15.07.2020 Views

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!