2023 | 2022 | ||
Note(s) | £m | £m | |
Non-current assets | |||
Intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Deferred tax assets | 13 | ||
Trade and other receivables | 16 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 14 | ||
Contract assets | 15 | ||
Trade and other receivables | 16 | ||
Current tax receivables | |||
Cash and cash equivalents | 19 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Bank loans | 20 | ( | ( |
Contract liabilities | 15 | ( | ( |
Trade and other payables | 17 | ( | ( |
Obligations under leases | 23,25 | ( | ( |
Total current liabilities | ( | ( | |
Net current assets | |||
Non-current liabilities | |||
Obligations under leases | 23,25 | ( | ( |
Trade and other payables | 17 | ( | ( |
Retirement benefit obligations | 22 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets |
2023 2022 | |||
Note(s) £m £m | |||
Equity attributable to owners of the parent | |||
Share capital | 18 | ||
Share premium | 18 | ||
Revaluation reserve | |||
Retained earnings | |||
Total equity |
2023 | 2022 | |
Business Sector | £m | £m |
Facilities Management | 37.1 | 31.3 |
Infrastructure | 101.8 | 79.5 |
Engineering Services | 193.5 | 124.7 |
Residential & Hotels | 48.1 | 45.3 |
Technologies | 110.5 | 145.2 |
Total revenue | 491.0 | 426.0 |
2023 | 2022 | |
£m | £m | |
Finance income | ||
Interest on bank balances | 0.1 | – |
Total | 0.1 | – |
Finance costs | ||
Interest on lease liabilities | (0.3) | (0.2) |
Interest on bank overdrafts and loans | (1.0) | (0.6) |
Interest cost in respect of retirement benefits | (0.6) | (0.4) |
Total | (1.9) | (1.2) |
2023 | 2022 | |
£m | £m | |
Depreciation of property, plant and equipment | 3.1 | 3.0 |
Project-related raw materials and consumables | ||
recognised as an expense | 114.5 | 111.4 |
Fees payable to the Company’s auditors for the audit of: | ||
The Company and consolidation | 0.6 | 0.4 |
Subsidiary companies | 0.1 | 0.1 |
Employee benefit expense (see note 8) | 97.0 | 88.0 |
2023 | 2022 | |
£m | £m | |
Staff costs during the year were as follows: | ||
Wages and salaries | 82.7 | 76.2 |
Share awards and options granted to Directors and | ||
Employees (see note 18) | 1.7 | 1.0 |
Social security costs | 8.8 | 8.2 |
Other Pension costs | 3.8 | 2.6 |
Total employee benefit expense | 97.0 | 88.0 |
2023 | 2022 | |
Number | Number | |
Staff (including Directors) | 550 | 510 |
Operatives | 802 | 784 |
Total | 1,352 | 1,294 |
2023 | 2022 | |
£m | £m | |
Current tax expense | ||
UK corporation tax payable on profit for the year | 1.3 | 1.7 |
Adjustment in relation to prior years | (0.5) | (0.4) |
Deferred tax expense | ||
Arising on: | ||
Adjustment in relation to prior years | 0.1 | – |
Origination and reversal of temporary differences | 0.2 | 0.6 |
Total income tax expense | 1.1 | 1.9 |
Reconciliation of tax charge | ||
Profit before tax for the year | 7.6 | 10.3 |
Tax at standard UK tax rate of 23.52% (2022: 19%) | 1.8 | 1.9 |
Tax effect of: | ||
Adjustment in relation to prior years | (0.4) | (0.4) |
Permanently disallowable/non-taxable items | (0.3) | 0.4 |
Total income tax expense | 1.1 | 1.9 |
2023 | 2022 | |
£m | £m | |
Deferred tax charged to other comprehensive income | 0.1 | 2.4 |
2023 | 2022 | |
Earnings: | ||
Profit attributable to owners of the Company (£m) | 6.5 | 8.4 |
Weighted average number of Ordinary shares in issue (000s) | 47,119 | 43,056 |
Basic earnings per share (pence) | 13.75p | 19.60p |
2023 | 2022 | |
Earnings: | ||
Profit attributable to owners of the Company (£m) | 6.5 | 8.4 |
Weighted average number of Ordinary shares in issue (000s) | 47,119 | 43,056 |
Adjustments: | ||
Savings Related Share Option Schemes | 88 | 187 |
Weighted average number of Ordinary shares for diluted | ||
earnings per share (000s) | 47,207 | 43,243 |
Diluted earnings per share (pence) | 13.73p | 19.51p |
Goodwill | |
£m | |
Cost | |
At 1st January 2022, 31st December 2022 and 31st December 2023 | 27.5 |
Accumulated impairment | |
At 1st January 2022, 31st December 2022 and 31st December 2023 | (2.2) |
Net book value | |
At 1st January 2022, 31st December 2022 and 31st December 2023 | 25.3 |
2023 | 2022 | |
Pre-tax discount rate | 13.7% | 12.0% |
Average annual revenue growth | ||
(2023–2025) (2022: 2022–2025) | 15% | 2.3%-11.9% |
Operating margins | ||
(2024-2025) (2022: 2023-2025) | 3.10% | 3.30% |
Plant | ||||
Leasehold | machinery | |||
Properties | improvements | and vehicles | Total | |
Group | £m | £m | £m | £m |
Cost or valuation | ||||
At 1st January 2022 | 5.7 | 2.0 | 5.7 | 13.4 |
Additions | 4.4 | 1.1 | 3.7 | 9.2 |
Disposals | – | – | (0.5) | (0.5) |
Reclassification | 0.2 | 0.1 | (0.3) | – |
Revaluation | (0.2) | – | – | (0.2) |
At 31st December 2022 | 10.1 | 3.2 | 8.6 | 21.9 |
Additions | 0.2 | 0.1 | 2.4 | 2.7 |
Disposals | (0.8) | (0.1) | (0.6) | (1.5) |
Reclassification | (0.2) | 0.2 | – | – |
Transfer from depreciation | (0.6) | (0.5) | 0.3 | (0.8) |
Revaluation* | (0.5) | – | – | (0.5) |
At 31st December 2023 | 8.2 | 2.9 | 10.7 | 21.8 |
Accumulated depreciation | ||||
and impairment | ||||
At 1st January 2022 | (1.4) | (1.4) | (3.1) | (5.9) |
Charge for the year | (1.0) | (0.3) | (1.7) | (3.0) |
Disposals | – | – | 0.5 | 0.5 |
At 31st December 2022 | (2.4) | (1.7) | (4.3) | (8.4) |
Charge for the year | (1.0) | (0.3) | (1.8) | (3.1) |
Disposals | 0.1 | 0.1 | 0.5 | 0.7 |
Transfer to cost | 0.6 | 0.5 | (0.3) | 0.8 |
At 31st December 2023 | (2.7) | (1.4) | (5.9) | (10.0) |
Net book value | ||||
At 1st January 2022 | 4.3 | 0.6 | 2.6 | 7.5 |
At 31st December 2022 | 7.7 | 1.5 | 4.3 | 13.5 |
At 31st December 2023 | 5.5 | 1.5 | 4.8 | 11.8 |
Retirement | ||||
benefit | ||||
Revaluations | obligation | Other | Total | |
Group | £m | £m | £m | £m |
(Liability)/asset at 1st January 2022 | (0.1) | 6.3 | 0.2 | 6.4 |
Charged to income statement | – | (0.4) | – | (0.4) |
Charged to other comprehensive income | – | (2.4) | – | (2.4) |
(Liability)/asset at 31st December 2022 | (0.1) | 3.5 | 0.2 | 3.6 |
Credited/(Charged) to income statement | 0.1 | (0.3) | (0.1) | (0.3) |
Charged to other comprehensive income | – | (0.1) | – | (0.1) |
Asset at 31st December 2023 | – | 3.1 | 0.1 | 3.2 |
2023 | 2022 | |
£m | £m | |
Deferred tax liabilities | – | (0.1) |
Deferred tax assets | 3.2 | 3.7 |
Total | 3.2 | 3.6 |
2023 | 2022 | |
£m | £m | |
Raw materials and consumables, net of provision | 0.5 | 0.5 |
2023 | 2022 | |
£m | £m | |
Contracts in progress at the reporting date | ||
Contract assets | 84.2 | 54.3 |
Contract liabilities | (7.2) | (7.7) |
Total | 77.0 | 46.6 |
2023 | 2022 | |||
Contract | Contract | Contract | Contract | |
assets | liabilities | assets | liabilities | |
£m | £m | £m | £m | |
As at 1 January | 54.3 | (7.7) | 51.7 | (2.9) |
Performance obligations | ||||
satisfied in year | 445.6 | 7.7 | 391.2 | 2.9 |
Cash received for performance | ||||
obligations not yet satisfied | – | (7.2) | – | (7.7) |
Amounts transferred to | ||||
trade receivables | (415.7) | – | (388.6) | – |
At 31 December | 84.2 | (7.2) | 54.3 | (7.7) |
2023 | 2022 | |
£m | £m | |
Trade receivables – gross | 38.8 | 36.7 |
Trade receivables – allowances for credit losses | (0.2) | (0.4) |
Net trade receivables | 38.6 | 36.3 |
Other receivables (including retentions) - gross | 26.2 | 24.7 |
Other receivables (including retentions) - allowances | ||
for credit losses | (0.8) | (0.9) |
Net other receivables (including retentions) | 25.4 | 23.8 |
Prepayments | 0.9 | 1.5 |
Total | 64.9 | 61.6 |
Movements in provision for expected credit losses | ||
At 1st January | (1.3) | (0.2) |
Utilised/(Provided) in year | 0.3 | (1.1) |
At 31st December | (1.0) | (1.3) |
2023 | 2022 | |
£m | £m | |
Net trade receivables are due as follows | ||
Due within 3 months | 29.6 | 30.0 |
Due in 3 to 6 months | – | – |
Due in 6 to 12 months | – | – |
Due after more than one year | – | – |
Overdue | 9.0 | 6.3 |
Total | 38.6 | 36.3 |
The ageing of trade receivables past | ||
due but not impaired is as follows | ||
30 days or less | 8.0 | 5.3 |
31–60 days | 0.8 | 1.0 |
60–90 days | 0.1 | – |
Greater than 90 days | 0.1 | – |
Total | 9.0 | 6.3 |
2023 | 2022 | |
£m | £m | |
Trade and other receivables are analysed | ||
as follows on the statement of financial position: | ||
Current assets | 52.9 | 55.3 |
Non-current assets | 12.0 | 6.3 |
Total | 64.9 | 61.6 |
2023 | 2022 | |
£m | £m | |
Current | ||
Trade payables (including retentions) | 65.8 | 51.5 |
Other taxation and social security | 3.2 | 6.4 |
Accruals | 56.3 | 37.7 |
Other payables | 0.8 | 0.5 |
Total | 126.1 | 96.1 |
Non-current | ||
Trade payables (including retentions) | 3.1 | 2.5 |
Total | 3.1 | 2.5 |
Trade payables payment terms are as follows: | ||
30 days or less | 38.1 | 39.5 |
31 to 60 days | 27.6 | 13.7 |
Greater than 60 days | 3.2 | 0.8 |
Total | 68.9 | 54.0 |
Component of owners’ equity | Description and purpose |
Share capital | Amount subscribed for share capital at nominal value. |
Share premium | Amount subscribed for share capital in excess of nominal |
value, net of allowable expenses. | |
Revaluation reserve | Cumulative gains recognised on revaluation of land and |
buildings above depreciated cost. | |
Retained earnings | Cumulative net gains and losses recognised in the income |
statement and the statement of comprehensive income. |
2023 | 2022 | |
£m | £m | |
Opening cost of shares | 1.4 | 1.2 |
Cost of shares purchased by Trust | 0.8 | 1.6 |
Cost of shares distributed by Trust | (1.6) | (1.4) |
Closing cost of shares | 0.6 | 1.4 |
Share | Share | ||
Allotted, called up and fully paid | capital | premium | |
(nominal value 10p per share) | Number of shares | £m | £m |
At 31st December 2023 | 52,850,780 | 5.3 | 13.6 |
At 31st December 2022 | 44,101,443 | 4.4 | 4.5 |
Number | Exercise | Exercise | Fair value at | ||
of options | Grant date | period | price | date of grant | |
TClarke plc 2021 | 1,066,130 | 06/10/2021 | 01/12/2024 | 124.2 | 30.1p |
Sharesave Scheme | to | ||||
(‘2021 SAYE Scheme) | 31/05/2025 |
2023 | 2022 | |||
Weighted | Weighted | |||
average | average | |||
2023 | exercise | 2022 | exercise | |
Number | price (p) | Number | price (p) | |
At 1st January | 1,179,122 | 124.20 | 1,585,821 | 116.49 |
Granted | – | – | – | – |
Exercised | – | – | (218,582) | 74.88 |
Lapsed | (112,992) | 124.20 | (188,117) | 124.16 |
At 31st December | 1,066,130 | 124.20 | 1,179,122 | 124.20 |
Conditional | Conditional | Conditional | |
shares | shares | shares | |
Date of grant | 28/04/2021 | 16/03/2022 | 27/03/2023 |
Number of awards | 808,084 | 784,246 | 879,159 |
Share price at date of grant | 135.50p | 150.25p | 134.75p |
Exercise price | – | – | – |
Contract life | 3 years | 3 years | 3 years |
Annual growth rate in | |
underlying EPS above RPI 1 | Proportion of award vesting |
Less than 3% | Nil |
3% | 25% |
Between 3% and 10% | Between 25% and 100% on a straight-line basis |
Above 10% | 100% |
The remaining 50% of the 2021 award performance conditions are as follows: | |
Annual growth rate in underlying EPS above RPI 1 | Proportion of award vesting |
Less than 20% | Nil |
Between 20% and 30% | Between nil and 100% on a sliding scale |
Above 30% | 100% |
TSR* | Proportion of award vesting |
Less than 35% | Nil |
35% | 25% |
Between 35% and 50% | Between 25% and 100% on a straight-line basis |
Above 50% | 100% |
2023 | 2022 | |
£m | £m | |
Final dividend of 4.1p (2022: 4.1p) per Ordinary share paid | ||
during the year relating to the previous year’s results | 1.8 | 1.8 |
Interim dividend of 1.375p (2022: 1.25p) per Ordinary share | ||
paid during the year | 0.7 | 0.5 |
Total | 2.5 | 2.3 |
2023 | 2022 | |
£m | £m | |
Operating profit | 9.4 | 11.5 |
Depreciation charge | 3.1 | 3.0 |
Equity-settled share-based payment expense | 1.8 | 0.8 |
Pension deficit reduction contribution | (1.3) | (1.5) |
Defined benefit pension scheme credit | (0.1) | (0.7) |
Operating cash flows before movement in working capital | 12.9 | 13.1 |
(Increase) in inventories | – | (0.1) |
(Increase) / Decrease in Contract assets and liabilities | (30.4) | 2.2 |
(Increase) in Trade and Other Receivables | (3.7) | (3.8) |
Increase in Trade and Other Payables | 30.3 | 0.8 |
Cash generated from operations | 9.1 | 12.2 |
Corporation tax paid | (0.5) | (1.6) |
Interest received | 0.1 | – |
Net cash generated from operating activities | 8.7 | 10.6 |
2023 | 2022 | |
£m | £m | |
Cash and cash equivalents | 29.3 | 22.5 |
2023 | 2022 | |
£m | £m | |
Short-term benefits | 4.2 | 4.4 |
Share-based payments | 1.7 | 1.5 |
Post-employment employee benefits | 0.1 | – |
Total | 6.0 | 5.9 |
2023 | 2022 | |
% | % | |
Average rate of increase in salaries | 3.07 | 3.26 |
Rate of increase of pensions in payment | 2.94 | 3.05 |
Discount rate | 4.51 | 4.77 |
Inflation assumption (RPI) | 3.00 | 3.12 |
Inflation assumption (CPI) | 2.57 | 2.76 |
2023 | 2022 | |
The mortality assumptions used in the valuation were: | Years | Years |
Life expectancy at age 65 for current pensioners | ||
– Men | 21.0 | 21.2 |
– Women | 23.0 | 23.2 |
Life expectancy at age 65 for future pensioners (current age 45) | ||
– Men | 22.0 | 22.1 |
– Women | 24.1 | 24.3 |
2023 | 2022 | |
£m | £m | |
Present value of funded obligations | 42.3 | 40.6 |
Fair value of plan assets | (30.5) | (27.7) |
Deficit of funded plans | 11.8 | 12.9 |
Present value | Fair value of | ||
of obligation | plan assets | Total | |
£m | £m | £m | |
At 1st January 2022 | 73.4 | (49.5) | 23.9 |
Current service cost | 0.3 | – | 0.3 |
Settlement gain | (0.6) | – | (0.6) |
Interest expense/(income) | 1.3 | (0.9) | 0.4 |
Total | 1.0 | (0.9) | 0.1 |
Remeasurements | |||
Return on plan assets, excluding amounts | |||
included in interest expense | – | 22.3 | 22.3 |
Change in demographic assumptions | (0.3) | – | (0.3) |
Gain from change in financial assumptions | (29.6) | – | (29.6) |
Experience gain | (1.6) | – | (1.6) |
Total | (31.5) | 22.3 | (9.2) |
Contributions | |||
Employers | – | (1.9) | (1.9) |
Employees | 0.5 | (0.5) | – |
Payment from plans | |||
Benefit payments | (2.8) | 2.8 | – |
At 31st December 2022 | 40.6 | (27.7) | 12.9 |
Present value | Fair value of | ||
of obligation | plan assets | Total | |
£m | £m | £m | |
At 31st December 2022 | 40.6 | (27.7) | 12.9 |
Current service cost | 0.3 | – | 0.3 |
Interest expense/(income) | 1.9 | (1.3) | 0.6 |
Total | 2.2 | (1.3) | 0.9 |
Remeasurements | |||
Return on plan assets, excluding amounts | |||
included in interest expense | – | (0.3) | (0.3) |
Loss from change in financial assumptions | 1.3 | – | 1.3 |
Experience gain | (1.2) | – | (1.2) |
Total | 0.1 | (0.3) | (0.2) |
Contributions | |||
Employers | – | (1.8) | (1.8) |
Employees | 0.5 | (0.5) | – |
Payment from plans | |||
Benefit payments | (1.1) | 1.1 | – |
At 31st December 2023 | 42.3 | (30.5) | 11.8 |
2023 | 2022 | |||||||
£m | £m | £m | £m | £m | £m | |||
Quoted | Unquoted | Total | % | Quoted | Unquoted | Total | % | |
Equities | 13.2 | 1.3 | 14.5 | 48% | 12.2 | 1.9 | 14.1 | 51% |
Bonds/Derivatives | 13.6 | – | 13.6 | 45% | 10.6 | – | 10.6 | 38% |
Property | 0.7 | – | 0.7 | 2% | 1.1 | – | 1.1 | 4% |
Cash | – | 0.9 | 0.9 | 3% | – | 1.1 | 1.1 | 4% |
Insurance annuity | ||||||||
contracts | – | 0.8 | 0.8 | 2% | – | 0.8 | 0.8 | 3% |
Other | – | – | – | – | – | – | – | – |
Total | 27.5 | 3.0 | 30.5 | 100% | 23.9 | 3.8 | 27.7 | 100% |
Impact on defined benefit obligation | |||
Change in assumption | Increase in assumption | Decrease in assumption | |
Discount rate | 0.25% | Decrease by 5% | Increase by 4% |
Inflation assumption | 0.25% | Increase by 2% | Decrease by 3% |
Rate of increase in salaries | 1% | Increase by 1% | Decrease by 1% |
Life expectancy | 1 year | Increase by 3% | Decrease by 3% |
Plant machinery | |||
Properties | and vehicles | Total | |
31st December 2023 | £m | £m | £m |
Lease liability | 4.0 | 3.8 | 7.8 |
Total value of lease payments | 1.4 | 1.5 | 2.9 |
Total payments for short-term and low value leases | – | – | – |
Interest expense | 0.2 | 0.1 | 0.3 |
Plant, | |||
Plant machinery | |||
Properties | and vehicles | Total | |
31st December 2022 | £m | £m | £m |
Lease liability | 5.1 | 3.3 | 8.4 |
Total value of lease payments | 1.0 | 1.2 | 2.2 |
Total payments for short-term and low value leases | – | – | – |
Interest expense | 0.1 | 0.1 | 0.2 |
2023 | 2022 | |
£m | £m | |
Cash and cash equivalents | 29.3 | 22.5 |
Less borrowings | (10.0) | (15.0) |
Net cash | 19.3 | 7.5 |
Obligations under leases | 7.8 | 8.4 |
Total equity | 53.4 | 38.7 |
Cash and cash | Trade and other | ||
equivalents | receivables 1 | Total | |
31st December 2023 | £m | £m | £m |
Carrying value | 29.3 | 64.0 | 93.3 |
Contractual cash flows | |||
Less than one year | 29.3 | 52.0 | 81.3 |
One to two years | – | 10.0 | 10.0 |
Two to three years | – | 1.5 | 1.5 |
More than three years | – | 0.5 | 0.5 |
Total | 29.3 | 64.0 | 93.3 |
31st December 2022 | |||
Carrying value | 22.5 | 60.1 | 82.6 |
Contractual cash flows | |||
Less than one year | 22.5 | 53.5 | 76.0 |
One to two years | – | 6.3 | 6.3 |
Two to three years | – | 0.3 | 0.3 |
More than three years | – | – | – |
Total | 22.5 | 60.1 | 82.6 |
Trade and other | Obligations | |||
Bank loans | payables 1 | under leases | Total | |
31st December 2023 | £m | £m | £m | £m |
Carrying value | 10.0 | 126.0 | 7.8 | 143.8 |
Contractual cash flows | ||||
Less than one year | 10.2 | 122.9 | 3.1 | 136.2 |
One to two years | 0.2 | 3.1 | 2.8 | 6.1 |
Two to three years | 0.1 | – | 1.7 | 1.8 |
More than three years | – | – | 1.1 | 1.1 |
Total | 10.5 | 126.0 | 8.7 | 145.2 |
31st December 2022 | ||||
Carrying value | 15.0 | 92.2 | 8.4 | 115.6 |
Contractual cash flows | ||||
Less than one year | 15.2 | 89.7 | 2.7 | 107.6 |
One to two years | 0.2 | 2.4 | 2.4 | 5.0 |
Two to three years | 0.2 | 0.1 | 2.0 | 2.3 |
More than three years | 0.1 | – | 1.9 | 2.0 |
Total | 15.7 | 92.2 | 9.0 | 116.9 |
1 January | Cash | New | 31 January | ||
2023 | flows | leases | Other | 2023 | |
£m | £m | £m | £m | £m | |
Current interest-bearing loans and | |||||
borrowing (excluding items listed below) | 15.0 | (5.0) | – | – | 10.0 |
Current lease liabilities (Note 23) | 2.7 | (2.9) | 0.7 | 2.1 | 2.6 |
Non-current lease liabilities (Note 23) | 5.7 | – | 1.6 | (2.1) | 5.2 |
Total liabilities from financing activities | 23.4 | (7.9) | 2.3 | – | 17.8 |
1 January | Cash | New | 31 January | ||
2022 | flows | leases | Other | 2022 | |
£m | £m | £m | £m | £m | |
Current interest-bearing loans and | |||||
borrowing (excluding items listed below) | 15.0 | – | – | – | 15.0 |
Current lease liabilities (Note 23) | 1.6 | (2.2) | 1.6 | 1.7 | 2.7 |
Non-current lease liabilities (Note 23) | 1.3 | – | 5.8 | (1.4) | 5.7 |
Total liabilities from financing activities | 17.9 | (2.2) | 7.4 | 0.3 | 23.4 |
As at 31st December 2023 | |||
TClarke plc Registered number 00119351 | |||
2023 | 2022 | ||
Note | £m | £m | |
Non-current assets | |||
Investments | 1 | 44.1 | 44.1 |
Total non-current assets | 44.1 | 44.1 | |
Current assets | |||
Amounts owed by subsidiary undertakings | 23.6 | 12.9 | |
Trade and other receivables | 0.2 | 0.1 | |
Current tax receivables | 1.8 | 1.3 | |
Cash and cash equivalents | 11.2 | 8.9 | |
Total current assets | 36.8 | 23.2 | |
Total assets | 80.9 | 67.3 | |
Current liabilities | |||
Bank loans | (10.0) | (15.0) | |
Amounts owed to subsidiary undertakings | (14.1) | (2.3) | |
Other tax and social security Other tax and social security | (0.9) | (4.3) | |
Trade and other payables | (0.1) | (0.2) | |
Total current liabilities | (25.1) | (21.8) | |
Net current assets | 11.7 | 1.4 | |
Non-current liabilities | |||
Amounts owed to subsidiary undertakings | (29.1) | (28.3) | |
Total non-current liabilities | (29.1) | (28.3) | |
Total liabilities | (54.2) | (50.1) | |
Net assets | 26.7 | 17.2 | |
Equity | |||
Share capital | 5.3 | 4.4 | |
Share premium | 13.6 | 4.5 | |
Retained earnings | 7.8 | 8.3 | |
Total equity | 26.7 | 17.2 |
Attributable to owners of the parent | ||||
Called up | ||||
share | Share | Retained | Total | |
capital | premium | earnings | Equity | |
£m | £m | £m | £m | |
At 1st January 2022 | 4.4 | 4.2 | 9.2 | 17.8 |
Comprehensive income | ||||
Profit for the year | – | – | 2.2 | 2.2 |
Other comprehensive income | – | – | – | – |
Total comprehensive income | – | – | 2.2 | 2.2 |
Transactions with owners | ||||
Share-based payment expense | – | – | 0.8 | 0.8 |
Acquisition of shares by ESOT | – | – | (0.8) | (0.8) |
Shares allotted in respect of share | ||||
option schemes | – | 0.2 | (0.8) | (0.6) |
SAYE option cost | – | – | 0.1 | 0.1 |
Dividends paid | – | – | (2.3) | (2.3) |
Total transactions with owners | – | 0.2 | (3.0) | (2.8) |
At 31st December 2022 | 4.4 | 4.4 | 8.4 | 17.2 |
Comprehensive income | ||||
Profit for the year | – | – | 0.9 | 0.9 |
Other comprehensive income | – | – | – | – |
Total comprehensive income | – | – | 0.9 | 0.9 |
Transactions with owners | ||||
New shares issued in the year | 0.9 | 9.2 | – | 10.1 |
Share-based payment expense | – | – | 1.7 | 1.7 |
Transactions in own shares in | ||||
respect of share awards | – | – | (0.8) | (0.8) |
SAYE option cost | – | – | 0.1 | 0.1 |
Dividends paid | – | – | (2.5) | (2.5) |
Total transactions with owners | 0.9 | 9.2 | (1.5) | 8.6 |
At 31st December 2023 | 5.3 | 13.6 | 7.8 | 26.7 |