NVFH 2020 Integrated Annual Report
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
NVest Financial Holdings Limited and its subsidiaries | (Registration number 2008/015990/06)
Annual Financial Statements for the year ended 29 February 2020
Notes to the Annual Financial Statements [continued]
Group
Company
Figures in Rand Notes 2020 2019 2020 2019
7. Goodwill
Group 2020 2019
Cost
Accumulated
impairment
Carrying
value
Cost
Accumulated
impairment
Carrying
value
Goodwill 87,439,055 (430,743) 87,008,312 87,439,055 (430,743) 87,008,312
Reconciliation of goodwill - Group - 2020
Opening
balance
Changes
Closing
balance
Independent Executor and Trust Proprietary Limited 1,029,071 - 1,029,071
NFB Private Wealth Management Proprietary Limited 18,249,826 - 18,249,826
NFB Finance Brokers Gauteng Proprietary Limited 54,036,408 - 54,036,408
NFB Finance Brokers Western Cape Proprietary Limited 32,811 - 32,811
NFB Insurance Brokers (Border) Proprietary Limited 3,029,540 - 3,029,540
NVest Properties Limited 2,393,697 - 2,393,697
NFB Finance Brokers Port Elizabeth Proprietary Limited 4,834,766 - 4,834,766
NVest Securities Proprietary Limited 3,402,194 - 3,402,194
87,008,313 - 87,008,313
Reconciliation of goodwill - Group - 2019
Opening
balance
Impairment
loss
Independent Executor and Trust Proprietary Limited 1,029,071 - 1,029,071
NFB Private Wealth Management Proprietary Limited 18,249,826 - 18,249,826
NFB Finance Brokers Gauteng Proprietary Limited 54,036,408 - 54,036,408
NFB Finance Brokers Western Cape Proprietary Limited 32,811 - 32,811
NFB Insurance Brokers (Border) Proprietary Limited 3,029,540 - 3,029,540
NVest Properties Limited 2,393,697 - 2,393,697
NVest Property Services Proprietary Limited 430,623 (430,623) -
NFB Finance Brokers Port Elizabeth Proprietary Limited 4,834,766 - 4,834,766
NVest Securities Proprietary Limited 3,402,194 - 3,402,194
Total
87,438,936 (430,623) 87,008,313
The goodwill arose on acquisitions of the companies and is tested for impairment on an annual basis. The recoverable amount of
the cash generating unit (CGU) has been based on a value-in-use calculation taking into account cost to sell. To calculate this,
cashflow projections are based on financial budgets approved by management covering a five year period. A terminal value was
calculated by applying a growth factor of 6% as this better reflects the nature of the revenue generating capacity of the CGU.
The discount rate uses the pre-tax weighted average cost of capital (WACC) which reflects the risks specific to the CGU’s concerned.
The key assumptions used in the value-in-use calculations are as follows:
Discount rate (WACC): 19.52% - 22.52%
Long term growth factor: 6.00%
Fair value hierarchy: Level 3 input
The calculations indicate that no impairment is necessary to the carrying value of goodwill. If the above rates were changed by
+/- 1%, there would still be no impairment.
The carrying amounts of the goodwill presented above do not exceed the recoverable amount.
NVest Financial Holdings Limited | INTEGRATED ANNUAL REPORT 2020 101