Final price Belvoir paid for Northwood is revealed as earn-out nets sellers another £4m

The owners and directors of Northwood who sold the business to Belvoir have been paid almost £4m after a successful two-year earn-out.

It means that the total price paid is £12.6m – which is more than £9m down on the maximum price that could potentially have been paid.

Most of the final payment is in cash, with a quarter in shares, enabling former owners Andrew and Gemma Goodson to retain “a stake in the business that they had so successfully built up over the past 23 years”.

It also means that former Northwood boss Eric Walker, recently promoted to managing director of Belvoir, has firmly embedded his stake in the wider business.

Over 1m shares were sold by chairman and founder of Belvoir Mike Goddard to enable the distribution of shares.

Belvoir bought Northwood in June 2016 at a valuation then said to be up to £22m, with some paid upfront – reported at the time to be over £11.5m with the rest payable at the end of the earn-out.

Yesterday, Belvoir CEO Dorian Gonsalves told EYE: “In basic terms, the initial consideration was £8.6m and the final earn-out payment was £4m, giving a total consideration of £12.6m.

“We have always said to our investors that the maximum possible consideration of £22m was optimistic and exceeded our expectations and those of PwC in their financial due diligence.

“The earn-out period gave the sellers the opportunity to maximise the value and, all credit to the Goodsons and the Northwood management team, Northwood EBITDA increased by 51% over the two-year earn-out period.

“Belvoir’s management team helped the Goodsons to achieve this by centralising certain functions and by streamlining the business during the earn-out period.”

Belvoir Lettings yesterday issued this statement to the stock market:

“Belvoir Lettings plc (AIM: BLV), has been notified that on 4 December 2018, Mike Goddard, Chairman of the Company, sold 1,065,431 ordinary shares of 1p each in the Company (“Ordinary Shares”) to the vendors of Northwood at 92.9p each.

“The acquisition of Northwood in June 2016 was subject to a two-year earn-out. During the two years under review, EBITDA performance increased by 51% from £1,069,000 to £1,616,000 against which a final consideration payment of £3,959,000 was due. Settlement of the final payment in either cash or shares was at the discretion of the Board.

“Feedback from institutional investors clearly supported 100% cash settlement, if possible.

“Accordingly, Mike Goddard has made available 1,065,431 shares, enabling the Northwood vendors to take 25% of their collective final cash consideration in shares, thereby retaining a stake in the business that they had so successfully built over the past 23 years.

“As a result, the following transfer of shares from Mike Goddard took place:

Transferee No. of shares Previous holding Subsequent holding Percentage

holding

Andrew David Goodson 733,869 555,339 1,289,208 3.69%
Gemma Goodson 244,623 185,113 429,736 1.23%
William Eric Walker 32,602 21,713 54,315 0.16%
Philip Allan Gee 21,735 16,447 38,182 0.11%
Victoria Alexander 21,735 16,447 38,182 0.11%
Nicholas Mark Harris 10,867 8,224 19,091 0.05%

“Both William Eric Walker and Phillip Allan Gee continue to be employed by the Belvoir Group as Group Managing Director and Northwood Managing Director respectively and are regarded as PDMRs.

“Following this transaction Mike Goddard holds 4,506,490 Ordinary Shares, representing approximately 12.9% of total issued share capital and voting rights of the company.

“Furthermore, the option period for options held by Dorian Gonsalves under the Belvoir Lettings PLC Unapproved Share Option Plan over 163,399 shares due to expire on 31 December 2018 has been extended to 31 December 2020.”

x

Email the story to a friend

5 Comments

  1. AgencyInsider

    Great result for everyone involved – and a fine example of well run, solid, profitable business.

    There are a number of high profile people and companies that could learn a valuable lesson from this example.

    Report
  2. Hillofwad71

    Especially good result for shareholders too with the star players interests fully aligned now embedded in the company’s future with increased share holdings .Certainly you wouldn’t be catching them telling  potential investors  that they had £15m safely secured when actually it wasn’t the case !  

    Report
  3. smile please

    Well run businesses will flourish next year when others will struggle.

    Great result for all involved.

    Report
  4. MartinMass53

    Take note;

    No online model has delivered value

    The model is not yet proven in the UK

    Belvoir build upon a tried and trusted model by de-risking their business using a well supported franchise model

    Every franchisee has a mutual interest in success, unlike any corporate branch manager

    In all of the crazy claims of successes followed by failure in the property sector, Belvoir are a rock ploghing a solid furrow, consolidating with acquisitions to a level surpassing any other similar business and a board of diectors who are experts in the market and not distracted by fanfare, but make solid well founded decisions assuring the future of the business and the value to investors.

    Report
  5. Bless You

    And to think letting agents were normally the ones who werent very good estate agents in the 2000’s  .  Well done though, you earn every penny when dealing with lying tenants and naive landlords. bless them all

    Report
X

You must be logged in to report this comment!

Leave a Reply

Thank you for signing up to our newsletter, we have sent you an email asking you to confirm your subscription. Additionally if you would like to create a free EYE account which allows you to comment on news stories and manage your email subscriptions please enter a password below.