| 2023 | |||
| 2024 | (restated) 2,3 | ||
| Notes | £’000 | £’000 | |
| Continuing operations | |||
Revenue | 2,3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Share of post-tax results of joint ventures | |||
Adjusted 1 operating profit | 2 | ||
Adjusting items | 5 | ( | ( |
Operating loss | 2,4 | ( | ( |
Finance income | 7 | ||
Finance costs | 7 | ( | ( |
Adjusted 1 profit before taxation | 2 | ||
Adjusting items | 5 | ( | ( |
Loss before taxation | 2 | ( | ( |
Taxation | 8 | ( | |
Adjusted 1 profit for the year from continuing operations | |||
Adjusting items | 5 | ( | ( |
Loss for the year from continuing operations | ( | ( | |
| Discontinued operations | |||
(Loss)/profit for the year from discontinued operations (including held for sale) | 9 | ( | |
Loss for the year | ( | ( | |
| Loss attributable to: | |||
Equity shareholders | ( | ( | |
Non-controlling interests 4 | ( | ||
( | ( | ||
| (Loss)/earnings per ordinary share (pence) | |||
| Basic | |||
Loss from continuing operations | 11 | ( | ( |
(Loss)/profit from discontinued operations | 11 | ( | |
11 | ( | ( | |
| Diluted | |||
Loss from continuing operations | 11 | ( | ( |
(Loss)/profit from discontinued operations | 11 | ( | |
11 | ( | ( |
| 2023 | |||
| 2024 | (restated) 2 | ||
| £’000 | £’000 | ||
Loss for the year | ( | ( | |
| Other comprehensive (expense)/income | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign exchange translation losses arising on translation of overseas subsidiaries | ( | ( | |
| Items that will not be reclassified subsequently to profit or loss: | |||
| Actuarial losses on retirement benefit asset: | |||
– Group | 28 | ( | ( |
– Share of associate (included within disposal group) | ( | ||
| Taxation credit on actuarial losses on retirement benefit asset: | |||
– Group | 20 | ||
– Share of associate (included within disposal group) | |||
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive expense for the year | ( | ( | |
| Total comprehensive expense attributable to: | |||
Equity shareholders | ( | ( | |
Non-controlling interests 1 | ( | ||
( | ( | ||
| Total comprehensive expense attributable to: | |||
Continuing operations | ( | ( | |
Discontinued operations | ( | ( | |
( | ( |
Group | Company | |||||
| 2023 | 2022 | 2023 | ||||
| 2024 | (restated) 1 | (restated) 1 | 2024 | (restated) 2 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Assets | ||||||
| Non-current assets | ||||||
Goodwill | 12 | – | – | |||
Other intangible assets | 12 | – | – | |||
Property, plant and equipment | 13 | 62 | 86 | |||
Right-of-use assets | 14 | 164 | 281 | |||
Investment property | 15 | – | – | |||
Investment in subsidiary undertakings | 16,19 | 20,515 | 34,757 | |||
Interest in joint ventures | 16,18 | 172 | 172 | |||
Other investments | 16 | – | – | |||
Contract assets | 20 | |||||
| Financial assets | ||||||
– Non-current receivables | 23 | 32,389 | 32,797 | |||
Retirement benefit asset | 28 | 1,807 | 5,316 | |||
Deferred tax asset | 20 | 721 | – | |||
55,830 | 73,409 | |||||
| Current assets | ||||||
Inventories | 21 | – | – | |||
Contract assets | 22 | – | – | |||
Trade and other receivables | 23 | 5,479 | 9,605 | |||
Current tax assets | 130 | 2,063 | ||||
| Financial assets | ||||||
– Cash and cash equivalents | 24 | 7,607 | 13,443 | |||
Assets included in disposal groups and other assets classified as held for sale | 9 | 12,908 | – | |||
26,124 | 25,111 | |||||
Total assets | 81,954 | 98,520 |
Group | Company | |||||
| 2023 | 2022 | |||||
| 2024 | (restated) 1 | (restated) 1 | 2024 | 2023 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Liabilities | ||||||
| Current liabilities | ||||||
| Financial liabilities | ||||||
– Borrowings | 26 | ( | ( | ( | (1,580) | (2,125) |
– Leases | 14 | ( | ( | ( | (49) | (126) |
– Derivative financial instruments | 27 | ( | ( | – | – | |
Contract liabilities | 22 | ( | ( | – | – | |
Trade and other payables | 25 | ( | ( | ( | (3,381) | (3,392) |
Current tax liabilities | ( | ( | – | – | ||
Liabilities included in disposal groups classified as held for sale | 9 | ( | ( | – | – | |
( | ( | ( | (5,010) | (5,643) | ||
| Non-current liabilities | ||||||
| Financial liabilities | ||||||
– Borrowings | 26 | ( | ( | ( | (2,913) | (4,697) |
– Leases | 14 | ( | ( | ( | (118) | (167) |
Deferred tax liabilities | 20 | ( | ( | ( | – | (855) |
Other non-current liabilities | 25 | ( | ( | – | – | |
( | ( | ( | (3,031) | (5,719) | ||
Total liabilities | ( | ( | ( | (8,041) | (11,362) | |
Net assets | 73,913 | 87,158 | ||||
| Shareholders’ equity | ||||||
Share capital | 29 | 2,361 | 2,354 | |||
Share premium | 10,945 | 10,664 | ||||
Other reserves | 324 | 264 | ||||
| Retained earnings: | ||||||
At the beginning of the year | 73,876 | 51,296 | ||||
(Loss)/profit attributable to equity shareholders | ( | ( | ( 7, 354) | 28,972 | ||
Other changes in retained earnings | ( | ( | ( | (6,239) | (6,392) | |
60,283 | 73,876 | |||||
Total shareholders' equity | 73,913 | 87,158 | ||||
Non-controlling interests | – | – | ||||
Total equity | 73,913 | 87,1 5 8 |
| Treasury | Equity | Foreign | Total | Non- | ||||||
| Share | Share | Share | Compensation | Exchange | Other | Retained | Shareholders’ | controlling | Total | |
| Capital | Premium | Reserve | Reserve | Reserve | Reserve | Earnings | Equity | Interests | Equity | |
| £’000 | £’000 | £'000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 4 September 2022 | ||||||||||
Loss for the year | ( | ( | ( | ( | ||||||
| Other comprehensive | ||||||||||
expense | ( | ( | ( | ( | ||||||
| Total comprehensive | ||||||||||
expense | ( | ( | ( | ( | ( | |||||
Dividends paid | ( | ( | ( | |||||||
Equity-settled share- based payment | ||||||||||
transactions | ( | ( | ( | ( | ||||||
| Excess deferred taxation | ||||||||||
| on share-based | ||||||||||
payments | ( | ( | ( | |||||||
Allotment of shares | ||||||||||
Sale of disposal group | ( | ( | ||||||||
Transfer | ( | ( | ||||||||
At 2 September 2023 | | |||||||||
At 3 September 2023 | | |||||||||
Loss for the year | ( | ( | ( | |||||||
| Other comprehensive | ||||||||||
expense | ( | ( | ( | ( | ||||||
| Total comprehensive | ||||||||||
expense | ( | ( | ( | ( | ||||||
Dividends paid | ( | ( | ( | |||||||
Equity-settled share- based payment | ||||||||||
transactions | ||||||||||
| Excess deferred taxation | ||||||||||
| on share-based | ||||||||||
payments | ||||||||||
Allotment of shares | ||||||||||
| Purchase of own shares | ||||||||||
held in trust | ( | ( | ( | |||||||
Transfer | ( | ( | ||||||||
At 31 August 2024 |
Group | Company | ||||
| 2023 | 2023 | ||||
| 2024 | (restated) 1,2 | 2024 | (restated) 2 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Cash flows from operating activities | |||||
Cash generated from/(used in) continuing operations | 31 | ( | (6,013) | ( 7,7 3 2) | |
Interest received | 2,177 | 1,991 | |||
Interest paid | ( | ( | (434) | (474) | |
Tax received/(paid) | ( | 2,696 | 522 | ||
Net cash generated from/(used in) operating activities in continuing operations | ( | (1,574) | (5,693) | ||
| Net cash generated from operating activities in discontinued | |||||
operations | – | – | |||
Net cash generated from/(used in) operating activities | ( | (1,574) | (5,693) | ||
| Cash flows from investing activities | |||||
Sale of disposal group (net of cash disposed) | 4,000 | 25,910 | |||
Dividends received from subsidiaries | – | 3,957 | |||
New loans to subsidiaries | (1,271) | (3,675) | |||
Repayment of loans to subsidiaries | 425 | 2,176 | |||
Dividends received from joint ventures | 802 | 481 | |||
Purchase of intangible assets | ( | ( | – | – | |
Proceeds from sale of property, plant and equipment | – | – | |||
Purchase of property, plant and equipment | ( | ( | (8) | (28) | |
Proceeds from sale of investment property | – | – | |||
Net cash generated from investing activities in continuing operations | 3,948 | 28,821 | |||
Net cash used in investing activities in discontinued operations | ( | ( | – | – | |
Net cash generated from investing activities | 3,948 | 28,821 | |||
| Cash flows from financing activities | |||||
Proceeds from issue of ordinary share capital | 29 | 288 | 167 | ||
Purchase of own shares held in trust | ( | (74) | – | ||
New financing and drawdowns on RCF | – | 4,741 | |||
Repayment of RCF drawdowns | ( | ( | (1,816) | (21,741) | |
Lease principal repayments | ( | ( | (61) | (123) | |
Repayment of borrowings | ( | ( | – | (2,400) | |
Receipt of loans from subsidiaries | – | 2,500 | |||
Repayment of loans from subsidiaries | (518) | (600) | |||
Dividends paid to shareholders | 10 | ( | ( | (6,006) | (4,889) |
Net cash used in financing activities in continuing operations | ( | ( | (8,187) | (22,345) | |
Net cash used in financing activities in discontinued operations | ( | ( | – | – | |
Net cash used in financing activities | ( | ( | (8,187) | (22,345) | |
Net (decrease)/increase in cash and cash equivalents | ( | ( | (5,813) | 783 | |
Cash and cash equivalents at beginning of the year | 13,443 | 12,726 | |||
Exchange differences on cash and cash equivalents | ( | ( | (23) | (66) | |
Cash and cash equivalents at end of the year | 24 | 7,6 07 | 13,443 |
| Continuing | Discontinued | |||
| Agriculture | Central | Group | operations | |
| £’000 | £’000 | £’000 | £’000 | |
Total segment revenue | 75,701 | – | 75,701 | 72,320 |
Inter-segment revenue | – | – | – | (2) |
Revenue from external customers | 75,701 | – | 75,701 | 72,318 |
Adjusted 1 EBITDA 2 | 5,320 | (2,868) | 2,452 | 9,298 |
Depreciation, amortisation and profit/(loss) on disposal of non-current assets | (1,503) | (155) | (1,658) | (2,599) |
Share of post-tax results of joint ventures | 1,374 | – | 1,374 | – |
Adjusted 1 operating profit/(loss) | 5,191 | (3,023) | 2,168 | 6,699 |
Adjusting items (note 5) | (4,488) | (4,475) | (8,963) | (5,663) |
Operating profit/(loss) | 703 | (7,498) | (6,795) | 1,036 |
Finance income | 1,013 | 102 | ||
Finance costs | (681) | (765) | ||
Adjusted 1 profit before taxation | 2,500 | 6,036 | ||
Adjusting items (note 5) | (8,963) | (5,663) | ||
(Loss)/profit before taxation | (6,463) | 373 | ||
Taxation of discontinued operations | (1,604) | |||
Loss for the year from discontinued operations (note 9) | (1,231) |
| Continuing | Discontinued | ||||
| Agriculture | Central | Group | operations | Total Group | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Gross assets | 48,210 | 13,933 | 62,143 | 81,661 | 143,804 |
Gross liabilities | (11,460) | (5,662) | (17, 1 22) | (31,748) | (48,870) |
Intangible asset additions (note 12) | 8 | – | 8 | 547 | 555 |
Property, plant and equipment additions (note 13) | 1,153 | 8 | 1,161 | 2,989 | 4,150 |
Right-of-use asset additions (note 14) | 102 | 167 | 269 | 3,199 | 3,468 |
| Continuing | Discontinued | |||
| Agriculture | Central | Group | operations | |
| Restated: | £’000 | £’000 | £’000 | £’000 |
Total segment revenue | 83,135 | – | 83,135 | 115,558 |
Inter-segment revenue | (1,320) | – | (1,320) | (36) |
Revenue from external customers | 81,815 | – | 81,815 | 115,522 |
Adjusted 1 EBITDA 2 | 6,143 | (2,850) | 3,293 | 5,831 |
Depreciation, amortisation and profit/(loss) on disposal of non-current assets | (1,763) | (126) | (1,889) | (2,547) |
Share of post-tax results of associate and joint ventures | 1,441 | – | 1,441 | 466 |
Adjusted 1 operating profit/(loss) | 5,821 | (2,976) | 2,845 | 3,750 |
Adjusting items (note 5) | (3,315) | (401) | (3,716) | (2,280) |
Operating profit/(loss) | 2,506 | (3,377) | (871) | 1,470 |
Finance income | 814 | 62 | ||
Finance costs | (715) | (791) | ||
Adjusted 1 profit before taxation | 2,944 | 3,021 | ||
Adjusting items (note 5) | (3,716) | (2,280) | ||
(Loss)/profit before taxation | (772) | 741 | ||
Taxation of discontinued operations | (658) | |||
Profit for the year from discontinued operations (note 9) | 83 |
| Continuing | Discontinued | ||||
| Agriculture | Central | Group | operations | Total Group | |
| £’000 | £’000 | £’000 | £'000 | £’000 | |
Gross assets | 53,925 | 29,341 | 83,266 | 79,057 | 162,323 |
Gross liabilities | (16,004) | (9,051) | (25,055) | (29,393) | (54,448) |
Intangible asset additions (note 12) | 2 | – | 2 | 187 | 189 |
Property, plant and equipment additions (note 13) | 1,997 | 28 | 2,025 | 1,127 | 3,152 |
Right-of-use asset additions (note 14) | 184 | 72 | 256 | 303 | 559 |
2024 | 2023 (restated) | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
UK | 32,032 | 35,490 | 30,215 | 83,892 |
USA | 37,529 | 19,946 | 45,676 | 21,966 |
Germany | – | 16,882 | – | 9,664 |
Republic of Ireland | 4,366 | – | 4,162 | – |
New Zealand | 1,774 | – | 1,762 | – |
75,701 | 72,318 | 81,815 | 115,522 |
2024 | 2023 | |||||||||||
| Republic | New | Republic | New | |||||||||
| UK | USA | Germany | of Ireland | Zealand | Total | UK | USA | Germany | of Ireland | Zealand | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Goodwill | 2,068 | – | – | – | – | 2,068 | 6,478 | 8,674 | 4,009 | – | – | 19,161 |
Other intangible assets | – | 32 | – | – | – | 32 | 1,870 | 703 | 745 | – | – | 3,318 |
| Property, plant | ||||||||||||
and equipment | 4,089 | 5,750 | – | – | 61 | 9,900 | 12,520 | 10,230 | 7,1 55 | – | 45 | 29,950 |
| Right-of-use | ||||||||||||
assets | 643 | – | – | 13 | – | 656 | 6,476 | 241 | 580 | 26 | – | 7,323 |
| Investment | ||||||||||||
property | 316 | – | – | – | – | 316 | 2,640 | – | – | – | – | 2,640 |
| Interest in joint | ||||||||||||
ventures | 52 | 4,372 | 1,864 | – | – | 6,288 | 53 | 3,851 | 2,197 | – | – | 6,101 |
Other investments | 5 | 21 | – | – | – | 26 | 5 | 22 | – | – | – | 27 |
| Non-current | ||||||||||||
receivables | – | – | – | – | – | – | – | 21 | – | – | – | 21 |
7,173 | 10,175 | 1,864 | 13 | 61 | 19,286 | 30,042 | 23,742 | 14,686 | 26 | 45 | 68,541 |
2024 | 2023 (restated) | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| Timing of revenue recognition | £’000 | £’000 | £’000 | £’000 |
Over time | – | 39,249 | – | 29,050 |
At a point in time | 75,701 | 33,069 | 81,815 | 86,472 |
75,701 | 72,318 | 81,815 | 115,522 |
| 2027 | ||||
| 2025 | 2026 | onwards | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Total transaction price allocated to the remaining | ||||
performance obligations | 37,956 | 8,145 | 7,523 | 53,624 |
| 2026 | ||||
| 2024 | 2025 | onwards | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Total transaction price allocated to the remaining | ||||
performance obligations | 43,711 | 11,523 | 4,520 | 59,754 |
2024 | 2023 (restated) | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
| Group operating loss is stated after (crediting)/charging: | ||||
Amortisation of grants | – | (16) | – | (5) |
Loss/(profit) on disposal of property, plant and equipment | 9 | 1 | (88) | 65 |
(Profit)/loss on disposal of right-of-use leases | (13) | – | 3 | 1 |
Profit on disposal of investment property | (154) | – | – | – |
Depreciation of property, plant and equipment | 1,264 | 1,567 | 1,515 | 1,508 |
Depreciation of right-of-use assets | 327 | 984 | 387 | 921 |
Depreciation of owned investment property | 67 | – | 67 | – |
Amortisation of intangible assets | 93 | 493 | 493 | 511 |
Amounts written off goodwill | 19 | – | – | – |
Goodwill and other intangible assets impairment | 210 | – | 2,019 | 1,824 |
Impairment of property, plant and equipment | 1,906 | – | – | – |
Impairment of right-of-use assets | 63 | – | – | – |
Foreign exchange losses/(gains) | 59 | 21 | 255 | (3) |
Derivative financial instruments gains | – | (4) | – | (58) |
Research and development expense | 116 | 810 | 82 | 613 |
| Auditors’ remuneration: | ||||
Audit services (Company £25,000; 2023: £19,000) | 125 | – | 100 | – |
| The auditing of accounts of subsidiaries of the Company | ||||
pursuant to legislation (including overseas) | 459 | 475 | 358 | 500 |
Total audit services | 584 | 475 | 458 | 500 |
| Included within Group operating loss is the following in respect | ||||
| of investment property leased to, and occupied by, external parties: | ||||
Rental income | (430) | – | (365) | – |
Operating expenses | 352 | – | 371 | – |
(78) | – | 6 | – |
2024 | 2023 (restated) | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
Amortisation of acquired intangible assets (i) | 89 | 446 | 488 | 459 |
Restructuring/closure costs (ii) | 2,132 | – | 607 | – |
| Loss/(profit) on fair value measurement less costs to sell and impairment | ||||
of disposal group assets (iii) | 720 | 5,217 | – | (3) |
Cloud configuration and customisation costs (iv) | 813 | – | 602 | – |
Costs related to pension scheme buy-in (v) | 284 | – | – | – |
Pension past service costs (vi) | 2,900 | – | – | – |
Profit on disposal of investment property (vii) | (154) | – | – | – |
Goodwill and other intangible assets impairment (viii) | 210 | – | 2,019 | 1,824 |
Property, plant and equipment and right-of-use assets impairment (ix) | 1,969 | – | – | – |
Included in profit/(loss) before taxation | 8,963 | 5,663 | 3,716 | 2,280 |
Taxation effect of the above adjusting items | (2,013) | (211) | (448) | (111) |
Included in profit/(loss) for the year | 6,950 | 5,452 | 3,268 | 2,169 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Wages and salaries | 33,323 | 35,018 |
Social security costs | 3,633 | 3,736 |
Pension costs | 1,582 | 1,818 |
Staff costs before share-based payments | 38,538 | 40,572 |
Share-based payments | 358 | (92) |
38,896 | 40,480 |
| 2024 | 2023 | |
| Number | Number | |
Sales, office and management | 269 | 679 |
Manufacture and distribution | 375 | 530 |
1,209 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Aggregate Directors’ remuneration 1 | 1,293 | 913 |
Aggregate social security costs | 184 | 114 |
Aggregate pension contributions 2 | 28 | 12 |
1,505 | 1,039 |
2024 | 2023 (restated) | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
| Finance income | ||||
Bank interest | 651 | 96 | 494 | 58 |
| Net interest on the net defined benefit retirement asset | ||||
(note 28) | 280 | – | 312 | – |
Other interest | 82 | 6 | 8 | 4 |
Total finance income | 1,013 | 102 | 814 | 62 |
| Finance costs | ||||
Interest payable on bank overdrafts | (223) | (447) | (217) | (332) |
Interest payable on bank loans and other borrowings | (425) | (26) | (466) | (178) |
Interest payable on leases | (33) | (229) | (32) | (223) |
Other interest | – | (63) | – | (58) |
Total finance costs | (681) | (765) | (715) | (791) |
2024 | 2023 (restated) | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
| Current tax: | ||||
| UK corporation tax | ||||
Current year | (288) | 263 | (629) | 286 |
Adjustment in respect of prior years | (71) | 30 | (172) | 188 |
| Foreign tax | ||||
Current year | 397 | 1,028 | 498 | 286 |
Adjustment in respect of prior years | 11 | (13) | (23) | (308) |
Group current tax | 49 | 1,308 | (326) | 452 |
| Deferred tax: | ||||
| Origination and reversal of timing differences | ||||
Current year | (2,083) | 384 | 51 | 120 |
Adjustment in respect of prior years | 60 | (88) | 347 | 86 |
Group deferred tax (note 20) | (2,023) | 296 | 398 | 206 |
Tax (credit)/charge for the year | (1,974) | 1,604 | 72 | 658 |
2024 | 2023 (restated) | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
(Loss)/profit before taxation | (6,463) | 373 | (772) | 741 |
Tax at 25.0% (2023: 21.5%) | (1,616) | 93 | (166) | 159 |
| Effects of: | ||||
Tax effect of share of results of associate and joint ventures | (344) | – | (310) | (100) |
| Tax effect of expenses that are not allowable in determining | ||||
taxable profit | 270 | 1,368 | 583 | 587 |
Tax effect of non-taxable income | (362) | (81) | (276) | (142) |
Effects of different tax rates of foreign subsidiaries | (42) | 111 | (41) | 48 |
Effects of deferred tax rates | – | (24) | (21) | (13) |
Unrecognised deferred tax on losses | 78 | 208 | 151 | 153 |
Withholding taxes suffered | 42 | – | – | – |
Adjustment in respect of prior years | – | (71) | 152 | (34) |
Total tax (credit)/charge for the year | (1,974) | 1,604 | 72 | 658 |
| 2023 | ||
| 2024 | (restated) | |
| £’000 | £’000 | |
Revenue | 72,318 | 115,522 |
Expenses | (66,893) | (115,250) |
5,425 | 272 | |
Share of post-tax results of associate | – | 378 |
Share of post-tax results of joint venture | – | 88 |
Profit before taxation of discontinued operations | 5,425 | 738 |
Taxation (note 8) | (1,668) | (658) |
Profit after taxation of discontinued operations | 3,757 | 80 |
Pre-taxation (loss)/gain recognised on the measurement to fair value less costs to sell | (5,052) | 3 |
Taxation (note 8) | 64 | – |
After taxation (loss)/gain recognised on the measurement to fair value less costs to sell | (4,988) | 3 |
(Loss)/profit for the year from discontinued operations | (1,231) | 83 |
| Total | |
| Group | £’000 |
| Assets | |
Goodwill | 16,682 |
Other intangible assets | 2,726 |
Property, plant and equipment | 19,209 |
Right-of-use assets | 8,835 |
Investment property | 2,229 |
Non-current receivables | 20 |
Deferred tax asset | 357 |
Inventories | 11,203 |
Contract assets | 9,220 |
Trade and other receivables | 12,906 |
Current tax assets | 2,194 |
Cash and cash equivalents | 4,802 |
Impairment under value in use methodology | (3,159) |
Loss on fair value measurement less costs to sell | (1,561) |
Total assets | 85,663 |
| Liabilities | |
Borrowings | (8,326) |
Leases | (8,105) |
Contract liabilities | (4,999) |
Trade and other payables | (6,974) |
Current tax liabilities | (381) |
Deferred tax liabilities | (2,961) |
Other non-current liabilities | (2) |
Total liabilities | (31,748) |
Net assets | 53,915 |
| Total | |
| Company | £’000 |
| Assets | |
Investment in subsidiary undertakings | 12,908 |
Total | 12,908 |
| 2024 | 2023 | |
| Equity | £’000 | £’000 |
Second interim paid for the year ended 2 September 2023 of 1.175p per 2.5p share (2022: 1.175p) | 1,105 | 1,104 |
Final dividend for the year ended 2 September 2023 of 2.85p per 2.5p share (2022: 2.85p) | 2,683 | 2,680 |
First interim paid for the year ended 31 August 2024 of 2.35p per 2.5p share (2023: £1.175p) | 2,218 | 1,105 |
6,006 | 4,889 |
2024 | 2023 (restated) | |||
| Earnings | Earnings | |||
| Earnings | per share | Earnings | per share | |
| £’000 | pence | £’000 | pence | |
| Continuing operations | ||||
Loss per share – basic | (4,489) | (4.8) | (844) | (1.0) |
| Adjusting items: | ||||
Amortisation of acquired intangible assets | 89 | 0.1 | 488 | 0.5 |
Restructuring/closure costs | 2,132 | 2.3 | 607 | 0.6 |
Loss on fair value measurement less costs to sell | 720 | 0.8 | – | – |
Cloud configuration and customisation costs | 813 | 0.8 | 602 | 0.6 |
Costs related to pension scheme buy-in | 284 | 0.3 | – | – |
Pension past service costs | 2,900 | 3.1 | – | – |
Profit on disposal of investment property | (154) | (0.2) | – | – |
Goodwill and other intangible assets impairment | 210 | 0.2 | 2,019 | 2.2 |
Property, plant and equipment and right-of-use assets impairment | 1,969 | 2.1 | – | – |
Taxation effect of the above | (2,013) | (2.1) | (448) | (0.4) |
Earnings per share – adjusted | 2,461 | 2.6 | 2,424 | 2.5 |
| Discontinued operations | ||||
(Loss)/earnings per share – basic | (1,231) | (1.3) | 618 | 0.7 |
| Adjusting items: | ||||
Amortisation of acquired intangible assets | 446 | 0.5 | 459 | 0.5 |
Loss/(profit) on fair value measurement less costs to sell and impairment of disposal group assets | 5,217 | 5.5 | (3) | – |
Goodwill impairment | – | – | 1,824 | 1.9 |
Taxation effect of the above | (211) | (0.2) | (111) | (0.1) |
Earnings per share – adjusted | 4,221 | 4.5 | 2,787 | 3.0 |
Total (basic) | (5,720) | (6.1) | (226) | (0.3) |
Total (adjusted) | 6,682 | 7.1 | 5,211 | 5.5 |
2024 | 2023 (restated) | |||||
| Weighted | Earnings | Weighted | Earnings | |||
| Earnings | average number | per share | Earnings | average number | per share | |
| £’000 | of shares | pence | £’000 | of shares | pence | |
| Continuing operations | ||||||
Loss per share | (4,489) | 94,284,735 | (4.8) | (844) | 94,058,319 | (1.0) |
| Effect of dilutive securities: | ||||||
Share Save Scheme | – | – | – | – | – | – |
Long Term Incentive Plan | – | – | – | – | – | – |
Diluted loss per share | (4,489) | 94,284,735 | (4.8) | (844) | 94,058,319 | (1.0) |
| Discontinued operations | ||||||
(Loss)/earnings per share | (1,231) | 94,284,735 | (1.3) | 618 | 94,058,319 | 0.7 |
| Effect of dilutive securities: | ||||||
Share Save Scheme | – | – | – | – | – | – |
Long Term Incentive Plan | – | – | – | – | – | – |
Diluted (loss)/earnings per share | (1,231) | 94,284,735 | (1.3) | 618 | 94,058,319 | 0.7 |
Total (diluted) | (5,720) | 94,284,735 | (6.1) | (226) | 94,058,319 | (0.3) |
2024 | 2023 (restated) | |||||
| Adjusted | Weighted | Earnings | Adjusted | Weighted | Earnings | |
| earnings | average number | per share | earnings | average number | per share | |
| £’000 | of shares | pence | £’000 | of shares | pence | |
| Continuing operations | ||||||
Diluted adjusted earnings per share | 2,461 | 94,284,735 | 2.6 | 2,424 | 94,058,319 | 2.5 |
| Discontinued operations | ||||||
Diluted adjusted earnings per share | 4,221 | 94,284,735 | 4.5 | 2,787 | 94,058,319 | 3.0 |
Total (diluted adjusted) | 6,682 | 94,284,735 | 7. 1 | 5,211 | 94,058,319 | 5.5 |
| Group | |||||||
| Know-how, | |||||||
| technology and | Brands, | ||||||
| Customer | development | patents and | Contract | ||||
| Goodwill | relationships | costs | trademarks | backlog | Software | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||||
At 4 September 2022 | 30,044 | 3,236 | 2,923 | 3,193 | 264 | 847 | 40,507 |
Exchange differences | (901) | – | (15) | (147) | (23) | (9) | (1,095) |
Additions | – | – | 164 | 2 | – | 23 | 189 |
Transferred to contract assets | – | – | (145) | – | – | – | (145) |
At 2 September 2023 | 29,143 | 3,236 | 2,927 | 3,048 | 241 | 861 | 39,456 |
Exchange differences | (419) | – | (18) | (61) | (10) | (14) | (522) |
Additions | – | – | 537 | 10 | – | 8 | 555 |
Disposals | – | – | (58) | – | – | – | (58) |
Amounts written off Amounts transferred to property, plant | (19) | – | – | – | – | – | (19) |
and equipment | – | – | (227) | – | – | – | (227) |
Transferred to assets held for sale | (24,895) | (3,079) | (1,162) | (1,888) | (231) | (855) | (32,110) |
At 31 August 2024 | 3,810 | 157 | 1,999 | 1,109 | – | – | 7,075 |
Accumulated amortisation and impairment | |||||||
At 4 September 2022 | 6,435 | 1,549 | 1,785 | 1,451 | 264 | 779 | 12,263 |
Exchange differences | (19) | – | (5) | (77) | (23) | (9) | (133) |
Charge for the year | – | 295 | 440 | 242 | – | 27 | 1,004 |
Impairment during the year | 3,566 | – | – | 277 | – | – | 3,843 |
At 2 September 2023 | 9,982 | 1,844 | 2,220 | 1,893 | 241 | 797 | 16,977 |
Exchange differences | (27) | – | (5) | (40) | (10) | (14) | (96) |
Charge for the year | – | 295 | 40 | 229 | – | 22 | 586 |
Impairment during the year | – | 63 | – | 147 | – | – | 210 |
Transferred to assets held for sale | (8,213) | (2,045) | (256) | (1,152) | (231) | (805) | (12,702) |
At 31 August 2024 | 1,742 | 157 | 1,999 | 1,077 | – | – | 4,975 |
| Net book amount | |||||||
At 3 September 2022 | 23,609 | 1,687 | 1,138 | 1,742 | – | 68 | 28,244 |
At 2 September 2023 | 19,161 | 1,392 | 707 | 1,155 | – | 64 | 22,479 |
At 31 August 2024 | 2,068 | – | – | 32 | – | – | 2,100 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Carrs Agriculture Ltd – UK feed blocks | 2,068 | 2,068 |
Animal Feed Supplement, Inc. | – | 20 |
Wälischmiller Engineering GmbH | – | 4,009 |
NuVision Engineering, Inc. | – | 8,654 |
NW Total Engineered Solutions Ltd | – | 4,410 |
2,068 | 19,161 |
| Pre-tax | ||||||
| Annual | Pre-tax | discount | ||||
| growth in | discount | rate | Long-term | Cash flows | ||
| Headroom | EBIT 1 | rate | (sensitised) 2 | growth rate | (sensitised) 3 | |
| Year ended 31 August 2024 | £m | % | % | % | % | % |
| Cash-generating unit | ||||||
Carrs Agriculture Ltd – UK feed blocks | 32.2 | 15.1 | 15.1 | 96.4 | 2.0 | (85.8) |
| Pre-tax | |||||||
| Annual | Pre-tax | discount | Long-term | ||||
| growth in | discount | rate | Long-term | growth rate | Cash flows | ||
| Headroom | EBIT 4 | rate | (sensitised) 5 | growth rate | (sensitised) 5 | (sensitised) 6 | |
| Year ended 2 September 2023 | £m | % | % | % | % | % | % |
| Cash-generating unit | |||||||
NuVision Engineering, Inc. | 0.5 | 10.2 | 14.44 | 14.99 | 2.0 | 1.3 | (4.5) |
NW Total Engineered Solutions Ltd | – | 23.9 | 15.59 | N/A 7 | 2.0 | N/A 7 | N/A 7 |
Wälischmiller Engineering GmbH | 0.3 | 34.5 | 14.66 | 14.81 | 2.0 | 1.8 | (1.1) |
Carrs Agriculture Ltd – UK feed blocks | 14.1 | 4.8 | 14.94 | 26.09 | 2.0 | (16.9) | (48.4) |
Animax Ltd | – | – | 14.14 | N /A 7 | 1.0 | N /A 7 | N/A 7 |
Group | Company | |||||
| Assets in the | ||||||
| Land and | Plant and | course of | Plant and | |||
| buildings | equipment | construction | Total | equipment | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | ||
| Cost | ||||||
At 4 September 2022 | 29,802 | 35,968 | 2,245 | 68,015 | 304 | |
Exchange differences | (775) | (1,471) | (96) | (2,342) | – | |
Additions | 876 | 1,633 | 643 | 3,152 | 28 | |
Transfers to investment property | (4,080) | – | – | (4,080) | – | |
Transfers from right-of-use assets | – | 524 | – | 524 | – | |
Disposals | (1) | (308) | – | (309) | – | |
Reclassifications | 144 | 1,707 | (1,294) | 557 | – | |
At 2 September 2023 | 25,966 | 38,053 | 1,498 | 65,517 | 332 | |
Exchange differences | (422) | (656) | (38) | (1,116) | – | |
Additions | 393 | 1,680 | 2,077 | 4,150 | 8 | |
Transfers from other intangible assets | 227 | – | – | 227 | – | |
Transfers from inventories | – | 35 | – | 35 | – | |
Disposals | (39) | (1,927) | (10) | (1,976) | – | |
Reclassifications | (3) | 2,090 | (2,087) | – | – | |
Transferred to assets held for sale | ( 17,904) | (19,306) | (408) | (37, | 61 8) | – |
At 31 August 2024 | 8,218 | 19,969 | 1,032 | 29,219 | 340 | |
| Accumulated depreciation and impairment | ||||||
At 4 September 2022 | 9,637 | 25,174 | – | 34,811 | 216 | |
Exchange differences | (261) | (1,057) | – | (1,318) | – | |
Charge for the year | 878 | 2,145 | – | 3,023 | 30 | |
Transfers to investment property | (1,447) | – | – | (1,447) | – | |
Transfers from right-of-use assets | – | 111 | – | 111 | – | |
Disposals | (1) | (169) | – | (170) | – | |
Reclassifications | – | 557 | – | 557 | – | |
At 2 September 2023 | 8,806 | 26,761 | – | 35,567 | 246 | |
Exchange differences | (151) | (503) | – | (654) | – | |
Charge for the year | 807 | 2,024 | – | 2,831 | 32 | |
Impairment during the year | – | 1,170 | 736 | 1,906 | – | |
Disposals | (4) | (1,918) | – | (1,922) | – | |
Reclassifications | 2 | (2) | – | – | – | |
Transferred to assets held for sale | (6,500) | (11,909) | – | (18,409) | – | |
At 31 August 2024 | 2,960 | 15,623 | 736 | 19,319 | 278 | |
| Net book amount | ||||||
At 3 September 2022 | 20,165 | 10,794 | 2,245 | 33,204 | 88 | |
At 2 September 2023 | 17,160 | 11,292 | 1,498 | 29,950 | 86 | |
At 31 August 2024 | 5,258 | 4,346 | 296 | 9,900 | 62 | |
Group | Company | |||
| 2023 | ||||
| 2024 | (restated) | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
Cost of sales | 810 | 1,097 | – | – |
Administrative expenses | 454 | 417 | 32 | 30 |
Discontinued operations | 1,567 | 1,509 | – | – |
2,831 | 3,023 | 32 | 30 |
Group | Company | |||
| Land and | Plant, equipment | Plant, equipment | ||
| buildings | and vehicles | Total | and vehicles | |
| Lease assets | £’000 | £’000 | £’000 | £’000 |
| Cost | ||||
At 4 September 2022 | 6,862 | 4,757 | 11,619 | 576 |
Exchange differences | (106) | (9) | (115) | – |
Additions | – | 559 | 559 | 72 |
Modifications | 294 | 1 | 295 | – |
Transfers to property, plant and equipment | – | (524) | (524) | – |
Disposals | (157) | (203) | (360) | (38) |
At 2 September 2023 | 6,893 | 4,581 | 11,474 | 610 |
Exchange differences | (50) | (12) | (62) | – |
Additions | 3,093 | 375 | 3,468 | 167 |
Modifications | – | 351 | 351 | – |
Disposals | – | (756) | (756) | (569) |
Transferred to assets held for sale | (9,526) | (3,344) | (12,870) | – |
At 31 August 2024 | 410 | 1,195 | 1,605 | 208 |
| Accumulated depreciation and impairment | ||||
At 4 September 2022 | 2,139 | 1,257 | 3,396 | 240 |
Exchange differences | (91) | (4) | (95) | – |
Charge for the year | 703 | 605 | 1,308 | 127 |
Transfers to property, plant and equipment | – | (111) | (111) | – |
Disposals | (149) | (198) | (347) | (38) |
At 2 September 2023 | 2,602 | 1,549 | 4,151 | 329 |
Exchange differences | (52) | (3) | (55) | – |
Charge for the year | 756 | 555 | 1,311 | 71 |
Impairment during the year | – | 63 | 63 | – |
Disposals | – | (486) | (486) | (356) |
Transferred to assets held for sale | (3,117) | (918) | (4,035) | – |
At 31 August 2024 | 189 | 760 | 949 | 44 |
| Net book amount | ||||
At 3 September 2022 | 4,723 | 3,500 | 8,223 | 336 |
At 2 September 2023 | 4,291 | 3,032 | 7,323 | 281 |
At 31 August 2024 | 221 | 435 | 656 | 164 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Lease liabilities | £’000 | £’000 | £’000 | £’000 |
Current liabilities | 267 | 1,264 | 49 | 126 |
Non-current liabilities | 448 | 5,559 | 118 | 167 |
715 | 6,823 | 167 | 293 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Lease liabilities | £’000 | £’000 | £’000 | £’000 |
Less than one year | 291 | 1,446 | 56 | 139 |
One to two years | 180 | 1,344 | 51 | 126 |
Two to three years | 114 | 848 | 43 | 29 |
Three to four years | 73 | 577 | 27 | 7 |
Four to five years | 48 | 509 | 13 | – |
More than five years | 62 | 4,235 | – | – |
768 | 8,959 | 190 | 301 |
Continuing Group | Company | |||
| 2023 | ||||
| 2024 | (restated) | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
Depreciation | 327 | 387 | 71 | 127 |
Impairment charge | 63 | – | – | – |
(Profit)/loss on disposal | (13) | 3 | (20) | – |
Interest expense | 33 | 32 | 9 | 8 |
410 | 422 | 60 | 135 |
| Total | |
| Group | £’000 |
| Cost | |
At 4 September 2022 | 155 |
Transfers from property, plant and equipment | 4,080 |
At 2 September 2023 | 4,235 |
Disposals | (65) |
Transferred to assets held for sale | (3,569) |
At 31 August 2024 | 601 |
| Accumulated depreciation | |
At 4 September 2022 | 81 |
Charge for the year | 67 |
Transfers from property, plant and equipment | 1,447 |
At 2 September 2023 | 1,595 |
Charge for the year | 67 |
Disposals | (37) |
Transferred to assets held for sale | (1,340) |
At 31 August 2024 | 285 |
| Net book amount | |
At 3 September 2022 | 74 |
At 2 September 2023 | 2,640 |
At 31 August 2024 | 316 |
| Joint | Other | ||
| ventures | investments | Total | |
| Group | £’000 | £’000 | £’000 |
| Cost | |||
At 4 September 2022 | 6,065 | 41 | 6,106 |
Exchange difference | (498) | (3) | (501) |
Share of post-tax result | 1,441 | – | 1,441 |
Dividend paid by joint ventures | (907) | – | (907) |
Disposals | (2) | (2) | |
At 2 September 2023 | 6,101 | 36 | 6,137 |
Exchange difference | (232) | (1) | (233) |
Share of post-tax result | 1,374 | – | 1,374 |
Dividend paid by joint ventures | (955) | – | (955) |
At 31 August 2024 | 6,288 | 35 | 6,323 |
| Accumulated provision for impairment | |||
At 4 September 2022, at 2 September 2023 and at 31 August 2024 | – | 9 | 9 |
| Net book amount | |||
At 3 September 2022 | 6,065 | 32 | 6,097 |
At 2 September 2023 | 6,101 | 27 | 6,128 |
At 31 August 2024 | 6,288 | 26 | 6,314 |
| Shares in | Joint | ||
| subsidiaries | ventures | Total | |
| Company | £’000 | £’000 | £’000 |
| Cost | |||
At 4 September 2022 | 39,012 | 172 | 39,184 |
Capital contribution | 817 | – | 817 |
Share-based payment credit in respect of employees of subsidiary undertakings | (203) | – | (203) |
At 2 September 2023 | 39,626 | 172 | 39,798 |
Capital contribution | 186 | – | 186 |
Share-based payment charge in respect of employees of subsidiary undertakings | 73 | – | 73 |
Transferred to assets held for sale | (16,829) | – | (16,829) |
At 31 August 2024 | 23,056 | 172 | 23,228 |
| Accumulated provision for impairment | |||
At 4 September 2022 and at 2 September 2023 | 4,869 | – | 4,869 |
Impairment during the year | 1,593 | – | 1,593 |
Transferred to assets held for sale | (3,921) | – | (3,921) |
At 31 August 2024 | 2,541 | – | 2,541 |
| Net book amount | |||
At 3 September 2022 | 34,143 | 172 | 34,315 |
At 2 September 2023 | 34,757 | 172 | 34,929 |
At 31 August 2024 | 20,515 | 172 | 20,687 |
| Proportion of | ||||
| shares held | ||||
| Ordinary | Country of | Country of | ||
| Name | % | incorporation | operation | Activity |
Carrs Billington Agriculture (Operations) Ltd | 49 | England | UK | Manufacture of animal feed |
| 2024 | 2023 | |
| £’000 | £’000 | |
Revenues | – | 23,869 |
Profit after tax | – | 772 |
| Equity interest | ||||
| held | Country of | Country of | ||
| Name | % | incorporation | operation | Activity |
Crystalyx Products GmbH | 50 | Germany 1 | Germany | Manufacture of animal feed blocks |
Gold-Bar Feed Supplements LLC | 50 | USA 2 | USA | Manufacture of animal feed blocks |
ACC Feed Supplement LLC | 50 | USA 3 | USA | Manufacture of animal feed blocks |
Silloth Storage Company Ltd | 50 | England 4 | UK | Storage of molasses |
| 2024 | 2023 | |
| £’000 | £’000 | |
Non-current assets | 5,338 | 4,607 |
Current assets | 4,342 | 4,372 |
Current liabilities | (2,302) | (2,756) |
Non-current liabilities | (1,107) | (139) |
Income | 24,466 | 32,319 |
Expenses | (22,830) | (30,494) |
Net finance cost | (130) | (107) |
| Ordinary | ||||||
| Company | Shares | |||||
| registration | held | Country of | Country of | |||
| Name | number 9 | % | incorporation | operation | Activity | |
Carrs Agriculture Ltd 9 | 00480342 | 100 | England | 1 | UK | Manufacture of animal feed/mineral |
| blocks and ingredients of animal | ||||||
| feed | ||||||
Animal Feed Supplement, Inc. | 100 | USA 2 | USA | Manufacture of animal feed blocks | ||
Carr’s Supplements (NZ) Ltd | 100 | New Zealand 3 | New Zealand | Distributor of animal feed blocks | ||
Carr’s Engineering Ltd | 100 | England 1 | UK | Engineering | ||
Wälischmiller Engineering GmbH | 100 | Germany 4 | Germany | Engineering | ||
Carr’s Engineering (US), Inc. | 100 | USA 5 | USA | Holding company | ||
NuVision Engineering, Inc. | 100 | USA 5 | USA | Engineering | ||
Carrs Properties Ltd 9 | 00088157 | 100 | England 1 | UK | Property holding | |
Carr’s International Finance Ltd 9 | 10888476 | 100 | England 1 | UK | Finance company | |
Animax Ltd 9 | 01604213 | 100 | England 6 | UK | Manufacture of animal health | |
| products | ||||||
Carr’s Supplements (ROI) Ltd | 100 | Ireland 7 | Ireland | Distributor of animal feed blocks | ||
| and health products | ||||||
Afgritech Ltd 9 | 05259304 | 100 | England | 1 | UK | Holding company |
Afgritech LLC | 100 | USA 8 | USA | Producers of ingredients of animal | ||
feed 10 | ||||||
NW Total Engineered Solutions Ltd 9 | 02953309 | 100 | England | 1 | UK | Engineering |
| 2024 | 2023 | |
| Income statement and statement of comprehensive income | £’000 | £’000 |
Revenue | – | 54,270 |
Loss after tax | – | (1,180) |
Loss after tax allocated to non-controlling interest | – | (578) |
| 2024 | 2023 | |
| Statement of cash flows | £’000 | £’000 |
Cash flows from operating activities | – | (2,492) |
Cash flows from investment activities | – | (487) |
Cash flows from financing activities | – | (9,669) |
Net decrease in cash and cash equivalents | – | (12,648) |
| 2024 | 2023 | |
| Group | £’000 | £’000 |
Accelerated tax depreciation | (1,130) | (3,266) |
Employee benefits | (452) | (1,329) |
Short-term timing differences | 618 | 135 |
Leases | – | 158 |
Losses | 1,149 | 483 |
Rolled over capital gains | – | (602) |
Net deferred tax | 185 | (4,421) |
| Included in: | ||
Deferred tax assets | 208 | 26 |
Deferred tax liabilities | (23) | (4,447) |
Net deferred tax | 185 | (4,421) |
| Recognised | |||||||
| Recognised | in other | ||||||
| At 3 September | Exchange | in income | comprehensive | Recognised in | Transferred to | At 31 August | |
| 2023 | differences | statement | income | equity | disposal group | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £'000 | £’000 | |
Accelerated tax depreciation | (3,266) | 20 | 308 | – | – | 1,808 | (1,130) |
Employee benefits | (1,329) | – | 774 | 103 | – | – | (452) |
Short-term timing differences | 135 | (40) | (1) | 178 | 14 | 332 | 618 |
Leases | 158 | – | (4) | – | – | (154) | – |
Losses | 483 | – | 666 | – | – | – | 1,149 |
Rolled over capital gains | (602) | – | (16) | – | – | 618 | – |
(4,421) | (20) | 1,727 | 281 | 14 | 2,604 | 185 |
| Recognised | |||||||
| Recognised | in other | Included in | |||||
| At 4 September | Exchange | in income | comprehensive | Recognised in | discontinued | At 2 September | |
| 2022 | differences | statement | income | equity | operations | 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accelerated tax depreciation | (3,676) | 80 | 330 | – | – | – | (3,266) |
Employee benefits | (1,707) | – | (137) | 515 | – | – | (1,329) |
Short-term timing differences | 490 | (70) | (874) | 341 | (4) | 252 | 135 |
Leases | 162 | – | (4) | – | – | – | 158 |
Losses | 498 | – | (15) | – | – | – | 483 |
Rolled over capital gains | (602) | – | – | – | – | – | (602) |
(4,835) | 10 | (700) | 856 | (4) | 252 | (4,421) |
| 2024 | 2023 | |
| Company | £’000 | £’000 |
Accelerated tax depreciation | 17 | 17 |
Employee benefits | (452) | (1,329) |
Short-term timing differences | 52 | 42 |
Losses | 1,104 | 415 |
Net deferred tax | 721 | (855) |
| Included in: | ||
Deferred tax assets | 721 | – |
Deferred tax liabilities | – | (855) |
Net deferred tax | 721 | (855) |
| Recognised | ||||||
| Recognised | in other | |||||
| At 3 September | in income | comprehensive | Recognised | At 31 August | ||
| 2023 | statement | income | in equity 2024 | |||
| £’000 | £’000 | £’000 | £’000 | £’000 | ||
Accelerated tax depreciation | 17 | – | – | – | 17 | |
Employee benefits | (1,329) | 774 | 103 | – | (452) | |
Short-term timing differences | 42 | (2) | – | 12 | 52 | |
Losses | 415 | 689 | – | – | 1,104 | |
(855) | 1,461 | 103 | 12 | 721 | ||
| Recognised | ||||||
| Recognised | in other | |||||
| At 4 September | in income | comprehensive | Recognised | At 2 September | ||
| 2022 | statement | income | in equity 2023 | |||
| £’000 | £’000 | £’000 | £’000 | £’000 | ||
Accelerated tax depreciation | 20 | (3) | – | – | 17 | |
Employee benefits | (1,707) | (137) | 515 | – | (1,329) | |
Short-term timing differences | 104 | (58) | – | (4) | 42 | |
Losses | 402 | 13 | – | – | 415 | |
(1,181) | (185) | 515 | (4) | (855) | ||
| 2024 | 2023 | ||
| Group | £’000 | £’000 | |
Raw materials and consumables | 5,825 | 16,664 | |
Work in progress | 49 | 2,055 | |
Finished goods and goods for resale | 6,188 | 7,89 | 4 |
12,062 | 26,613 |
| 2024 | 2023 | |
| Contract assets | £’000 | £’000 |
At the beginning of the year | 7,9 1 5 | 7,8 8 0 |
Exchange differences | (73) | (138) |
Transfers from contract assets recognised at the beginning of the year to receivables | (6,882) | (6,335) |
Increase related to services provided in the year | 8,260 | 6,508 |
Transferred to assets held for sale | (9,220) | – |
At the end of the year | – | 7,9 1 5 |
| 2024 | 2023 | |
| Contract liabilities | £’000 | £’000 |
At the beginning of the year | 5,194 | 2,426 |
Exchange differences | (64) | (95) |
Revenue recognised against contract liabilities at the beginning of the year | (4,158) | (2,372) |
Increase due to cash received, excluding any amounts recognised as revenue during the year | 4,027 | 5,235 |
Transferred to liabilities held for sale | (4,999) | – |
At the end of the year | – | 5,194 |
Group | Company | ||||
| 2023 | 2023 | ||||
| 2024 | (restated) 1 | 2024 | (restated) 2 | ||
| £’000 | £’000 | £’000 | £’000 | ||
| Current: | |||||
Trade receivables | 6,075 | 17,38 | 5 | 209 | 895 |
Less: provision for impairment of trade receivables | (82) | (290) | – | – | |
Trade receivables – net | 5,993 | 1 7,095 | 209 | 895 | |
Amounts owed by Group undertakings (note 35) | – | – | 4,303 | 3,959 | |
Amounts owed by other related parties (note 35) | 204 | 15 | – | 2 | |
Other taxes and social security receivable | 572 | 741 | – | – | |
Return assets | 1,885 | 2,302 | – | – | |
Other receivables | 939 | 4,538 | 774 | 4,355 | |
Prepayments | 759 | 2,203 | 193 | 394 | |
10,352 | 26,894 | 5,479 | 9,605 | ||
| Non-current: | |||||
Amounts owed by Group undertakings (note 35) | – | – | 32,389 | 32,797 | |
Other receivables | – | 21 | – | – | |
– | 21 | 32,389 | 32,797 |
2024 | 2023 | |||
| Gross | Impairment | Gross | Impairment | |
| Group | £’000 | £’000 | £’000 | £’000 |
| The ageing of trade receivables is as follows: | ||||
Not past due | 4,785 | – | 13,249 | (57) |
Past due 1 – 30 days | 363 | – | 2,065 | – |
Past due 31 – 60 days | (26) | – | 677 | – |
Past due 61 – 90 days | 267 | – | 324 | (15) |
Past due 91 – 120 days | 25 | – | 522 | (8) |
Past 121 days | 661 | (82) | 548 | (210) |
6,075 | (82) | 1 7, 3 85 | (290) |
2024 | 2023 | |||
| Gross | Impairment | Gross | Impairment | |
| Company | £’000 | £’000 | £’000 | £’000 |
| The ageing of trade receivables is as follows: | ||||
Not past due | 10 | – | 317 | – |
Past due 1 – 30 days | 8 | – | 67 | – |
Past due 31 – 60 days | 1 | – | 52 | – |
Past due 61 – 90 days | 1 | – | 75 | – |
Past due 91 – 120 days | 3 | – | 384 | – |
Past 121 days | 186 | – | – | – |
209 | – | 895 | – |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
The carrying value of trade receivables is denominated in the following currencies: | ||||
Sterling | 3,755 | 12,329 | 209 | 895 |
US Dollar | 1,146 | 2,303 | – | – |
Euro | 334 | 1,669 | – | – |
New Zealand Dollar | 758 | 794 | – | – |
5,993 | 17,095 | 209 | 895 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| £’000 | £’000 | £’000 | £’000 | ||
Cash and cash equivalents per the balance sheet | 13,714 | 23,123 | 7,607 | 13,443 | |
Cash and cash equivalents of disposal groups classified as assets held for sale (note 9) | 4,802 | – | – | – | |
Bank overdrafts (note 26) | (2,670) | (12,354) | – | – | |
Bank overdrafts of disposal groups classified as liabilities held for sale | ( 7,91 | 6) | – | – | – |
Cash and cash equivalents per the statement of cash flows | 7,930 | 10,769 | 7,607 | 13,443 | |
Group | Company | |||
| 2023 | ||||
| 2024 | (restated) 1 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| Current: | ||||
Trade payables | 4,727 | 8,232 | 335 | 588 |
Amounts owed to Group undertakings (note 35) | – | – | 914 | 809 |
Amounts owed to other related parties (note 35) | 20 | 44 | – | – |
Other taxes and social security payable | 676 | 2,036 | 561 | 877 |
Other payables | 2,155 | 3,392 | 167 | 170 |
Accruals | 3,076 | 4,802 | 1,404 | 948 |
Deferred income | 53 | 352 | – | – |
10,707 | 18,858 | 3,381 | 3,392 | |
| Non-current: | ||||
Deferred income | – | 71 | – | – |
– | 71 | – | – |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
At the beginning of the year | 23 | 28 | – | – |
Amortisation in the year | (16) | (5) | – | – |
Transferred to liabilities held for sale | (7) | – | – | – |
At the end of the year | – | 23 | – | – |
| Included within: | ||||
Current liabilities | – | 5 | – | – |
Non-current liabilities | – | 18 | – | – |
– | 23 | – | – |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| Current: | ||||
Bank overdrafts | 2,670 | 12,354 | – | – |
Bank loans | 94 | 1,360 | – | – |
Loans from Group undertakings (note 35) | – | – | 1,580 | 2,125 |
2,764 | 13,714 | 1,580 | 2,125 | |
| Non-current: | ||||
Bank loans and other borrowings | 2,913 | 5,206 | 2,913 | 4,697 |
2,913 | 5,206 | 2,913 | 4,697 | |
| Borrowings are repayable as follows: | ||||
On demand or within one year | 2,764 | 13,714 | 1,580 | 2,125 |
In the second year | – | 5,206 | – | 4,697 |
In the third to fifth years inclusive | 2,913 | – | 2,913 | – |
5,677 | 18,920 | 4,493 | 6,822 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| The net borrowings are: | ||||
Borrowings as above | 5,677 | 18,920 | 4,493 | 6,822 |
Cash and cash equivalents | (13,714) | (23,123) | (7,607 ) | (13,443) |
Net cash | (8,037) | (4,203) | (3,114) | (6,621) |
2024 | 2023 | |||||||||
| US | NZ | US | NZ | |||||||
| Sterling | Dollar | Euro | Dollar | Total | Sterling | Dollar | Euro | Dollar | Total | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||||||||
Current trade and other receivables | – | 53 | 217 | – | 270 | 33 | 1 | 20 | – | 54 |
Cash and cash equivalents | 137 | 569 | 490 | 3 | 1,199 | 601 | 1,110 | 798 | 3 | 2,512 |
137 | 622 | 707 | 3 | 1,469 | 634 | 1,111 | 818 | 3 | 2,566 | |
| Liabilities | ||||||||||
Current derivatives | – | – | – | – | – | – | 4 | – | – | 4 |
Current trade and other payables | – | 7 | 12 | 10 | 29 | 1 | (11) | 55 | 17 | 62 |
– | 7 | 12 | 10 | 29 | 1 | (7) | 55 | 17 | 66 |
2024 | 2023 | |||||
| US Dollar | Euro | Total | US Dollar | Euro | Total | |
| Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||||
Non-current receivables | 15,175 | 5,909 | 21,084 | 15,776 | 6,009 | 21,785 |
Current trade and other receivables | 1,404 | 70 | 1,474 | 1,160 | 9 | 1,169 |
Cash and cash equivalents | 348 | 9 | 357 | 740 | 535 | 1,275 |
16,927 | 5,988 | 22,915 | 1 7,676 | 6,553 | 24,229 | |
| Liabilities | ||||||
Current borrowings | 228 | 1,353 | 1,581 | 237 | 1,889 | 2,126 |
228 | 1,353 | 1,581 | 237 | 1,889 | 2,126 |
2024 | 2023 (restated) | |||
| 10% | 10% | 10% | 10% | |
| weakening | strengthening | weakening | strengthening | |
| Continuing operations | £’000 | £’000 | £’000 | £’000 |
Impact on loss after taxation | (122) | 100 | (160) | 133 |
Impact on total equity | (122) | 100 | (160) | 133 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| effective | effective | |||
| interest rate | interest rate | |||
| Group borrowings | % | £’000 | % | £’000 |
Bank overdrafts | 6.70 | 2,670 | 6.98 | 12,354 |
Bank loans and other borrowings | 6.70 | 3,007 | 6.56 | 6,566 |
5,677 | 18,920 | |||
Fixed rate | – | 834 | ||
Floating rate | 5,677 | 18,086 | ||
5,677 | 18,920 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| effective | effective | |||
| interest rate | interest rate | |||
| Company borrowings | % | £’000 | % | £’000 |
Bank loans | 6.67 | 2,913 | 6.92 | 4,697 |
Loans from Group undertakings | 3.85 | 1,580 | 4.00 | 2,125 |
4,493 | 6,822 | |||
Fixed rate | 1,352 | – | ||
Floating rate | 2,913 | 6,585 | ||
Interest-free | 228 | 237 | ||
4,493 | 6,822 |
2024 | 2023 (restated) | |||
| 1% decrease | 1% increase | 1% decrease | 1% increase | |
| Continuing operations | £’000 | £’000 | £’000 | £’000 |
Impact on profit after taxation | 110 | (110) | 112 | (112) |
Impact on total equity | 110 | (110) | 112 | (112) |
2024 | 2023 | |||||||
| Within | One to | Two to | Within | One to | Two to | |||
| Total | one year | two years | five years | Total | one year | two years | five years | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank overdrafts | 2,670 | 2,670 | – | – | 12,354 | 12,354 | – | – |
Bank loans and other borrowings | 3,562 | 295 | 200 | 3,067 | 7,070 | 1,719 | 5,351 | – |
Derivatives | – | – | – | – | 4 | 4 | – | – |
Trade and other payables | 9,978 | 9,978 | – | – | 16,470 | 16,470 | – | – |
16,210 | 12,943 | 200 | 3,067 | 35,898 | 30,547 | 5,351 | – |
2024 | 2023 | |||||||
| Within | One to | Two to | Within | One to | Two to | |||
| Total | one year | two years | five years | Total | one year | two years | five years | |
| Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank loans | 3,467 | 200 | 200 | 3,067 | 5,179 | 328 | 4,851 | – |
| Loans from Group | ||||||||
undertakings | 1,580 | 1,580 | – | – | 2,125 | 2,125 | – | – |
Trade and other payables | 2,820 | 2,820 | – | – | 2,515 | 2,515 | – | – |
7,867 | 4,600 | 200 | 3,067 | 9,819 | 4,968 | 4,851 | – |
| 2024 | 2023 | |
| Floating rate | Floating rate | |
| £’000 | £’000 | |
Expiring in one year or less | 10,119 | 6,993 |
Expiring within two and five years inclusive | 22,000 | 20,259 |
32,119 | 27, 2 5 2 |
2024 | 2023 | |||
| Fair | Contractual or | Fair | Contractual or | |
| value | notional amount | value | notional amount | |
| Group | £’000 | £’000 | £’000 | £’000 |
At the beginning of the year | (4) | (203) | (62) | (557) |
Exchange differences | – | (2) | – | 50 |
Gains during the year | 4 | 205 | 58 | 304 |
At the end of the year – included within current liabilities | – | – | (4) | (203) |
2024 | 2023 | |||
| Fair value | Fair value | |||
| through | Amortised | through | Amortised | |
| profit or loss | cost | profit or loss | cost | |
| Group | £’000 | £'000 | £’000 | £’000 |
| Assets | ||||
Non-current receivables | – | – | – | 21 |
Contract assets | – | – | – | 7,9 15 |
Current trade and other receivables | – | 9,021 | – | 23,950 |
Cash and cash equivalents | – | 13,714 | – | 23,123 |
– | 22,735 | – | 55,009 | |
| Liabilities | ||||
Current borrowings | – | 2,764 | – | 13,714 |
Derivative financial instruments | – | – | 4 | – |
Trade and other payables | – | 9,978 | – | 16,470 |
Contract liabilities | – | – | – | 5,194 |
Non-current borrowings | – | 2,913 | – | 5,206 |
– | 15,655 | 4 | 40,584 |
2024 | 2023 | |||
| Fair value | Fair value | |||
| through | Amortised | through | Amortised | |
| profit or loss | cost | profit or loss | cost | |
| Company | £’000 | £'000 | £’000 | £’000 |
| Assets | ||||
Non-current receivables | – | 32,389 | – | 32,797 |
Current trade and other receivables | – | 5,286 | – | 9,211 |
Cash and cash equivalents | – | 7,607 | – | 13,443 |
– | 45,282 | – | 55,451 | |
| Liabilities | ||||
Current borrowings | – | 1,580 | – | 2,125 |
Trade and other payables | – | 2,820 | – | 2,515 |
Non-current borrowings | – | 2,913 | – | 4,697 |
– | 7, 313 | – | 9,337 |
| 2024 | 2023 | |
| % | % | |
Inflation (RPI) | 3.10 | 3.30 |
Inflation (CPI) | 2.70 | 2.80 |
Rate of discount | 4.90 | 5.50 |
| Pension in payment increases: | ||
RPI or 5.0% per annum if less | 2.90 | 3.00 |
RPI or 5.0% per annum if less, minimum 3.0% per annum | 3.60 | 3.70 |
| At | At | |
| 31 August | 2 September | |
| 2024 | 2023 | |
Males currently age 45 | 23.3 years | 23.3 years |
Females currently age 45 | 25.8 years | 25.7 years |
Males currently age 65 | 22.0 years | 21.9 years |
Females currently age 65 | 24.3 years | 24.3 years |
| 2024 | 2023 | |
| £’000 | £’000 | |
Administrative expenses | 477 | 166 |
Past service costs | 2,900 | – |
Net interest on the net defined benefit asset | (280) | (312) |
Total expense/(income) | 3,097 | (146) |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Within operating profit/(loss): | ||
Administrative expenses | 477 | 166 |
Past service costs | 2,900 | – |
| Within interest: | ||
Finance income | (280) | (312) |
Total expense/(income) | 3,097 | (146) |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Actual gains and losses arising from changes in: | ||
Financial assumptions | (2,339) | 5,440 |
Demographic assumptions | 605 | – |
Experience adjustments | 149 | (760) |
Return on assets, excluding interest income | 1,173 | (6,738) |
Total remeasurement of the net defined benefit asset | (412) | (2,058) |
| 2024 | 2023 | ||
| £’000 | £’000 | ||
Present value of funded defined benefit obligations | (46,421) | (42,505) | |
Fair value of scheme assets | 48,228 | 47, | 82 1 |
Surplus in funded scheme | 1,807 | 5,316 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Benefit obligation at the beginning of the year | 42,505 | 48,578 |
Past service costs | 2,900 | – |
Interest cost | 2,254 | 2,120 |
Net measurement losses/(gains) – financial | 2,339 | (5,440) |
Net measurement gains – demographic | (605) | – |
Net measurement (gains)/losses – experience | (149) | 760 |
Benefits paid | (2,823) | (3,513) |
Benefit obligation at the end of the year | 46,421 | 42,505 |
| 2024 | 2023 | |
| £’000 | £’000 | |
Vested deferred | 11,408 | 10,088 |
Retirees | 35,013 | 32,417 |
46,421 | 42,505 |
| 2024 | 2023 | ||
| £’000 | £’000 | ||
Fair value of scheme assets at the beginning of the year | 47,821 | 55,406 | |
Interest income on scheme assets | 2,534 | 2,432 | |
Employer contributions | – | 400 | |
Return on assets, excluding interest income | 1,173 | (6,738) | |
Benefits paid | (2,823) | (3,513) | |
Scheme administrative cost | (477) | (166) | |
Fair value of scheme assets at the end of the year | 48,228 | 47, | 82 1 |
| Fair value of assets | |||
| 2024 | 2023 | ||
| £’000 | £’000 | ||
Equity instruments | – | 3,262 | |
Debt instruments | 47,797 | 39,944 | |
Cash | 431 | 3,315 | |
Other | – | 1,300 | |
48,228 | 47, | 82 1 | |
Actual return on scheme assets | 3,707 | (4,306) |
Asset | Valuation |
Equity instruments | Fair value being the net asset value provided by the investment manager |
Debt instruments | Fair value being the net asset value provided by the investment manager |
Other | Fair value being the net asset value provided by the investment manager |
| Present value of defined | ||
| benefit obligation | ||
| Change in assumption | £’000 | |
Discount rate | -50 basis points | 48,821 |
+50 basis points | 44,191 | |
Price inflation rate | -25 basis points | 45,430 |
+25 basis points | 47,441 | |
Post-retirement mortality assumption | -1 year age rating | 48,129 |
+1 year age rating | 44,620 |
| £’000 | |
Expected employer contributions | – |
Expected contributions to reimbursement rights | – |
| Expected total benefit payments by the scheme: | |
Year 1 | 2,904 |
Year 2 | 2,988 |
Year 3 | 3,074 |
Year 4 | 3,162 |
Year 5 | 3,253 |
Next 5 years | 17,727 |
2024 | 2023 | |||
| Group and Company | Shares | £’000 | Shares | £’000 |
| Allotted and fully paid Ordinary Shares of 2.5p each: | ||||
At the beginning of the year | 94,150,362 | 2,354 | 93,999,596 | 2,350 |
Allotment of shares | 282,718 | 7 | 150,766 | 4 |
At the end of the year | 94,433,080 | 2,361 | 94,150,362 | 2,354 |
| Long Term | Long Term | |||||||||
| Incentive Plan | Incentive Plan | |||||||||
| (Executive Directors) | (Executive Directors) | Share Save | Share Save | Share Save | ||||||
| January 2024 | May 2023 | |||||||||
| Long Term | Scheme | Scheme | Scheme | |||||||
| EPS | TSR | EPS | TSR | Incentive Plan | (3-Year Plan | (3-Year Plan | (3-Year Plan | |||
| weighting | weighting | weighting | weighting | December 2021 | 2024) | 2023) | 2022) | |||
Grant date | 22/01/24 | 04/05/23 | 10/12/21 | 08/02/24 | 03/07/23 | 06/06/22 | ||||
| Share price at grant | ||||||||||
| date (weighted | ||||||||||
average) | £1.14 | £1.21 | £1.51 | £1.25 | £1.47 | £1.355 | ||||
| Exercise price | ||||||||||
(weighted average) | £0.00 | £0.00 | £0.00 | £0.92 | £1.17 | £1.15 | ||||
| Fair value per option | ||||||||||
at grant | £0.82 | £0.33 | £0.87 | £0.36 | £1.37 | £0.42 | £0.51 | £0.38 | ||
| Number of employees | ||||||||||
at grant | 1 | 2 | 10 | 98 | 72 | 150 | ||||
| Shares under option | ||||||||||
at grant | 267,834 | 620,920 | 529,766 | 567,344 | 292,723 | 492,231 | ||||
Vesting period (years) | 3 | 3 | 3 | 3 | 3 | 3 | ||||
| Model used for | Market | Monte | Market | Monte | Market | Black- | Black- | Black- | ||
| valuation | value* | Carlo | value* | Carlo | value* | Scholes | Scholes | Scholes | ||
Expected volatility | – | 38.6% | – | 34.3% | – | 37.9% | 39.7% | 40.0% | ||
Option life (years) | 10 | 10 | 10 | 3.55 | 3.55 | 3.55 | ||||
Expected life (years) | 6.5 | 6.5 | 6.5 | 3.3 | 3.3 | 3.3 | ||||
Risk-free rate | – | 3.9% | – | 3.8% | – | 4.1% | 5.1% | 1.78% | ||
| Expected dividends | ||||||||||
expressed as a dividend yield | 3.1% | 4.6% | 3.1% | 4.2% | 3.6% | 4.20% | 3.50% | 3.80% | ||
Expectations of vesting | 0% | 95% | 0% | 95% | 0% | 95% | 95% | 95% | ||
| Long Term | Long Term | Long Term | Long Term | Share Save | Share Save | Share Save | Share Save | |
| Incentive Plan | Incentive Plan | Incentive Plan | Incentive Plan | Scheme | Scheme | Scheme | Scheme | |
| January/March | May/August | December | November | (3-Year Plan | (3-Year Plan | (3-Year Plan | (3-Year Plan | |
| 2024 | 2023 | 2021 | 2020 | 2024) | 2023) | 2022) | 2021) | |
| Number | Number | Number | Number | Number | Number | Number | Number | |
| ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | |
| Outstanding: | ||||||||
| At 4 September | ||||||||
2022 | – | – | 502 | 449 | – | – | 483 | 917 |
Granted in the year | – | 737 | – | – | – | 293 | – | – |
Forfeited in the year | – | (343) | (247) | (182) | – | – | (263) | (541) |
| At 2 September | ||||||||
2023 | – | 394 | 255 | 267 | – | 293 | 220 | 376 |
Granted in the year | 978 | – | – | – | 567 | – | – | – |
Exercised in the year | – | – | – | – | – | – | – | (283) |
Forfeited in the year | – | – | (44) | (267) | (60) | (151) | (73) | (93) |
At 31 August 2024 | 978 | 394 | 211 | – | 507 | 142 | 147 | – |
| Exercisable: | ||||||||
| At 2 September | ||||||||
2023 | – | – | – | – | – | – | – | – |
At 31 August 2024 | – | – | – | – | – | – | – | – |
| Weighted average | ||||||||
| (years): | ||||||||
| Remaining | ||||||||
contractual life | 9.33/9.5 | 8.7/8.9 | 7 | 6 | 2.97 | 2.38 | 1.3 | 0.07 |
| Remaining | ||||||||
expected life | 5.83/6.0 | 5.2/5.4 | 3.50 | 2.50 | 2.72 | 2.13 | 1.05 | – |
| 2024 | 2023 | |
| £’000 | £’000 | |
Deferred Bonus Share Plan 2023 | 5 | – |
Deferred Bonus Share Plan 2022 | – | 1 |
Long Term Incentive Plan January/March 2024 | 104 | – |
Long Term Incentive Plan May/August 2023 | 77 | 14 |
Long Term Incentive Plan December 2021 | – | (120) |
Long Term Incentive Plan November 2020 | – | (79) |
Share Save Scheme (3-Year Plan 2024) | 47 | – |
Share Save Scheme (3-Year Plan 2023) | 85 | 4 |
Share Save Scheme (3-Year Plan 2022) | 26 | 32 |
Share Save Scheme (3-Year Plan 2021) | 14 | 46 |
Share Save Scheme (3-Year Plan 2020) | – | 10 |
358 | (92) |
| Long Term | Long Term | Long Term | Long Term | Share Save | Share Save | Share Save | Share Save | |
| Incentive Plan | Incentive Plan | Incentive Plan | Incentive Plan | Scheme | Scheme | Scheme | Scheme | |
| January/March | May/August | December | November | (3-Year Plan | (3-Year Plan | (3-Year Plan | (3-Year Plan | |
| 2024 | 2023 | 2021 | 2020 | 2024) | 2023) | 2022) | 2021) | |
| Number | Number | Number | Number | Number | Number | Number | Number | |
| ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | |
| Outstanding: | ||||||||
| At 4 September | ||||||||
2022 | – | – | 298 | 316 | – | – | 31 | 140 |
Granted in the year | – | 570 | – | – | – | 87 | – | – |
Forfeited in the year | – | (343) | (187) | (117) | – | – | (10) | (29) |
| At 2 September | ||||||||
2023 | – | 227 | 111 | 199 | – | 87 | 21 | 111 |
Granted in the year | 656 | – | – | – | 167 | – | – | – |
Exercised in the year | – | – | – | – | – | – | – | (93) |
Forfeited in the year | – | – | – | (199) | (34) | (48) | (7) | (18) |
At 31 August 2024 | 656 | 227 | 111 | – | 133 | 39 | 14 | – |
| Exercisable: | ||||||||
| At 2 September | ||||||||
2023 | – | – | – | – | – | – | – | – |
At 31 August 2024 | – | – | – | – | – | – | – | – |
| Weighted average | ||||||||
| (years): | ||||||||
Remaining contractual life | 9.33/9.5 | 8.7/8.9 | 7 | 6 | 2.97 | 2.38 | 1.3 | 0.07 |
Remaining expected life | 5.83/6.0 | 5.2/5.4 | 3.50 | 2.50 | 2.72 | 2.13 | 1.05 | – |
| 2024 | 2023 | |
| £’000 | £’000 | |
Deferred Bonus Share Plan 2023 | 5 | – |
Deferred Bonus Share Plan 2022 | – | 1 |
Long Term Incentive Plan January/March 2024 | 54 | – |
Long Term Incentive Plan May/August 2023 | 23 | 8 |
Long Term Incentive Plan December 2021 | – | (68) |
Long Term Incentive Plan November 2020 | – | (53) |
Share Save Scheme (3-Year Plan 2024) | 12 | – |
Share Save Scheme (3-Year Plan 2023) | 28 | 1 |
Share Save Scheme (3-Year Plan 2022) | 4 | 3 |
Share Save Scheme (3-Year Plan 2021) | – | 10 |
Share Save Scheme (3-Year Plan 2020) | – | 2 |
126 | (96) |
| 2024 | 2023 | |
| £’000 | £’000 | |
Long Term Incentive Plan January/March 2024 | 51 | – |
Long Term Incentive Plan August 2023 | 61 | 6 |
Share Save Scheme (3-Year Plan 2024) | 25 | – |
Share Save Scheme (3-Year Plan 2023) | 18 | 3 |
Share Save Scheme (3-Year Plan 2022) | 34 | 28 |
Share Save Scheme (3-Year Plan 2021) | – | 80 |
Total carrying amount of investments | 189 | 117 |
Group | Company | |||
| 2023 | 2023 | |||
| 2024 | (restated) 1 | 2024 | (restated) 2 | |
| £’000 | £’000 | £’000 | £’000 | |
(Loss)/profit for the year from continuing operations | (4,489) | (844) | (7,354) | 28,972 |
| Adjustments for: | ||||
Tax | (1,974) | 72 | (1,931) | (504) |
Tax credit in respect of R&D | (116) | (82) | – | – |
Dividends received from subsidiaries | – | – | – | (3,958) |
Dividends received from joint ventures | – | – | (845) | – |
Depreciation of property, plant and equipment | 1,264 | 1,515 | 32 | 30 |
Depreciation of right-of-use assets | 327 | 387 | 71 | 127 |
Depreciation of investment property | 67 | 67 | – | – |
Intangible asset amortisation | 93 | 493 | – | – |
Goodwill and other intangible assets impairment and amounts written off | 229 | 2,019 | – | – |
Property, plant and equipment impairment | 1,906 | – | – | – |
Right-of-use assets impairment | 63 | – | – | – |
Loss on fair value measurement less costs to sell | 720 | – | – | – |
Loss/(profit) on disposal of property, plant and equipment | 9 | (88) | – | – |
(Profit)/loss on disposal of right-of-use assets | (13) | 3 | (20) | – |
Profit on disposal of investment property | (154) | – | – | – |
Gain on disposal of subsidiary and associate | – | – | – | (29,502) |
Impairment of subsidiary | – | – | 1,593 | – |
Net fair value charge/(credit) on share-based payments | 164 | (82) | 126 | (96) |
Other non-cash adjustments | (347) | (835) | 722 | 1,777 |
| Finance costs: | ||||
Interest income | (1,013) | (814) | (2,643) | (2,840) |
Interest expense and borrowing costs | 712 | 771 | 465 | 530 |
Share of results of joint ventures | (1,374) | (1,441) | – | – |
IAS 19 income statement credit in respect of employer contributions | – | (400) | – | (400) |
| IAS 19 income statement charge (excluding interest): | ||||
Past service cost (note 28) | 2,900 | – | 2,900 | – |
Administrative expenses (note 28) | 477 | 166 | 477 | 166 |
| Changes in working capital: | ||||
Decrease in inventories | 2,982 | 772 | – | – |
Decrease/(increase) in receivables | 84 | 527 | 404 | (1,289) |
Increase/(decrease) in payables | 140 | (4,358) | (10) | (745) |
Cash generated from/(used in) continuing operations | 2,657 | (2,152) | (6,013) | ( 7,732 ) |
| Other | Transferred to | |||||
| At 3 September | non-cash | Exchange | assets/liabilities of | At 31 August | ||
| 2023 | Cash flow | changes | movements | disposal group | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | 23,123 | (4,403) | – | (204) | (4,802) | 13,714 |
Bank overdrafts | (12,354) | 1,768 | – | – | 7,916 | (2,670) |
10,769 | (2,635) | – | (204) | 3,114 | 11,044 | |
| Loans and other borrowings: | ||||||
– Current | (1,360) | 863 | – | (7) | 410 | (94) |
– Non-current | (5,206) | 2,340 | (32) | (15) | – | (2,913) |
Net cash | 4,203 | 568 | (32) | (226) | 3,524 | 8,037 |
| Leases: | ||||||
– Current | (1,264) | – | (160) | – | 1,157 | (267) |
– Non-current | (5,559) | 1,475 | (3,333) | 20 | 6,948 | (449) |
Leases | (6,823) | 1,475 | (3,493) | 20 | 8,105 | (716) |
Net cash and leases | (2,620) | 2,043 | (3,525) | (206) | 11,629 | 7,321 |
| Other | |||||
| At 4 September | non-cash | Exchange | At 2 September | ||
| 2022 | Cash flow | changes | movements | 2023 | |
| Group | £'000 | £'000 | £'000 | £'000 | £'000 |
Cash and cash equivalents | 22,515 | 662 | – | (54) | 23,123 |
Bank overdrafts | (9,734) | (2,620) | – | – | (12,354) |
12,781 | (1,958) | – | (54) | 10,769 | |
| Loans and other borrowings: | |||||
– Current | (3,000) | 1,698 | (48) | (10) | (1,360) |
– Non-current | (23,805) | 18,732 | (8) | (125) | (5,206) |
Net (debt)/cash | (14,024) | 18,472 | (56) | (189) | 4,203 |
| Leases: | |||||
– Current | (1,416) | – | 152 | – | (1,264) |
– Non-current | (6,128) | 1,545 | (1,006) | 30 | (5,559) |
Leases | (7,5 4 4) | 1,545 | (854) | 30 | (6,823) |
Net (debt)/cash and leases | (21,568) | 20,017 | (910) | (159) | (2,620) |
| Other | |||||
| At 3 September | non-cash | Exchange | At 31 August | ||
| 2023 | Cash flow | changes | movements | 2024 | |
| Company | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 13,443 | (5,813) | – | (23) | 7,607 |
| Loans and other borrowings: | |||||
– Current | (2,125) | 518 | – | 27 | (1,580) |
– Non-current | (4,697) | 1,816 | (32) | – | (2,913) |
Net cash | 6,621 | (3,479) | (32) | 4 | 3,114 |
| Leases: | |||||
– Current | (126) | – | 77 | – | (49) |
– Non-current | (167) | 61 | (12) | – | (118) |
Leases | (293) | 61 | 65 | – | (167) |
Net cash and leases | 6,328 | (3,418) | 33 | 4 | 2,947 |
| Other | |||||
| At 4 September | non-cash | Exchange | At 2 September | ||
| 2022 | Cash flow | changes | movements | 2023 | |
| Company | £'000 | £'000 | £'000 | £'000 | £'000 |
Cash and cash equivalents | 12,726 | 783 | – | (66) | 13,443 |
| Loans and other borrowings: | |||||
– Current | (1,413) | (700) | (48) | 36 | (2,125) |
– Non-current | (22,757) | 18,200 | (8) | (132) | (4,697) |
Net (debt)/cash | (11,444) | 18,283 | (56) | (162) | 6,621 |
| Leases: | |||||
– Current | (113) | – | (13) | – | (126) |
– Non-current | (231) | 123 | (59) | – | (167) |
Leases | (344) | 123 | (72) | – | (293) |
Net (debt)/cash and leases | (11,788) | 18,406 | (128) | (162) | 6,328 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| Cash flows from cash and cash equivalents less bank overdrafts | ||||
in tables above | (2,635) | (1,958) | (5,813) | 783 |
New financing and drawdowns on RCF | – | (5,574) | – | (4,741) |
Repayment of RCF drawdowns | 1,816 | 21,741 | 1,816 | 21,741 |
Lease principal repayments | 322 | 367 | 61 | 123 |
Repayment of borrowings | 863 | 2,400 | – | 2,400 |
Receipt of loans from subsidiaries | – | – | – | (2,500) |
Repayment of loans from subsidiaries | – | – | 518 | 600 |
Cash from financing activities in discontinued operations | 1,677 | 12,640 | – | – |
| Cash from financing activities in discontinued operations (previously | ||||
recognised in FY23 Report and Accounts) | – | (9,599) | – | – |
Cash flows from net cash and leases per tables above | 2,043 | 20,017 | (3,418) | 18,406 |
| 2024 | 2023 | |
| Group | £’000 | £’000 |
| Capital expenditure that has been contracted for but has not been provided for in the accounts: | ||
Property, plant and equipment | – | 1,636 |
Right-of-use assets | 701 | – |
701 | 1,636 |
| Company | ||
| 2023 | ||
| 2024 | (restated) 1 | |
| £’000 | £’000 | |
| Balances reported in the Balance Sheet | ||
| Amounts owed by subsidiary undertakings: | ||
Non-current loans receivable | 32,389 | 32,797 |
Other receivables | 4,303 | 3,959 |
36,692 | 36,756 | |
| Amounts owed to subsidiary undertakings: | ||
Current loans payable | (1,580) | (2,125) |
Other payables | (914) | (809) |
(2,494) | (2,934) | |
| Transactions reported in the Income Statement | ||
Management charges receivable | 2,794 | 2,708 |
Dividends receivable | – | 3,957 |
Interest receivable | 1,682 | 2,067 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| Transactions reported in the Income Statement (continuing operations) | ||||
Revenue | – | 37 | – | – |
Rental income | – | 3 | – | – |
Management charges receivable | – | 18 | – | 18 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| Balances reported in the Balance Sheet | ||||
| Amounts owed by joint ventures: | ||||
Trade and other receivables | 204 | 15 | – | 2 |
204 | 15 | – | 2 | |
| Amounts owed to joint ventures: | ||||
Trade and other payables | (20) | (44) | – | – |
(20) | (44) | – | – | |
| Transactions reported in the Income Statement (continuing operations) | ||||
Revenue | 929 | 337 | – | – |
Management charges receivable | 60 | 67 | – | – |
Dividends receivable | – | – | 845 | – |
Purchases | (400) | (465) | – | – |
| Restatement | ||||
| 2 September | in respect of | Restatement | ||
| 2023 (previously | previously netted | in respect of | 2 September 2023 | |
| reported) | amounts | packaging | (restated) | |
| £’000 | £’000 | £’000 | £’000 | |
| Income Statement | ||||
Revenue | 80,903 | 599 | 313 | 81,815 |
Cost of sales | (66,629) | (599) | (313) | (67, 5 41 ) |
| 2 September | Restatement | ||
| 2023 (previously | in respect of | 2 September 2023 | |
| reported) | packaging | (restated) | |
| £’000 | £’000 | £’000 | |
| Balance Sheet | |||
Trade and other receivables | 24,592 | 2,302 | 26,894 |
Current assets | 86,138 | 2,302 | 88,440 |
Total assets | 160,021 | 2,302 | 162,323 |
Trade and other payables | (16,556) | (2,302) | (18,858) |
Current liabilities | (36,863) | (2,302) | (39,165) |
Total liabilities | (52,146) | (2,302) | (54,448) |
| 3 September | Restatement | ||
| 2022 (previously | in respect of | 3 September 2022 | |
| reported) | packaging | (restated) | |
| £’000 | £’000 | £’000 | |
| Balance Sheet | |||
Trade and other receivables | 19,015 | 2,541 | 21,556 |
Current assets | 224,339 | 2,541 | 226,880 |
Total assets | 307,561 | 2,541 | 310,102 |
Trade and other payables | (21,000) | (2,541) | (23,541) |
Current liabilities | (139,915) | (2,541) | (142,456) |
Total liabilities | (175,232) | (2,541) | (177,773) |