| 2024 | 2023 | ||
| Notes | £m | £m | |
Revenue from customer contracts | 2 | ||
| Cost of sales | 4 | ( | ( |
Gross Profit | |||
| Adjusted operating expenses | 4 | ( | ( |
| Other operating income | 3 | ||
Adjusted operating profit | |||
Adjusted Items 1 : | |||
| – Amortisation of acquired intangibles | 10 | ( | ( |
| – Net exceptional items – expected credit loss | 5 | ( | |
| – Net exceptional items – other | 5 | ( | ( |
| – Net exceptional items – Total | 5 | ( | ( |
Operating profit/(loss) | ( | ||
| Interest income | 6 | ||
| Interest expense | 6 | ( | ( |
| Net retirement benefit obligation finance (expense)/income | 6, 23 | ( | |
Net finance expense | ( | ( | |
Loss before taxation from continuing operations | ( | ( | |
| Taxation | 7 | ( | ( |
Loss for the year | ( | ( | |
| Attributable to: | |||
– Owners of the parent | ( | ( | |
– Non-controlling interests | ( | ||
Loss for the year | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Earnings per ordinary share | |||
| Basic EPS | 8 | ( | ( |
| Diluted EPS | 8 | ( | ( |
| 2023 | |||
| 2024 | restated* | ||
| Notes | £m | £m | |
Loss for the year | ( | ( | |
| Other comprehensive income | |||
| Items that are not reclassified subsequently to profit or loss: | |||
| Remeasurement gain/(loss) on retirement benefit obligations | 23 | ( | |
| Tax related to remeasurement of net defined benefit liability | 7 | ( | |
| Tax related to components of other comprehensive income | 7 | ( | |
( | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences for foreign operations | ( | ||
| Foreign currency translation differences for foreign operations – | |||
non-controlling interests | |||
| Change in fair value of cash flow hedges | 13(a) | ( | ( |
| Change in fair value of cash flow hedges transferred to profit or loss | 13(a) | ||
| Tax related to cash flow hedge movements | 7 | ( | |
( | |||
( | |||
Other comprehensive income/(loss) for the year, net of tax | ( | ||
Total comprehensive loss for the year | ( | ( | |
| Comprehensive income for the year attributable to: | |||
Equity shareholders of the Company | ( | ( | |
Non-controlling interests | ( | ||
( | ( |
| 2023 | |||
| 2024 | restated* | ||
| Notes | £m | £m | |
| EQUITY | |||
| Share capital | 19 | ||
Share premium account | |||
Capital redemption reserve | |||
Hedge reserve | ( | ||
Cumulative translation adjustment | |||
Other reserve | ( | ( | |
Retained earnings | ( | ( | |
Total (deficit)/equity attributable to shareholders of the Company | ( | ||
Non-controlling interests | |||
Total equity |
| 2023 | |||
| 2024 | restated* | ||
| Notes | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 9 | ||
| Intangible assets | 10 | ||
| Right-of-use assets | 22 | ||
| Deferred tax assets | 15 | ||
| Current assets | |||
| Inventories | 11 | ||
| Trade and other receivables | 12 | ||
| Contract assets | 2 | ||
Current tax assets | |||
| Derivative financial assets | 13a | ||
| Cash and cash equivalents | 14 | ||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
| Trade and other payables | 16 | ( | ( |
Current tax liabilities | ( | ( | |
| Derivative financial liabilities | 13a | ( | ( |
| Lease liabilities | 22 | ( | ( |
| Provisions for liabilities and charges | 18 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
| Borrowings | 17 | ( | ( |
| Retirement benefit obligations | 23 | ( | ( |
| Deferred tax liabilities | 15 | ( | ( |
| Lease liabilities | 22 | ( | ( |
Other non-current liabilities | ( | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets |
| Attributable to equity shareholders | |||||||||
| Share | Capital | Cumulative | Non- | ||||||
| Share | premium | redemption | Hedge | translation | Other | Retained | controlling | Total | |
| capital | account | reserve | reserve | adjustment | reserve | earnings | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 26 March 2022 | ( | ( | |||||||
Loss for the year | ( | ( | ( | ||||||
Other comprehensive income for the year, net of tax – as reported | ( | ( | |||||||
Prior year revision | ( | ( | |||||||
Other comprehensive income for the year, net of tax – restated | ( | ( | |||||||
Total comprehensive income for the year | ( | ( | ( | ||||||
Reclassification between reserves | ( | ||||||||
| Transactions with owners of the Company recognised directly in equity: | |||||||||
| Employee share scheme: | |||||||||
– value of services provided | |||||||||
Tax on income and expenses recognised directly in equity | ( | ( | |||||||
Dividends paid | ( | ( | |||||||
Other – unclaimed dividends | |||||||||
Balance at 25 March 2023 | ( | ( |
| Attributable to equity shareholders | |||||||||
| Share | Capital | Cumulative | Non- | ||||||
| Share | premium | redemption | Hedge | translation | Other | Retained | controlling | Total | |
| capital | account | reserve | reserve | adjustment | reserve | earnings | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 25 March 2023 | ( | ( | |||||||
Loss for the year | ( | ( | |||||||
Other comprehensive income for the year, net of tax | ( | ( | |||||||
Total comprehensive income for the year | ( | ( | ( | ( | |||||
| Transactions with Owners of the Company recognised directly in equity: | |||||||||
Share Capital issued | |||||||||
| Employee share scheme: | |||||||||
– value of service provided | |||||||||
Dividends paid | ( | ( | |||||||
Balance at 30 March 2024 | ( | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Loss before tax | ( | ( | |
| Adjustments for: | |||
| Finance income and expense | 6 | ||
| Depreciation of property, plant and equipment | 9 | ||
| Depreciation of right-of-use assets | 22 | ||
| Amortisation of intangible assets | 10 | ||
| Gain on sale of property plant and equipment | 9 | ( | |
| Impairment of property, plant and equipment included within | |||
| exceptional items | 9 | ||
| Impairment of intangible assets included within exceptional items | 10 | ||
| Share based payment expense | 20 | ||
| Pension Recovery Plan and administration cost payments | ( | ( | |
| (Decrease)/increase in provisions | 18 | ( | |
| Non-cash credit loss provision – other financial assets | 5 | ( | |
| Non-cash credit loss provision – other | 12 | ( | ( |
Other non-cash movements | ( | ||
Cash generated from operations before working capital | |||
| Changes in working capital: | |||
Decrease in inventory | |||
Decrease in trade and other receivables and contract assets | |||
| (Decrease)/increase in trade and other payables and contract | |||
liabilities | ( | ||
Cash generated from operating activities |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Cash generated from operating activities | |||
Net tax paid | ( | ( | |
Net cash flows from operating activities | |||
| Cash flows from investing activities: | |||
Purchases of property, plant and equipment – gross | ( | ( | |
Purchases of property, plant and equipment – grants received | |||
| Purchases of property, plant and equipment – net | ( | ( | |
| Proceeds from repayment of other financial assets | 5 | ||
| Purchase of software intangibles and development assets capitalised | 10 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Interest received | |||
Net cash flows from investing activities | ( | ( | |
Net cash flows before financing activities | |||
| Cash flows from financing activities: | |||
Proceeds from issue of ordinary share capital | |||
| Net (repayment)/draw down of borrowings | 13(f) | ( | |
| Payment of debt issue costs | 13(f) | ( | ( |
| Lease liability principal payments | 22 | ( | ( |
Interest paid | ( | ( | |
| Dividends paid to non-controlling interests | 29 | ( | ( |
Net cash flows from financing activities | ( | ||
Net (decrease)/increase in cash and cash equivalents in the year | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Exchange rate effects | ( | ||
Cash and cash equivalents at the end of the year | |||
| Cash and cash equivalents consist of: | |||
| Cash at bank and in hand | 14 | ||
| Short term deposits | 14 | ||
14,21 |
| FY23 | Prior year | FY23 | |
| As reported | revision | restated | |
| £m | £m | £m | |
Deferred tax asset | 18.3 | (12.4) | 5.9 |
Deferred tax liabilities | (2.8) | – | (2.8) |
Net assets | 35.0 | (12.4) | 22.6 |
Retained earnings | (43.3) | (12.4) | (55.7) |
| FY23 | Prior year | FY23 | |
| As reported | revision | restated | |
| £m | £m | £m | |
| Other comprehensive (expense)/income: | |||
Tax related to remeasurement of net defined benefit liability | 24.2 | (12.4) | 11.8 |
Total comprehensive loss for the period | (127.8) | (12.4) | (140.2) |
| Total equity | |
| £m | |
Balance at 26 March 2022 | 161.8 |
Loss for the year | (57.2) |
Other comprehensive loss for the year – as reported | (70.6) |
Prior year revision | (12.4) |
Other comprehensive loss for the year – restated | (83.0) |
Total comprehensive loss for the year | (140.2) |
| Transactions with Owners of the Company recognised directly in equity | |
Employee share scheme – value of service provided | 1.9 |
Tax on income and expenses recognised directly in equity | (0.5) |
Dividends paid | (0.8) |
Other – unclaimed dividends | 0.4 |
Balance at 25 March 2023 | 22.6 |
| Leverage | Margin (% |
| (consolidated net debt to EBITDA) | per annum) |
Greater than 3.5:1 | 4.35 |
Greater than 3.0:1 and less than or equal to 3.5:1 | 4.15 |
Greater than 2.5:1 and less than or equal to 3.0:1 | 3.95 |
| Total of | |||||
| Identity | Continuing | ||||
| Currency | Authentication | Solutions | Unallocated | operations | |
| FY24 | £m | £m | £m | £m | £m |
Total revenue from contracts with customers | 207.1 | 103.2 | – | – | 310.3 |
Less: inter-segment revenue | – | – | – | – | – |
Revenue from contracts with customers | 207.1 | 103.2 | – | – | 310.3 |
Cost of sales | (160.5) | (63.9) | – | – | (224.4) |
Gross profit | 46.6 | 39.3 | – | – | 85.9 |
Adjusted operating expenses | (40.9) | (24.7) | – | – | (65.6) |
Other operating income | 0.7 | – | – | – | 0.7 |
Adjusted operating profit | 6.4 | 14.6 | – | – | 21.0 |
| Adjusted items: | |||||
– Amortisation of acquired intangible assets | – | (1.0) | – | – | (1.0) |
– Net exceptionals | (7.4) | (0.7) | – | (6.1) | (14.2) |
Operating (loss)/profit | (1.0) | 12.9 | – | (6.1) | 5.8 |
Interest income | – | – | – | 0.5 | 0.5 |
Interest expense | (0.7) | – | – | (18.5) | (19.2) |
| Net retirement benefit obligation finance | |||||
income | – | – | – | (2.5) | (2.5) |
Net finance expense | (0.7) | – | – | (20.5) | (21.2) |
(Loss)/profit before taxation | (1.7) | 12.9 | – | (26.6) | (15.4) |
Capital expenditure on property, plant and equipment (excluding grants received) | (7.8) | (4.4) | – | (0.4) | (12.6) |
| Capital expenditure on intangible assets | |||||
(note 10) | (1.2) | (3.3) | (0.1) | (4.6) | |
Impairment of property, plant and equipment (note 9) | (4.5) | – | – | – | (4.5) |
Depreciation of property, plant and equipment and right-of-use-assets | |||||
(note 9/22) | (9.8) | (2.7) | – | (0.9) | (13.4) |
Amortisation of intangible assets (note 10) | (1.2) | (4.6) | (0.1) | (5.9) |
| Total of | |||||
| Identity | Continuing | ||||
| Currency | Authentication | Solutions | Unallocated | operations | |
| FY23 | £m | £m | £m | £m | £m |
Total revenue from contracts with customers | 254.6 | 91.7 | 3.4 | – | 349.7 |
Less: inter-segment revenue | – | – | – | – | – |
Revenue from contracts with customers | 254.6 | 91.7 | 3.4 | – | 349.7 |
Cost of sales | (196.4) | (57.7) | (3.5) | – | (257.6) |
Gross profit/(loss) | 58.2 | 34.0 | (0.1) | – | 92.1 |
Adjusted operating expenses | (44.6) | (19.7) | – | – | (64.3) |
Adjusted operating profit/(loss) | 13.6 | 14.3 | (0.1) | – | 27.8 |
| Adjusted items: | |||||
– Amortisation of acquired intangible assets | – | (1.0) | – | – | (1.0) |
– Net exceptionals | (38.4) | (7.9) | (0.1) | (0.7) | (47.1) |
Operating (loss)/profit | (24.8) | 5.4 | (0.2) | (0.7) | (20.3) |
Interest income | 1.0 | – | 0.1 | 0.1 | 1.2 |
Interest expense | (0.9) | (0.1) | – | (10.6) | (11.6) |
| Net retirement benefit obligation finance | |||||
expense | – | – | – | 1.1 | 1.1 |
Net finance income/(expense) | 0.1 | (0.1) | 0.1 | (9.4) | (9.3) |
(Loss)/profit before taxation | (24.7) | 5.3 | (0.1) | (10.1) | (29.6) |
Capital expenditure on property, plant and equipment (excluding grants received) | (7.9) | (7.1) | – | (0.2) | (15.2) |
| Capital expenditure on intangible assets | |||||
(note 10) | (2.9) | (7.4) | – | (0.1) | (10.4) |
Impairment of property, plant and equipment (note 9) | (3.9) | (1.5) | – | – | (5.4) |
Impairment of intangible assets (note 10) | (1.4) | (2.9) | – | – | (4.3) |
Depreciation of property, plant and equipment and right-of-use assets | |||||
(note 9/22) | (11.1) | (2.6) | – | (1.0) | (14.7) |
Amortisation of intangible assets (note 10) | (1.3) | (3.4) | – | (0.6) | (5.3) |
| Total of | |||||
| Identity | Continuing | ||||
| Currency | Authentication | Solutions | Unallocated | operations | |
| £m | £m | £m | £m | £m | |
| FY24 | |||||
Segmental assets | 155.3 | 83.3 | – | 55.7 | 294.3 |
Segmental liabilities | (70.0) | (15.0) | – | (206.7) | (291.7) |
| FY23 | |||||
Segmental assets (restated)* | 169.9 | 68.5 | 15.8 | 82.0 | 336.2 |
Segmental liabilities | (70.4) | (14.0) | (4.5) | (224.7) | (313.6) |
| * Segmental assets and liabilities in FY23 have been restated as a result of a reassessment of the unallocated assets. |
| 2024 | 2023 | |
| £m | £m | |
UK | 88.0 | 97.7 |
Malta | 25.2 | 27.5 |
USA | 13.1 | 15.1 |
Sri Lanka | 6.0 | 7.7 |
Other countries | 0.5 | 0.5 |
132.8 | 148.5 |
| Total of | ||||
| Identity | Continuing | |||
| Currency | Authentication | Solutions | operations | |
| FY24 | £m | £m | £m | £m |
| Timing of revenue recognition: | ||||
Point in time | 180.9 | 92.0 | – | 272.9 |
Over time | 26.2 | 11.2 | – | 37.4 |
Total revenue from contracts with customers | 207.1 | 103.2 | – | 310.3 |
| Total of | ||||
| Identity | Continuing | |||
| Currency | Authentication | Solutions | operations | |
| FY23 | £m | £m | £m | £m |
| Timing of revenue recognition: | ||||
Point in time | 217.6 | 78.3 | 3.4 | 299.3 |
Over time | 37.0 | 13.4 | – | 50.4 |
Total revenue from contracts with customers | 254.6 | 91.7 | 3.4 | 349.7 |
| 2024 | 2023 | |
| £m | £m | |
Government contracts | 251.8 | 288.3 |
Corporate contracts | 58.5 | 61.4 |
310.3 | 349.7 |
| 2024 | 2023 | |
| £m | £m | |
Middle East and Africa | 137.1 | 145.4 |
Asia | 39.2 | 39.3 |
UK | 21.1 | 55.7 |
The Americas | 25.1 | 24.8 |
Rest of Europe | 52.7 | 71.2 |
Rest of world | 35.1 | 13.3 |
310.3 | 349.7 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Trade receivables | 12 | 39.6 | 42.3 |
| Provision for impairment | 12 | (0.6) | (0.6) |
| Net trade receivables | 12 | 39.0 | 41.7 |
Contract assets | 16.7 | 18.9 | |
| Contract liabilities | 16 | (0.2) | (0.3) |
| Payments received on account | 16 | (23.1) | (22.7) |
| 2024 | 2023 | |
| £m | £m | |
Amounts included in contract liabilities at the beginning of the year | 0.3 | – |
Performance obligations satisfied in previous years | – | – |
| 2024 | 2023 | |
| £m | £m | |
Balance at the start of the year | 22.7 | 14.3 |
Additions | 42.8 | 21.7 |
Revenue recognised | (42.4) | (13.3) |
Balance at the end of the year | 23.1 | 22.7 |
| 2024 | 2023 | |
| £m | £m | |
Within 1 year | 12.0 | 12.4 |
Between 2 – 5 years | 3.0 | 15.5 |
5 years and beyond | – | – |
15.0 | 27.9 |
| 2024 | 2023 | |
| £m | £m | |
Other operating income | 0.7 | – |
| 2024 | 2023 | ||
| Note | £m | £m | |
Cost of sales relating to inventory | 220.2 | 249.2 | |
| Depreciation of property, plant and equipment | 9 | 10.9 | 12.5 |
| Amortisation of intangibles | 10 | 5.9 | 5.3 |
| Impairment of inventories | 11 | 2.7 | 1.0 |
| Depreciation of right-of-use assets | 22 | 2.5 | 2.2 |
| Expenses related to short-term and low-value leases | 22 | 0.4 | 0.6 |
Research and non-capitalised development expense* | 2.9 | 5.1 | |
| Employee costs (including Directors’ emoluments) | 24 | 76.4 | 95.0 |
| Share based payments | 20 | 1.4 | 1.9 |
Foreign exchange loss | 2.1 | 1.6 | |
| Amounts payable to EY and its associates: | |||
– Audit of these consolidated financial statements | 0.7 | 0.6 | |
– Audit of the financial statements of subsidiaries pursuant to legislation | 0.5 | 0.4 | |
– Non-audit services | 0.2 | 0.1 | |
– Taxation services | – | – |
| Non- | Non- | |||||
| 2024 | Cash | cash | 2023 | Cash | cash | |
| £m | £m | £m | £m | £m | £m | |
Termination of Relationship Agreement with Portals Paper Limited | – | – | – | 17.0 | 9.3 | 7.7 |
Site relocations and restructuring costs | 9.0 | 4.3 | 4.7 | 21.1 | 7.6 | 13.5 |
Pension underpin costs | 0.3 | 0.3 | – | 0.5 | 0.5 | – |
| Costs associated with pension deferment | ||||||
and banking refinancing | 5.4 | 5.1 | 0.3 | – | – | – |
14.7 | 9.7 | 5.0 | 38.6 | 17.4 | 21.2 | |
| (Reversal)/recognition of expected credit | ||||||
loss provision on other financial assets | (0.5) | (0.3) | (0.2) | 8.5 | – | 8.5 |
Total exceptional items | 14.2 | 9.4 | 4.8 | 47.1 | 17.4 | 29.7 |
Tax (credit)/charge on exceptional items | (5.2) | 5.1 | ||||
Net exceptionals | 9.0 | 52.2 |
| 2024 | 2023 | |
| £m | £m | |
| Recognised in the income statement | ||
| Interest income: | ||
– Other interest | 0.5 | 0.1 |
– Interest on loan notes and preference shares | – | 1.1 |
Total interest income | 0.5 | 1.2 |
| Interest expense: | ||
– Interest on bank loans | (12.3) | (7.2) |
– Other, including amortisation of finance arrangement fees | (3.7) | (3.2) |
– Net loss on debt modification | (2.7) | (0.7) |
– Interest on lease liabilities (note 22) | (0.5) | (0.5) |
Total interest expense | (19.2) | (11.6) |
Retirement benefit obligation finance (expense)/income (note 23) | (2.5) | 1.1 |
Net finance expense | (21.2) | (9.3) |
| 2024 | 2023 | |
| £m | £m | |
| Current tax | ||
| UK corporation tax: | ||
– Current tax | 0.7 | 11.9 |
– Adjustment in respect of prior years | 0.3 | 0.1 |
1.0 | 12.0 | |
| Overseas tax charges: | ||
– Current year | (0.8) | 2.1 |
– Adjustment in respect of prior years | (0.2) | (0.3) |
(1.0) | 1.8 | |
Total current income tax charge | – | 13.8 |
| Deferred tax: | ||
– Origination and reversal of temporary differences, UK | 4.2 | 7.4 |
– Origination and reversal of temporary differences, overseas | (0.5) | 6.4 |
Total deferred tax charge (note 15) | 3.7 | 13.8 |
Total income tax charge in the consolidated income statement | 3.7 | 27.6 |
| Tax on continuing operations attributable to: | ||
– Ordinary activities | 9.2 | 22.8 |
– Amortisation of acquired intangible assets | (0.3) | (0.3) |
– Exceptional items (note 5) | (5.2) | 5.1 |
3.7 | 27.6 |
| 2023 | ||
| 2024 | restated* | |
| £m | £m | |
| Consolidated statement of comprehensive income: | ||
– On remeasurement of net defined benefit liability | 1.3 | (11.8) |
– On cash flow hedges | – | 0.1 |
– On foreign exchange on quasi-equity balances | – | 0.1 |
Income tax charge/(credit) reported within other comprehensive income | 1.3 | (11.6) |
| Consolidated statement of changes in equity: | ||
– Deferred tax on share options | – | 0.5 |
Income tax charge reported within equity | – | 0.5 |
2024 | 2023 | |||||||
| Before | Movement on | Before | Movement on | |||||
| exceptional | acquired | Exceptional | exceptional | acquired | Exceptional | |||
| items | intangibles | items | Total | items | intangibles | items | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
(Loss)/profit before tax | (0.2) | (1.0) | (14.2) | (15.4) | 18.5 | (1.0) | (47.1) | (29.6) |
Tax calculated at UK tax rate of 25% (FY23: 19.0%) | (0.1) | (0.3) | (3.5) | (3.9) | 3.5 | (0.2) | (8.9) | (5.6) |
Effects of overseas taxation | 0.7 | – | – | 0.7 | 1.1 | (0.1) | 1.2 | 2.2 |
Charges/(credits) not allowable/taxable for tax purposes | (1.5) | – | – | (1.5) | 0.5 | – | 1.7 | 2.2 |
Changes in uncertain tax provisions | (1.3) | – | (2.5) | (3.8) | 8.5 | – | – | 8.5 |
Movement in unrecognised deferred tax assets | 11.6 | – | 0.6 | 12.2 | 7.9 | – | 4.0 | 11.9 |
Utilisation of tax credits previously recognised for deferred tax | – | – | – | – | – | – | 6.1 | 6.1 |
Adjustments in respect of prior years | (0.2) | – | 0.2 | – | (0.5) | – | – | (0.5) |
Impact of UK tax rate change on deferred tax balances | – | – | – | – | 1.8 | – | 1.0 | 2.8 |
Tax charge/(credit) | 9.2 | (0.3) | (5.2) | 3.7 | 22.8 | (0.3) | 5.1 | 27.6 |
| 2024 | 2023 | |
| pence | pence | |
| Earnings per share | per share | per share |
Basic EPS – continuing operations | (10.2) | (28.6) |
| Diluted EPS – continuing operations | (10.2) | (28.6) |
| Adjusted EPS | ||
Basic EPS – continuing operations | (5.3) | (1.5) |
Diluted EPS – continuing operations | (5.3) | (1.5) |
| Number of shares (m) | ||
Weighted average number of shares | 195.7 | 195.4 |
Dilutive effect of shares | 0.2 | 0.5 |
195.9 | 195.9 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Loss for basic EPS – continuing operations | (20.0) | (55.9) | |
| Add: amortisation of acquired intangibles | 10 | 1.0 | 1.0 |
| Less: tax on amortisation of acquired intangibles | 7 | (0.3) | (0.3) |
| Add: exceptional items (excluding non-controlling interests) | 5 | 14.2 | 47.1 |
| Less: tax on exceptional items | 7 | (5.2) | 5.1 |
Loss for adjusted EPS | (10.3) | (3.0) |
| Fixtures and | |||||
| fittings and | |||||
| Land and | Plant and | motor | In course of | ||
| buildings | machinery | vehicles | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 26 March 2022 | 53.3 | 227.2 | 28.7 | 23.0 | 332.2 |
Exchange differences | 0.2 | 3.8 | 0.3 | 0.5 | 4.8 |
| Additions | 1.7 | (2.9) | 0.5 | 11.9 | 11.2 |
Reclassifications | 1.0 | 12.6 | 3.5 | (17.1) | – |
Disposals | (4.0) | (14.1) | (0.9) | – | (19.0) |
At 25 March 2023 | 52.2 | 226.6 | 32.1 | 18.3 | 329.2 |
Exchange differences | (0.1) | (1.8) | (0.1) | (0.5) | (2.5) |
| Additions | – | (8.4) | 0.1 | 12.4 | 4.1 |
Reclassifications and transfers from Intangible assets | – | 7.2 | 1.2 | (8.0) | 0.4 |
Disposals | – | (0.8) | – | – | (0.8) |
At 30 March 2024 | 52.1 | 222.8 | 33.3 | 22.2 | 330.4 |
| Accumulated depreciation | |||||
At 26 March 2022 | 31.7 | 177.3 | 20.5 | – | 229.5 |
Exchange differences | 0.1 | 3.0 | 0.3 | – | 3.4 |
Depreciation charge for the year | 1.0 | 9.3 | 2.2 | – | 12.5 |
Disposals | (4.0) | (13.9) | (0.8) | – | (18.7) |
| Impairments | 0.5 | 4.9 | – | – | 5.4 |
At 25 March 2023 | 29.3 | 180.6 | 22.2 | – | 232.1 |
Exchange differences | (0.1) | (1.7) | (0.1) | – | (1.9) |
Depreciation charge for the year | 0.9 | 8.0 | 2.0 | – | 10.9 |
Disposals | – | (0.6) | – | – | (0.6) |
| Impairments | – | 3.4 | – | 1.1 | 4.5 |
At 30 March 2024 | 30.1 | 189.7 | 24.1 | 1.1 | 245.0 |
Net book value at 30 March 2024 | 22.0 | 33.1 | 9.2 | 21.1 | 85.4 |
Net book value at 25 March 2023 | 22.9 | 46.0 | 9.9 | 18.3 | 97.1 |
| Development | Software | Intellectual | Customer | Trade | In course of | |||
| Goodwill | costs | assets | property | relationships | names | construction | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Cost | ||||||||
At 26 March 2022 | 8.5 | 27.1 | 11.9 | 3.6 | 4.3 | 0.2 | 10.8 | 66.4 |
Exchange differences | 0.7 | – | 0.1 | 0.3 | 0.3 | – | – | 1.4 |
Additions | – | – | 1.4 | – | – | – | 9.0 | 10.4 |
Disposals | – | (0.2) | – | – | – | – | (2.9) | (3.1) |
Reclassification | – | 0.7 | 5.3 | – | – | – | (6.0) | – |
At 25 March 2023 | 9.2 | 27.6 | 18.7 | 3.9 | 4.6 | 0.2 | 10.9 | 75.1 |
Exchange differences | (0.3) | (0.1) | (0.1) | (0.2) | (0.1) | – | – | (0.8) |
Additions | – | – | 0.1 | – | – | – | 4.5 | 4.6 |
Reclassifications and transfers to Property, plant and equipment | – | 0.9 | 5.1 | – | – | – | (6.4) | (0.4) |
At 30 March 2024 | 8.9 | 28.4 | 23.8 | 3.7 | 4.5 | 0.2 | 9.0 | 78.5 |
| Accumulated amortisation | ||||||||
At 26 March 2022 | – | 16.3 | 8.3 | 2.0 | 2.2 | 0.1 | – | 28.9 |
Exchange differences | – | (0.1) | (0.1) | 0.3 | 0.2 | – | – | 0.3 |
| Amortisation for the year | – | 2.1 | 2.2 | 0.6 | 0.4 | – | – | 5.3 |
| Impairment | – | – | 1.4 | – | – | – | 2.9 | 4.3 |
Disposals | – | (0.1) | – | – | – | – | (2.9) | (3.0) |
At 25 March 2023 | – | 18.2 | 11.8 | 2.9 | 2.8 | 0.1 | – | 35.8 |
Exchange differences | – | – | (0.1) | (0.2) | (0.1) | – | – | (0.4) |
| Amortisation for the year | – | 2.2 | 2.7 | 0.6 | 0.4 | – | – | 5.9 |
At 30 March 2024 | – | 20.4 | 14.4 | 3.3 | 3.1 | 0.1 | – | 41.3 |
Net book value at 30 March 2024 | 8.9 | 8.0 | 9.4 | 0.4 | 1.4 | 0.1 | 9.0 | 37.2 |
Carrying value at 25 March 2023 | 9.2 | 9.4 | 6.9 | 1.0 | 1.8 | 0.1 | 10.9 | 39.3 |
| 2024 | 2023 | |
| £m | £m | |
Raw materials | 23.5 | 19.6 |
Work in progress | 11.1 | 9.6 |
Finished goods | 7.1 | 20.1 |
41.7 | 49.3 |
| 2024 | 2023 | |
| £m | £m | |
Balance at the beginning of the year | (2.9) | (2.5) |
Impairment losses recognised – recognised in operating expenses (note 4) | (2.7) | (1.0) |
Utilised | 1.7 | 0.6 |
Balance at the end of the year | (3.9) | (2.9) |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables | 39.6 | 42.3 |
Provision for impairment | (0.6) | (0.6) |
Net trade receivables | 39.0 | 41.7 |
| Other receivables | 27.4 | 25.4 |
Prepayments | 6.4 | 3.6 |
72.8 | 70.7 |
| ECL | ECL | |||
| Gross | allowance | Gross | allowance | |
| 2024 | 2024 | 2023 | 2023 | |
| £m | £m | £m | £m | |
Not past due | 63.4 | (0.2) | 61.3 | (0.2) |
Past due 0-30 days | 2.0 | (0.1) | 4.4 | (0.1) |
Past due 31-120 days | 0.7 | – | 1.5 | – |
Past due more than 120 days* | 0.9 | (0.3) | 0.5 | (0.3) |
67.0 | (0.6) | 67.7 | (0.6) |
2024 | 2023 | |||
| Government departments | Private or | Government departments | Private or | |
| and National banks | publicly | and National banks | publicly | |
| (for Moody’s sovereign rating | traded | (for Moody’s sovereign rating | traded | |
| graded as ‘speculative’ only) | organisations | graded as ‘speculative’ only) | organisations | |
Current not yet due | 0.25% | 1% | 0.25% | 1% |
<6 months overdue | 1% | 2% | 1% | 2% |
<1 year overdue | 5% | 50% | 5% | 50% |
<2 years overdue | 25% | 100% | 25% | 100% |
>2 years overdue | 100% | 100% | 100% | 100% |
| 2024 | 2023 | |
| £m | £m | |
Balance at beginning of the year | (0.6) | (0.8) |
Impairment losses recognised | (0.1) | (0.2) |
Utilised | 0.1 | – |
Impairment losses reversed | – | 0.4 |
Balance at end of the year | (0.6) | (0.6) |
| Total fair | Carrying | Total fair | Carrying | |||
| value | amount | value | amount | |||
| Fair value | 2024 | 2024 | 2023 | 2023 | ||
| Note | hierarchy | £m | £m | £m | £m | |
| Financial assets | ||||||
| Trade and other receivables | 12 | Level 3 | 60.7 | 60.7 | 58.4 | 58.4 |
| Contract assets | 2 | Level 3 | 16.7 | 16.7 | 18.9 | 18.9 |
| Cash and cash equivalents | 14 | Level 1 | 29.3 | 29.3 | 40.3 | 40.3 |
| Derivative financial instruments: | ||||||
| – Forward exchange contracts | ||||||
designated as cash flow hedges | Level 2 | 0.4 | 0.4 | 1.2 | 1.2 | |
| – Foreign exchange fair value hedges | ||||||
– other economic hedges | Level 2 | 0.2 | 0.2 | 1.1 | 1.1 | |
– Embedded derivatives | Level 2 | 0.1 | 0.1 | 0.1 | 0.1 | |
0.7 | 0.7 | 2.4 | 2.4 | |||
Total financial assets | 107.4 | 107.4 | 120.0 | 120.0 | ||
| Financial liabilities | ||||||
| Unsecured bank loans | 17 | Level 2 | (118.7) | (118.7) | (122.7) | (122.7) |
| Trade and other payables | 16 | Level 3 | (57.6) | (57.6) | (66.1) | (66.1) |
| Derivative financial instruments: | ||||||
| – Forward exchange contracts | ||||||
designated as cash flow hedges | Level 2 | (1.5) | (1.5) | (1.0) | (1.0) | |
| – Short duration swap contracts | ||||||
designated as fair value hedges | Level 2 | (0.1) | (0.1) | (0.1) | (0.1) | |
| – Foreign exchange fair value hedges | ||||||
– other economic hedges | Level 2 | (1.4) | (1.4) | (0.4) | (0.4) | |
– Embedded derivatives | Level 2 | (0.3) | (0.3) | (0.4) | (0.4) | |
(3.3) | (3.3) | (1.9) | (1.9) | |||
Total financial liabilities | (179.6) | (179.6) | (190.7) | (190.7) |
| Cash flow | Fair value | ||
| hedges | hedges | Total | |
| £m | £m | £m | |
Hedge reserve balance at 25 March 2023 | 0.1 | – | 0.1 |
Change in fair value of hedges | (1.9) | – | (1.9) |
Change in fair value of hedges transferred to profit and loss | 0.6 | – | 0.6 |
Hedge ineffectiveness | – | – | – |
Tax related movements | – | – | – |
Hedge reserve balance at 30 March 2024 | (1.2) | – | (1.2) |
| Split by: | |||
– continuing hedges | (1.2) | – | (1.2) |
– where hedge accounting is no longer applied | – | – | – |
| Operating | Exceptional | |||
| Revenue | expense | items | Total | |
| £m | £m | £m | £m | |
| 30 March 2024 | ||||
Maturing cash flow hedges | 1.1 | (1.7) | – | (0.6) |
Ineffectiveness on de-recognition of cash flow hedges | – | – | – | – |
1.1 | (1.7) | – | (0.6) | |
| 25 March 2023 | ||||
Maturing cash flow hedges | (3.2) | 1.7 | – | (1.5) |
Ineffectiveness on de-recognition of cash flow hedges | – | – | (0.2) | (0.2) |
(3.2) | 1.7 | (0.2) | (1.7) |
| Due | Due | Due | Total | Impact of | ||||
| within | between 1 | between 2 | After | undiscounted | discounting | Carrying | ||
| 1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
30 March 2024 | Note | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | ||||||||
Unsecured bank loans 1 | 17 | 10.9 | 120.7 | 0.7 | – | 132.3 | (13.6) | 118.7 |
| Trade and other payables | 16 | 57.6 | – | – | – | 57.6 | – | 57.6 |
| Obligations under leases | 22 | 2.9 | 2.2 | 4.2 | 23.1 | 32.4 | (20.8) | 11.6 |
| Derivative financial liabilities | ||||||||
| Gross amount payable from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges* | 77.7 | – | – | – | 77.7 | (76.2) | 1.5 | |
– Short duration swap contracts designated as fair value hedges* | 28.7 | – | – | – | 28.7 | (28.6) | 0.1 | |
Fair value hedges – other economic hedges* | 81.5 | – | – | – | 81.5 | (80.1) | 1.4 | |
259.3 | 122.9 | 4.9 | 23.1 | 410.2 | (219.3) | 190.9 |
| Due | Due | Due | Total | Impact of | ||||
| within | between 1 | between 2 | After | undiscounted | discounting | Carrying | ||
| 1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
25 March 2023 | Note | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | ||||||||
Unsecured bank loans 1 | 17 | 9.0 | 129.4 | 0.7 | 139.1 | (16.4) | 122.7 | |
| Trade and other payables | 16 | 66.1 | – | – | – | 66.1 | – | 66.1 |
| Obligations under leases | 22 | 4.0 | 2.7 | 6.5 | 23.1 | 36.3 | (23.0) | 13.3 |
| Derivative financial liabilities | ||||||||
| Gross amount payable from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges* | 91.3 | 2.3 | – | – | 93.6 | (92.6) | 1.0 | |
– Short duration swap contracts designated as fair value hedges* | 27.3 | – | – | – | 27.3 | (27.2) | 0.1 | |
Fair value hedges – other economic hedges* | 35.2 | 0.7 | – | – | 35.9 | (35.5) | 0.4 | |
232.9 | 135.1 | 7.2 | 23.1 | 398.3 | (194.7) | 203.6 |
| Due | Due | Due | Due | Total | Impact of | |||
| within | between 1 | between 2 | after | undiscounted | discounting | Carrying | ||
| 1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
30 March 2024 | Note | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial assets | ||||||||
| Cash and cash equivalents | 14 | 29.3 | – | – | – | 29.3 | – | 29.3 |
| Trade and other receivables | 12 | 60.7 | – | – | – | 60.7 | – | 60.7 |
| Contract assets | 2 | 16.7 | – | – | – | 16.7 | – | 16.7 |
| Derivative financial assets | ||||||||
| Gross amount receivable from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges | 18.4 | – | – | – | 18.4 | (18.0) | 0.4 | |
– Short duration swap contracts designated as fair value hedges | 6.7 | – | – | – | 6.7 | (6.7) | – | |
– Fair value hedges – other economic hedges* | 25.9 | – | – | – | 25.9 | (25.7) | 0.2 | |
157.7 | – | – | – | 157.7 | (50.4) | 107.3 |
| Due | Due | Due | Due | Total | Impact of | |||
| within | between 1 | between 2 | after | undiscounted | discounting | Carrying | ||
| 1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
25 March 2023 | Note | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial assets | ||||||||
| Cash and cash equivalents | 14 | 40.3 | – | – | – | 40.3 | – | 40.3 |
| Trade and other receivables | 12 | 58.4 | – | – | – | 58.4 | – | 58.4 |
| Contract assets | 2 | 18.9 | – | – | – | 18.9 | – | 18.9 |
| Derivative financial assets | ||||||||
| Gross amount receivable from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges | 71.3 | 0.3 | – | – | 71.6 | (70.4) | 1.2 | |
– Short duration swap contracts designated as fair value hedges | 1.0 | – | – | – | 1.0 | (1.0) | – | |
– Fair value hedges – other economic hedges* | 88.8 | – | – | – | 88.8 | (87.7) | 1.1 | |
278.7 | 0.3 | – | – | 279.0 | (159.1) | 119.9 |
Split by: | Split by: | |||||||
Notional | Cash flow | Fair value | ||||||
amount in | hedges in | hedges in | Notional | Cash flow | Fair value | Average | ||
currency | currency | currency | amount in | hedges in | hedges in | forward | ||
Hedges versus GB Pounds only As at 30 March 2024 | ’m | ’m | ’m | £m | £m | £m | Maturity | rate |
| Forward exchange forward contracts | ||||||||
USD | 76.1 | 19.9 | 56.2 | (60.0) | (15.8) | (44.2) | 2025 | 1.2680 |
EUR | (50.5) | (44.0) | (6.5) | 45.0 | 38.9 | 6.1 | 2025 | 1.1223 |
CHF | (0.4) | (0.2) | (0.2) | 0.4 | 0.2 | 0.2 | 2024 | 1.1061 |
SAR | (8.9) | (6.6) | (2.3) | 1.9 | 1.4 | 0.5 | 2025 | 4.6255 |
AED | (6.2) | (2.4) | (3.8) | 1.4 | 0.6 | 0.8 | 2025 | 4.5837 |
| As at 25 March 2023 | ||||||||
| Forward exchange forward contracts | ||||||||
USD | 110.2 | 27.3 | 82.9 | (91.1) | (22.8) | (68.3) | 2024 | 1.2099 |
EUR | (57.5) | (50.5) | (7.0) | 50.9 | 44.9 | 6.0 | 2024 | 1.1313 |
CHF | (1.3) | (0.7) | (0.6) | 1.2 | 0.6 | 0.6 | 2024 | 1.1247 |
SAR | (11.6) | (11.6) | – | 2.6 | 2.6 | – | 2024 | 4.4951 |
SEK | 64.9 | 42.4 | 22.5 | (5.1) | (3.3) | (1.8) | 2023 | 12.6468 |
Split by: | Split by: | |||||||
| Notional | Notional | |||||||
| amount | amount | Average | ||||||
| currency | Cash flow | Fair value | currency | Cash flow | Fair value | forward | ||
| Hedges versus other currencies | 1 in m | hedges | hedges | 2 in m | hedges | hedges | Maturity | rate |
| As at 30 March 2024 | ||||||||
| Forward exchange forward contracts: | ||||||||
EUR/CHF | 6.0 | 6.0 | – | (5.7) | (5.7) | – | 2025 | 0.9386 |
EUR/USD | 2.8 | 2.8 | – | (3.1) | (3.1) | – | 2024 | 1.0840 |
| 25 March 2023 | ||||||||
| Forward exchange forward contracts | ||||||||
EUR/CHF | 6.4 | 6.4 | – | (6.3) | (6.3) | – | 2024 | 0.9789 |
EUR/USD | 2.0 | 2.0 | – | (2.1) | (2.1) | – | 2024 | 1.0639 |
Average rate | Reporting date spot rate | |||
2024 | 2023 | 2024 | 2023 | |
US dollar | 1.25 | 1.22 | 1.26 | 1.22 |
Euro | 1.16 | 1.16 | 1.17 | 1.14 |
XAF | 760 | 763 | 768 | 748 |
LKR | 398 | 429 | 379 | 393 |
| 2024 | 2023 | |
| £m | £m | |
XAF | (0.5) | (0.4) |
EURO | 0.6 | 0.4 |
LKR | (0.6) | (0.8) |
CHF | 0.3 | 0.1 |
| 2024 | 2023 | |
| £m | £m | |
XAF | 0.6 | 0.5 |
EURO | (0.7) | (0.4) |
LKR | 0.7 | 0.9 |
CHF | (0.3) | (0.1) |
| Carrying amount | |||
| 2024 | 2023 | ||
| Note | £m | £m | |
| Variable rate instruments: | |||
| Financial assets | 14 | 29.3 | 40.3 |
| Financial liabilities | 17 | (118.7) | (122.7) |
(89.4) | (82.4) |
Profit and loss | Equity | |||
| 100bp | 100bp | 100bp | 100bp | |
| increase | decrease | increase | decrease | |
| £m | £m | £m | £m | |
| Variable rate instruments cash flow sensitivity (net) | ||||
30 March 2024 | (1.0) | 1.0 | – | – |
25 March 2023 | (0.9) | 0.9 | – | – |
| Carrying amount | |||
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Trade and other receivables | 12 | 60.7 | 58.4 |
| Contract assets | 2 | 16.7 | 18.9 |
| Cash and cash equivalents | 14 | 29.3 | 40.3 |
| Forward exchange contracts used for hedging | 13(a) | 0.6 | 2.3 |
| Embedded derivatives | 13(a) | 0.1 | 0.1 |
107.4 | 120.0 |
| Carrying amount | ||
| 2024 | 2023 | |
| £m | £m | |
UK | 15.5 | 12.6 |
Rest of Europe | 12.4 | 16.0 |
Africa | 10.9 | 12.7 |
Rest of world | 21.9 | 17.1 |
60.7 | 58.4 |
| Carrying amount | ||
| 2024 | 2023 | |
| £m | £m | |
Banks and financial institutions | 14.8 | 17.2 |
Government institutions | 11.3 | 6.5 |
Other | 34.6 | 34.7 |
60.7 | 58.4 |
| 2023 | |||
| 2024 | restated* | ||
| Notes | £m | £m | |
Total (deficit)/equity attributable to shareholders of the Company | (11.6) | 6.7 | |
| Add back long-term pension deficit | 23 | 51.6 | 54.7 |
Adjusted equity attributable to shareholders of the Company | 40.0 | 61.4 | |
| Net debt* | 21 | 89.4 | 82.4 |
Group capital | 129.4 | 143.8 |
| At 25 | Exchange | New | At 30 | ||||
| March | Cash | differences | leases and | Non-cash | March | ||
| 2023 | flow | and other | modifications | movements | 2024 | ||
| Note | £m | £m | £m | £m | £m | £m | |
Borrowings (gross) | 17 | (122.7) | 4.0 | – | – | – | (118.7) |
| Loss on debt modification | 17 | (0.7) | – | – | – | (2.8) | (3.5) |
| Prepaid loan arrangement fees | 17 | 5.0 | 5.5 | – | – | (5.5) | 5.0 |
Borrowings | (118.4) | 9.5 | – | – | (8.3) | (117.2) | |
| Lease liabilities | 22 | (13.3) | 3.0 | – | (0.8) | (0.5) | (11.6) |
Liabilities arisings from financing activities | (131.7) | 12.5 | – | (0.8) | (8.8) | (128.8) |
| At 27 | Exchange | New | At 25 | ||||
| March | Cash | differences | leases and | Non-cash | March | ||
| 2022 | flow | and other | modifications | movements | 2023 | ||
| Note | £m | £m | £m | £m | £m | £m | |
Borrowings (gross) | 17 | (95.7) | (27.0) | – | – | – | (122.7) |
| Loss on debt modification | 17 | – | – | – | – | (0.7) | (0.7) |
| Prepaid loan arrangement fees | 17 | 3.1 | 1.4 | – | – | 0.5 | 5.0 |
Borrowings | (92.6) | (25.6) | – | – | (0.2) | (118.4) | |
| Lease liabilities | 22 | (14.2) | 2.9 | (0.1) | (1.4) | (0.5) | (13.3) |
Liabilities arisings from financing activities | (106.8) | (22.7) | (0.1) | (1.4) | (0.7) | (131.7) |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 21.8 | 26.5 |
Short-term bank deposits | 7.5 | 13.8 |
29.3 | 40.3 |
| 2023 | ||
| 2024 | restated* | |
| £m | £m | |
Deferred tax assets | 0.1 | 5.9 |
Deferred tax liabilities | (1.9) | (2.8) |
(1.8) | 3.1 |
| 2023 | ||
| 2024 | restated* | |
| £m | £m | |
Beginning of the year | 3.1 | 8.8 |
Exchange differences | 0.1 | 0.2 |
Tax credit/(charge) to income statement | (3.7) | (13.7) |
Tax credit/(charge) to OCI | (1.3) | 8.4 |
Tax credit/(charge) to equity | – | (0.6) |
End of the year | (1.8) | 3.1 |
| Temporary | ||||||
| Property, | differences | |||||
| plant and | relating to | Fair value | Retirement | |||
| equipment | leases | gains | Development | benefits | Total | |
| Deferred Tax Liabilities (restated) | £m | £m | £m | costs | £m | £m |
At 26 March 2022 | – | (2.8) | (1.0) | (2.3) | (7.4) | (13.5) |
| Recognised in the income | ||||||
statement | (1.8) | – | 0.3 | (1.0) | – | (2.5) |
Recognised in OCI* | – | – | – | – | 7.4 | 7.4 |
Exchange differences | (0.1) | – | (0.1) | – | – | (0.2) |
Subtotal | (1.9) | (2.8) | (0.8) | (3.3) | – | (8.8) |
Jurisdictional offset | 6.0 | |||||
At 25 March 2023 | (2.8) | |||||
At 25 March 2023 | (1.9) | (2.8) | (0.8) | (3.3) | – | (8.8) |
| Recognised in the income | ||||||
statement | 0.9 | 0.4 | 0.3 | 0.4 | – | 2.0 |
Recognised in OCI | – | – | – | – | – | – |
Exchange differences | – | – | 0.2 | – | – | 0.2 |
Subtotal | (1.0) | (2.4) | (0.3) | (2.9) | – | (6.6) |
Jurisdictional offset | 4.7 | |||||
At 30 March 2024 | (1.9) |
| Temporary | ||||||
| Property, | differences | |||||
| plant and | relating to | Retirement | Tax | |||
| equipment | leases | benefits | losses | Other | Total | |
| Deferred Tax Assets (restated) | £m | £m | £m | £m | £m | £m |
At 26 March 2022 | 0.6 | 3.1 | – | 6.2 | 12.4 | 22.3 |
| Recognised in the income | ||||||
statement | (0.6) | – | 0.1 | 0.1 | (10.8) | (11.2) |
Recognised in OCI* | – | – | 1.2 | – | (0.2) | 1.0 |
Recognised in equity | – | – | – | – | (0.6) | (0.6) |
Exchange differences | – | – | 0.1 | – | 0.3 | 0.4 |
Subtotal | – | 3.1 | 1.4 | 6.3 | 1.1 | 11.9 |
Jurisdictional offset | (6.0) | |||||
At 25 March 2023 | 5.9 | |||||
At 25 March 2023 | – | 3.1 | 1.4 | 6.3 | 1.1 | 11.9 |
| Recognised in the income | ||||||
statement | – | (0.7) | 0.5 | (6.3) | 0.8 | (5.7) |
Recognised in OCI | – | – | (1.3) | – | – | (1.3) |
Recognised in equity | – | – | – | – | – | – |
Exchange differences | – | – | (0.1) | – | – | (0.1) |
Subtotal | – | 2.4 | 0.5 | – | 1.9 | 4.8 |
Jurisdictional offset | (4.7) | |||||
At 30 March 2024 | 0.1 |
| 2024 | 2023 | |
| £m | £m | |
| Current liabilities | ||
Payments received on account | 23.1 | 22.7 |
Contract liabilities | 0.2 | 0.3 |
Trade payables | 33.7 | 39.2 |
Social security and other taxation | 1.9 | 3.0 |
| Accrued expenses | 17.9 | 21.3 |
| Other payables | 6.0 | 5.6 |
82.8 | 92.1 |
30 March 2024 | 25 March 2023 | |||||||
| Unamortised | Unamortised | |||||||
| pre-paid | Loss on | pre-paid | Loss on | |||||
| Gross | borrowing | debt | Gross | borrowing | debt | |||
| borrowings | fees | modification | Total | borrowings | fees | modification | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Reported within: | ||||||||
Non-current liabilities | (118.7) | 5.0 | (3.5) | (117.2) | (122.7) | 5.0 | (0.7) | (118.4) |
| Principal | Carrying | Principal | Carrying | |||||
| Nominal | amount | amount | amount | amount | ||||
| interest | Year of | 2024 | 2024 | 2023 | 2023 | |||
| Currency | rate | maturity | £m | £m | £m | £m | ||
| Non-current liabilities | ||||||||
Unsecured bank loans | EUR | 5.70% | 2028 | 0.7 | 0.7 | 0.7 | 0.7 | |
Unsecured bank loans | GBP | 9.18% | 2025 | 118.0 | 118.0 | 122.0 | 122.0 | |
Total interest-bearing liabilities | 118.7 | 118.7 | 122.7 | 122.7 |
| Margin (% per | |
| Leverage (consolidated net debt to EBITDA) | annum) |
Greater than 3.5:1 | 4.35 |
Greater than 3.0:1 and less than or equal to 3.5:1 | 4.15 |
Greater than 2.5:1 and less than or equal to 3.0:1 | 3.95 |
| Actual as at | ||
| 30 March | Maximum | |
| 2024 | facility | |
| £m | £m | |
| Facilities: | ||
Cash | 118.0 | 160.0 |
Bonds and guarantees | 41.8 | 75.0 |
159.8 | 235.0 |
| Actual at 30 | ||
Test | Requirement | March 2024 |
EBIT to net interest payable | More than or equal to 1.0 times | 1.55 |
Net debt to EBITDA | Less than or equal to 4.0 times | 2.78 |
Minimum liquidity testing | Testing at each weekend point on a 4-week historical | No breaches |
| basis and 13-week forward looking basis. The minimum | ||
| liquidity is defined as “available cash and undrawn RCF | ||
| greater than or equal to £10m”. |
| Restructuring | Warranty | Other | Total | |
| £m | £m | £m | £m | |
At 26 March 2022 | 0.4 | 1.4 | 4.1 | 5.9 |
Charge for the year | 1.8 | 0.7 | 2.8 | 5.3 |
Utilised in the year | (0.2) | – | (2.2) | (2.4) |
Released in the year | (0.2) | (1.2) | (1.4) | (2.8) |
At 25 March 2023 | 1.8 | 0.9 | 3.3 | 6.0 |
Charge for the year | 0.8 | 0.7 | 1.6 | 3.1 |
Utilised in year | (1.9) | (0.5) | (0.5) | (2.9) |
Released in year | (0.6) | (0.5) | (3.3) | (4.4) |
At 30 March 2024 | 0.1 | 0.6 | 1.1 | 1.8 |
Expected to be utilised within 1 year | 0.1 | 0.1 | 0.6 | 0.8 |
| 2024 | 2023 | |
| £m | £m | |
| Issued and fully paid | ||
195,889,223 ordinary shares of 44 152 ⁄175p each (FY23: 195,437,227 ordinary shares | ||
of 44 152 ⁄175p each) | 87.9 | 87.7 |
| 111,673,300 deferred shares of 1p each (FY23: 111,673,300 deferred shares | ||
of 1p each) | 1.1 | 1.1 |
89.0 | 88.8 |
2024 | 2023 | |||
| Ordinary | Deferred | Ordinary | Deferred | |
| shares | shares | shares | shares | |
| ’000 | ’000 | ’000 | ’000 | |
| Allotments during the year | ||||
Shares in issue at 25 March 2023/26 March 2022 | 195,437 | 111,673 | 195,157 | 111,673 |
Issued under Savings Related Share Option Scheme | 4 | – | – | – |
Issued under Annual Bonus Plan | 417 | – | 279 | – |
Issued under Performance Share Plan | 31 | – | 1 | – |
Shares in issue at 30 March 2024/25 March 2023 | 195,889 | 111,673 | 195,437 | 111,673 |
| Expense recognised | ||
| for the year | ||
| 2024 | 2023 | |
| £m | £m | |
Annual Bonus Plan | 0.1 | 0.2 |
Performance and Investor returns Share Plans | 0.7 | 0.4 |
Savings Related Share Option Scheme | 0.6 | 1.3 |
1.4 | 1.9 |
| 2024 | 2023 | |
| Number of | Number of | |
| awards | awards | |
| ’000 | ’000 | |
Share awards outstanding at start of year | 557 | 453 |
Granted | – | 484 |
Forfeited | – | (102) |
Vested | (417) | (278) |
Outstanding at end of year | 140 | 557 |
Exercisable at end of year | – | – |
| FY24 Arrangements | |||||||
Dates of current year grants | 12 October 2023 | 12 October 2023 | |||||
Participant | Executive Directors* | Other Employees | |||||
Award type | PSP Options | IRP Options | PSP Options | IRP Options | |||
| Non-market | Non-market | ||||||
| Performance conditions | (100%) – EPS | (100%) – EPS | |||||
& FCF growth | TSR (100%) | & FCF growth | TSR (100%) | ||||
Award type | Options | Options | Options | Options | |||
Fair value (per option granted)1 | 48p | 18p | 60p | 23p | |||
| Fair value (% of share price at grant | |||||||
date) | 80.0% | 29.7% | 100.0% | 37.1% | |||
Number of options granted | 309,602 | 640,878 | 1,167,804 | 2,417,368 | |||
| Inputs: | |||||||
Share price at grant | 60p | ||||||
Exercise price | Nil | 80p | Nil | 80p | |||
Dividend yield | 0.0% | ||||||
Expected term | 3 years | ||||||
Risk free rate | 4.49% | 4.29% | 4.49% | 4.29% | |||
Share price volatility of the Company | 52.3% | ||||||
Median share price volatility of the Comparator Group | n/a | 19.8% | n/a | 19.8% | |||
Median correlation | n/a | 23.2% | n/a | 23.2% | |||
TSR performance of the Company at date of grant | (2.6)% | n/a | n/a | (2.6)% | |||
Median TSR performance of the Comparator Group at the date | |||||||
of grant | (2.4)% | n/a | n/a | (2.4)% | |||
Discount for post vesting restrictions | 20.0% | n/a | |||||
FY24 Arrangements | Retention Awards |
Dates of current year grants | 30 June 2023 |
Number of options granted | 600,000 |
Exercise price | nil |
Contractual life (years) | 3 |
Settlement | Share |
Vesting period (years) | 3 |
Dividend yield | 0% |
Risk free interest rate | 5.45% |
Share price volatility | 57.9% |
Share price at grant | 48.0p |
Fair value per option at grant date | 48.0p |
| 2024 | 2023 | |
| Number of | Number of | |
| awards | awards | |
| ’000 | ’000 | |
Share awards outstanding at start of year | 4,548 | 3,485 |
Granted | 5,135 | 3,010 |
Forfeited | (1,564) | (1,946) |
Exercised | – | (1) |
Outstanding at end of year | 8,119 | 4,548 |
Exercisable at end of year | 18 | 42 |
| Savings Related | |
| FY24 Arrangements | Share Option Scheme |
Dates of current year grants | 20 February 2024 |
Number of options granted | 999,336 |
Exercise price | 68.4p |
Contractual life (years) | 3 |
Settlement | Share |
Vesting period (years) | 3 |
Dividend yield | 0% |
Risk free interest rate | 4.17% |
Share price volatility | 50.7% |
Share price at grant | 89.0p |
Fair value per option at grant date | 37.0p |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| exercise | Number of | exercise | Number of | |
| price pence | options | price pence | options | |
| per share | ’000 | per share | ’000 | |
Options outstanding at start of year | 130.91 | 4,612 | 130.91 | 3,173 |
Granted | 68.40 | 999 | 60.15 | 3,520 |
Forfeited/Cancelled | 81.28 | (1,508) | 155.71 | (1,942) |
Exercised | 60.15 | (4) | 111.38 | – |
Expired | 108.55 | (258) | 409.64 | (139) |
Outstanding at end of year | 68.40 | 3,841 | 130.91 | 4,612 |
Exercisable at end of year | – | 271 |
| At | Foreign | At | |||
| 25 March | exchange | 30 March | |||
| 2023 | Cash flow | and other | 2024 | ||
| Note | £m | £m | £m | £m | |
Gross Borrowings | 17 | (122.7) | 4.0 | – | (118.7) |
| Cash and cash equivalents | 14 | 40.3 | (10.6) | (0.4) | 29.3 |
Net debt | (82.4) | (6.6) | (0.4) | (89.4) |
| At | Foreign | At | |||
| 26 March | exchange | 25 March | |||
| 2022 | Cash flow | and other | 2023 | ||
| Note | £m | £m | £m | £m | |
Gross Borrowings | 17 | (95.7) | (27.0) | – | (122.7) |
| Cash and cash equivalents | 14 | 24.3 | 15.6 | 0.4 | 40.3 |
Net debt | (71.4) | (11.4) | 0.4 | (82.4) |
| At | At | |||
| 25 March | Non-cash | 30 March | ||
| 2023 | Cash flow | movements | 2024 | |
| £m | £m | £m | £m | |
Unamortised pre-paid borrowing fees | 5.0 | (5.5) | 5.5 | 5.0 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
At 26 March 2022 | 12.5 | 0.4 | 12.9 |
Additions – change in lease assessment | 1.0 | 0.4 | 1.4 |
Depreciation expense | (2.1) | (0.1) | (2.2) |
At 25 March 2023 | 11.4 | 0.7 | 12.1 |
Additions – change in lease assessment | 0.7 | (0.1) | 0.6 |
Depreciation expense | (2.3) | (0.2) | (2.5) |
At 30 March 2024 | 9.8 | 0.4 | 10.2 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
At 26 March 2022 | (13.8) | (0.4) | (14.2) |
Additions including change in lease assessment | (1.0) | (0.4) | (1.4) |
Accretion of interest (note 6) | (0.5) | – | (0.5) |
| Lease payments | 2.8 | 0.1 | 2.9 |
Exchange differences | (0.1) | – | (0.1) |
At 25 March 2023 | (12.6) | (0.7) | (13.3) |
Additions including change in lease assessment | (0.9) | 0.1 | (0.8) |
Accretion of interest (note 6) | (0.5) | – | (0.5) |
| Lease payments | 2.8 | 0.2 | 3.0 |
Exchange differences | – | – | – |
At 30 March 2024 | (11.2) | (0.4) | (11.6) |
| 2024 | 2023 | |
| £m | £m | |
| Included within: | ||
Current liabilities | (2.5) | (3.0) |
Non-current liabilities | (9.1) | (10.3) |
(11.6) | (13.3) |
| 2024 | 2023 | |
| £m | £m | |
Depreciation of right-of-use assets | (2.5) | (2.2) |
Interest expense on lease liabilities (note 6) | (0.5) | (0.5) |
Expense relating to short-term leases | (0.2) | (0.3) |
Expenses relating to leases of low-value assets | (0.2) | (0.3) |
| Within | More than | ||
| five years | five years | Total | |
| £m | £m | £m | |
Extension options expected not to be exercised | – | – | – |
Termination options expected to be exercised | – | – | – |
| 2024 | 2023 | |
| £m | £m | |
UK retirement benefit deficit | (49.7) | (53.1) |
Overseas retirement liability | (1.9) | (1.6) |
Retirement benefit deficit | (51.6) | (54.7) |
| Reported in: | ||
Non-current liabilities | (51.6) | (54.7) |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| UK | Overseas | Total | UK | Overseas | Total | |
| £m | £m | £m | £m | £m | £m | |
Equities | 3.9 | – | 3.9 | 3.2 | – | 3.2 |
Bonds | 91.6 | – | 91.6 | 88.7 | – | 88.7 |
Secured/fixed income | 91.7 | – | 91.7 | 133.0 | – | 133.0 |
Liability Driven Investment Fund | 183.7 | – | 183.7 | 163.6 | – | 163.6 |
Multi Asset Credit | 46.7 | – | 46.7 | 60.2 | – | 60.2 |
Qualifying insurance policy | 214.1 | – | 214.1 | 220.6 | – | 220.6 |
Other | 12.4 | – | 12.4 | 8.9 | – | 8.9 |
Fair value of scheme assets | 644.1 | – | 644.1 | 678.2 | – | 678.2 |
Present value of funded obligations | (689.4) | – | (689.4) | (727.5) | – | (727.5) |
Funded defined benefit pension schemes | (45.3) | – | (45.3) | (49.3) | – | (49.3) |
Present value of unfunded obligations | (4.4) | (1.9) | (6.3) | (3.8) | (1.6) | (5.4) |
Net (deficit)/surplus | (49.7) | (1.9) | (51.6) | (53.1) | (1.6) | (54.7) |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| UK | Overseas | Total | UK | Overseas | Total | |
| £m | £m | £m | £m | £m | £m | |
| Included in employee benefits expense: | ||||||
— Current service cost | – | – | – | – | – | – |
— Administrative expenses and taxes | (1.3) | – | (1.3) | (1.6) | – | (1.6) |
| – | ||||||
| Included in interest on retirement benefit obligation net finance expense: | ||||||
— Interest income on scheme assets | 31.2 | 31.2 | 27.6 | – | 27.6 | |
— Interest cost on liabilities | (33.7) | – | (33.7) | (26.5) | – | (26.5) |
Retirement benefit obligation net finance (expense)/credit (note 6) | (2.5) | – | (2.5) | 1.1 | – | 1.1 |
| – | ||||||
Total recognised in the consolidated income statement | (3.8) | – | (3.8) | (0.5) | – | (0.5) |
Return on scheme assets excluding assumed interest income | (17.8) | – | (17.8) | (301.1) | 0.4 | (300.7) |
Remeasurement gains/(losses) on defined benefit pension obligations | 23.5 | (0.3) | 23.2 | 200.4 | – | 200.4 |
Amounts recognised in other comprehensive income | 5.7 | (0.3) | 5.4 | (100.7) | 0.4 | (100.3) |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| UK | Overseas | Total | UK | Overseas | Total | |
| % | % | % | % | % | % | |
Equities | 1 | – | 1 | 1 | – | 1 |
Bonds | 14 | – | 14 | 13 | – | 13 |
Secured/fixed income | 14 | – | 14 | 20 | – | 20 |
Liability Driven Investment Fund | 28 | – | 28 | 24 | – | 24 |
Multi Asset Credit | 8 | – | 8 | 9 | – | 9 |
Qualifying insurance policy | 33 | – | 33 | 32 | – | 32 |
Other | 2 | – | 2 | 1 | – | 1 |
100 | – | 100 | 100 | – | 100 |
| 2024 | 2024 | 2023 | 2023 | |
| UK | Overseas | UK | Overseas | |
| % | % | % | % | |
Discount rate | 4.90% | – | 4.70% | – |
CPI inflation rate | 2.80% | – | 2.50% | – |
RPI inflation rate | 3.20% | – | 3.00% | – |
2024 | 2023 | ||
Aged 65 retiring immediately (current pensioner) | Male | 21.3 | 21.8 |
Female | 23.5 | 23.9 | |
Aged 50 retiring in 15 years (future pensioner) | Male | 21.8 | 22.4 |
Female | 25.0 | 25.3 |
| Increase in assumption | Decrease in assumption | ||
| Change in | approximate impact | approximate impact | |
| Assumption change | assumptions | on liability | on liability |
Discount rate | 0.50% p.a. | Decrease by c£37m | Increase of c£40m |
Inflation (RPI and CPI inflation) | 0.25% p.a. | Increase by c£10m | Decrease by c£8m |
RPI inflation only | 0.25% p.a. | Increase by c£1m | Decrease by c£1m |
CPI inflation only | 0.25% p.a. | Increase by c£9m | Decrease by c£7m |
Life expectancy | 1 year | Increase by c28m | Decrease by c£28m |
| 2024 | 2022 | |
| UK Scheme assets | £m | £m |
At 25 March 2023/26 March 2022 | 678.2 | 988.7 |
Assumed interest income on scheme assets | 31.2 | 27.6 |
Scheme administration expenses | (1.3) | (1.6) |
Return on scheme assets less interest income | (17.8) | (301.1) |
Employer contributions and other income 1 | 1.5 | 16.5 |
Benefits paid (including transfers) | (47.7) | (51.9) |
At 30 March 2024/25 March 2023 | 644.1 | 678.2 |
| 2024 | 2023 | |
| UK defined benefit pension obligations | £m | £m |
At 25 March 2023/26 March 2022 | (731.3) | (957.1) |
Interest cost on liabilities | (33.7) | (26.5) |
Effect of changes in financial assumptions | 7.3 | 225.3 |
Effect of changes in demographic assumptions | 19.3 | 3.0 |
Effect of experience items on liabilities | (3.1) | (27.9) |
Benefits paid (including transfers) | 47.7 | 51.9 |
At 30 March 2024/25 March 2023 | (693.8) | (731.3) |
| 2024 | 2023 | |
| number | number | |
| Average number of employees | ||
United Kingdom and Ireland | 691 | 935 |
Rest of Europe | 548 | 557 |
The Americas | 57 | 65 |
Rest of World | 378 | 485 |
1,674 | 2,042 |
| 2024 | 2023 | |
| £m | £m | |
| Employee costs (including Directors’ emoluments) | ||
Wages and salaries | 65.3 | 80.8 |
Social security costs | 5.9 | 7.7 |
Pension costs | 3.8 | 4.6 |
75.0 | 93.1 | |
Share incentive schemes | 0.8 | 0.6 |
Sharesave schemes | 0.6 | 1.3 |
1.4 | 1.9 | |
76.4 | 95.0 |
| 2024 | 2023 | |
| £m | £m | |
| Capital and other expenditure contracted but not provided: | ||
Property, plant and equipment | 5.9 | 16.4 |
Lease commitments | 13.3 | 13.9 |
19.2 | 30.3 |
| 2024 | 2023 | |
| Directors | £’000 | £’000 |
Aggregate emoluments | 1,588 | 1,595 |
Aggregate gains made on the exercise of share options | – | – |
1,588 | 1,595 |
| 2024 | 2023 | |
| Directors and key management | £m | £m |
Salaries and other short-term employee benefits | 2.4 | 2.1 |
Retirement benefits – Defined contribution | 0.1 | 0.1 |
Termination benefits | – | 0.2 |
Share-based payments | 0.3 | 0.1 |
2.8 | 2.5 |
| Country of | De La Rue | |||
incorporation | Name and Registered Office address and operation | Activities | interest % | |
| Europe | ||||
United Kingdom | DLR (No.1) Limited | Holding company | 100 | |
| DLR (No.2) Limited | Holding company | 100 | ||
De La Rue Holdings Limited | Holding and general | 100 | ||
| commercial activities | ||||
De La Rue International Limited | Trading | 100 | ||
De La Rue Overseas Limited | Holding company | 100 | ||
De La Rue Finance Limited | Internal financing | 100 | ||
De La Rue Investments Limited | Holding company | 100 | ||
| Portals Group Limited | Holding company | 100 | ||
De La Rue Consulting Services Limited | Trading | 100 | ||
De La Rue Healthcare Trustee Limited | Dormant | 100 | ||
De La Rue Pension Trustee Limited | Dormant | 100 | ||
De La Rue Scandinavia Limited | Holding company | 100 | ||
Harrison & Sons Limited | Non-trading | 100 | ||
Portals Holdings Limited | Dormant | 100 | ||
Portals Property Limited | Trading | 100 | ||
| De La Rue House, Jays Close, Viables, | ||||
| Basingstoke, Hampshire RG22 4BS, | ||||
| United Kingdom | ||||
Guernsey | The Burnhill Insurance Company Limited, | Insurance | 100 | |
| Level 5, Mill Court, La Charroterie, St Peter Port, | ||||
| GY1 1EJ, Guernsey | ||||
| De La Rue (Guernsey) Limited, | Non-trading | 100 | ||
| PO Box 142, Suite 2, Block C, Hirzel Court, | ||||
| St Peter Port, GY1 3HT, Guernsey | ||||
Ireland | Thomas De La Rue and Company | Dormant | 100 | |
| (Ireland) Limited, | ||||
| Floor 3, Block 3, Miesian Plaza, Dublin 2, | ||||
| D02 Y754, Ireland | ||||
Malta | De La Rue Currency and Security Print Limited, | Trading | 100 | |
| B40/43 Industrial Estate, Bulebel, Zejtun, Malta | ||||
Netherlands | De La Rue BV, | Non-trading | 100 | |
| Hoogoorddreef 15, 1101 BA, Amsterdam, | ||||
| Netherlands | ||||
Sweden | De La Rue (Sverige) AB, | Non-trading | 100 | |
Box 6343, | 102 35 Stockholm, Sweden |
| Country of | De La Rue | ||||
incorporation | Name and Registered Office address and operation | Activities | interest % | ||
Switzerland | Thomas De La Rue A.G., | Holding company | 100 | ||
| Boulevard de Pérolles 7, c/o Cédric Page, | |||||
| Hartmann Dreyer, 1700 Fribourg, Switzerland | |||||
| North America | |||||
USA | De La Rue North America Holdings Inc. | Holding company | 100 | ||
| De La Rue Authentication Solutions Inc., | Trading | 100 | |||
1750 | North 800 West, Logan, Utah 84321, USA | ||||
Canada | De La Rue Canada One Limited, | 1400-340 Albert Street, Ottawa, ON K1R 0A5, | Non-trading | 100 | |
| Canada | |||||
| South America | |||||
Brazil | De La Rue Cash Systems Industrias Limitada 4 , | Non-trading | 100 | ||
| Rua Boa Vista, 254, 13th Floor, Suite 40, Centro, | |||||
| Sao Paulo, State of Sao Paulo, 01014-907, Brazil | |||||
De La Rue Cash Systems Limitada 4 , | Rua Boa Vista, 254, 13th Floor, Suite 41, Centro, | Trading | 100 | ||
| Sao Paulo, State of Sao Paulo, 01014-907, Brazil | |||||
| Africa | |||||
Kenya | De La Rue Currency and Security Print Limited | Trading | 100 | ||
| De La Rue Kenya EPZ Limited, | ABC Towers, 6th Floor, ABC Place, Waiyaki Way, | Trading | 60 | ||
| Nairobi, Kenya | |||||
Nigeria | De La Rue Commercial Services Limited, | 7th Floor, Marble House, 1 Kingsway Road, Ikoyi, | Trading | 100 | |
| Lagos, Nigeria | |||||
Senegal | De La Rue West Africa SARL, | Trading | 100 | ||
| Ouakam, derrière l’hôpital, Lot No 43, | |||||
| Dakar, Senegal | |||||
South Africa | De La Rue Global Services (SA) (Pty) Limited, | Non-trading | 100 | ||
| Wanderers Office Park, 52 Corlett Drive, Illovo, | |||||
| Johannesburg, 2196, South Africa | |||||
Ghana | De La Rue Buck Press LTD, | Trading | 49 | ||
| Buck Press Building, Accra-Nsawam Hwy, Accra, | |||||
| Ga West, Greater Accra, P.O. Box AN 12321, Accra | |||||
| GA/R, Ghana | |||||
Australia and Oceania | |||||
Australia | De La Rue Australia Pty Limited, | Trading | 100 | ||
Level 7, 151 | Clarence Street, Sydney | ||||
NSW | 2000 | , Australia | |||
| Country of | De La Rue | |||
incorporation | Name and Registered Office address and operation | Activities | interest % | |
| Far East and Asia | ||||
China | De La Rue Security Technology (Beijing) Co. Ltd, | Trading | 100 | |
| Room 1-053, Building No.1, Yard 4, East | ||||
| Beitucheng Road, Chaoyang District, Beijing, | ||||
| PR, China | ||||
Hong Kong | Thomas De La Rue (Hong Kong) Limited, | Trading | 100 | |
| Suite 1106-8, 11/F Tai Yau Building, No 181 Johnson | ||||
| Road, Wanchai, Hong Kong | ||||
Sri Lanka | De La Rue Lanka Currency and Security Print | Trading | 60 | |
| (Private) Limited, | ||||
| Export Processing Zone, Biyagama, Malwana, | ||||
| Sri Lanka | ||||
India | De La Rue India Private Limited, | Trading | 100 | |
312 | Vardaan House, 7/28 Ansari Road, Darya | |||
| Gank, Central Delhi, Delhi, 110002, India | ||||
Malaysia | De La Rue Asia Sdn. Bhd., | Non-Trading | 100 | |
No. 256B, | Jalan Bandar 12, Taman Melawati, 53100 | |||
| Kuala Lampur, Wilayah Persekutuan, Malaysia | ||||
Qatar | De La Rue Doha LLC, | Trading | 100 | |
| Desk BL24, 22nd Floor, Tornado Tower, Westbay, | ||||
| Doha, Qatar | ||||
Singapore | De La Rue Currency and Security Print Pte Ltd, | Non-trading | 100 | |
| 80 Raffles Place, #32-01, UOB Plaza, 048624, | ||||
| Singapore | ||||
| United Arab | De La Rue FZCO, | Trading | 100 | |
| Emirates | Dubai Airport Free Zone Authority, Building 6 East | |||
| B, Smart Office number 339-SD52, Dubai, United | ||||
| Arab Emirates | ||||
Saudi Arabia | Technology Co LLC, | De La Rue Communication and Information | Trading | 100 |
| Akaria Plaza, Gate “D”, Level 6, Olaya Main St, | ||||
Riyadh, 1148, | Kingdom of Saudi Arabia | |||
| Associates | ||||
Switzerland | Fidink S.A. | Trading | 33 | |
Ghana | Sri Lanka | Kenya | Ghana | Sri Lanka | Kenya | |
| Non-controlling interest | ||||||
percentage | 51% | 40% | 40% | 51% | 40% | 40% |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Non-current assets | 0.1 | 6.0 | 0.2 | – | 7.7 | 0.2 |
Current assets | 7.1 | 30.0 | 20.3 | 8.9 | 30.5 | 22.8 |
Non-current liabilities | – | (0.5) | – | – | (0.4) | – |
Current liabilities | (4.6) | (13.5) | (11.2) | (5.7) | (10.6) | (13.7) |
Net assets (100%) | 2.6 | 22.0 | 9.3 | 3.2 | 27.2 | 9.3 |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 10.9 | 33.8 | 0.2 | 13.8 | 35.0 | 16.8 |
Profit/(loss) for the year | (0.2) | 2.7 | (0.2) | 2.2 | 1.2 | (7.3) |
(Loss)/profit allocated to non-controlling interest | (0.1) | 1.1 | (0.1) | 1.1 | 0.5 | (2.9) |
Dividends declared by non-controlling interest | – | 3.2 | – | – | 0.8 | – |
| Cash flows from operating | ||||||
activities | (3.7) | 6.6 | (0.3) | 2.9 | 8.9 | 0.8 |
| Cash flows from investing | ||||||
activities | (0.1) | (0.1) | 0.1 | – | (0.2) | (0.3) |
| Cash flows from financing | ||||||
activities | – | (7.9) | – | – | (1.9) | (0.1) |
Net (decrease)/increase in cash and cash equivalents | (3.8) | (1.4) | (0.2) | 2.9 | 6.8 | 0.4 |