for the 12 months ended 30 April 2021

The Board of DXS Worldwide plc (“the Firm”), the AQSE Development Market quoted healthcare data and digital scientific resolution help methods supplier, is happy to announce its audited Remaining Outcomes for the 12 months ended 30 April 2021.

Monetary Highlights

  • Turnover elevated by 10% to £3,605,766 (2020: £3,279,787). Regardless of the unprecedented interruption to enterprise in the course of the monetary 12 months, income elevated by £325,979. That is attributed to a rise in each NHS and Pharmaceutical gross sales income supplemented by a one off contribution of £100,323 for the EU Hypertension initiative.
  • Working Revenue £288,016 (2020: £304,025).
  • Revenue after tax is £496,913, in comparison with £428,502 within the earlier 12 months, a rise of 16%.
  • Money at financial institution £792,318 (2020: £1,010,645).
  • Over £1.5m invested in R&D in the course of the interval.

Operational Highlights

  • We’ve got accomplished 14 ExpertCare Hypertension pilots. Knowledge from these pilots has bolstered the necessity for an answer comparable to ExpertCare which might considerably contribute in the direction of the next proportion of Hypertensive sufferers being handled in compliance with NICE, finest proof remedy pointers, leading to diminished incidents of coronary heart assaults and strokes and saving the NHS and healthcare suppliers cash.
  • The Firm acquired CE accreditation as a Class 1A system for the Hypertension answer and in addition ISO accreditation for the Firm.
  • Our CompleteCare Templates and Toolkits are producing optimistic curiosity amongst GP practices as an answer to serving to to handle the numerous backlog of “enterprise as standard”.
  • DXS is beginning to look extra internationally to different markets the place our merchandise might have a optimistic influence.

Submit Interval Highlights

  • The ExpertCare Hypertension answer achieved accreditation for the brand new NHS Digital Framework, GPIT Futures. This offers the flexibility for potential ExpertCare prospects to have the Hypertension answer funded from a central NHS fund.
  • The CompleteCare crew has reacted to the present huge main care backlog for care critiques and remedy and created specialised instruments to assist clinicians expedite the administration of long run situations comparable to most cancers and studying incapacity.
  • Buying and selling for the primary three months is on a par with the earlier 12 months however is anticipated to indicate development because the COVID state of affairs normalises and we’re in a position to start to grasp income development with our new options.

David Immelman, Chief Government of DXS commented:

“Though the COVID state of affairs has continued to delay industrial operations for our suite of recent options, ExpertCare, MyVytalCare and CompleteCare, the time has been used to redirect assets into ongoing R&D. These initiatives are anticipated to start reaping rewards early in 2022. We’ve got additionally began taking a look at extra of an abroad method to our merchandise and discover completely different healthcare methods in numerous international locations to see how DXS’s options could possibly be utilized internationally.

We stay centered on our total technique of constructing vital income over the subsequent 4-5 years via our Skilled Lengthy-Time period Care options into which we’ve been closely investing for the previous 5 years. We stay assured and optimistic in regards to the future development of the enterprise and that is supported by our personal natural funding into elevated improvement of £1,529,762 in the course of the 12 months.”

The Administrators of DXS Worldwide plc settle for duty for this announcement.

Contacts :

David Immelman        01252 719800
DXS Worldwide plc

AQSE Company Dealer
Hybridan LLP        020 3764 2341
Claire Louise Noyce

Company Advisor
Metropolis & Service provider        020 7101 7676
David Papworth

Notes to Editors

About DXS:

DXS Worldwide presents updated remedy pointers and suggestions, from Scientific Commissioning Teams and different trusted NHS sources, to docs, nurses and pharmacists of their workflow and in the course of the affected person session. This efficient scientific resolution help in the end interprets to improved healthcare outcomes delivered extra cheaply and which ought to considerably contribute in the direction of the NHS reaching its projected effectivity financial savings.

The next data is extracted from the DXS Worldwide plc audited accounts for the 12 months ended 30 April 2021.

Report of the Administrators

The administrators current their annual report and the audited monetary statements for the 12 months ended 30 April 2021. The Chairman’s assertion which is included on this report features a assessment of the achievements of the Firm, the buying and selling efficiency, monetary place and buying and selling prospects.


The administrators for the 12 months have been:

  • Bob Sutcliffe – Chairman
  • David Immelman – CEO
  • Steven Bauer – COO


The group’s principal actions in the course of the interval have been the event and distribution of scientific resolution help to Common Practitioners, Nurses and Retail Pharmacies in the UK. The industrial facet included the licensing of DXS to numerous Scientific Commissioning Teams (CCGs) and the sale of e-detailing alternatives to the Pharmaceutical Trade.

The group continues to spend money on analysis and improvement each regionally and internationally and through this monetary 12 months has invested £1,529,762 into R&D for the introduction, continuation and completion of plenty of new DXS options. These are primarily focused at offering clinicians and sufferers with options to long run situations. These merchandise are aligned with the NHS technique of “Related Care” and the hypertension answer, ExpertCare, and the specialised template and toolkit answer, CompleteCare, whereas delayed on account of COVID-19, are market prepared.

In the course of the interval we repaid £117,164 on financial institution and private loans.


The Administrators consider that there isn’t any materials danger arising in respect of rates of interest on loans, credit score and liquidity.


The Administrators don’t suggest a dividend.


The administrators are liable for making ready the monetary statements for every monetary 12 months. The administrators have elected to arrange the monetary statements in accordance with United Kingdom Typically Accepted Accounting Observe (United Kingdom Accounting Requirements and relevant regulation). Beneath firm regulation the administrators should not approve the monetary statements except they’re glad that they provide a real and honest view of the state of affairs of the Firm and of the revenue or lack of the Firm for that interval. In making ready these monetary statements, the administrators are required to:

  • Choose appropriate accounting insurance policies and apply them persistently.
  • Make judgments and accounting estimates which are cheap and prudent.
  • State whether or not UK accounting rules have been adopted topic to any materials departures disclosed and defined within the monetary statements and,
  • Put together the monetary statements on the going concern foundation except it’s inappropriate to presume that the Firm will proceed within the enterprise.

The administrators are liable for maintaining ample accounting data which are adequate to indicate and clarify the Firm’s transactions and disclose with cheap accuracy at any time the monetary place of the Firm and allow them to make sure that the monetary statements adjust to the Firms Act 2006. They’re additionally liable for safeguarding the property of the Firm and therefore for taking cheap steps for the prevention and detection of fraud and different irregularities.


The administrators have taken all the mandatory steps that they must have taken as administrators with a purpose to make themselves conscious of all related audit data and to ascertain that the Firm’s auditors are conscious of that data.

As far as the administrators are conscious, there isn’t any related audit data of which the Firm’s auditor is unaware.

Authorised by the board and signed on its behalf by:

DA Immelman


Four August 2021

Strategic Report


Part 172 of the Firms Act requires {that a} director of the Firm is managing in the very best pursuits of all stakeholders – Clients, Staff and Shareholders.

Within the spirit of above, the Administrators of DXS Worldwide plc, try to keep up a fame for top however honest requirements in the very best curiosity of its stakeholders.

Our main focus is on our prospects and right here we regard {our relationships} and channels of communications of paramount significance. We function in a delicate surroundings, healthcare, and as such be sure that we meet all of the requirements required by our prospects, comparable to Data Governance and Scientific Security. As well as, we adjust to ISO requirements which assures an overarching good governance method to all operations.

The Board is concentrated on delivering worth for Shareholders underpinned by motivated Staff delivering above common supply of options and repair to Clients. In reaching the foregoing, the Firm focuses on continued innovation by way of a coverage of analysis and improvement funded via natural funding plus capital raises, as agreed at shareholder conferences, noting it has not as a Firm raised any exterior fairness financing within the 12 months to April 2021, and supported by clearly communicated imaginative and prescient and route.

In our communication to Shareholders the Board is obvious by way of its quick, medium and long-term technique and maintains an open-door method to Shareholders looking for further readability on any problem. The Board launch notices regularly informing Shareholders of developments in areas of enterprise progress, non-confidential strategic choices and any change to firm coverage. Dangers and alternatives are set out on this strategic assessment.

The Group is small and whereas clear administration buildings are in place all Staff, if required, have direct entry to the Government Administrators each day and, if essential, to the Chairman. The group retains HR companies to make sure the honest and equitable remedy of Staff. The Firm promotes a coverage of selling from inside supported by coaching and mentorship. We encourage various considering and recognise strengths and contribution to the enterprise.


The Group Revenue after Tax is £496,913 (2020 – £428,502). The Working Revenue quantities to £288,016 (2020 – £304,025). This lower was largely on account of a rise in depreciation of £409,121. The Group has a credit score of £243,240 for UK Company Tax (2020 credit- £189,195) for the 12 months.

The revenue after tax for the 12 months elevated by £68,411 after a big funding into R&D of £1,529,762. Contemplating the general influence of COVID-19, income remained sturdy with a rise of 16% in income.

Being an accredited NHS options supplier, DXS has well-established enterprise continuity and catastrophe restoration protocols in place. These have been triggered in the course of the early phases of the COVID-19 outbreak and at this level, all our employees aside from one, each in the UK and South Africa are efficiently working from house and the Firm stays absolutely operational.

The anticipated income improve on account of elevated pricing because of GPITF accreditation has not materialised as anticipated on account of operational NHS delays. These could also be anticipated to turn out to be efficient in April 2022.

On the upside, one in all our new options, ExpertCare Hypertension has acquired GPIT Futures accreditation.

We’ve got utilised the delays in commercialisation attributable to COVID so as to add sure enhancements to our Skilled options specifically ExpertCare and CompleteCare which we consider will improve the attractiveness of our providing and pricing in our favour as soon as the market reopens for enterprise as standard.

Our technique stays aligned with each the brand new NHS Lengthy Time period Plan and alternatives overseas.


The principal danger to the Firm within the UK is that the NHS dramatically modifications its plans or cuts its budgets. This appears unlikely, significantly with the present pandemic highlighting the necessity for clinicians to function utilizing digital applied sciences. We’re additionally assured that our new Hypertension answer can play a big position in helping already overloaded clinicians to handle affected person backlogs because the state of affairs begins to normalise.

Failure to realize predicted portions of DXS contracts, and slower improvement of further income streams could end in revenues rising extra slowly than anticipated. These could also be mitigated as a result of launch of market prepared new merchandise as soon as the present state of affairs normalises.

Whereas the nation is shifting to the easing of restrictions, the influence of COVID-19 on enterprise going ahead stays unsure and might influence the GPIT Futures accreditation of our new options in addition to a slower than anticipated entry to market of our new Hypertension answer.

As well as, our plans for enlargement outdoors of the UK mitigate this danger. Right here we proceed with our analysis and improvement plans to take our new Skilled Hypertension answer into worldwide markets the place improved administration of Hypertension and different long run situations are a high precedence.


Income was above expectations growing by £325,979 whereas Working Revenue decreased marginally by £16,009. Elevated income was attributable to will increase in business-as-usual income supplemented by £110,323 from an EU hypertension sale.


  • Group Income of £3,605,766 has elevated by 10%. Definition: Complete Group gross sales together with distribution of scientific resolution help to Common Practitioners and the licensing of DXS to CCGs and healthcare publishers. Group Income contains the sale of medication schooling slots to the pharmaceutical business.
  • Underlying Group Revenue after Tax was £496,913, a 16% improve. This was primarily on account of an elevated Tax credit score realised by elevated funding in R&D for the interval. Definition: Underlying revenue offers data on the underlying efficiency of the enterprise.
  • Depreciation and amortisation of deferred Analysis and Improvement expenditure in 2021 was £980,683 and in 2020 was £571,562.
  • Earnings Per Share 2021 1.0p, 2020 1.1p. Definition: Earnings per share is the underlying revenue divided by the weighted common variety of peculiar shares in problem.
  • ROE 2021 12 %, 2020 12%. Definition: Return on Fairness (ROE) is the ratio of internet revenue of an organization to its shareholders funds. It measures the profitability of an organization by expressing its internet revenue as a proportion of its shareholders funds which embrace share capital, share premium, provision for prices of share choice awards and retained earnings


We’re dedicated to ascertain, preserve, and regularly enhance an Built-in Administration System (IMS) that conforms to ISO 22301:2012, ISO 20000-1:2018 and ISO 27001:2013 necessities.

To realize this goal, we decide to:

  • continuous enchancment in our efficiency and companies to our stakeholders.
  • Determine, assess, cut back, and eradicate hazards and dangers pertaining to our enterprise.
  • Setting risk-based aims and targets to fulfill relevant statutory, enterprise, data safety and repair stage obligations.
  • Adjust to mutually agreed high quality and repair stage necessities of our prospects
  • Develop our individuals and supply adequate assets to fulfill our aims and targets.

We talk the IMS Coverage to all personnel working for or on behalf of DXS to make sure that they’re made conscious of their particular person IMS obligations.

Authorised by the board and signed on its behalf by:

D Immelman


Four August 2021



Yr ended 30 April 2021

Persevering with Operations
Persevering with Operations
    £       £    
Turnover   3,605,766   3,279,787
Price of Gross sales   (419,757)   (318,424)
    _________   _________
Gross Revenue   3,186,009   2,961,363
Administration Prices   (1,917,310)   (2,085,776)
Depreciation and Amortisation   (980,683)   (571,562)
    _________   _________
Working revenue   288,016   304,025
Curiosity acquired and comparable earnings     4,398
Sundry earnings   9,539  
    _________   _________
    297,555   308,423
Curiosity payable and comparable bills   (43,882)   (69,116)
    _________   _________
Revenue on peculiar actions earlier than taxation   253,673   239,307
Tax on revenue on peculiar actions   243,240   189,195
    _________   _________
Revenue for the 12 months   496,913   428,502
    =========   =========
Revenue per share        
  1.0p   1.1p
  1.0p   1.1p
    =========   =========

Assertion of Different Complete Revenue

Yr ended 30 April 2021

Revenue for the 12 months   496,913   428,502
Different complete earnings    
Tax on elements of different complete earnings  
    _________   _________
Complete complete earnings for the 12 months 496,913   428,502
    =========   =========

Assertion of Monetary Place

Yr ended 30 April 2021

  Group 2021 Group 2020 Firm 2021 Firm 2020
    £ £ £
Fastened Belongings        
Intangible Belongings 4,557,969 4,007,411
Tangible Belongings 1,333 1,105
Investments 2,348,899 2,010,500
  _________ _________ _________ _________
  4,559,302 4,008,516 2,348,899 2,010,500
  _________ _________ _________ _________
Present property        
Debtors: quantities falling due inside one 12 months 850,258 759,405 43,471 91,051
Money at financial institution and in hand 792,318 1,010,645 642,377 911,854
  _________ _________ _________ _________
  1,642,576 1,770,050 685,848 1,002,905
Collectors: quantities falling due inside one 12 months (951,673) (1,180,704) (38,227) (37,360)
  _________ _________ _________ _________
Internet present property 690,903 589,346 647,621 965,545
  _________ _________ _________ _________
Complete property much less present liabilities 5,250,205 4,597,862 2,996,520 2,976,045
Quantities falling due after a couple of 12 months (449,125) (376,289)
Deferred earnings (653,688) (571,094)
  _________ _________ _________ _________
  4,147,392 3,650,479 2,996,520 2,976,045
  ========= ========= ========= =========
Capital and reserves        
Known as up share capital 159,246 159,246 159,246 159,246
Share Premium 2,676,321 2,676,321 2,676,321 2,676,321
Share choice reserve 173,808 173,808 173,808 173,808
Retained earnings 1,138,017 641,104 (12,855) (33,330)
  _________ _________ _________ _________
Shareholders’ funds 4,147,392 3,650,479 2,996,520 2,976,045
  ========= ========= ========= =========

As permitted by Part 408 of the Firms Act 2006, the Revenue Assertion of the father or mother firm just isn’t offered as a part of these monetary statements. The Firm made a revenue of £20,475 (2020 – £80,099) for the 12 months.

The monetary statements have been authorised and approved for problem by the Board on Four August 2021.

D Immelman
R Sutcliffe

Firm Registration quantity :        06311313


Yr ended 30 April 2021



    £       £    
Money stream from working actions   1,088,409   777,709
Curiosity paid   (43,882)   (69,116)
Curiosity acquired     4,398
Sundry Revenue   9,539  
R&D tax credit score acquired   186,240   257,195
    _________   _________
Internet money stream from working actions   1,240,306   970,186
    _________   _________
Money stream from investing actions        
Funds to amass intangible fastened property   (1,529,762)   (904,503)
Funds to amass tangible fastened property   (1,707)  
Disposal of fastened tangible property     626
    _________   _________
Financing Actions      
Internet Proceeds on problem of shares     978,397
Compensation of long run loans   (117,164)   (89,303)
Advance of long run loans   190,000  
    _________   _________
    72,836   889,094
    _________   _________
Internet (lower)/ improve in money and money equivalents   (218,327)   955,403
Money and Money equivalents at 1 Might 2020   1,010,645   55,242
    _________   _________
Money and Money equivalents at 30 April 2021   792,318   1,010,645
    =========   =========
Money and Money equivalents consists of:

Money at financial institution and in hand

  792,318   1,010,645
    =========   =========
Internet Debt Reconciliation Present Debt Non Present Debt Money Complete
  £ £ £ £
At 30 April 2019 (665,212) (464,951) 55,242 (1,074,921)
Money Movement 244,440 89,303 955,403 1,289,146
Switch from Present to Non Present Debt 641 (641)
  _________ _________ ________ _________
At 30 April 2020 (207,139) (449.125) 792,318 136,054
  ========= ========= ========= =========

Notes to the Monetary Statements        

Yr ended 30 April 2021        

1  Abstract of serious accounting insurance policies

(a)    Common data and foundation of preparation.

DXS Worldwide PLC is a public firm restricted by shares included in England and Wales. The handle of the registered workplace is given within the Firm data on Web page 1 of those monetary statements.

The group’s principal actions in the course of the 12 months have been the event and distribution of scientific resolution help to Common Practitioners, Nurses and Retail Pharmacies in the UK and South Africa. The industrial facet contains the licensing of DXS merchandise to numerous CCG’s (Central Commissioning Teams), the sale of e- detailing alternatives to the pharmaceutical business, the UK Main Care sector and the licencing of DXS expertise to healthcare publishers.

The monetary statements have been ready in accordance with relevant accounting requirements together with Monetary Reporting Normal 102 Relevant within the UK and Republic of Eire (FRS 102) and the Firms Act 2006. The monetary statements have been ready on a going concern foundation underneath the historic price conference. The monetary statements are ready in sterling which is the practical forex of the Firm.

Within the opinion of the Administrators the group has adequate funding to proceed as a going concern for at the least twelve months from the date of approval of the monetary statements.

Ought to the group be unable to proceed buying and selling, changes must be made to cut back the worth of property to their recoverable quantities and to supply for any additional liabilities that may come up. The monetary statements don’t replicate any such changes.

The numerous accounting insurance policies utilized within the preparation of those monetary statements are set out under. These insurance policies have been persistently utilized to all years offered except in any other case acknowledged.

(b)         Intangible property

Intangible property acquired individually from a enterprise are capitalised at price. Analysis and improvement expenditure, aside from particular identifiable improvement expenditure, is written off towards earnings within the 12 months by which it’s incurred.

Identifiable improvement expenditure is capitalised to the extent that the technical, industrial and monetary feasibility might be demonstrated. Developed merchandise are to be used throughout the NHS and different medical establishments inside each the UK and internationally. The Group is already a provider of companies to the NHS.

Goodwill arising on enterprise mixtures is capitalised, classed as an asset on the stability sheet and amortised over its helpful life. The interval initially chosen for writing off the present goodwill was 20 years as a result of the administrators believed that this was the time frame for the profit to be acquired. The Administrators reviewed the anticipated future lifetime of the goodwill throughout 2020. It was thought-about that the anticipated future lifetime of the goodwill wouldn’t exceed Three years from 1 Might 2020.

Accordingly the Internet Ebook Worth of the goodwill at 30 April 2020 is being amortised over Three years. Intangible property are amortised over a straight line foundation over their helpful lives. The helpful lives of intangible property are as follows:

Intangible sort Helpful life Causes
Improvement expenditure 5 years type the date that the precise product is accomplished and out there for distribution Time frame for profit to be acquired

Provision is made for any impairment.

(c)         Tangible fastened property

The Firm capitalises objects bought as Tangible Fastened Belongings which have a price in extra of £500.

Tangible fastened property are acknowledged at price much less gathered depreciation.

Depreciation is offered on all tangible fastened property at charges calculated to write down off the price , much less estimated residual worth, of every asset on a scientific foundation over its anticipated helpful life as follows:

Plant and tools        3-Four years straight line.        

(d)         Debtors and collectors receivable/ payable inside one 12 months

Debtors and collectors with no acknowledged rate of interest and receivable or payable inside one 12 months are recorded at transaction value. Any losses arising from impairment are recognised within the revenue and loss account in different administration bills.

(e )         Loans and borrowings

Loans and borrowings are initially recognised on the transaction value together with transaction prices. Subsequently they’re measured at amortised price utilizing an efficient rate of interest technique, much less impairment. If an association constitutes a finance transaction it’s measured at current worth.

(f)         Grants

Authorities Grants, together with non – financial grants, shall not be recognised till there may be cheap assurance that :

(a) the entity will adjust to the situations hooked up to them; and

(b) the grants will probably be acquired.

An entity shall recognise grants both based mostly on the efficiency mannequin or the accrual mannequin. This coverage selection shall be utilized on a class-by-class foundation.

(g)         Tax

Present tax represents the quantity of tax payable or receivable in respect of the taxable revenue for the present or previous reporting intervals. It’s measured on the quantity anticipated to be paid or recovered utilizing the tax charges and legal guidelines which have been enacted or substantively enacted by the stability sheet date.

(h)         Turnover and different earnings

Turnover is measured on the honest worth of the consideration acquired or receivable internet of VAT and commerce reductions. The coverage adopted for the popularity of turnover is as follows –

Sale of companies

Turnover is from the sale of alternatives to the pharmaceutical business and the UK Main Care sector and is recognised over the time period of service contract and is apportioned on a time foundation representing the supply of the service.

(i)         Overseas forex

Overseas forex transactions are initially recognised by making use of to the overseas forex quantity the trade price between the practical forex and the overseas forex on the date of the transaction.

Financial property and liabilities denominated in a overseas forex on the stability sheet date are translated utilizing the closing price.        

(j )         Worker advantages

When workers have rendered service to the Firm, quick time period worker advantages to which the workers are entitled are recognised on the undiscounted quantity anticipated to be paid in trade for that service.        

The Firm operates an outlined contribution plan for the advantage of its workers. Contributions are expensed as they turn out to be payable.        

(ok)         Leases

Leases payable and receivable underneath working leases are charged to the revenue and loss account on a straight line foundation over the interval of the lease.        

(l)         Share choice reserve coverage        

The Firm recognised as an expense, the honest worth of share choices granted over their vesting interval. The honest worth is calculated by making use of an choice pricing mannequin.        

Components affecting the mannequin are anticipated volatility, train value, weighted common share value, choice life and danger free rate of interest. In respect of choices granted by the Firm –        

–  use of the Black Scholes calculator as the choice pricing mannequin,

–  calculated volatility utilizing the Adam Greene Volatility technique utilizing a mean share value over the earlier 104 weeks,

–  the administrators base their calculations on an choice life of two years

(m)         Key judgements and Key accounting estimates

There are not any Key judgements or Key Accounting estimates with a cloth impact on the carrying worth of property and liabilities.

The Group has used a stage of judgement round key assumptions on the technical feasibility of merchandise underneath improvement, the consideration of the estimated helpful lives of those merchandise and a level of estimate in respect of the capitalised attributable price.

(n)         Decreased disclosure

DXS Worldwide PLC meets the definition of a qualifying underneath FRS 102 paragraph 1.12(b) and has due to this fact taken benefit of the disclosure exemption in relation to the father or mother money stream assertion.

Leave a Reply

Your email address will not be published.