. Established in 1999, Empired is a publicly listed company
(ASX: EPD) formed in Western Australia.
With a team of approximately 1,000 people located across Australia, New Zealand and USA, Empired has built a
reputation for service quality.
Our flexible service delivery approach has enabled Empired to secure clients that range from medium size
entities through to large enterprise and public sector agencies.
The business operates as two segments:
• Australia
• New Zealand - which includes USA
Underlying drivers of performance
Empired generates its revenue from the provision of IT services. The IT consulting services which are billed on
a fixed price or time and materials basis. These IT consulting services are deployed to deliver IT projects and
for the provision of support services. Empired also generates revenue from the selling of third-party software
licenses and Software as a Service revenue from its own proprietary ECM platform, Cohesion.
In April 2020 & November 2020, Empired announced that it had won multiple multi-year contracts with
Western Power which had a $11m impact on the revenue in FY21. These wins contributed to the growth in
Australian revenue.
$m AUD
1H 21
2H 21
2021
2020
%
Revenue
Australia
55.7
57.7
113.4
98.0
14%
New Zealand
34.6
38.2
72.7
67.5
7%
90.3
95.9
186.2
165.5
11%
On 23 June 2021, Empired announced the securing of a digital service contract with the Department of
Innovation and Skills South Australia and a further multi-year contract with the Environmental Protection
Authority of Victoria was announced on 21 July 2021 which will both commence in FY22.
COVID-19 impacts
The Company continues to take steps to protect the health and safety of its people and customers. The Board
continues to monitor working capital requirements in light of COVID-19 and the economic circumstances
that may prevail. The company currently has adequate liquiduty with Net cash at balance date of $7.3m and
undrawn bank facilties of $15m.
The Company availed itself of JobKeeper Payments and has included as income $4.9m in FY21.
Some rent deferrals were received where lockdown prevented employees entering the offices.
Results
The profit after tax for the financial year ended was $10.5m compared to $6.1m in the previous year.
Other income in FY21 includes $4.9m of JobKeeper Payments from the Federal Government’s COVID-19
stimulus assistance.
EMPIRED LIMITED | ANNUAL REPORT 2021
8
DIRECTORS’ REPORT
$m AUD
FY21
FY20
% Change
Revenue
186.1
165.5
12%
Other income (JobKeeper)
4.9
4.2
Earnings before interest, tax, depreciation and
amortisation (EBITDA)
25.6
19.0
35%
Depreciation & amortisation
(4.2)
(3.1)
Right of use asset amortisation
(4.9)
(5.4)
Earnings before interest and tax (EBIT)
16.6
10.5
58%
Interest
(0.5)
(0.7)
Interest on leased liabilities
(0.7)
(0.8)
Profit before tax
15.4
9.0
71%
Tax
(4.8)
(2.9)
Profit after tax
10.5
6.1
71%
EPS (c )
6.57 c
3.84 c
FY21
EBITDA
25.6
less JobKeeper
(4.9)
Capgemini Scheme costs
0.1
Credit losses on contract assets (refer note 4)
1.8
Normalised EBITDA
22.6
Depreciation & amortisation
(9.1)
Normalised EBIT
13.5
The Company is in a dispute with a third party. The disputed amount has not been brought to account and a
discounted amount that is in dispute (being $1.8m) has been disclosed at Note 28 as a Contingent Asset which
in the Directors’ opinion is the amount of the probable recovery. Accordingly, a normalisation adjustment of
$1.8m has been made as shown above.
Cash flow
The following table summarises the cash flow for the financial year ended 30 June 2021:
$m AUD
H1
FY21
H2
FY21
FY21
Reported
FY20
EBITDA
16.2
9.5
25.6
19.0
Tax refunded/(paid)
(0.3)
(0.2)
(0.6)
0.4
Non cash items
0.4
0.3
0.7
-
Working capital
1.3
(1.5)
(0.3)
4.4
Operating cash flow
17.5
8.1
25.5
23.8
Purchases of P&E and intangibles
(2.9)
(2.5)
(5.4)
(6.5)
Finance costs (net)
(0.3)
(0.3)
(0.5)
(0.7)
Interest leases
(0.4)
(0.3)
(0.7)
(0.8)
Repayment of leases
(2.6)
(2.2)
(4.9)
(6.3)
Repayment of bank debt
(4.9)
(0.9)
(5.9)
(9.0)
Dividends paid
0.0
(2.4)
(2.4)
-
Share buy-back
-
-
-
(0.1)
Net movement in cash
6.3
(0.6)
5.7
0.5
Operating cash flow increased to $25.5m from $23.8m compared to the prior year. The increase in Operating
cash flow is due to an improved EBITDA.
EMPIRED LIMITED | ANNUAL REPORT 2021
9
DIRECTORS’ REPORT
Financial position
The financial position or balance sheet is shown below in summary form.
$m AUD
Jun-21
Dec-20
Jun-20
Cash
11.9
12.5
6.3
Receivables and contract assets
33.2
27.3
30.1
Other
2.2
2.7
2.5
Current assets
47.3
42.5
38.9
Trade and other payables
19.2
14.7
15.2
Borrowings
4.6
1.9
1.9
Lease liabilities (including hire purchase)
5.8
5.4
5.4
Provisions and other
9.8
9.1
9.0
Current liabilities
39.4
31.0
31.4
Current asset surplus
7.9
11.5
7.5
Plant & equipment
5.3
5.6
5.2
Intangibles
58.1
57.3
56.1
Intangible - Right of use assets
13.7
16.6
17.9
Deferred tax assets
3.7
3.6
5.7
Non-current assets
80.8
83.1
84.8
Borrowings
0.0
3.7
8.6
Lease liabilities
10.7
13.6
14.6
Other
0.9
0.9
0.8
Non-current liabilities
11.6
18.3
24.0
Net assets/equity
77.0
76.3
68.3
Net tangible assets (NTA)*
5.3
2.4
(5.6)
Net debt (Nd)
9.2
12.1
24.1
(Net cash)/Net debt ex. lease liabilities
(7.3)
10.1
4.2
Gearing (Nd/(Nd+Equity))
11%
14%
26%
Gearing (Nd/(Nd+Equity)) ex. lease liabilities
n/m
12%
6%
* Treating all right of use assets as intangible
Due to the strong operating cash flow Net debt has decreased to $9.2m and Gearing to 11%. If the lease liabilities
are not included the Company is in a Net cash position of $7.3m at year end.
Receivables and contract assets have increased by $3.1m during the financial year.
Bank borrowings comprise a term loan of $4.6m that is repayable by March 2022 and a Borrowing Base
undrawn as at 30 June 2021 on a facility of $15m.
Business strategies and prospects for future financial years
Please refer to the Chairman and CEO report.
EMPIRED LIMITED | ANNUAL REPORT 2021
10
DIRECTORS’ REPORT
Material Business Risks
Empired has identified and continues to assess its
material business risks.
The material business risks faced by the company
that are likely to have a material effect on the
financial prospects of the company, and how the
company manages these risks include:
Reduction in demand – the ability to sustain and
grow revenue is dependent upon continuing
demand for the IT professional services that the
company provides, we do not foresee any material
decline in demand. However, this is dependent upon
stable macro-economic conditions, the actions of
competitors and any extended negative impacts
of COVID-19 all of which are outside the control of
the company.
Ability to deliver services profitably – there are
many inputs to the delivery of profitable services to
customers. This risk is addressed through the critical
assessment, pricing and monitoring of projects.
Ability to attract and retain people with the requisite
skills - the ability to grow revenue longer term and
deliver repeatable profitable projects is dependent
upon attracting and retaining appropriately skilled
people. The working from home requirements
of COVID-19 has not had a material impact on
the productivity of our people. There is the risk
that inability of people to travel due to COVID-19
restrictions may impact on productivity and the
ability to attract and retain people with the
requisite skills.
Dividends
On 15 March 2021, an interim dividend of 1.5 cents
per share (unfranked) was paid (2020: nil).
Likely developments
The Company is not aware of any likely
developments as at the date of this report other
than subsequent events.
Performance Rights granted to Directors
and Officers
Executive Officers were granted 3,475,000
Performance Rights under the Long Term Incentive
Plan. Information relating to the grants is detailed in
the notes to the financial statements.
Unissued shares under option
There are no unissued shares under option at the
date of this report.
Shares issued during or since the end of the
year as a result of exercise
No ordinary shares were issued during or since the
end of the financial year as a result of the vesting
and subsequent exercising of Performance Rights.
Auditor
The lead auditor’s Independence Declaration as
required under s307c of the Corporations Act 2001
for the year ended 30 June 2021 has been received
and can be found on page 67 of the financial report.
Non-audit services
During the year, Grant Thornton, the Company’s
auditors, performed certain other services in
addition to their statutory audit duties.
The Board has considered the non-audit services
provided during the year by the auditor and,
in accordance with written advice provided by
resolution of the Audit and Risk Committee, is
satisfied that the provision of those non-audit
services during the year is compatible with, and
did not compromise, the auditor independence
requirements of the Corporations Act 2001 for the
following reasons:
• all non-audit services were subject to the
corporate governance procedures adopted by the
Company and have been reviewed by the Audit
and Risk Committee to ensure they do not impact
upon the impartiality and objectivity of the auditor
• the non-audit services do not undermine
the general principles relating to auditor
independence as set out in APES 110 Code of
Ethics for Professional Accountants, as they did
not involve reviewing or auditing the auditor’s
own work, acting in a management or decision-
making capacity for the Company, acting as an
advocate for the Company or jointly sharing risks
and rewards.
Details of the amounts paid to the auditors of
the Company, Grant Thornton, and its related
practices for audit and non-audit services provided
during the year are set out in Note 30 to the
financial statements.
Indemnification and insurance of directors
and officers
During the year, Empired Limited paid a premium
to insure directors and officers of the Group.
The liabilities insured are legal costs that may be
incurred in defending civil or criminal proceedings
that may be brought against the officers in their
capacity as officers of the Group, and any other
EMPIRED LIMITED | ANNUAL REPORT 2021
11
DIRECTORS’ REPORT
payments arising from liabilities incurred by the
officers in connection with such proceedings, other
than where such liabilities arise out of conduct
involving a wilful breach of duty by the officers or
the improper use by the officers of their position or
of information to gain advantage for themselves or
someone else to cause detriment to the Group.
Details of the amount of the premium paid in
respect of the insurance policies is not disclosed
as such disclosure is prohibited under the terms of
the contract.
The Company has agreed, to the extent permitted
by law, to indemnify each Director and Company
Secretary of the Company against any and all
reasonable liabilities incurred in respect of or arising
out of any act in the course of their role as an officer
of the Company.
The Company has not agreed to indemnify the
auditor of the Company, however a controlled
entity has provided an indemnity to the auditor
of that controlled entity for losses arising from
false or misleading information provided or third
party claims except to the extent such amounts
are determined to have been caused by the
auditor’s fraud.
Proceedings on behalf of the Company
No person has applied to the Court under section
237 of the Corporations Act 2001 for leave to bring
proceedings on behalf of the Company, or to
intervene in any proceedings to which the Company
is a party, for the purpose of taking responsibility
on behalf of the Company for all or part of those
proceedings.
Significant events after the reporting date
On 19 July 2021, the Company entered into a Scheme
Implementation Agreement with Capgemini
Australia Pty Ltd, under which Capgemini Australia
Pty Ltd agreed to acquire 100% of the issued share
capital of Empired for a cash price of $1.35 per share.
The acquisition remains subject to shareholder and
regulator approval and other customary conditions.
Environmental Regulations
The Company’s operations are not subject to any
significant environmental Commonwealth or State
regulations or laws.
REMUNERATION REPORT
(AUDITED)
The Directors of Empired Limited present the
Remuneration Report (“the Report”) for the
Company and its controlled entities for the year
ended 30 June 2021 (“FY21”). This Report forms part
of the Directors’ Report and has been audited in
accordance with section 300A of the Corporations
Act 2001 .
Remuneration philosophy
The performance of the Company depends upon the
quality of its directors and executives. To prosper,
the Company must attract, motivate and retain
highly skilled directors and executives.
To this end, the Company embodies the following
principles in its remuneration framework:
• Provide competitive rewards to attract and retain
high calibre executives;
• Link executive rewards to shareholder value;
• Have a material portion of certain executive’s
remuneration ‘at risk’, dependent upon meeting
pre-determined performance benchmarks; and
• Establish appropriate, demanding performance
hurdles for variable executive remuneration.
Linking remuneration ‘at risk’ to Company
performance
The Group recorded a net profit after tax of $10.6m
for the year ended 30 June 2021 compared to $6.1m
in the previous financial year. Earnings per share
increased to 6.57 cents per share from 3.84 cents .
Remuneration Structure
In accordance with the best practice corporate
governance, the structure of non-executive director
and executive remuneration is separate and distinct.
A. Non-executive director remuneration
Objective
The Board seeks to set aggregate remuneration
at a level that provides the Company with the
ability to attract and retain directors of the highest
calibre, whilst incurring a cost that is acceptable to
shareholders.
EMPIRED LIMITED | ANNUAL REPORT 2021
12
DIRECTORS’ REPORT
Structure
The constitution and the ASX Listing Rules specify
that the aggregate remuneration of Non-Executive
Directors shall be determined from time to time by
a general meeting. An amount not exceeding the
amount determined is then divided between the
directors as agreed. The latest determination was at
the Annual General Meeting held on 27 November
2014 when shareholders approved an aggregate
remuneration of $500,000 per year.
The amount of aggregated remuneration sought
to be approved by shareholders and the manner
in which it is apportioned amongst Directors is
reviewed from time to time. The Board considers
advice from external consultants as well as the
fees paid to Non-Executive Directors of comparable
companies when undertaking the annual review
process.
The remuneration of Non-Executive Directors, the
Executive Director and other Key Management
Personnel for the period ended 30 June 2021 is
detailed in the table in Section E.
B. Executive remuneration
Objective
The Company aims to reward executives with a level
and mix of remuneration commensurate with their
position and responsibilities within the company so
as to:
• Reward executives for company, business unit and
individual performances against targets set by
reference to appropriate benchmarks;
• Align the interests of executives with those of
shareholders;
• Link rewards with the strategic goals and
performance of the Company; and
• Ensure total remuneration is competitive by
market standards.
Structure
In determining the level of remuneration paid
to senior executives of the Company, the Board
took into account available benchmarks and prior
performance.
Remuneration consists of the following key
elements:
• Fixed Remuneration
• Variable Remuneration
» Short Term Incentive (STI); and
» Long Term Incentive (LTI).
The proportion of fixed remuneration and variable
remuneration (potential short term and long term
incentives) is established for each senior executive
by the Remuneration and Nomination Committee
and the Board. The table in Section E below details
the fixed and variable components of the executives
of the company.
Fixed remuneration
Objective
Fixed remuneration is reviewed annually by
the Board. The process consists of a review of
companywide, business unit and individual
performance, relevant comparative remuneration in
the market and internally, and where appropriate,
external advice on policies and practices. As noted
above, the Board has access to external advice
independent of management.
Structure
Senior executives are given the opportunity to
receive their fixed remuneration in a variety of forms
including cash and fringe benefits such as motor
vehicles. It is intended that the manner of payment
chosen will be optimal for the recipient without
creating undue cost for the group.
The fixed remuneration component of the company
executives is detailed in the table in Section E.
Variable remuneration - Short Term Incentive
(STI)
Objective
The objective of the STI program is to link the
achievement of the Group’s performance and
operational targets with the remuneration
received by the executives charged with meeting
those targets.
Structure
Actual STI paid to the Company executives depend
on the extent to which specific operating targets
set at the beginning of the financial year are met.
The targets consist of a number of Key Performance
Indicators (KPIs) covering both financial and
non-financial measures of performance. Typically
included are measures such as revenue, profitability,
cash collection, customer service, risk management,
staff turnover and leadership/team contribution.
Any STI payments are subject to the approval of
the Board. Payments made are delivered as a cash
bonus in the following financial year.
EMPIRED LIMITED | ANNUAL REPORT 2021
13
DIRECTORS’ REPORT
Variable pay - Long Term Incentive (LTI)
Objective
The objective of the LTI plan is to reward senior
executives in a manner that aligns this element
of remuneration with the objective of creating
shareholder wealth.
As such, LTI grants are only made to executives who
are able to influence the generation of shareholder
wealth and thus have a direct impact on the Group’s
performance.
Structure
LTI grants to executives are delivered in the form of
performance rights.
The table in Sections F and G provide details of
performance rights granted and the value of
equity instruments granted and lapsed during the
year. The performance rights were issued for nil
consideration. Each performance right entitles the
holder to subscribe for one fully paid ordinary share
in the entity based on achieving vesting conditions
at a nil exercise price, and up to 1.5 ordinary shares
should Stretch Performance Measures be achieved.
During the financial year, 3,475,000 Performance
Rights were issued under the Long Term Incentive
Plan on terms and conditions determined and
approved by the Board of Directors. This is
summarised in the table below. The number of
Performance Rights offered is based upon the
agreed LTI value divided by the share price of the
Company at the end of the previous financial year.
The vesting conditions selected are designed to
align remuneration with the objective of creating
shareholder value over the long-term. The
performance measures that have been chosen are:
• Basic Earnings per Share (EPS) for the financial
year ended 30 June 2023 EPS targets are sensitive
and will be disclosed retrospectively should the
Performance Rights vest.
• Return on Equity (ROE), a measure of the net
profit after tax for the financial year ended
30 June 2023 divided by total equity as at
30 June 2023. Due to its sensitive nature, ROE
targets are disclosed retrospectively should the
Performance Rights vest.
• Absolute Total Shareholder Return is measured
over the period from 1 July 2020 to a period of
1 April to 30 September 2023.
Number
Performance Measures
% Vesting (1)
Vesting Dates
1,390,000
FY 2023 Basic EPS
Below Threshold
Threshold achieved
Target achieved
Stretch achieved
0%
50%
100%
150%
30/09/2023
695,000
FY 2023 Return on Equity
Below Threshold
Threshold achieved
Target achieved
Stretch achieved
0%
50%
100%
150%
30/09/2023
1,390,000
Absolute TSR (1 July 2020 - 30 September 2023)
Below - Threshold
Threshold achieved
Target achieved
Stretch achieved
0%
50%
100%
150%
30/09/2023
(1) Vesting to occur on a pro-rata basis
EMPIRED LIMITED | ANNUAL REPORT 2021
14
DIRECTORS’ REPORT
Should an employee leave Empired then
Performance Rights are forfeited unless decided
otherwise by the Board.
Where Performance Rights vest the holder of the
Performance Right has until 1 September 2025 to
exercise the Performance Right.
Should the Directors consider that a Change of
Control in the Company has occurred or is likely to
occur then Performance Rights will automatically
vest on the basis one fully paid ordinary share for
each Performance Right held with Board discretion
to provide up to 1.5 fully paid ordinary shares for
each Performance Right held.
Consequence of performance on shareholder
wealth
In considering the Group’s performance and
benefits for shareholder wealth, the Board have
regard to the following metrics in respect of the
current financial year and the previous three
financial years:
Item
2021
2020
2019
2018
2017
EPS (cents)
6.57
3.84
(9.56)
3.06
2.42
Dividends (cents per share)
1.5
-
-
-
-
Net profit/(loss) ($000)
10,534
6,146
(15,312)
4,882
3,161
Share price ($)
0.89
0.33
0.27
0.51
0.54
C. Key Management Personnel
(i) Directors
The following persons were directors of Empired
Limited during the financial year to date of report:
T Stianos
Non-Executive Chairman
R Bevan
Non-Executive Director
J Bardwell
Non-Executive Director
C Nicolli
Non-Executive Director
R Baskerville
Managing Director
(ii) Other key management personnel
The following persons also had authority and
responsibility for planning, directing and controlling
the activities of the Group during the financial year:
S Bright
Chief Operating Officer
D Hinton
Chief Financial Officer and Company
Secretary
(iii) Remuneration of Key Management Personnel
Information regarding key management personnel
compensation for the year ended 30 June 2021 is
provided in table in Section E of this remuneration
report.
D. Service Agreements
Russell Baskerville – Managing Director
Terms of Agreement – commenced 1 July 2019, until
terminated by either party, with six months notice.
Fees – fixed remuneration $600,000 per annum with
an STI and LTI bonus allocation to be determined by
the Board.
Thomas Stianos – Non-Executive Chairman
Terms of Agreement – appointed 29 November 2016.
Fee – fixed $120,000 per annum.
Richard Bevan – Non-Executive Director
Terms of Agreement - appointed 31 January 2008.
Fee – fixed $90,000 per annum.
John Bardwell – Non-Executive Director
Terms of Agreement – appointed 26 September 2011.
Fee – fixed $85,000 per annum.
Cristiano Nicolli - Non-Executive Director
Terms of Agreement – appointed 22 October 2018.
Fee – fixed $85,000 per annum.
David Hinton – Chief Financial Officer and
Company Secretary
Terms of Agreement – commenced 12 April 2016,
until terminated by either party, with three months
notice.
Salary – fixed remuneration $433,500 per annum
with an additional STI cash bonus target of 25% of
base fees and LTI bonus target of 40%# of base fees.
EMPIRED LIMITED | ANNUAL REPORT 2021
15
DIRECTORS’ REPORT
Simon Bright – Chief Operating Officer
Terms of Agreement – commenced 1 July 2016, until terminated by either party, with three months notice.
Salary – fixed remuneration NZ$469,200 per annum with an STI cash bonus target of 30% of base fees and LTI
bonus target of 40% # of base fees.
# As provided by the Empired Long Term Incentive Plan Rules, should stretch targets be achieved then the LTI benefit could
be 50% higher.
E. Details of remuneration
Details of the nature and amount of each element of the remuneration of each Key Management Personnel
(`KMP’) of Empired Limited are shown in the table below:
Short term benefits
Post
Employment
Year
Salary &
Fees
Non-cash
benefits
Cash STI
Super-
annuation
Sharebased
payments (1)
Total
%
Performance
related
% of STI
achieved
Non-Executive
Directors
T. Stianos
2021
109,589
-
-
10,411
-
120,000
-
-
2020
107,763
-
-
10,237
-
118,000
-
-
R. Bevan
2021
82,192
-
-
7,808
-
90,000
-
-
2020
80,822
-
-
3,904
-
84,726
-
-
C. Nicolli
2021
77,626
-
-
7,374
-
85,000
-
-
2020
71,766
-
-
6,818
-
78,584
-
-
J. Bardwell
2021
77,626
-
-
7,374
-
85,000
-
-
2020
71,766
-
-
6,818
-
78,584
-
-
Executive
Directors
R. Baskerville
2021
578,997
12,130
288,806
21,694
264,465
1,166,092
47.4%
96%
2020
570,238
11,976
-
21,003
144,566
747,783
19.3%
-
Key
Management
D. Hinton
2021
395,890
12,709
101,842
37,610
99,368
647,419
31.1%
97.0%
2020
389,292
12,771
-
36,983
67,836
506,882
13.4%
-
S. Bright
2021
424,950
16,107
123,545
14,671
100,519
679,792
33.0%
95.0%
2020
424,507
17,165
-
12,735
67,483
521,890
12.9%
-
(1) Comprises the share payment expense recognised in the reporting period for performance rights on issue.
EMPIRED LIMITED | ANNUAL REPORT 2021
16
DIRECTORS’ REPORT
Short Term Incentives paid/payable for the year
Mananging
Director
Chief
Financial
Officer
Chief
Operating
Officer
Total Available Bonus
300,000
105,000
NZD 140,000
Financial metrics weighting
80%
80%
80%
FY21 NPAT
60%
50%
60%
Net Debt
10%
15%
10%
Operating cash flow to EBITDA
10%
15%
10%
Non-financial metrics weighting
20%
20%
20%
Positive investor relations
5%
5%
0%
Bank Covenant and ASX compliance
0%
15%
0%
Staff turnover
5%
0%
10%
Sales Target
10%
0%
10%
Total STI paid/payable for the year
288,806
101,842
NZD 132,844
F. Directors’ and Key Management Personnel Equity Holdings
Shares held in Empired Limited
All equity transactions with directors and executives, other than those arising from the vesting of performance
rights and as part of remuneration, have been entered into under terms and conditions no more favourable
than those the entity would have adopted if dealing at arm’s length.
Balance 01-Jul-20
Vesting of
Performance Rights
Net Change Other
Balance 30-June-21
Directors
R. Baskerville
9,125,283
170,400
-
9,295,683
T. Stianos
243,200
-
-
243,200
R. Bevan
79,800
-
-
79,800
C. Nicolli
373,500
-
-
373,500
J. Bardwell
4,300,000
-
-
4,300,000
Total
14,121,783
170,400
-
14,292,183
Key Management
D. Hinton
52,093
62,000
-
114,093
S. Bright
1,359
66,000
(46,000)
21,359
Total
53,452
128,000
(46,000)
135,452
EMPIRED LIMITED | ANNUAL REPORT 2021
17
DIRECTORS’ REPORT
Performance Rights held in Empired Limited
Performance Rights are issued for nil consideration and do not have an exercise price. The movements and
balances of performance rights for the financial year are summarised in the below table.
Balance
01-Jul-20
Granted as
remuneration
Lapsed
Vested
Balance
30-June-21
Directors
R. Baskerville
2,561,600
1,285,000
(511,200)
(170,400)
3,165,000
Key Management
D. Hinton
986,778
490,000
(194,000)
(62,000)
1,220,778
S. Bright
1,005,889
500,000
(198,000)
(66,000)
1,241,889
Total
4,554,267
2,275,000
(903,200)
(298,400)
5,627,667
Performance Rights vested during the financial year
During the financial year ended 30 June 2021, 377,517 Performance Rights were vested for the sustainability
measure based upon the Board’s assessment of management’s performance. For the measures of basic EPS for
FY20 and for Relative TSR these measures were not acheived resulting in 1,697,483 Performance Rights lapsing.
Performance Rights granted to the Executive Team are under the Company’s Long Term Incentive Plan. Refer
to the notes to the financial statements for more detail regarding the plan.
Performance Rights granted as part of remuneration:
2021
Grant date
Number
granted as
remuneration
Average Value
per right at
grant date
Value of rights
granted during
the year
Non-Executive Directors
T. Stianos
-
-
-
-
R. Bevan
-
-
-
-
C. Nicolli
-
-
-
-
J. Bardwell
-
-
-
-
Executive Directors
R. Baskerville
22/12/2020
1,285,000
$0.38
$489,251
Key Management
D. Hinton
27/07/2020
490,000
$0.17
$84,015
S. Bright
27/07/2020
500,000
$0.17
$85,730
EMPIRED LIMITED | ANNUAL REPORT 2021
18
DIRECTORS’ REPORT
2020
Grant date
Number
granted as
remuneration
Average Value
per right at
grant date
Value of rights
granted during
the year
Non-Executive Directors
T. Stianos
-
-
-
-
R. Bevan
-
-
-
-
C. Nicolli
-
-
-
-
J. Bardwell
-
-
-
-
Executive Directors
R. Baskerville
6/12/2019
1,000,000
$0.15
$153,200
Key Management
D. Hinton
16/07/2018
377,778
$0.13
$50,169
S. Bright
16/07/2018
388,889
$0.13
$51,644
G. Performance Hurdles for Performance Rights vested during the financial year
The Company from time to time grants Performance Rights to executives under the Empired Executive Long
Term Incentive Plan. In the case of grants to the Managing Director, shareholder approval is sought at the
Annual General Meeting prior to Performance Rights being granted. As stated in the applicable Notice of
Meeting, to convene the members meeting to approve the grant of Performance Rights, the details of the
performance hurdles are subject to members’ approval. Should the performance hurdle be satisfied then the
Company will disclose the details in the subsequent Remuneration Report.
During the financial year no Performance Rights vested as performance hurdles were not achieved.
H. Voting and comments made at the company’s 2020 Annual General Meeting
The Company did not receive any specific feedback at the AGM on its remuneration report.
End of Remuneration Report
Signed in accordance with a resolution of directors.
Russell Baskerville
Managing Director
17 August 2021
EMPIRED LIMITED | ANNUAL REPORT 2021
19
DIRECTORS’ REPORT
CORPORATE GOVERNANCE
STATEMENT
The Board is committed to achieving and demonstrating the highest
standards of corporate governance. As such, Empired Limited and
its Controlled Entities (‘‘the Group’’) have adopted the fourth edition
of the Corporate Governance Principles and Recommendations
which was released by the ASX Corporate Governance Council on
27 February 2019 and became effective for financial years beginning
on or after 1 July 2020.
The Group’s Corporate Governance Statement for the financial year
ended 30 June 2021 was approved by the Board on 17 August 2021.
The Corporate Governance Statement is available on Empired’s
website at www.empired.com/Investor-Centre/.
20
EMPIRED LIMITED | ANNUAL REPORT 2021
CONSOLIDATED STATEMENT OF
PROFIT OR LOSS AND OTHER
COMPREHENSIVE INCOME
For the year ended 30 June 2021
Notes
2021
$
2020
$
Revenue from contracts with customers
4
186,133,318
165,549,359
Other income
5
4,885,047
4,184,500
Cost of licenses
(14,394,615)
(14,290,247)
Employee benefits
6A
(136,950,931)
(125,121,578)
Depreciation and amortisation expense
6B
(9,041,392)
(8,502,600)
Occupancy expenses
(670,643)
(541,000)
Other expenses
6C
(13,364,082)
(10,769,724)
Operating profit
16,596,702
10,508,710
Finance costs
7
(1,218,617)
(1,524,197)
Finance income
3,324
13,997
Profit before income tax
15,381,409
8,998,510
Income tax expense
8
(4,847,482)
(2,852,524)
Profit for the year
10,533,927
6,145,986
Other comprehensive income, net of income tax
Items that may be reclassified subsequently to profit or loss:
Exchange differences on translating foreign operations
(62,292)
(135,999)
Total comprehensive income for the year
10,471,635
6,009,987
Earnings per share (cents per share):
Basic earnings per share
9
6.57
3.84
Diluted earnings per share
9
6.25
3.69
This Statement of Profit or Loss should be read in conjunction with the accompanying notes
EMPIRED LIMITED | ANNUAL REPORT 2021
21
CONSOLIDATED STATEMENT
CONSOLIDATED STATEMENT OF
FINANCIAL POSITION
As at 30 June 2021
Notes
2021
$
2020
$
ASSETS
Current assets
Cash and cash equivalents
10
11,900,665
6,316,968
Trade and other receivables
11
21,718,159
21,599,744
Contract assets
4
11,492,503
8,525,275
Other current assets
12
2,180,725
2,496,622
Total current assets
47,292,052
38,938,609
Non-current Assets
Plant and equipment
13
5,259,981
5,177,190
Intangible assets
14
58,074,594
56,100,583
Deferred tax asset
8
3,742,335
5,651,301
Right of use assets
15
13,684,521
17,871,839
Total non-current assets
80,761,431
84,800,913
TOTAL ASSETS
128,053,483
123,739,522
LIABILITIES
Current liabilities
Trade and other payables
17
16,589,357
14,883,604
Income tax payable
8
2,640,414
309,555
Borrowings
18
4,623,547
1,854,671
Lease liabilities
19
5,789,915
5,371,495
Provisions
20
8,333,952
7,315,073
Contract liabilities
4, 21
1,451,148
1,689,674
Total current liabilities
39,428,333
31,424,072
Non-current Liabilities
Borrowings
18
-
8,636,677
Lease liabilities
19
10,665,399
14,568,739
Provisions
20
942,565
829,947
Total non-current liabilities
11,607,964
24,035,363
TOTAL LIABILITIES
51,036,297
55,459,435
NET ASSETS
77,017,186
68,280,087
EQUITY
Issued capital
23
54,146,878
54,146,878
Reserves
22
4,303,829
3,696,135
Retained profits
18,566,479
10,437,074
TOTAL EQUITY
77,017,186
68,280,087
This Statement of Financial Position should be read in conjunction with the accompanying notes
EMPIRED LIMITED | ANNUAL REPORT 2021
22
CONSOLIDATED STATEMENT
CONSOLIDATED STATEMENT OF
CASH FLOWS
For the year ended 30 June 2021
Notes
2021
$
2020
$
Cash flows from operating activities
Receipts from customers
200,692,349
190,569,019
Payments to suppliers and employees
(180,840,650)
(169,859,814)
Government subsidy received
6,217,500
2,731,500
Income tax (paid)/received
(564,461)
370,568
Net cash flows from operating activities
10
25,504,738
23,811,273
Cash flows from investing activities
Purchase of intangibles
(4,512,654)
(5,906,608)
Purchase of plant and equipment
(1,496,426)
(569,723)
Lease incentive received for fit-out
565,188
-
Net cash flows used in investing activities
(5,443,892)
(6,476,331)
Cash flows from financing activities
Buyback of shares
-
(57,868)
Dividends paid
(2,404,525)
-
Interest on bank borrowings
(525,790)
(768,511)
Interest on leases
(692,827)
(755,686)
Interest received
3,324
13,997
Repayment of borrowings
(17,277,895)
(24,541,607)
Repayment of lease liabilities
(4,859,162)
(6,273,740)
Proceeds from borrowings
11,410,190
15,560,843
Net cash flows used in financing activities
(14,346,685)
(16,822,572)
Net increase in cash and cash equivalents
5,714,161
512,370
Effect of exchange rate fluctuations on cash held
(130,464)
252,627
Cash and cash equivalents at beginning of period
6,316,968
5,551,971
Cash and cash equivalents at end of period
10
11,900,665
6,316,968
This Statement of Cash Flows should be read in conjunction with the accompanying notes
EMPIRED LIMITED | ANNUAL REPORT 2021
23
CONSOLIDATED STATEMENT
CONSOLIDATED STATEMENT OF
CHANGES IN EQUITY
For the year ended 30 June 2021
Issued
Capital
$
Retained
Profits
$
Foreign
Currency
Translation
Reserve
$
Shared
Based
Payment
Reserve
$
Total Equity
$
Balance at 1 July 2019
54,204,746
4,291,088
389,481
3,036,176
61,921,491
Profit for the year
-
6,145,986
-
-
6,145,986
Other comprehensive loss
-
-
(135,999)
-
(135,999)
Share buy back
(57,868)
-
-
-
(57,868)
Share-based payments
-
-
-
406,477
406,477
Balance at 30 June 2020
54,146,878
10,437,074
253,482
3,442,653
68,280,087
Profit for the year
-
10,533,927
-
-
10,533,927
Other comprehensive loss
-
-
(62,292)
-
(62,292)
Dividend paid
-
(2,404,522)
-
-
(2,404,522)
Share-based payments
-
-
-
669,986
669,986
Balance at 30 June 2021
54,146,878
18,566,479
191,190
4,112,639
77,017,186
This Statement of Changes in Equity should be read in conjunction with the accompanying notes
EMPIRED LIMITED | ANNUAL REPORT 2021
24
CONSOLIDATED STATEMENT
NOTES TO THE
FINANCIAL STATEMENTS
For the year ended 30 June 2021
25
EMPIRED LIMITED | ANNUAL REPORT 2021
1. CORPORATE INFORMATION
The consolidated financial report of Empired
Limited and its subsidiaries (collectively, the Group)
for the year ended 30 June 2021 was authorised for
issue in accordance with a resolution of the directors
on 17 August 2021.
Empired Limited, is a for profit entity, whose shares
are publicly traded on the Australian Securities
Exchange, is a company incorporated in Australia.
2. SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(a) Nature of operations
The principal activities of the Group include the
provision of IT solutions and product and licensing.
(b) General information and statement of
compliance
The consolidated general purpose financial
statements of the Group have been prepared
in accordance with the requirements of the
Corporations Act 2001, Australian Accounting
Standards and other authoritative pronouncements
of the Australian Accounting Standards Board.
Compliance with Australian Accounting Standards
results in compliance with the International
Financial Reporting Standards (‘IFRS’) as issued
by the International Accounting Standards Board
(IASB). Empired Limited is a for-profit entity for the
purpose of preparing the financial statements.
The financial report has been prepared on an
accruals basis, and is based on historical costs
modified where applicable, by measurement at
fair value of selected non-current assets, financial
assets and financial liabilities. The financial report is
presented in Australian dollars.
The Board continues to monitor working capital
requires in light of COVID-19 and the economic
circumstances that may prevail. Given that the
company has Net cash and an undrawn Borrowing
Base of $15m they feel that there are adequate
arangements.
(c) New and revised standards that are
effective for these financial statements
Certain new accounting standards and
interpretations have been published that are
mandatory for 30 June 2021 reporting periods and
have not been adopted by the Group. The Group’s
assessment of the impact of these new standards
do not have a material impact on the entity in the
current reporting periods.
(d) Impact of standards issued but not yet
applied
The following new accounting standards and
interpretations have been published that are not
mandatory for 30 June 2021 reporting periods, have
not been early adopted by the Group, and are as
follows:
(i) AASB 138 Intangible Assets - Agenda Decision
The Agenda Decision requires that management
capitalise those elements of expenditure that meet
the definition of an “Intangible Asset” as defined
by AASB 138 Intangible Assets and recognise any
additional amounts as an expense as the entity
benefits from the expenditure – either by applying
AASB 138 or applying another accounting standard.
The Agenda Decision then clarified:
• The nature of expenditure that met the definition
of an Intangible Asset;
• Methods of differentiating between Intangible
Assets and expenses; and
• The pattern in which the entity benefits from
expenditure that does not qualify as an
Intangible Asset.
When this policy is first adopted for the reporting
period ending 31 December 2021, there will be no
material impact on the transactions and balances
recognised in the financial statements.
(ii) Amendments to AASB 101: Classification of
Liabilities as Current or Non-current
The amendment specify the requirements for
classifying liabilities as current or non-current. The
amendments clarify:
• What is meant by a right to defer settlement
• That a right to defer must exist at the end of the
reporting period
• That classification is unaffected by the likelihood
that an entity will exercise its deferral right
• That only if an embedded derivative in a
convertible liability is itself an equity instrument
would the terms of a liability not impact its
classification
The amendments are effective for annual reporting
periods beginning on or after 1 January 2023 and
must be applied retrospectively. The Group’s
assessment of the impact of the new standardd is
not expected to have a metarial impact on the entity
in future reporting periods.
EMPIRED LIMITED | ANNUAL REPORT 2021
26
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(d) Impact of standards issued but not yet
applied (continued)
(iii) Amendments to AASB 3 Business Combinations
- Reference to the Conceptual Framework
The amendments are intended to replace a
reference to the Framework for the Preparation and
Presentation of Financial Statements, issued in 1989,
with a reference to the Conceptual Framework for
Financial Reporting issued in March 2018 without
significantly changing its requirements.
The Board also added an exception to the
recognition principle of IFRS 3 to avoid the issue of
potential ‘day 2’ gains or losses arising for liabilities
and contingent liabilities that would be within the
scope of AASB 137 or AASB Interpretation 21 Levies ,
if incurred separately.
At the same time, the Board decided to clarify
existing guidance in AASB 3 for contingent assets
that would not be affected by replacing the
reference to the Framework for the Preparation and
Presentation of Financial Statements.
The amendments are effective for annual reporting
periods beginning on or after 1 January 2022 and
apply prospectively.
(iv) Onerous Contracts - Costs of Fulfilling a
Contract - Amendements to AASB 137
The amendments to AASB 137 specif which costs an
entity needs to include when assessing whether a
contract is onerous or loss-making.
The amendments apply a “directly related cost
approach”. The costs that relate directly to a
contract to provide goods or services include
both incremental costs and an allocation of costs
directly related to contract activities. General and
administrative costs do not relate directly to a
contract and are excluded unless they are explicitly
chargeable to the counterparty under the contract.
The amendments are effective for annual reporting
periods beginning on or after 1 January 2022.
The Group will apply these amendments to
contracts for which it has not yet fulfilled all its
obligations at the beginning of the annual reporting
period in which it first applies the amendments.
(v) AASB 9 Financial Instruments – Fees in the
’10 per cent’ test for derecognition of financial
liabilities
The amendment clarifies the fees that an entity
includes when assessing whether the terms of a
new or modified financial liability are substantially
different from the terms of the original financial
liability. These fees include only those paid or
received between the borrower and the lender,
including fees paid or received by either the
borrower or lender on the other’s behalf. An entity
applies the amendment to financial liabilities
that are modified or exchanged on or after the
beginning of the annual reporting period in which
the entity first applies the amendment.
The amendment is effective for annual reporting
periods beginning on or after 1 January 2022 with
earlier adoption permitted. The Group will apply
the amendments to financial liabilities that are
modified or exchanged on or after the beginning of
the annual reporting period in which the entity first
applies the amendment.
The amendments are not expected to have a
material impact on the Group.
(e) Basis of consolidation
The Group financial statements consolidate those
of the Parent Company and all of its subsidiaries as
of 30 June 2021. The Parent controls a subsidiary if it
is exposed, or has rights, to variable returns from its
involvement with the subsidiary and has the ability
to affect those returns through its power over the
subsidiary. All subsidiaries have a reporting date of
30 June 2021.
All transactions and balances between Group
companies are eliminated on consolidation,
including unrealised gains and losses on
transactions between Group companies. Where
unrealised losses on intra-group asset sales
are reversed on consolidation, the underlying
asset is also tested for impairment from a group
perspective. Amounts reported in the financial
statements of subsidiaries have been adjusted
where necessary to ensure consistency with the
accounting policies adopted by the Group.
Profit or loss and other comprehensive income of
subsidiaries acquired or disposed of during the year
are recognised from the effective date of acquisition,
or up to the effective date of disposal, as applicable.
Non-controlling interests, presented as part of
equity, represent the portion of a subsidiary’s profit
or loss and net assets that is not held by the Group.
EMPIRED LIMITED | ANNUAL REPORT 2021
27
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(e) Basis of consolidation (continued)
The Group attributes total comprehensive income
or loss of subsidiaries between the owners of the
parent and the non-controlling interests based on
their respective ownership interests.
(f) Property, plant and equipment
Plant and equipment is stated at cost less
accumulated depreciation and impairment losses
in value. Depreciation is calculated on a straight line
basis over the estimated useful life of the asset as
follows:
Leasehold Improvements
5 – 20 yrs
Furniture & Fittings
1 – 15 yrs
Computer Hardware
1 – 8 yrs
(g) Borrowing costs
Borrowing costs are expensed in the period in which
they are incurred and reported in finance costs.
(h) Goodwill
Goodwill on acquisition is initially measured at
cost being the excess of the cost of the business
combination over the acquirer’s interest in the net
fair value of the identifiable assets, liabilities and
contingent liabilities.
Following initial recognition, goodwill is measured
at cost less any accumulated impairment losses.
Goodwill is reviewed for impairment, annually
or more frequently if events or changes in
circumstances indicate that the carrying value may
be impaired. Goodwill is not amortised.
As at the acquisition date, any goodwill acquired
is allocated to each of the cash-generating units
expected to benefit from the combination’s
synergies. Impairment is determined by assessing
the recoverable amount of the cash-generating unit
to which the goodwill relates. Where the recoverable
amount of the cash-generating unit is less than the
carrying amount, an impairment loss is recognised.
Where goodwill forms part of a cash-generating
unit and part of the operation within that unit
is disposed of, the goodwill associated with the
operation disposed of is included in the carrying
amount of the operation when determining the gain
or loss on disposal of the operation.
Goodwill disposed of in this circumstance is
measured on the basis of the relative values of
the operation disposed of and the portion of the
cash- generating unit retained.
(i) Intangible assets other than goodwill
Initial recognition of other intangible assets
Acquired both separately and from a business
combination
Intangible assets acquired separately are capitalised
at cost. Intangible assets, excluding development
costs, created within the business are not capitalised
and expenditure is charged against profits in the
period in which the expenditure is incurred.
Intangible assets are tested for impairment where
an indicator of impairment exists and in the case
of indefinite lived intangibles annually, either
individually or at the cash generating unit level.
Useful lives are also examined on an annual basis
and adjustments, where applicable, are made on a
prospective basis.
Research and development costs are expensed as
incurred. Development expenditure incurred on an
individual project is carried forward when its future
recoverability can be reasonably assured.
Internally developed software
Costs incurred in developing software are
capitalised where future financial benefits can be
reasonably assured. It is probable that the expected
future economic benefits that are attributable to
the asset will flow to the entity, and the cost of the
asset can be measured reliably. These costs include
employee costs incurred on development along
with appropriate portion of relevant overheads.
Subsequent measurement
All finite-lived intangible assets, including internally
developed software, are accounted for using the
cost model whereby capitalised costs are amortised
on a straight-line basis over their estimated useful
lives. Residual values and useful lives are reviewed
at each reporting date. In addition, they are subject
to impairment testing as described in 2(i).
The following useful lives are applied:
Software
1 - 3 years
Customer relationships
3 - 7 years
Any capitalised internally developed software that is
not yet complete is not amortised but is subject to
impairment testing.
EMPIRED LIMITED | ANNUAL REPORT 2021
28
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(i) Intangible assets other than goodwill
(continued)
The Group assesses, at each reporting date, whether
there is an indication that an asset may be impaired.
If any indication exists, or when annual impairment
testing for an asset is required, the Group estimates
the asset’s recoverable amount. An asset’s
recoverable amount is the higher of an asset’s or
Cash Generating Unit’s (CGU) fair value less costs
of disposal and its value in use. The recoverable
amount is determined for an individual asset, unless
the asset does not generate cash inflows that are
largely independent of those from other assets or
groups of assets. When the carrying amount of an
asset or CGU exceeds its recoverable amount, the
asset is considered impaired and is written down to
its recoverable amount.
In assessing value in use, the estimated future cash
flows are discounted to their present value using a
pre-tax discount rate that reflects current market
assessments of the time value of money and the
risks specific to the asset. In determining fair value
less costs of disposal, recent market transactions are
taken into account. If no such transactions can be
identified, an appropriate valuation model is used.
These calculations are corroborated by valuation
multiples, quoted share prices for publicly traded
companies or other available fair value indicators.
The Group bases its impairment calculation on most
recent budgets and forecast calculations, which are
prepared separately for each of the Group’s CGUs
to which the individual assets are allocated. These
budgets and forecast calculations generally cover
a period of five years. A long-term growth rate is
calculated and applied to project future cash flows
after the fifth year.
Impairment losses of continuing operations are
recognised in the statement of profit or loss in
expense categories consistent with the function of
the impaired asset.
For assets excluding goodwill, an assessment
is made at each reporting date to determine
whether there is an indication that previously
recognised impairment losses no longer exist or
have decreased. If such indication exists, the Group
estimates the asset’s or CGU’s recoverable amount.
A previously recognised impairment loss is reversed
only if there has been a change in the assumptions
used to determine the asset’s recoverable amount
since the last impairment loss was recognised.
The reversal is limited so that the carrying amount
of the asset does not exceed its recoverable amount,
nor exceed the carrying amount that would have
been determined, net of depreciation, had no
impairment loss been recognised for the asset
in prior years. Such reversal is recognised in the
statement of profit or loss unless the asset is carried
at a revalued amount, in which case, the reversal is
treated as a revaluation increase.
Goodwill is tested for impairment annually at
reporting date and when circumstances indicate
that the carrying value may be impaired.
Impairment is determined for goodwill by assessing
the recoverable amount of each CGU (or group
of CGUs) to which the goodwill relates. When the
recoverable amount of the CGU is less than its
carrying amount, an impairment loss is recognised.
Impairment losses relating to goodwill cannot be
reversed in future periods.
Intangible assets with indefinite useful lives
are tested for impairment annually at reporting
date at the CGU level, as appropriate, and when
circumstances indicate that the carrying value may
be impaired.
(k) Operating segments
The Group has two operating segments: Australia
and New Zealand. In identifying these operating
segments, management follows the geographical
presence representing the main products and
services.
Each of these operating segments is managed
separately as each requires different technologies,
marketing approaches and other resources.
All inter-segment transfers are carried out at arm’s
length prices based on prices charged to unrelated
customers in stand-alone sales of identical goods
or services.
For management, purposes the Group uses the
same measurement policies as those used in its
financial statements.
EMPIRED LIMITED | ANNUAL REPORT 2021
29
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(l) Financial instruments
Recognition and derecognition
Financial assets and financial liabilities are
recognised when the Group becomes a party to the
contractual provisions of the financial instrument.
Financial assets are derecognised when the
contractual rights to the cash flows from the
financial asset expire, or when the financial asset
and all substantial risks and rewards are transferred.
A financial liability is derecognised when it is
extinguished, discharged, cancelled or expires.
Classification and initial measurement of
financial assets
Except for those trade receivables that do not
contain a significant financing component and are
measured at the transaction price in accordance
with AASB 15, all financial assets are initially
measured at fair value adjusted for transaction
costs (where applicable). Financial assets, other
than those designated and effective as hedging
instruments, are classified into the following
categories:
• amortised cost
• fair value through profit or loss (FVTPL)
• fair value through other comprehensive income
(FVOCI).
In the periods presented the corporation does not
have any financial assets categorised as FVOCI. The
classification is determined by both:
• the entity’s business model for managing the
financial asset
• the contractual cash flow characteristics of the
financial asset.
All income and expenses relating to financial
assets that are recognised in profit or loss are
presented within finance costs, finance income
or other financial items, except for impairment of
trade receivables which is presented within other
expenses.
Subsequent measurement of financial assets
(i) Financial assets at amortised cost
Financial assets are measured at amortised cost if
the assets meet the following conditions (and are
not designated as FVTPL):
• they are held within a business model whose
objective is to hold the financial assets and collect
its contractual cash flows
• the contractual terms of the financial assets give
rise to cash flows that are solely payments of
principal and interest on the principal amount
outstanding.
Impairment
AASB 9’s impairment requirements use more
forward-looking information to recognise expected
credit losses – the ‘expected credit loss (ECL)
model’. This replaced AASB 139’s ‘incurred loss
model’. Instruments within the scope of the new
requirements included loans and other debt-
type financial assets measured at amortised cost
and FVOCI, trade receivables, contract assets
recognised and measured under AASB 15 and
loan commitments and some financial guarantee
contracts (for the issuer) that are not measured at
fair value through profit or loss.
Recognition of credit losses is no longer dependant
on the Group first identifying a credit loss event.
Instead the Group considers a broader range
of information when assessing credit risk and
measuring expected credit losses, including
past events, current conditions, reasonable and
supportable forecasts that affect the expected
collectability of the future cash flows of the
instrument.
In applying this forward-looking approach,
a distinction is made between:
• financial instruments that have not deteriorated
significantly in credit quality since initial
recognition or that have low credit risk (‘Stage 1’)
and
• financial instruments that have deteriorated
significantly in credit quality since initial
recognition and whose credit risk is not low
(‘Stage 2’)
• financial instruments that have objective evidence
of impairment at the reporting date (‘Stage 3’).
‘12-month expected credit losses’ are recognised
for the first category while ‘lifetime expected credit
losses’ are recognised for the second category.
Measurement of the expected credit losses is
determined by a probability-weighted estimate of
credit losses over the expected life of the financial
instrument.
EMPIRED LIMITED | ANNUAL REPORT 2021
30
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(m) Trade and other receivables
The Group makes use of a simplified approach in
accounting for trade and other receivables and
records the loss allowance as lifetime expected
credit losses. These are expected shortfalls in
contractual cash flows, considering the potential
for default at any point during the lifetime of the
financial instrument. In calculating, the Group uses
its historical experience, external indicators and
forward-looking information to calculate expected
credit losses using a provision matrix.
The Group asses impairment of trade receivables on
a collective basis as they possess shared credit risk
characteristics they have been grouped based on
the days past due.
The Group assess impairment of trade receivables
on a collective basis as they possess shared credit
risk characteristics they have been grouped based
on the days past due. Refer to Note 2(l) for a detailed
analysis of how the impairment requirements of
AASB 9 are applied.
(n) Classification and measurement of
financial liabilities
The Group’s financial liabilities include borrowings,
trade payables and other payables.
Financial liabilities are initially measured at
fair value, and, where applicable, adjusted for
transaction costs unless the Group designated a
financial liability at fair value through profit or loss.
Subsequently, financial liabilities are measured at
amortised cost using the effective interest method
except for financial liabilities designated at FVTPL,
which are carried subsequently at fair value with
gains or losses recognised in profit or loss.
All interest-related charges and, if applicable,
changes in an instrument’s fair value that are
reported in profit or loss are included within
finance costs or finance income.
(o) Cash and cash equivalents
Cash and short-term deposits in the statement of
financial position comprise cash at bank, in hand
and short-term deposits with an original maturity of
three months or less net of bank overdrafts.
(p) Provisions, contingent assets and
liabilities
Provisions are recognised when the Group has
a present obligation (legal or constructive) as a
result of a past event, it is probable that an outflow
of resources embodying economic benefits will
be required to settle the obligation and a reliable
estimate can be made of the amount of the
obligation.
Where the Group expects some or all of a provision
to be reimbursed, for example under an insurance
contract, the reimbursement is recognised as a
separate asset but only when the reimbursement
is virtually certain. The expense relating to any
provision is presented in the profit or loss net of any
reimbursement.
If the effect of the time value of money is material,
provisions are determined by discounting the
expected future cash flows at a pre-tax rate that
reflects current market assessments of the time
value of money and, where appropriate, the risks
specific to the liability. Where discounting is used,
the increase in the provision due to the passage of
time is recognised as a finance cost.
No liability is recognised if an outflow of economic
resources as a result of present obligations is not
probable. Such situation are disclosed as contingent
liabilities unless the outflow of resources is remote.
(q) Employee benefits
(i) Short-term employee benefits
Liabilities for wages and salaries, including
non-monetary benefits, and accumulating sick
leave expected to be settled within 12 months of
the reporting date are recognised in respect of
employees’ services up to the reporting date.
They are measured at the amounts expected to be
paid when the liabilities are settled. Expenses for
non-accumulating sick leave are recognised when
the leave is taken and are measured at the rates
paid or payable.
EMPIRED LIMITED | ANNUAL REPORT 2021
31
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(q) Employee benefits (continued)
(ii) Other long-term employee benefits
The Group’s liabilities for annual leave and long
service leave are included in other long term
benefits as they are not expected to be settled
wholly within twelve (12) months after the end
of the period in which the employees render the
related service. They are measured at the present
value of the expected future payments to be made
to employees. The expected future payments
incorporate anticipated future wage and salary
levels, experience of employee departures and
periods of service, and are discounted at rates
determined by reference to the market yields
on high quality corporate bonds with terms and
currencies that match as closely as possible.
Any re-measurements arising from experience
adjustments and changes in assumptions are
recognised in profit or loss in the periods in which
the changes occur. The Group presents employee
benefit obligations as current liabilities in the
Statement of Financial Position if the Group does
not have an unconditional right to defer settlement
for at least twelve (12) months after the reporting
period, irrespective of when the actual settlement
is expected to take place.
(r) Share-based payment transactions
The Group provides remuneration to certain
employees, including Directors, of the Group in the
form of share-based payment transactions, whereby
employees render services in exchange for shares or
rights over shares (‘equity-settled transactions’).
The cost of these equity-settled transactions with
employees is measured by reference to the fair
value at the date at which they are granted. The fair
value is measured using a variation of the binomial
option pricing model that takes into account the
terms and conditions on which the instruments
were granted and the current likelihood of achieving
the specified target. Further, the cost of equity-
settled transactions is recognised, together with
a corresponding increase in the Employee Equity
Benefits Reserve, over the period in which the
performance conditions are fulfilled, ending on the
date on which the relevant employees become fully
entitled to the award (‘vesting date’).
Service and non-market performance conditions
are not taken into account when determining the
grant date fair value of awards, but the likelihood
of the conditions being met is assessed as part
of the Group’s best estimate of the number of
equity instruments that will ultimately vest. Market
performance conditions are reflected within the
grant date fair value. Any other conditions attached
to an award, but without an associated service
requirement, are considered to be non-vesting
conditions. Non-vesting conditions are reflected in
the fair value of an award and lead to an immediate
expensing of an award unless there are also service
and/or performance conditions.
No expense is recognised for awards that do not
ultimately vest because non-market performance
and/or service conditions have not been met. Where
awards include a market or non-vesting condition,
the transactions are treated as vested irrespective
of whether the market or non- vesting condition is
satisfied, provided that all other performance and/or
service conditions are satisfied.
Where the terms of an equity-settled award
are modified, as a minimum an expense is
recognised as if the terms had not been modified.
In addition, an expense is recognised for any
increase in the value of the transaction as a result
of the modification, as measured at the date of
modification. Where an equity-settled award is
cancelled, it is treated as if it had vested on the date
of cancellation, and any expense not yet recognised
for the award is recognised immediately. However, if
a new award is substituted for the cancelled award,
and designated as a replacement award on the date
that it is granted, the cancelled and new award are
treated as if they were a modification of the original
award, as described in the previous paragraph.
EMPIRED LIMITED | ANNUAL REPORT 2021
32
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(s) Leases
For any new contracts entered into the Group
considers whether a contract is, or contains a
lease. A lease is defined as ‘a contract, or part of a
contract, that conveys the right to use an asset (the
underlying asset) for a period of time in exchange
for consideration’. To apply this definition the Group
assesses whether the contract meets three key
evaluations which are whether:
• the contract contains an identified asset, which
is either explicitly identified in the contract or
implicitly specified by being identified at the time
the asset is made available to the Group;
• the Group has the right to obtain substantially
all of the economic benefits from use of the
identified asset throughout the period of use,
considering its rights within the defined scope of
the contract;
• the Group has the right to direct the use of the
identified asset throughout the period of use. The
Group assess whether it has the right to direct
‘how and for what purpose’ the asset is used
throughout the period of use.
At lease commencement date, the Group recognises
a right of use asset and a lease liability on the
balance sheet. The right of use asset is measured at
cost, which is made up of the initial measurement
of the lease liability, any initial direct costs incurred
by the Group, an estimate of any costs to dismantle
and remove the asset at the end of the lease,
and any lease payments made in advance of the
lease commencement date (net of any incentives
received).
The Group depreciates the right of use assets on a
straight-line basis from the lease commencement
date to the earlier of the end of the useful life of
the right of use asset or the end of the lease term.
The Group also assesses the right of use asset for
impairment when such indicators exist.
At the commencement date, the Group measures
the lease liability at the present value of the lease
payments unpaid at that date, discounted using the
interest rate implicit in the lease if that rate is readily
available or the Group’s incremental borrowing rate.
Lease payments included in the measurement of
the lease liability are made up of fixed payments
(including in substance fixed), variable payments
based on an index or rate, amounts expected to
be payable under a residual value guarantee and
payments arising from options reasonably certain to
be exercised.
Subsequent to initial measurement, the liability
will be reduced for payments made and increased
for interest. It is remeasured to reflect any
reassessment or modification, or if there are
changes in in-substance fixed payments.
When the lease liability is remeasured, the
corresponding adjustment is reflected in the right of
use asset, or profit and loss if the right of use asset is
already reduced to zero.
The Group has elected to account for short-term
leases and leases of low-value assets using the
practical expedients. Instead of recognising a right
of use asset and lease liability, the payments in
relation to these are recognised as an expense
in profit or loss on a straight-line basis over the
lease term.
On the statement of financial position, right of use
assets have been included in property, plant and
equipment and lease liabilities have been included
in trade and other payables.
Short-term leases and leases of low value
Short-term leases (lease term of 12 months or less)
and leases of low value assets (under 5,000 USD)
are recognised as incurred as an expense in the
consolidated income statement. Low value assets
comprise office equipment hire.
(t) Revenue from contracts with customers
Revenue arises mainly from IT consulting services
and product and license revenue.
To determine whether to recognise revenue,
the Group follows a 5-step process:
1
Identifying the contract with a customer
2 Identifying the performance obligations
3 Determining the transaction price
4 Allocating the transaction price to the
performance obligations
5 Recognising revenue when/as performance
obligation(s) are satisfied.
EMPIRED LIMITED | ANNUAL REPORT 2021
33
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(t) Revenue from contracts with customers
(continued)
The Group often enters into transactions involving a
range of the Group’s products and services. Revenue
which represent income arising in the course of the
Groups ordinary activities is recognised by reference
to each distinct performance obligation promised
in the contract with customer when or as the
Group transfers the control of the goods or services
promised in a contract and the customer obtains
control of the goods or services. Depending on the
substance of the respective contract with customer,
the control of the promised goods or services may
transfer over time or at a point in time.
A contract with customer exists when the contract
has commercial substance, the Group and its
customer has approved the contract and intend to
perform their respective obligations, the Groups
and the customers rights regarding the goods or
services to be transferred and the payment terms
can be identified, and it is probable that the Group
will collect the consideration to which it will be
entitled to in exchange of those goods or services.
Recognition and measurement
At the inception of each contract with customer,
the Group assesses the contract to identify distinct
performance obligations, being the units of account
that determine when and how revenue from the
contract with customer is recognised.
A performance obligation is a promise to transfer a
distinct good or service (or a series of distinct goods
or services that are substantially the same and that
have the same pattern of transfer) to the customer
that is explicitly stated in the contract and/ or
implied in the Group’s customary business practises.
A good or service is distinct if:
(i) The customer can either benefit from the good
or service on its own or together with other
readily available resources; and
(ii) The good or service is separately identifiable
from other promises in the contract (e.g.
the good or service is not integrated with,
or significantly modify, or highly interrelate
with, other goods or services promised in the
contract).
If a good or service is not distinct, the Group
combines it with other promised goods or services
until the Group identifies a distinct performance
obligation consisting a distinct bundle of goods
or services.
Revenue is measured at the amount of
consideration to which the Group expects to be
entitled in exchange for transferring the promised
goods or services to the customers, excluding
amounts collected on behalf of third parties such
as sales and service taxes or goods and services
taxes. If the amount of consideration varies due to
discounts, rebates, credits, incentives, performance
bonuses, penalties or other similar items, the
Group estimates the amount of consideration that
it expects to be entitled based on the expected
value or the most likely outcome but the estimation
is constrained up to the amount that is highly
probable of no significant reversal in the future. If
the contract with customer contains more than
one distinct performance obligation based on the
relative stand-alone selling prices of the goods or
services promised in the contract. If a standalone
selling price is not directly observable, the Group
will need to estimate it using adjusted market
assessment approach, expected cost plus a margin
approach and residual approach.
The consideration allocated to each performance
obligation is recognised as revenue when or as the
customer obtains control of the goods or services.
At the inception of each contract with customer,
the Group determines whether control of the goods
or services for each performance obligation is
transferred over time or at a point.
Control over the goods or services are transferred
over time and revenue is recognised over time if:
(i) The customer simultaneously receives and
consumes the benefits provided by the Group’s
performance as the Group performs;
(ii) The Group’s performance creates or enhances a
customer-controlled asset; or
(iii) The Group’s performance does not create an
asset with alternative use and the Group has a
right to payment for performance completed to
date.
Revenue for a performance obligation that is not
satisfied over time is recognised at the point in
time at which the customer obtains control of the
promised goods or services.
EMPIRED LIMITED | ANNUAL REPORT 2021
34
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(t) Revenue from contracts with customers
(continued)
Software as a Service (SaaS)
Revenue is derived from providing customers
access to group platforms and is recognised in
accordance with the terms of contracts provided in
the subscription agreement. The SaaS and related
support revenue (if any) is recognised over time,
being the subscription period, as the customer
simultaneously receives and consumes the benefit
of accessing the platform.
Access to the platforms is not considered distinct
from other performance obligations, such as set-up
and support, as access to any platform alone does
not allow the customer to obtain substantially all the
benefits of the access, and is therefore accounted
for as a single performance obligation.
Consideration received can be variable in
nature, based upon customer usage in excess
of contractually agreed units. The variable
consideration is included in the transaction price
at the company’s best estimate, using either an
expected value or most likely outcome, whichever
provides the best estimate and is included in
revenue to the extent that it is highly probable
that there will be no significant reversal of the
cumulative amount of revenue when any price
uncertainty is resolved.
Product and License Revenue
Revenue from the sale of product and software
licenses is recognised when or as the Group
transfers control of the assets to the customer.
Professional Services
Revenue from professional services for a fixed
fee or time and material is recognised when or
as the Group transfers control of the assets to the
customer. Invoices for goods or services transferred
are due upon receipt by the customer. Revenue is
recognised over time as the work is performed.
As costs are generally incurred uniformly as
the work progresses and are considered to be
proportionate to the entity’s performance.
Contract assets comprise of time and materials
where revenue is recognised however it remains
unbilled as at the end of the reporting period.
Contract liabilities comprise of cash received for
work that cannot be recognised for revenue as at
the end of the reporting period.
(u) Government grants and subsidies
Government grants and subsidies are recognised
where there is reasonable assurance that the they
will be received and all attached conditions will be
complied with. When the grant or subsidy relates
to an expense item, it is recognised as income on a
systematic basis over the periods that the related
costs, for which it is intended to compensate, are
expensed. When the grant or subsidy relates to an
asset, it is recognised as income in equal amounts
over the expected useful life of the related asset.
When the Group receives grants or subsidies
of non-monetary assets, the asset and the
grant/subsidy are recorded at nominal amounts
and released to profit or loss over the expected
useful life of the asset, based on the pattern of
consumption of the benefits of the underlying
asset by equal annual instalments.
(v) Foreign currency transactions
The consolidated financial statements are presented
in Australian Dollars (‘AUD’), which is also the
functional currency of the Parent Company.
Foreign currency transactions are translated into
the functional currency using the exchange rates
prevailing at the date of the transaction. Foreign
exchange gains and losses resulting from the
settlement of such transactions and from the
re-measurement of monetary items at year end
exchange rates are recognised in profit or loss.
Non-monetary items are not retranslated at
year-end and are measured at historical cost
(translated using the exchange rates at the date of
the transaction), except for non-monetary items
measured at fair value which are translated using
the exchange rates at the date when fair value
was determined.
In the Group’s financial statements, all assets,
liabilities and transactions of Group entities with
a functional currency other than the AUD are
translated into AUD upon consolidation. The
functional currency of the entities in the Group has
remained unchanged during the reporting period.
EMPIRED LIMITED | ANNUAL REPORT 2021
35
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(v) Foreign currency transactions (continued)
On consolidation, assets and liabilities have been
translated into AUD at the closing rate at the
reporting date. Goodwill and fair value adjustments
arising on the acquisition of a foreign entity have
been treated as assets and liabilities of the foreign
entity and translated into AUD at the closing rate.
Income and expenses have been translated into
AUD at the average rate over the reporting period.
Exchange differences are charged or credited to
other comprehensive income and recognised in the
currency translation reserve in equity. On disposal
of a foreign operation the cumulative translation
differences recognised in equity are reclassified to
profit or loss and recognised as part of the gain or
loss on disposal.
(w) Income tax
Deferred income tax is provided on all temporary
differences at the reporting date between the tax
bases of assets and liabilities and their carrying
amounts for the financial reporting purposes.
Deferred income tax liabilities are recognised for all
taxable temporary differences:
• Except where the deferred income tax liability
arises from the initial recognition of an asset or
liability in a transaction that is not a business
combination and, at the time of the transaction,
affects neither the accounting profit nor taxable
profit or loss; and
• In respect of taxable temporary differences
associated with investments in subsidiaries,
associates and interests in joint ventures, except
where the timing of the reversal of the temporary
differences can be controlled and it is probable
that the temporary differences will not reverse in
the foreseeable future.
• Deferred income tax assets are recognised for all
deductible temporary differences, carry-forward
of unused tax assets and unused tax losses, to the
extent that it is probable that taxable profit will be
available against which the deductible temporary
differences, and the carry-forward of unused tax
assets and unused tax losses can be utilised:
» Except where the deferred income tax asset
relating to the deductible temporary differences
arises from the initial recognition of an asset or
liability in a transaction that is not a business
combination and, at the time of the transaction,
affects neither the accounting profit nor taxable
profit or loss; and
» In respect of deductible temporary differences
associated with investments in subsidiaries,
associates and interests in joint ventures,
deferred tax assets are only recognised to the
extent that it is probable that the temporary
differences will reverse in the foreseeable future
and taxable profit will be available against which
the temporary differences can be utilised.
The carrying amount of deferred income tax assets
is reviewed at each reporting date and reduced
to the extent that it is no longer probable that
sufficient taxable profit will be available to allow
all or part of the deferred income tax asset to be
utilised.
The tax expense recognised in profit or loss
compromises the sum of deferred tax and current
tax not recognised in other comprehensive income.
The calculation of current tax is based on tax rates
and tax laws that have been enacted or substantially
enacted by the end of the reporting period.
Deferred taxes are calculated using the balance
sheet liability method.
Management has applied a risk weighted
measurement to the tax treatments used in the
Group and has determined that there is no change
required under IFRIC 23 Uncertainty over Income
Tax Treatments.
(x) Other taxes
Revenues, expenses and assets are recognised net
of the amount of GST except:
• Where the GST incurred on a purchase of goods
and services is not recoverable from the taxation
authority, in which case the GST is recognised as
part of the cost of acquisition of the asset or as
part of the expense item as applicable; and
• Receivables and payables are stated with the
amount of GST included.
The net amount of GST recoverable from, or payable
to, the taxation authority is included as part of
receivables or payables in the statement of financial
position. Cash flows are included in the statement of
cash flows on a gross basis and the GST component
of cash flows arising from investing and financing
activities, which is recoverable from, or payable to,
the taxation authority are classified as operating
cash flows.
Commitments and contingencies are disclosed net
of the amount of GST recoverable from, or payable
to, the taxation authority.
EMPIRED LIMITED | ANNUAL REPORT 2021
36
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(y) Equity and reserves
Issued capital represents the amounts contributed
for shares less issuance costs and consideration paid
for share buy-backs.
Other components of equity include the following:
• Foreign currency translation reserve -
compromises foreign currency translation
differences arising from the translation of financial
statements of the Group’s foreign entities into
AUD.
• Employee equity benefits reserve - compromises
share-based employee remuneration.
Retained profits includes all current and prior period
retained profits.
(z) Significant accounting judgements,
estimates and assumptions
Estimates and judgements are continually evaluated
and are based on historical experience and other
factors, including expectations of future events
that may have a financial impact on the entity
and that are believed to be reasonable under the
circumstances.
Critical accounting estimates and assumptions
The Group makes estimates and assumptions
concerning the future. The estimates and
assumptions that have a significant risk of causing
a material adjustment to the carrying amounts
of assets and liabilities within the next financial
year are discussed below. The Group tests annually
whether goodwill has suffered any impairment,
in accordance with the accounting policies.
(i) Impairment of goodwill and intangibles
with indefinite useful lives
The Group determines whether goodwill and
intangibles with indefinite useful lives are
impaired at least on an annual basis. This requires
an estimation of the recoverable amount of
the cash-generating unit to which the goodwill
and intangibles with indefinite useful lives are
allocated. The assumptions used in this estimation
of recoverable amount and carrying amount of
goodwill and intangibles with indefinite useful lives
are in Note 14.
(ii) Share based payments
The Group measures the cost of equity-settled
transactions with employees by reference to the fair
value of the equity instruments at the date at which
they are granted. The fair value is measured by using
a variation of the binomial option pricing model
that takes into account the terms and conditions
on which the instruments were granted and the
current likelihood of achieving the specified target.
The accounting estimates and assumptions relating
to equity-settled share-based payments would have
no impact on the carrying amounts of assets and
liabilities within the next annual reporting period
but may impact profit or loss and equity.
(iii) Long service leave provision
The liability for long service leave is recognised and
measured at the present value of the estimated
future cash flows to be made in respect of all
employees at the reporting date. In determining the
present value of the liability, estimates of attrition
rates and pay increases through promotion and
inflation have been taken into account.
The Group uses the high quality corporate bond rate
as the discount rate when measuring its Australian
dollar dominated long term employee benefits.
(iv) Estimation of useful lives of assets
The Group determines the estimated useful
lives and related depreciation and amortisation
charges for its property, plant and equipment
and finite life intangible assets. The useful lives
could change significantly as a result of technical
innovations or some other event. The depreciation
and amortisation charge will increase where the
useful lives are less than previously estimated lives,
or technically obsolete or non-strategic assets that
have been abandoned or sold will be written off or
written down.
(v) Recognition of deferred tax assets
The extent to which deferred tax assets can be
recognised is based on an assessment of the
probability that future taxable income will be
available against which the deductible temporary
differences and tax loss carry-forwards can be
utilised. In addition, significant judgement is
required in assessing the impact of any legal or
economic limits or uncertainties in various tax
jurisdictions.
EMPIRED LIMITED | ANNUAL REPORT 2021
37
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
2 SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(continued)
(vi) Leases - Estimating the incremental
borrowing rate
The Group cannot readily determine the interest rate
implicit in the lease, therefore, it uses its incremental
borrowing rate (IBR) to measure lease liabilities.
The IBR is the rate of interest that the Group would
have to pay to borrow over a similar term, and with
a similar security, the funds necessary to obtain an
asset of a similar value to the right of use asset in a
similar economic environment. The IBR therefore
reflects what the Group ‘would have to pay’, which
requires estimation when no observable rates are
available (such as for subsidiaries that do not enter
into financing transactions) or when they need
to be adjusted to reflect the terms and conditions
of the lease (for example, when leases are not in
the subsidiary’s functional currency). The Group
estimates the IBR using observable inputs (such as
market interest rates) when available and is required
to make certain entity-specific estimates (such as
the subsidiary’s stand-alone credit rating).
(vii) Recognition of service contract revenues
As revenue from after-sales maintenance
agreements and construction contracts is
recognised over time, the amount of revenue
recognised in a reporting period depends on
the extent to which the performance obligation
has been satisfied. For after-sales maintenance
agreements this requires an estimate of the quantity
of the services to be provided, based on historical
experience with similar contracts. In a similar way,
recognising revenue for construction contracts also
requires significant judgment in determining the
estimated number of hours required to complete
the promised work when applying the
hours-to-hours method described in Note 2(t).
(viii) Capitalisation of internally developed
software
Distinguishing the research and development
phases of a new customised software project and
determining whether the recognition requirements
for the capitalisation of development costs are
met requires judgement. After capitalisation,
management monitors whether the recognition
requirements continue to be met and whether there
are any indicators that capitalised costs may be
impaired (see Note 2(i)).
3. SEGMENT REPORTING
Management identifies its operating segments
based on the Group’s geographical presence, which
represent the main products and services provided
by the Group. The Group’s two operating segments
are:
• Australia
• New Zealand
No operating segments have been aggregated to
form the above reportable operating segments.
There is no single customer on which the Group’s
revenue depended during the financial year.
The Chief Executive Officer is the Chief Operating
Decision Maker (CODM) and monitors the operating
results of its business units separately for the
purpose of making decisions about resource
allocation and performance assessment. Segment
performance is evaluated based on profit or loss
and is measured consistently with profit or loss in
the consolidated financial statements. The Group’s
financing (including finance costs, finance income
and other income) and income taxes are managed
on a Group basis and are not allocated to operating
segments.
Transfer prices between operating segments are
on an arm’s length basis in a manner similar to
transactions with third parties.
Inter-segment revenues are eliminated upon
consolidation and reflected in the elimination
column. All other adjustments and eliminations
are part of detailed reconciliations presented
further below.
The revenues and profit generated by each of the
Group’s operating segments and segment assets
are summarised as follows:
EMPIRED LIMITED | ANNUAL REPORT 2021
38
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
3. SEGMENT REPORTING (continued)
Australia
$
New Zealand
$
Total
$
2021
Revenue
From external customers
113,392,827
72,740,491
186,133,318
Inter-segment
-
-
-
Total
113,392,827
72,740,491
186,133,318
Segment profit (EBITDA)
11,591,924
14,046,170
25,638,094
Segment assets
78,956,759
49,096,724
128,053,483
Segment non-current assets
46,613,315
34,148,116
80,761,431
Segment liabilities
32,846,573
18,189,724
51,036,297
2020
Revenue
From external customers
98,020,883
67,528,476
165,549,359
Inter-segment
-
-
-
Total
98,020,883
67,528,476
165,549,359
Segment profit (EBITDA)
10,664,034
8,347,276
19,011,310
Segment assets
73,896,301
49,843,221
123,739,522
Segment non-current assets
48,563,549
36,237,364
84,800,913
Segment liabilities
38,488,404
16,971,031
55,459,435
Finance costs and finance income are not allocated to individual segments as the underlying instruments are
managed on a group basis.
Current taxes, deferred taxes are not allocated to those segments as they are also managed on a group basis.
The Group’s segment operating EBITDA reconciles to the Group’s profit before tax as presented in the financial
statements as follows:
2021
$
2020
$
Total reporting segment profit (EBITDA)
25,638,094
19,011,310
Less:
Finance costs (net)
(1,215,293)
(1,510,200)
Depreciation and amortisation expenses
(9,041,392)
(8,502,600)
Group profit before tax
15,381,409
8,998,510
EMPIRED LIMITED | ANNUAL REPORT 2021
39
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
4. REVENUE FROM CONTRACTS WITH CUSTOMERS
2021
$
2020
$
Revenue
Services
117,240,400
104,445,210
Operations
68,892,918
61,104,149
Total revenue from contracts with customers
186,133,318
165,549,359
Geographical markets
Australia
Services
72,081,840
64,048,229
Operations
41,310,987
33,972,654
New Zealand
Services
45,158,560
40,396,981
Operations
27,581,931
27,131,495
Total revenue from contracts with customers
186,133,318
165,549,359
Services revenue comprise professional project services fees for customers contracted on a fixed price or time
and materials basis. Operations revenue comprise professional fees from customers for managing of IT systems,
applications or infrastructure plus the sale of products and licenses.
2021
$
2020
$
Timing of revenue recognition
Transferred at a point in time
114,345,156
108,601,249
Transferred over time
71,788,162
56,948,110
Total revenue from contracts with customers
186,133,318
165,549,359
Market type
Government
48,839,320
50,418,729
Non-government
137,293,998
115,130,630
Total revenue from contracts with customers
186,133,318
165,549,359
Customers generally pay for amounts billed on a 30 day basis.
Contract balances
Contract assets
11,492,503
8,525,275
Contract liabilities (Note 21)
1,451,148
1,689,674
During the financial year contract assets increased by $2,967,228 due to new contracts beginning during the
financial year and the general increase in revenue.
During the financial year $1,850,000 was recognised as an expected credit loss on contract assets however
recovery actions are on-going and as such the Directors believe that recovery of this amount is probable as
disclosed at Note 28.
All of the prior year’s closing balance of contract liabilities are now in revenue and we estimate that all of the
current year closing balance will be brought to account as revenue in the financial year ended 30 June 2022.
EMPIRED LIMITED | ANNUAL REPORT 2021
40
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
5. OTHER INCOME
2021
$
2020
$
Government subsidy - JobKeeper
4,885,047
4,084,500
Other income
-
100,000
4,885,047
4,184,500
6. EXPENSES
2021
$
2020
$
6A Employee benefits
Salary & wages
113,811,870
100,818,883
Contractor costs
13,554,228
12,846,232
Superannuation
7,668,153
6,736,783
Other employee related costs
1,246,694
4,313,203
Share based payments
669,986
406,477
136,950,931
125,121,578
6B Depreciation and amortisation
Depreciation of plant and equipment
1,397,479
1,581,337
Amortisation of intangible assets
2,525,654
1,257,961
Amortisation of right of use assets
5,118,259
5,663,302
9,041,392
8,502,600
6C Other expenses
IT expenses
10,848,673
6,605,424
Administrative expenses
1,365,269
1,881,295
Travel expenses
229,749
1,422,920
Insurance expenses
412,463
436,748
Other expenses
507,928
423,337
13,364,082
10,769,724
7. FINANCE EXPENSES
2021
$
2020
$
Interest expenses - bank borrowings
518,895
699,166
Interest expenses - leases
699,722
825,031
1,218,617
1,524,197
EMPIRED LIMITED | ANNUAL REPORT 2021
41
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
8. INCOME TAX
(a) Income tax expense
The major components of tax expense and the reconciliation of the expected tax expense based on the
domestic effective tax rate of Empired Ltd at 30% (2020: 30%) and the reported tax expense in profit or loss are
as follows:
2021
$
2020
$
Current income tax payable
2,780,221
343,625
Current income tax payable - prior period adjustment
164,220
-
Deferred income tax relating to origination and reversal of temporary differences
- Origination and reversal of temporary differences
1,887,675
2,507,569
- Under provision in respect of prior years
15,369
1,330
Income tax expense
4,847,485
2,852,524
(b) Numerical reconciliation between aggregate tax expense recognised in the comprehensive
income statement and tax expense calculated per the statutory income tax rate
2021
$
2020
$
Accounting profit before income tax
15,381,409
8,998,510
Income tax expense to accounting profit
Domestic tax rate for Empired Ltd (30%)
4,614,423
2,699,553
Tax rate differential
(266,723)
(75,506)
Employee option expense
200,996
121,943
Amortisation of intangibles
-
927
Other expenditure not allowed for income tax purposes
119,201
104,332
Foreign exchange differences
-
(55)
Under provision in respect of prior years
179,585
1,330
Income tax expense
4,847,482
2,852,524
EMPIRED LIMITED | ANNUAL REPORT 2021
42
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
8. INCOME TAX (continued)
(c) Recognised deferred tax assets and liabilities
Deferred income tax balances relate to the following:
Opening
Balance
$
Recognised in
Profit and Loss
$
Exchange
Differences
$
Closing
Balance
$
30 June 2021
Deferred tax liabilities
Contract assets
2,387,100
496,077
-
2,883,177
Right of use assets
2,520,018
(655,322)
-
1,864,696
Trade and other receivables
361,845
(362,488)
643
-
Other
5,698
-
(434)
5,264
Gross deferred tax liabilities
5,274,661
(521,733)
209
4,753,137
Deferred tax assets
Provisions
165,987
181,240
-
347,227
Equity raising costs
52,006
(52,006)
-
-
Borrowing costs
230
(230)
-
-
R&D Tax Offsets carried forward
2,965,856
(2,006,432)
-
959,424
Fixed assets
1,435,821
(805,700)
1,958
632,079
Employee obligations
2,531,531
592,530
(4,599)
3,119,462
Lease liabilities
3,310,980
(419,114)
(763)
2,891,103
Trade and other receivables
-
141,902
-
141,902
Other
27,645
(25,336)
(2,309)
-
Tax losses
435,906
(31,631)
-
404,275
Gross deferred tax assets
10,925,962
(2,424,777)
(5,713)
8,495,472
Net deferred tax assets
5,651,301
(1,903,044)
(5,922)
3,742,335
30 June 2020
Deferred tax liabilities
Contract assets
3,140,944
(753,844)
-
2,387,100
Right of use assets
-
2,520,018
-
2,520,018
Trade and other receivables
-
367,908
(6,063)
361,845
Other
36,417
(31,994)
1,275
5,698
Gross deferred tax liabilities
3,177,361
2,102,088
(4,788)
5,274,661
Deferred tax assets
Provisions
1,038,257
(872,270)
-
165,987
Equity raising costs
106,227
(54,221)
-
52,006
Borrowing costs
1,595
(1,365)
-
230
R&D Tax Offsets carried forward
3,745,620
(779,764)
-
2,965,856
Fixed assets
2,778,802
(1,337,760)
(5,221)
1,435,821
Trade and other receivables
63,882
(63,881)
-
-
Employee obligations
2,159,093
353,442
18,996
2,531,531
Lease liabilities
-
3,310,980
-
3,310,980
Other
29,543
(2,525)
627
27,645
Tax losses
1,414,485
(959,444)
(19,135)
435,906
Gross deferred tax assets
11,337,504
(406,808)
(4,733)
10,925,962
Net deferred tax assets
8,160,143
(2,508,896)
55
5,651,301
EMPIRED LIMITED | ANNUAL REPORT 2021
43
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
8. INCOME TAX (continued)
(d) Tax payable
2021
$
2020
$
Income tax payable
2,640,414
309,555
(e) Tax consolidation
Effective 1 July 2002, for the purposes of income taxation, Empired Limited and its 100% Australian owned
subsidiaries formed a tax consolidated group. The head entity of the consolidated group is Empired Limited.
The head entity is responsible for tax liabilities of the group. Intra group transactions are ignored for tax
purposes and there is a single return lodged on behalf of the group.
Empired Limited formally notified the Australian Taxation Office of its adoption of the tax consolidation regime
upon lodgement of its 30 June 2003 consolidated tax return.
9. EARNINGS PER SHARE
Basic earnings per share amounts are calculated by dividing net profit for the year attributable to ordinary
equity holders of the parent company by the weighted average number of ordinary shares on issue during
the year.
The following represents the income and share data used in the basic and diluted earnings per share
computations:
2021
$
2020
$
Net profit attributable to ordinary equity holders of the parent
10,533,927
6,145,986
2021
‘000s
2020
‘000s
Weighted average number of ordinary shares for basic earnings per share
160,262
159,950
Effect of Dilution:
Performance rights
8,384
6,427
Weighted average number of ordinary shares adjusted for the effect of dilution
168,646
166,377
There have been no other transactions involving ordinary shares or potential ordinary shares between the
reporting date and the date of these financial statements.
EMPIRED LIMITED | ANNUAL REPORT 2021
44
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
10. CASH AND CASH EQUIVALENTS
(a) Reconciliation of cash
2021
$
2020
$
Cash at bank and in hand:
-AUD
8,194,083
3,005,416
-NZD
3,280,019
2,476,453
-USD
426,563
835,099
11,900,665
6,316,968
(b) Reconciliation of net cash flows from operating activities to profit after income tax
2021
$
2020
$
Profit after income tax
10,533,927
6,145,986
Finance expenses (net)
1,215,293
1,510,200
Depreciation and amortisation
9,041,392
8,502,600
Share payment expense
669,986
406,477
Changes in assets and liabilities net of effects of purchases and disposals of
(Increase)/decrease in receivables
(118,415)
1,385,995
(Increase)/decrease in contract assets
(2,967,228)
3,611,658
Decrease in prepayments
315,897
39,779
Increase in trade creditors and other payables
1,705,753
1,119,965
Decrease in contract liabilities
(238,526)
(468,531)
Decrease in deferred tax asset
1,908,966
-
Increase in tax payable
2,330,859
273,850
Increase in provisions
1,106,834
1,283,294
Net cash from operating activities
25,504,738
23,811,273
11. TRADE AND OTHER RECEIVABLES
2021
$
2020
$
Current
Gross trade receivables
22,146,731
20,690,281
Allowance for credit losses (refer Note 26)
(444,439)
(492,856)
Other receivables
15,867
1,402,319
21,718,159
21,599,744
Trade receivables are non-interest bearing and are generally on 30-day terms.
There is no significant impairment of the trade receivables as at 30 June 2021 (2020: nil).
EMPIRED LIMITED | ANNUAL REPORT 2021
45
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
12. OTHER CURRENT ASSETS
2021
$
2020
$
Prepayments
2,180,725
2,496,622
13. PLANT AND EQUIPMENT
Leasehold
improvements
$
Computer
hardware
$
Furniture,
equipment &
fittings
$
Total
$
2021
Gross carrying amount
Balance 1 July 2020
6,447,505
8,668,531
1,533,451
16,649,487
Additions
578,075
890,307
22,856
1,491,238
Exchange differences
(5,305)
(12,303)
(6,848)
(24,456)
Balance 30 June 2021
7,020,275
9,546,535
1,549,459
18,116,269
Depreciation and impairment
Balance 1 July 2020
(3,139,938)
(7,710,196)
(622,164)
(11,472,298)
Depreciation
(644,955)
(595,310)
(157,214)
(1,397,479)
Exchange differences
777
10,750
1,962
13,489
Balance 30 June 2021
(3,784,116)
(8,294,756)
(777,416)
(12,856,288)
Carrying amount 30 June 2021
3,236,159
1,251,779
772,043
5,259,981
Leasehold
improvements
$
Computer
hardware
$
Furniture,
equipment &
fittings
$
Total
$
2020
Gross carrying amount
Balance 1 July 2019
6,448,009
8,033,429
1,514,152
15,995,591
Additions
16,562
542,973
10,188
569,723
Exchange differences
(17,066)
92,129
9,111
84,174
Balance 30 June 2020
6,447,505
8,668,531
1,533,451
16,649,488
Depreciation and impairment
Balance 1 July 2019
(2,532,072)
(6,760,388)
(466,867)
(9,759,327)
Depreciation
(607,866)
(949,808)
(155,297)
(1,712,971)
Balance 30 June 2020
(3,139,938)
(7,710,196)
(622,164)
(11,472,298)
Carrying amount 30 June 2020
3,307,567
958,335
911,287
5,177,190
EMPIRED LIMITED | ANNUAL REPORT 2021
46
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
14. INTANGIBLE ASSETS
Goodwill
$
Software
$
Other
$
Total
$
2021
Gross carrying amount
Balance 1 July 2020
46,446,049
32,695,416
162,550
79,304,015
Additions
-
4,512,654
-
4,512,654
Exchange differences
-
55,695
-
55,695
Balance 30 June 2021
46,446,049
37,263,765
162,550
83,872,364
Depreciation and impairment
Balance 1 July 2020
-
(23,040,882)
(162,550)
(23,203,432)
Amortisation
-
(2,525,654)
-
(2,525,654)
Exchange differences
-
(68,684)
-
(68,684)
Balance 30 June 2021
-
(25,635,220)
(162,550)
(25,797,770)
Carrying amount 30 June 2021
46,446,049
11,628,545
-
58,074,594
Intangible assets, other than goodwill, have finite lives and are required to be amortised over their expected
lives. Goodwill has an infinite life. Goodwill assumptions have been detailed below. No impairment was
recorded.
Goodwill
$
Software
$
Other
$
Total
$
2020
Gross carrying amount
Balance 1 July 2019
46,446,049
26,883,054
162,550
73,491,653
Additions
-
5,924,122
-
5,924,122
Exchange differences
-
(111,760)
-
(111,760)
Balance 30 June 2020
46,446,049
32,695,416
162,550
79,304,015
Depreciation and impairment
Balance 1 July 2019
-
(21,792,633)
(159,459)
(21,952,092)
Amortisation
-
(1,248,249)
(3,091)
(1,251,340)
Balance 30 June 2020
-
(23,040,882)
(162,550)
(23,203,432)
Carrying amount 30 June 2020
46,446,049
9,654,534
-
56,100,583
EMPIRED LIMITED | ANNUAL REPORT 2021
47
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
14. INTANGIBLE ASSETS (continued)
Goodwill
Goodwill acquired through business combinations with indefinite lives are allocated to the Australian and New
Zealand cash generating units
(CGUs), which are also the operating and reportable segments for impairment testing. The carrying amount of
goodwill allocated to each CGU is as follows:
2021
$
2020
$
Australia
27,105,898
27,105,898
New Zealand
19,340,151
19,340,151
Total carrying amount of goodwill
46,446,049
46,446,049
The Group performed the annual impairment test in June 2021. The Group considers the relationship between
its equity market capitalisation and the net assets as shown on the balance sheet, among other factors, when
reviewing for indicators of impairment. No indicators of impairment are noted. In considering the carrying value
of goodwill, the Directors have adopted a value in use methodology to determine the recoverable amounts of
each CGU which confirms that no impairment charge is necessary.
The recoverable amount of each CGU has been determined based on a value in use calculation that uses the
cash flow budgets over a one year period, followed by an extrapolation of expected cash flows for the CGUs over
a three year period using the growth rates determined by management and the assumptions outlined below.
The present value of the expected cash flows and a terminal value for each segment is determined by applying
a suitable discount rate.
Key assumptions used in value in use calculations and sensitivity to changes in assumptions
Managements key assumption is that stable economic conditions prevail for the foreseeable future.
Cash flow projections reflect stable profit margins previously achieved and that no material deterioration
in the cash margin is anticipated. In making this assessment the possible impacts of COVID-19 have been
taken into account. The sensitivity analysis undertaken considers each key assumption in isolation and does
not take into account any remedial action that may be taken if, for example, margins were to deteriorate.
The calculation of value in use for each CGU is most sensitive to the following assumptions:
Gross profit margins - are based upon FY22 budgets and margins achieved in the current year. Gross profit
margins are the most sensitive variable to the value in use calculation. However, a reasonable possible change
is not likely to cause a material impairment. If gross profit margins were to reduce by more than 400 basis
points in Australia or by more than 500 basis points in New Zealand without any compensating adjustment to
cash flows then it is likely that a goodwill impairment charge would occur.
Cost price inflation – has been based upon publicly available inflationary data.
Growth rate estimates – It is acknowledged that technological change, macro-economic factors and action of
competitors can have an impact on growth rate assumptions. Growth rates for revenue and costs have been
assumed post year 4 at 3%. If terminal growth was to reduce to zero, in real terms, then it is estimated that a
goodwill impairment charge is unlikely.
Discount rates – represent the current market risks, taking into consideration the time value of money and
specific risks not incorporated in the cash flow forecasts. The discount rate is based upon the weighted average
cost of capital (WACC). WACC is assessed taking into account the expected return on investment by investors,
the cost of debt servicing plus beta factors for industry risk. The Directors have adopted a WACC of 14% which is
applied to the forecast pre-tax cash flows after capital expenditure of each CGU.
EMPIRED LIMITED | ANNUAL REPORT 2021
48
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
15. RIGHT OF USE ASSETS
2021
$
2020
$
Gross carrying amount
Balance 1 July
23,502,245
18,361,110
Additions
978,588
5,174,031
Exchange differences
(122,974)
(32,896)
Balance
24,357,859
23,502,245
Depreciation
Balance 1 July
(5,630,405)
-
Amortisation
(5,118,259)
(5,663,302)
Exchange differences
75,326
32,897
Balance
(10,673,338)
(5,630,405)
Carrying amount
13,684,521
17,871,839
The following describes the nature of the Group’s leasing activities by type of right of use asset recognised on
the balance sheet:
Right of use asset
Office building
Number of right of use assets leased
9
Range of remaining term
0.3 - 6.7 years
Average remaining lease term
2.7 years
Number of leases with extension options
8
Number of leases with options to purchase
-
Number of leases with variable payments linked to an index
2
Number of leases with termination options
-
EMPIRED LIMITED | ANNUAL REPORT 2021
49
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
16. EMPLOYEE BENEFITS
The total expense relating to equity-settled share-based payment transactions in 2021 was $669,986
(2020: $406,477).
During 2021 certain employees were eligible to participate in the Company’s Performance Rights Plan.
Each performance right granted under this plan is subject to both a performance criteria and a vesting
period. Each performance right is issued for nil consideration, with each performance right converting to one
fully paid ordinary share upon vesting except when performance above the target is achieved and then up to
1.5 ordinary shares per performance right is provided. The performance rights are unquoted. There are no
voting or dividend rights attaching to the performance rights. Performance rights vest upon a change of
control in the Company.
The following summarises the number and movement in performance rights for the reporting periods:
2021
No.
2020
No.
Outstanding at the beginning of the year
6,426,901
6,481,636
Granted during the year
3,475,000
2,786,667
Forfeited during the year
(1,140,550)
(2,841,402)
Vested during the year
(377,517)
-
Outstanding at the end of the year
8,383,834
6,426,901
During the financial year ended 30 June 2021, 377,517 Performance Rights were vested for the sustainability
measure based upon the Board’s assessment of management’s performance. For the measures of basic EPS for
FY20 and for Relative TSR these measures were not acheived resulting in 1,697,483 Performance Rights lapsing.
A summary of the performance criteria and vesting dates is as follows:
Number of
Performance Rights
Number of
ordinary shares (i)
Vesting date
Hurdle description
872,867*
1,309,301
1 September 2021
FY21 Basic EPS
436,433*
654,650
1 September 2021
FY21 Return on Equity
872,867*
1,309,301
1 September 2021
Absolute TSR
1,090,667*
1,636,001
1 September 2022
FY22 Basic EPS
545,333*
818,000
1 September 2022
FY22 Return on Equity
1,090,667*
1,636,001
1 September 2022
Absolute TSR
1,390,000*
2,085,000
30 September 2023
FY23 Basic EPS
695,000*
1,042,500
30 September 2023
FY23 Return on Equity
1,390,000*
2,085,000
30 September 2023
Absolute TSR
8,383,834
12,575,751
(i) Maximum number of ordinary shares to be provided should stretch performance measures be achieved
* For these Tranches should a change of control of the Company occur in accordance with the Long Term Incentive Plan
Rules the Directors have the discretion to issue up to 1.5 ordinary shares per Performance Right.
EMPIRED LIMITED | ANNUAL REPORT 2021
50
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
16. EMPLOYEE BENEFITS (continued)
The fair values of the performance rights is measured using a variation of the binomial option pricing model
that takes into account the terms and conditions on which the instruments were granted and the current
likelihood of achieving the specified target. The following principal assumptions were used in the valuation of
performance rights issued in the financial year:
Grant date
27 July 2020
22 December 2020
Vesting period ends
30 September 2023
30 September 2023
Share price at date of grant
$0.37
$0.68
Term
3 yrs
3 yrs
Fair value at grant date
$375,496
$489,251
Performance rights granted
2,190,000
1,285,000
The underlying expected volatility was determined by reference to historical data of the Company’s shares over
a period of time. No special features inherent to the grant were incorporated into measurement of fair value.
17. TRADE AND OTHER PAYABLES
2021
$
2020
$
Trade payables
5,251,072
5,923,794
Other payables
11,338,285
8,959,810
16,589,357
14,883,604
Trade payables are non-interest bearing and are normally settled on 30-day terms.
EMPIRED LIMITED | ANNUAL REPORT 2021
51
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
18. BORROWINGS
2021
$
2020
$
Current
Obligations under bank loan
3,000,000
1,200,000
Obligations under NZ-Dollar bank loan
1,623,547
654,671
4,623,547
1,854,671
Non-current
Obligations under bank loan
-
7,000,000
Obligations under NZ-Dollar bank loan
-
1,636,677
-
8,636,677
Summary of facilities
At reporting date, the following financing facilities were available:
2021
$
2020
$
Bank loans
19,623,547
22,491,348
Facility used at reporting date
(4,623,547)
(10,491,348)
Facility unused at reporting date
15,000,000
12,000,000
Bank guarantees
4,200,000
4,200,000
Facility used at reporting date
(3,221,598)
(3,338,357)
Facility unused at reporting date
978,402
861,643
Summary of covenants
The bank debt facilities comprise:
• non-revolving term debt of $4,623,547 maturing in March 2022 with quarterly principal repayments;
• borrowing base facility of $15,000,000, undrawn as at 30 June 2021. This facility matures in March 2022; and
• bank guarantee facility of $4,200,000 maturing in March 2022.
The borrowing base and bank guarantee facilities can be drawn in Australian or New Zealand dollars.
The bank facilities are subject to the customary borrowing terms and conditions of a bank facility of this kind.
The financial covenants that apply include debt service coverage ratio, leverage ratio and maximum borrowing
base utilisation as a percentage of certain trade debtors.
Security arrangements
Security for the above bank facilities has been provided as follows:
• Registered General Security Interest provided by Empired Limited and Intergen Limited;
• Specific Security deed over the shares in the subsidiaries of Empired Limited; and
• Cross guarantee and indemnity provided by each group entity.
EMPIRED LIMITED | ANNUAL REPORT 2021
52
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
19. LEASE LIABILITIES
Lease liabilities are presented in the statement of the financial position as follows:
2021
$
2020
$
Current
Lease liabilities
5,789,915
5,371,495
5,789,915
5,371,495
Non-current
Lease liabilities
10,665,399
14,568,739
16,455,314
19,940,234
The Group has leases for its office premises and some IT equipment. With the exception of short-term leases
and leases of low-value underlying assets, each lease is reflected on the balance sheet as a right of use
asset and a lease liability. Variable lease payments which do not depend on an index or a rate (such as lease
payments based on a percentage of Group sales) are excluded from the initial measurement of the lease
liability and asset. The Group classifies its right of use assets in a consistent manner to its property, plant and
equipment.
Each lease generally imposes a restriction that, unless there is a contractual right for the Group to sublet the
asset to another party, the right of use asset can only be used by the Group. Leases are either non-cancellable
or may only be cancelled by incurring a substantive termination fee. Some leases contain an option to extend
the lease for a further term. The Group is prohibited from selling or pledging the underlying leased assets as
security. For leases over office buildings and factory premises the Group must keep those properties in a good
state of repair and return the properties in their original condition at the end of the lease. Further, the Group
must insure items of property, plant and equipment and incur maintenance fees on such items in accordance
with the lease contracts.
Future minimum lease payments at 30 June 2021 were as follows:
Minimum lease payments due
Within one year
1 - 5 years
After 5 years
Total
Lease payments
6,316,307
11,157,129
202,890
17,676,326
Finance charges
(526,392)
(692,247)
(2,373)
(1,221,012)
Net present values
5,789,915
10,464,882
200,517
16,455,314
Lease payments not recognised as a liability
The Group has elected not to recognise a lease liability for short term leases (leases with an expected term of 12
months or less) or for leases of low value assets. Payments made under such leases are expensed on a straight-
line basis. In addition, certain variable lease payments are not permitted to be recognised as lease liabilities and
are expensed as incurred.
The expense relating to payments not included in the measurement of the short-term lease assets is $43,467.
EMPIRED LIMITED | ANNUAL REPORT 2021
53
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
20. PROVISIONS
Restoration
$
Annual leave
$
Long service
leave
$
Total
$
Balance at the beginning of the year
874,609
4,738,308
2,532,103
8,145,020
Amortisation of provision
(260,980)
-
-
(260,980)
Additional provisions
100,000
7,212,447
488,431
7,800,879
Amounts used
-
(6,308,826)
(99,575)
(6,408,402)
Closing value at 30 June 2021
713,629
5,641,929
2,920,959
9,276,517
The provision for restoration has been recognised to provide for make good costs for office premises at the end
of the lease term.
2021
$
2020
$
Analysis of total provisions:
Current
Provision for annual leave
5,641,929
4,738,308
Provision for long service leave
2,692,023
2,316,765
Provision for restoration
-
260,000
8,333,952
7,315,073
Non-current
Provision for long service leave
228,936
215,338
Provision for restoration
713,629
614,609
942,565
829,947
21. CONTRACT LIABILITIES
2021
$
2020
$
Current
Deposits for future work
1,451,148
1,689,674
Total contract liabilities (Note 4)
1,451,148
1,689,674
EMPIRED LIMITED | ANNUAL REPORT 2021
54
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
22. RESERVES
Foreign
Currency
Translation
Reserve
$
Employee
Equity
Benefits
Reserve
$
Total
Reserves
$
Opening balance as at 1 July 2019
389,481
3,036,176
3,425,657
Exchange differences arising on translation of foreign operations
(135,999)
(135,999)
Share-based payments
406,477
406,477
Closing balance as at 30 June 2020
253,482
3,442,653
3,696,135
Exchange differences arising on translation of foreign operations
(62,292)
-
(62,292)
Share-based payments
-
669,986
669,986
Closing balance as at 30 June 2021
191,190
4,112,639
4,303,829
23. ISSUED CAPITAL
2021
$
2020
$
Ordinary shares fully paid
54,146,878
54,146,878
Movement in ordinary shares on issue
No.
Value ($)
At 1 July 2019
160,127,197
54,204,746
Share buy back (net of costs)
(203,119)
(57,868)
At 30 June 2020
159,924,078
54,146,878
Issue of ordinary shares (net of issue costs)
377,517
-
At 30 June 2021
160,301,595
54,146,878
Ordinary shares entitle the holder to participate in dividends, and carry one vote per share. These shares have
no par value.
EMPIRED LIMITED | ANNUAL REPORT 2021
55
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
24. CAPITAL MANAGEMENT
For the purpose of the Group’s capital management, capital includes ordinary share capital and convertible
performance rights, supported by financial assets. The primary objective of the Group’s capital management is
so that the Group can fund its operations, continue as a going concern and enhance shareholder value.
The Group manages its capital structure and makes adjustments in light of changes in economic conditions
and the requirements of the financial covenants. The Group monitors capital using a gearing ratio, which is
‘net debt’ divided by total capital plus net debt. The Group’s policy is to maintain a sustainable gearing ratio.
The Group includes within net debt, interest bearing loans and borrowings, trade and other payables, less cash
and short-term deposits.
In order to achieve this overall objective, the Group’s capital management, among other things, aims to ensure
that it meets financial covenants attached to the interest-bearing loans and borrowings that define capital
structure requirements. Breaches in meeting the financial covenants would permit the bank to immediately
call loans and borrowings. There have been no breaches of the financial covenants of any interest-bearing loans
and borrowing in the current period.
There have been no material changes in the strategy adopted by management to control the capital of the
Group since the prior year. The gearing ratios for the years ended 30 June 2021 and 30 June 2020 are as follows:
Note
2021
$
2020
$
Total borrowings
18, 19
21,078,861
30,431,582
Less cash and cash equivalents
10
(11,900,665)
(6,316,968)
Net debt including leases
9,178,196
24,114,614
Issued capital
54,146,878
54,146,878
Total capital
63,325,074
78,261,492
Gearing ratio
11%
26%
25. DIVIDENDS
2021
$
2020
$
Balance of franking account at year end at 30% available to the shareholders
of Empired Limited
24,841
24,841
On 15 March 2021, an interim dividend of 1.5 cents per share (unfranked) was paid (2020: nil).
EMPIRED LIMITED | ANNUAL REPORT 2021
56
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
26. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The Group’s principal financial instruments consist of bank loans, cash, trade receivables and trade payables.
The main purpose of the financial liabilities is to raise finance for the Group’s operations. Financial instruments
such as trade debtors and trade creditors, which arise directly from its operations.
The Group has a policy that no trading in financial instruments shall be undertaken.
The main risks arising from the Group’s financial instruments are interest rate risk, liquidity risk, foreign
currency risk and credit risk. The Board reviews and agrees policies for managing each of these risks and they
are summarised below.
Interest rate risk
Exposure to market interest rates is limited to the Group’s cash balances and bank borrowings at variable
interest rates. Finance leases and hire purchase agreements entered into are purchased at fixed interest rates.
Cash balances are disclosed at Note 10. Refer to Note 27 for detail of the Group’s exposure to interest rate risks
on financial assets and liabilities.
The following table illustrates the sensitivity of profit and equity to a reasonably possible change in interest
rates of +/- 1% (2020: +/- 1%). These changes are considered to be reasonably possible based on observation of
current market conditions. The calculations are based on a change in the average market interest rate for each
period, and the financial instruments held at each reporting date that are sensitive to changes in interest rates.
All other variables are held constant.
Profit for the year
Equity
$
+1%
$
-1%
$
+1%
$
-1%
30 June 2021
(50,940)
50,940
(50,940)
50,940
30 June 2020
99,895
(99,895)
99,895
(99,895)
Foreign currency risk
The Group has exposure to foreign currency risk as a result of its New Zealand, USA and Singapore based
subsidiaries having trade debtors and trade creditors denominated in a currency other than the functional
currency. Trade creditor transactions for Australian subsidiaries may be entered into in foreign currency and
fluctuations in these currencies may have a minor impact on the Company’s financial results. The exchange
rates are closely monitored within the Group.
Foreign currency denominated financial assets and liabilities which expose the Group to currency risk are
disclosed below. The amounts shown are those reported to key management translated into AUD at the
closing rate:
NZD
USD
2021
$
2020
$
2021
$
2020
$
Financial assets
11,841,939
11,718,221
1,150,317
769,615
Financial liabilities
(12,056,367)
(14,161,508)
(52,758)
(187,010)
Net exposure
(214,428)
(2,443,287)
1,097,559
582,605
EMPIRED LIMITED | ANNUAL REPORT 2021
57
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
26. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
(continued)
The following table illustrates the sensitivity of profit in regards to the Group’s financial assets and financial
liabilities and the NZD/AUD exchange rate, USD/AUD exchange rate and SGD/AUD exchange rate ‘all other
things being equal’. It assumes a +/- 10% change of the AUD/NZD exchange rate, a +/- 10% change of the
AUD/USD exchange rate, and a +/- 10% change of the AUD/SGD exchange rate (2020: 10%). These percentages
have been determined based on the average market volatility in exchange rates in the previous twelve (12)
months. The sensitivity analysis is based on the Group’s foreign currency financial instruments held at each
reporting date. There is no effect on equity.
If the AUD had strengthened against the respective currencies by 10% (2020: 10%) then this would have had the
following impact:
NZD
$
USD
$
30 June 2021
(21,443)
109,756
30 June 2020
(244,329)
58,261
If the AUD had weakened against the respective currencies by 10% (2020: 10%) then this would have had the
following impact:
NZD
$
USD
$
30 June 2021
21,443
(109,756)
30 June 2020
244,329
(58,261)
Exposures to foreign exchange rates vary during the year depending on the volume of overseas transactions.
Nonetheless, the analysis above is considered to be representative of the Group’s exposure to currency risk.
Commodity price risk
The Group’s exposure to commodity price risk is minimal.
Credit risk
The Group trades only with recognised, creditworthy third parties.
It is the Group policy that customers who wish to trade on credit terms are subject to credit verification
procedures. Customers that fail to meet the Group’s creditworthiness may transact with the Group only on a
prepayment basis.
In addition, receivable balances are monitored on an ongoing basis with the result that the Group’s exposure to
bad debts is not significant.
There are no material transactions that are not denominated in the measurement currency of the relevant
operating unit. The Group does not offer credit terms without the specific approval of the Chief Financial
Officer.
With respect to credit risk arising from the other financial assets of the Group, which comprise cash and cash
equivalents and available-for-sale financial assets, the Group’s exposure to credit risk arises from default of the
counter party, with a maximum exposure equal to the carrying amount of these instruments.
EMPIRED LIMITED | ANNUAL REPORT 2021
58
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
26. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
(continued)
Exposure to credit risk
The Group’s maximum exposure to credit risk at the report date was:
2021
$
2020
$
Cash and cash equivalents (Note 10)
11,900,665
6,316,968
Trade and other receivables (Note 11)
21,718,159
21,599,744
33,618,824
27,916,712
The Group applies the AASB 9 simplified model of recognising lifetime expected credit losses for all trade
receivables as these items do not have a significant financing component.
In measuring the expected credit losses, the trade receivables have been assessed on a collective basis as
they possess shared credit risk characteristics. They have been grouped based on the days past due and also
according to the geographical location of customers.
The expected loss rates are based on the payment profile for sales over the past 48 months before 30 June 2021
and 30 June 2020 respectively as well as the corresponding historical credit losses during that period. The
historical rates are adjusted to reflect current and forwarding looking macroeconomic factors affecting the
customer’s ability to settle the amount outstanding. The Group has identified gross domestic product (GDP)
and unemployment rates of the countries in which the customers are domiciled to be the most relevant factors
and according adjusts historical loss rates for expected changes in these factors. However given the short
period exposed to credit risk, the impact of these macroeconomic factors has not been considered significant
within the reporting period.
Trade receivables are written off (i.e. derecognised) when there is no reasonable expectation of recovery. Failure
to make payments within 180 days from the invoice date and failure to engage with the Group on alternative
payment arrangement amongst other is considered indicators of no reasonable expectation of recovery.
The aging of the Group’s non-impaired trade receivables at reporting date was:
30 June 2021
Trade receivables past due
Current
More than
30 days
More than
60 days
More than
90 days
Total
Expected credit loss rate
0.05%
1.6%
10.6%
145.7%
-
Gross carrying amount
19,505,798
2,009,022
379,939
251,972
22,146,731
Lifetime expected credit loss
7,477
32,153
40,490
364,319
444,439
30 June 2020
Trade receivables past due
Current
More than
30 days
More than
60 days
More than
90 days
Total
Expected credit loss rate
0.05%
1.0%
50.0%
100.0%
-
Gross carrying amount
17,676,820
1,780,622
639,679
593,160
20,690,281
Lifetime expected credit loss
6,451
36,264
71,257
378,884
492,856
EMPIRED LIMITED | ANNUAL REPORT 2021
59
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
26. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
(continued)
The closing balance of the trade receivables less allowances at 30 June 2021 reconciles with trade receivables:
$
Opening balance of provision for doubtful debts as at 1 July 2019
997,876
Provision written off during the year
(745,098)
Estimated credit losses provided in year
240,078
Opening estimated credit losses 1 July 2020
492,856
Provision written off during the year
(23,247)
Bad debts written off during the year
(25,170)
Expected credit loss at 30 June 2021
444,439
Liquidity risk
The Group’s objective is to maintain a balance between continuity of funding and flexibility through the use
of short and long term debt. The Group manages liquidity risk by forecasting and monitoring cash flows on a
continuing basis.
As at 30 June 2021, the Group’s financial liabilities have contractual maturities (including interest payments
where applicable) as summarised
0-12 Months
$
1 - 5 years
$
5+ years
$
30 June 2021
Bank borrowings
4,728,212
-
-
Leases
6,316,307
11,157,129
202,890
Trade and other payables
16,589,357
-
-
Income tax payable
2,640,414
-
-
Total
30,274,290
11,157,129
202,890
This compares to the maturity of the Group’s financial liabilities in the previous reporting periods as follows:
0-12 Months
$
1 - 5 years
$
5+ years
$
30 June 2020
Bank borrowings
2,056,115
8,884,483
-
Leases and hire purchase
6,064,821
15,232,584
496,705
Trade and other payables
14,883,604
-
-
Income tax payable
309,555
-
-
Total
23,314,095
24,117,067
496,705
The above amounts reflect the contractual undiscounted cash flows, which may differ to the carrying values of
the liabilities at the reporting date.
EMPIRED LIMITED | ANNUAL REPORT 2021
60
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
27. FINANCIAL INSTRUMENTS
The fair value of financial assets and liabilities is considered to approximate their carrying values. The tables
below reflect the undiscounted contractual settlement terms for financial instruments of a fixed period of
maturity, as well as management’s expectations of the settlement period for all other financial instruments.
As such, the amounts may not reconcile to the statement of financial position.
Interest rate risk
Exposure to interest rate risks on financial assets and liabilities are summarised as follows:
Floating
interest rate
$
Fixed
interest rate
$
Non-interest
bearing
$
Carrying
amount as
per balance
sheet
$
Weighted
average
effective
interest rate
2021
Financial assets
Cash and cash equivalents
11,900,665
-
-
11,900,665
1.25%
Trade and other receivables
-
-
21,718,159
21,718,159
Total financial assets
11,900,665
-
21,718,159
33,618,824
Financial liabilities
Trade and other payables
-
-
16,589,357
16,589,357
Leases
-
16,455,314
-
16,455,314
4.10%
Bank loans
4,728,212
-
-
4,728,212
3.19%
Income tax payable
-
-
2,640,414
2,640,414
Total financial liabilities
4,728,212
16,455,314
19,229,771
40,413,297
Floating
interest rate
$
Fixed
interest rate
$
Non-interest
bearing
$
Carrying
amount as
per balance
sheet
$
Weighted
average
effective
interest rate
2020
Financial assets
Cash and cash equivalents
6,316,968
-
-
6,316,968
1.25%
Trade and other receivables
-
-
21,599,744
21,599,744
Total financial assets
6,316,968
-
21,599,744
27,916,712
Financial liabilities
Trade and other payables
-
-
14,883,604
14,883,604
Leases and hire purchase
obligations
-
19,940,234
-
19,940,234
4.84%
Bank loans
10,940,598
-
10,940,598
3.56%
Income tax payable
-
-
309,555
309,555
4.27%
Total financial liabilities
10,940,598
19,940,234
15,193,159
46,073,991
EMPIRED LIMITED | ANNUAL REPORT 2021
61
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
28. COMMITMENTS AND CONTINGENCIES
Commitments for expenditure
2021
$
2020
$
Capital commitments for office fit-out
-
500,000
Operating leases
Office equipment is leased under short term operating leases. Their commitment can be seen below:
2021
$
2020
$
Minimum lease payments under according to the time expected to elapse
to the date of payment:
Not later than one year
33,786
47,127
Later than one year but not later than five years
-
-
Later than five years
-
-
Total
33,786
47,127
Contingent liabilities
2021
$
2020
$
Bank guarantees
Bank guarantees outstanding at year end
3,221,598
3,338,357
Customer claims
Dispute notices have been received from customers who allege that services provided were defective.
The Company intends to defend its positions. At this stage it is not possible to estimate the quantum or
the timing of any settlement, if any. Accordingly, no provision for any liability has been made in these
financial statements.
Contingent assets
The Company is in dispute with a third party with respect to contract assets alleged to be owed to the
Company. The disputed amount has not been brought to account and a discounted amount of $1,850,000
has been estimated by the Directors as the probable recovery.
EMPIRED LIMITED | ANNUAL REPORT 2021
62
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
29. INVESTMENT IN CONTROLLED ENTITY
% Equity Interest
Country of
Incorporation
2021
%
2020
%
Tusk Technologies Pty Ltd
Australia
100
100
Conducive Pty Ltd
Australia
100
100
OBS Pty Ltd
Australia
100
100
eSavvy Pty Ltd
Australia
100
100
Intergen Business Solutions Pty Ltd
Australia
100
100
Intergen Limited
New Zealand
100
100
Intergen ESS Limited (a)
New Zealand
100
100
Intergen North America Limited
USA
100
100
(a) Acts as trustee for the Intergen Limited Employee Share Scheme Trust
30. AUDITORS’ REMUNERATION
2021
$
2020
$
Amounts received or due and receivable by auditors of the parent entity:
Audit and review of financial statements
Grant Thornton Australia
319,575
256,561
Overseas Grant Thornton network firms
25,078
10,698
Remuneration for audit and review of financial statements
344,653
267,259
Other services
Grant Thornton Australia:
Taxation compliance
41,865
38,000
Overseas Grant Thornton network firms:
Taxation compliance
19,463
10,654
Total other services remuneration
61,328
48,654
Total auditor’s remuneration
405,981
315,913
EMPIRED LIMITED | ANNUAL REPORT 2021
63
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
31. PARENT ENTITY INFORMATION
As at, and throughout, the financial year ended 30 June 2021 the parent entity of the Group was
Empired Limited.
2021
$
2020
$
Statement of financial position
Current assets
32,329,645
24,832,448
Total assets
70,338,963
74,217,431
Current liabilities
27,551,467
23,306,102
Total liabilities
35,802,025
41,680,577
Issued capital
54,634,106
54,146,877
Employee equity benefits reserve
3,625,409
3,442,652
Accumulated losses
(23,722,577)
(25,052,675)
Total equity
34,536,938
32,536,854
Statement of profit or loss and other comprehensive income
Profit/(loss) after tax
3,697,059
4,735,451
Total comprehensive income/(loss)
3,697,059
4,735,451
The Parent Entity has issued the following guarantees in relation to the debts of its subsidiaries:
1.
Pursuant to Class Order 98/1418, Empired Limited and OBS Pty Ltd have entered into a deed of cross
guarantee on or about 14 November 2013. The effect of the deed is that Empired Limited has guaranteed
to pay any deficiency in the event of winding up of OBS Pty Ltd. OBS Pty Ltd has also given a similar
guarantee in the event that Empired Limited is wound up. The Closed Group financial information is not
disclosed as it is not materially different to the above information for Empired Limited, the Parent Entity.
2.
Empired Limited, eSavvy Pty Ltd, Conducive Pty Ltd, OBS Pty Ltd, Tusk Technologies Pty Ltd, Intergen
Business Solutions Pty Ltd and Intergen Limited have entered into a cross guarantee and indemnity in
favour of the senior lender to the Group in respect to bank facilities provided to the Group by the senior
lender.
3.
Empired Limited has provided a guarantee to a customer of a wholly owned entity to support the
operations of the subsidiary.
EMPIRED LIMITED | ANNUAL REPORT 2021
64
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
32. RELATED PARTY TRANSACTIONS
The Group’s related parties includes its subsidiaries and key management. Unless otherwise stated, none of the
transactions incorporate special terms and conditions and no guarantees were given or received. Outstanding
balances are usually settled in cash.
Transactions with key management personnel
Key management of the Group are the executive members of Empired’s Board of Directors and members of
the Executive Team. Key management personnel remuneration includes the following expenses:
2021
$
2020
$
Short-term employee benefits
2,302,009
1,758,066
Post-employment benefits
106,942
98,498
Share-based payment
464,352
279,885
Total compensation paid to key management personnel
2,873,303
2,136,449
33. EVENTS AFTER THE REPORTING DATE
On 19 July 2021, the Company entered into a Scheme Implementation Agreement with Capgemini Australia
Pty Ltd, under which Capgemini Australia agreed to acquire 100% of the issued share capital of Empired for
a cash price of $1.35 per share. The acquisition remains subject to shareholder and regulator approval and
other customary conditions. For further details about the implementation of the scheme refer to the ASX
announcement.
EMPIRED LIMITED | ANNUAL REPORT 2021
65
NOTES TO THE FINANCIAL STATEMENTS
FOR YEAR ENDED 30 JUNE 2021
DIRECTORS’ DECLARATION
In accordance with a resolution of the directors of Empired Limited, I state that:
1. In the opinion of the directors,
(a) the financial statements and notes of Empired Limited for the financial year ended 30 June 2021 are in
accordance with the Corporations Act 2001 , including:
(i) giving a true and fair view of the consolidated entity’s financial position as at 30 June 2021 and of its
performance for the year ended on that date; and
(ii) complying with Accounting Standards and the Corporations Regulations 2001 ;
(b) the financial statements and notes also comply with International Financial Reporting Standards as
disclosed in Note 2(a); and
(c) there are reasonable grounds to believe that the Company will be able to pay its debts as and when
they become due and payable.
2. This declaration has been made after receiving the declarations required to be made to the directors
by the Chief Executive Officer and Chief Financial Officer in accordance with section 295A of the
Corporations Act 2001 for the financial year ended 30 June 2021.
On behalf of the Board
Russell Baskerville
Managing Director
17 August 2021
EMPIRED LIMITED | ANNUAL REPORT 2021
66
DIRECTORS’ DECLARATION
AUDITOR’S INDEPENDENCE DECLARATION
Central Park, Level 43
152-158 St Georges Terrace
Perth WA 6000
Correspondence to:
PO Box 757
Cloisters Square
Perth WA 6850
T +61 8 9480 2000
F +61 8 9322 7787
E info.wa@au.gt.com
W www.grantthornton.com.au
Auditor’s Independence Declaration
To the Directors of Empired Limited
In accordance with the requirements of section 307C of the Corporations Act 2001, as lead auditor for the audit of
Empired Limited for the year ended 30 June 2021, I declare that, to the best of my knowledge and belief, there have been:
a
no contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the audit; and
b
no contraventions of any applicable code of professional conduct in relation to the audit.
GRANT THORNTON AUDIT PTY LTD
Chartered Accountants
L A Stella
Partner - Audit & Assurance
Perth, 17 August 2021
Grant Thornton Audit Pty Ltd ACN 130 913 594
a subsidiary or related entity of Grant Thornton Australia Ltd ABN 41 127 556 389
‘Grant Thornton’ refers to the brand under which the Grant Thornton member firms provide assurance, tax and advisory services to their clients
and/or refers to one or more member firms, as the context requires. Grant Thornton Australia Ltd is a member firm of Grant Thornton International
Ltd (GTIL). GTIL and the member firms are not a worldwide partnership. GTIL and each member firm is a separate legal entity. Services are
delivered by the member firms. GTIL does not provide services to clients. GTIL and its member firms are not agents of, and do not obligate one
another and are not liable for one another’s acts or omissions. In the Australian context only, the use of the term ‘Grant Thornton’ may refer to
Grant Thornton Australia Limited ABN 41 127 556 389 and its Australian subsidiaries and related entities. GTIL is not an Australian related entity to
Grant Thornton Australia Limited.
Liability limited by a scheme approved under Professional Standards Legislation.
www.grantthornton.com.au
EMPIRED LIMITED | ANNUAL REPORT 2021
67
AUDITOR’S INDEPENDENCE DECLARATION
INDEPENDENT AUDIT REPORT
Central Park, Level 43
152-158 St Georges Terrace
Perth WA 6000
Correspondence to:
PO Box 7757
Cloisters Square
Perth WA 6000
T +61 8 9480 2000
F +61 8 9322 7787
E info.wa@au.gt.com
W www.grantthornton.com.au
Independent Auditor’s Report
To the Members of Empired Limited
Report on the audit of the financial report
Opinion
We have audited the financial report of Empired Limited (the Company) and its subsidiaries (the Group), which comprises
the consolidated statement of financial position as at 30 June 2021, the consolidated statement of profit or loss and other
comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the
year then ended, and notes to the consolidated financial statements, including a summary of significant accounting
policies, and the Directors’ declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations Act 2001, including:
a
giving a true and fair view of the Group’s financial position as at 30 June 2021 and of its performance for the year
ended on that date; and
b
complying with Australian Accounting Standards and the Corporations Regulations 2001.
Basis for opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are
further described in the Auditor’s Responsibilities for the Audit of the Financial Report section of our report. We are
independent of the Group in accordance with the auditor independence requirements of the Corporations Act 2001 and
the ethical requirements of the Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for
Professional Accountants (including Independence Standards) (the Code) that are relevant to our audit of the financial
report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial
report of the current period. These matters were addressed in the context of our audit of the financial report as a whole, and in
forming our opinion thereon, and we do not provide a separate opinion on these matters.
Grant Thornton Audit Pty Ltd ACN 130 913 594
a subsidiary or related entity of Grant Thornton Australia Ltd ABN 41 127 556 389
‘Grant Thornton’ refers to the brand under which the Grant Thornton member firms provide assurance, tax and advisory services to their clients
and/or refers to one or more member firms, as the context requires. Grant Thornton Australia Ltd is a member firm of Grant Thornton International
Ltd (GTIL). GTIL and the member firms are not a worldwide partnership. GTIL and each member firm is a separate legal entity. Services are
delivered by the member firms. GTIL does not provide services to clients. GTIL and its member firms are not agents of, and do not obligate one
another and are not liable for one another’s acts or omissions. In the Australian context only, the use of the term ‘Grant Thornton’ may refer to
Grant Thornton Australia Limited ABN 41 127 556 389 and its Australian subsidiaries and related entities. GTIL is not an Australian related entity to
Grant Thornton Australia Limited.
Liability limited by a scheme approved under Professional Standards Legislation.
www.grantthornton.com.au
EMPIRED LIMITED | ANNUAL REPORT 2021
68
INDEPENDENT AUDIT REPORT
Independent Audit Report (continued)
Key audit matter
How our audit addressed the key audit matter
Revenue recognition – Note 2(t) and Note 4
For the year ended 30 June 2021, the Group recorded
$186,133,318 in revenue from a combination of fixed price
and variable contracts including product sales. Revenue is
recognised in accordance with AASB 15 Revenue from
Contracts with Customers.
Revenue derived from the delivery of services may be
complex and involves significant management judgement due
to revenue to being recognised when performance obligations
are satisfied. The audit team is required to obtain sufficient
audit evidence as to whether the assumptions used by
management to recognise revenue are reasonable and
accurate in accordance with ASA 540 Auditing Accounting
Estimates.
This area is a key audit matter due to the complexity
associated with service revenue as well as the presumed risk
of fraud in revenue.
Our procedures included, amongst others:
x Understanding and documenting the design of internal
controls and performing tests of key controls for their
operational effectiveness over revenue recognition for
material fixed and variable revenue streams;
x Testing, on a sample basis, both fixed and variable revenue
to supporting documentation to ensure revenue recognition
was accurate, recorded in the correct period and compliant
with AASB 15;
x Reviewing the progress of fixed price contracts to
supporting documentation and recalculating the stage of
completion based on hours to date proportionate to
forecasted hours or milestones, including testing a sample
of progress billings comparing invoices and actual hours to
ensure the allocation to contract assets and liabilities was
appropriate and consistent to the requirements of AASB 15;
x Assessing the forecasted hours through discussions with
project managers and challenged the key assumptions
connected to the stage of completion method; and
x Assessing the adequacy of Group’s presentation and
disclosures in the financial statements.
Carrying value of goodwill – Note 2(h) and Note 14
The Group has recorded goodwill totalling $46,446,049
(2020: $46,446,049) at 30 June 2021 across two Cash
Generating Units (CGU). Goodwill is required to be assessed
for impairment annually by management as prescribed in
AASB 136 Impairment of Assets.
Management test each CGU for impairment by comparing
their carrying amounts against their recoverable amounts
determined by either, the greater of its fair value less costs to
sell and its value in use.
This area is a key audit matter due to the significant balance
carried by the Group that management have assess using
estimates and judgement. The Group uses the discounted
cash flow model (value in use) to determine the recoverable
value, in doing so, consider the following key inputs;
x forecasted budgeted financial performance;
x estimated growth rates;
x working capital adjustments;
x estimated capital expenditure;
x discount rate; and
x terminal value.
This area is a key audit matter due to the level of estimation
and judgements involved.
Our procedures included, amongst others:
x Understanding and documenting management’s process
and controls related to the assessment of impairment,
including management’s identification of CGUs and the
calculation of the recoverable amount for each CGU;
x Evaluating the value in use models against the
requirements of AASB 136, including consultation with our
auditor’s valuation expert;
x Challenging the appropriateness of management’s revenue
and cost forecasts by comparing the forecasted cash flows
to actual growth rates achieved historically;
x Reviewing management’s value in use calculations to:
– Test the mathematical accuracy of the calculations;
– Evaluate the forecast cash inflows and outflows to be
derived by the CGUs assets for reasonableness;
– Comparing estimates and judgements for growth rates
to available market and industry data;
– Assess the discount rates applied to forecast future
cash flows for reasonableness with assistance from
internal valuation specialists.
x Performing sensitivity analysis on the significant inputs and
assumptions made by management in preparing its
calculation; and
x Assessing the adequacy of financial report disclosures.
EMPIRED LIMITED | ANNUAL REPORT 2021
69
INDEPENDENT AUDIT REPORT
Independent Audit Report (continued)
Information other than the financial report and auditor’s report thereon
The Directors are responsible for the other information. The other information comprises the information included in the
Group’s annual report for the year ended 30 June 2021, but does not include the financial report and our auditor’s report
thereon.
Our opinion on the financial report does not cover the other information and we do not express any form of assurance
conclusion thereon.
In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider
whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit or
otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are
required to report that fact. We have nothing to report in this regard.
Responsibilities of the Directors for the financial report
The Directors of the Company are responsible for the preparation of the financial report that gives a true and fair view in
accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the Directors
determine is necessary to enable the preparation of the financial report that gives a true and fair view and is free from material
misstatement, whether due to fraud or error.
In preparing the financial report, the Directors are responsible for assessing the Group’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 Group or to cease operations, or have no realistic alternative but to do so.
Auditor’s responsibilities for the audit of the financial report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material
misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance
is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing
Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are
considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions
of users taken on the basis of this financial report.
A further description of our responsibilities for the audit of the financial report is located at the Auditing and Assurance
Standards Board website at: https://www.auasb.gov.au/auditors_responsibilites/ar1_2020.pdf. This description forms part of
our auditor’s report.
Report on the remuneration report
Opinion on the remuneration report
We have audited the Remuneration Report included in pages 13 to 19 of the Directors’ report for the year ended 30 June
2021.
In our opinion, the Remuneration Report of Empired Limited, for the year ended 30 June 2021 complies with section
300A of the Corporations Act 2001.
EMPIRED LIMITED | ANNUAL REPORT 2021
70
INDEPENDENT AUDIT REPORT
Independent Audit Report (continued)
Responsibilities
The Directors of the Company are responsible for the preparation and presentation of the Remuneration Report in accordance
with section 300A of the Corporations Act 2001. Our responsibility is to express an opinion on the Remuneration Report,
based on our audit conducted in accordance with Australian Auditing Standards.
GRANT THORNTON AUDIT PTY LTD
Chartered Accountants
L A Stella
Partner – Audit & Assurance
Perth, 17 August 2021
EMPIRED LIMITED | ANNUAL REPORT 2021
71
INDEPENDENT AUDIT REPORT
SHAREHOLDING ANALYSIS
In accordance with Listing Rule 4.10 of ASX Limited, the Directors provide the following shareholding
information which was applicable as at 3 August 2021.
a. Distribution of Shareholding
Size of Shareholding
Number of
shareholders
%
1 - 1,000
196
0.06
1,001 - 5,000
460
0.85
5,001 - 10,000
259
1.26
10001 - 100,000
417
8.39
100,001 - max
94
89.44
Total
1,426
100.00
b. Substantial Shareholders
The following are registered by the Company as substantial shareholders, having declared a relevant interest in
the number of voting shares shown adjacent, as at the date of giving the notice.
Shareholder
Number of
shares held
%
Tiga Trading Pty Ltd
24,803,548
15.51
Microequities Asset Management Pty Ltd
24,569,654
15.33
National Nominees Ltd ACF Australian Ethical Investment Limited
14,666,710
9.15
Baskerville Investments Pty Ltd
7,450,059
6.21
EMPIRED LIMITED | ANNUAL REPORT 2021
72
SHAREHOLDING ANALYSIS
c. Twenty Largest Shareholders Name
Name
Number of
shares held
%
UBS NOMINEES PTY LTD
26,328,548
16.42
J P MORGAN NOMINEES AUSTRALIA PTY LIMITED
21,411,305
13.36
NATIONAL NOMINEES LIMITED
19,486,573
12.16
BASKERVILLE INVESTMENTS PTY LTD
9,295,683
5.80
CITICORP NOMINEES PTY LIMITED
7,736,873
4.83
HSBC CUSTODY NOMINEES (AUSTRALIA) LIMITED - A/C 2
6,137,463
3.83
MICROEQUITIES ASSET MANAGEMENT PTY LTD
Continue reading text version or see original annual report in PDF format above