Revenue by destination | |||
2024 | |||
Ā£ā000 | |||
2023 | |||
Ā£ā000 | |||
United Kingdom | 8,099 | 8,039 | |
Rest of Europe | ā Germany | 4,950 | 5,937 |
ā Ireland | 18,114 | 14,653 | |
ā Other | 14,676 | 13,006 | |
The Americas | ā USA | 58,001 | 61,407 |
ā Other | 14,403 | 12,549 | |
Rest of the World | ā China | 11,426 | 9,525 |
ā Other | 23,397 | 22,281 | |
153,066 | 147,397 |
Non-current assets by destination | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
United Kingdom | 45,698 | 44,800 |
United States | 26,925 | 29,908 |
China | 98 | 108 |
72,721 | 74,816 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Depreciation of property, plant and equipment and right-of-use assets | 4,640 | 4,277 |
Amortisation of intangible assets | ||
2 | ||
426 | 399 | |
Impairment of intangible assets | ā | 228 |
Loss on disposal of property, plant and equipment | 28 | 137 |
Research and development costs | 1,473 | 1,742 |
Research and development tax credits | (45) | ā |
Net foreign exchange gain | ||
3 | ||
717 | 341 | |
Cost of inventories recognised as an expense | ||
4 | ||
93,677 | 87,411 | |
Write down of inventories recognised as an expense | 785 | 2,230 |
Shipping costs | 2,888 | 2,503 |
IT and telephony costs | 1,038 | 1,110 |
Insurance costs | 1,255 | 1,450 |
Energy and utility costs | 1,446 | 1,416 |
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Fees payable to the Parent Companyās auditors and their associates for | ||
the audit of: | ||
ā the Parent Company and Group accounts | 116 | 85 |
ā the Groupās subsidiaries pursuant to legislation | 257 | 198 |
Total audit fees | 373 | 283 |
Fees payable to the Parent Companyās auditors and their associates for | ||
other services to the Group: | ||
ā other assurance services | 18 | 16 |
Total non-audit fees | 18 | 16 |
Group | ||
2024 | ||
Number | ||
2023 | ||
Number | ||
Technical and production | 161 | 184 |
Administration and sales | 209 | 217 |
370 | 401 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Wages and salaries | 18,994 | 20,305 |
Social security costs | 1,592 | 1,850 |
Pension costs (see note 27) | 1,213 | 1,237 |
Share-based payments (see note 26) | 512 | 1,222 |
22,311 | 24,614 |
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Directors in aggregate: | ||
Emoluments in respect of qualifying services | 679 | 950 |
Fees paid to Non-executive Directors in respect of qualifying services | 367 | 378 |
Taxable benefits in respect of qualifying services | 20 | 31 |
Share-based payments expense in respect of qualifying services | 69 | 252 |
Pension contributions to money purchase schemes | 51 | 55 |
1,186 | 1,666 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Finance income | ||
Other interest received | 5 | 2 |
Post-employment benefit income (see note 27) | 224 | 110 |
229 | 112 | |
Finance costs | ||
Bank interest paid | 678 | 757 |
Other bank finance costs | 314 | 323 |
Lease liabilities finance expense (see note 14) | 13 | 9 |
1,005 | 1,089 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
UK relocation project: | ||
Relocation expenses | 302 | 1,145 |
Less: tax effect of relocation expenses | (20) | (205) |
Restructuring: | ||
Restructuring expenses | 328 | 2,655 |
Less: tax effect of restructuring expenses | (82) | (598) |
528 | 2,997 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Current tax: | ||
UK corporation tax on profits for the year | ā | (32) |
Adjustments to UK tax in respect of previous periods | ā | (41) |
Overseas corporation tax on profits for the year | 4,230 | 3,577 |
Adjustments to overseas tax in respect of previous periods | 30 | (365) |
Total current tax | 4,260 | 3,139 |
Deferred tax: | ||
Origination and reversal of temporary differences | (120) | (141) |
Effect of change of tax rate on opening deferred tax | (77) | (29) |
Adjustments in respect of previous periods | (1) | (367) |
Total deferred tax (see note 22) | (198) | (537) |
Tax on profit on ordinary activities | 4,062 | 2,602 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Current tax: | ||
Foreign currency translation differences | ā | 33 |
Total current tax | ā | 33 |
Deferred tax: | ||
Cash flow hedges | 49 | ā |
Foreign currency translation differences | 257 | (301) |
Defined benefit pension scheme | 323 | 345 |
Total deferred tax | 629 | 44 |
Total tax expense recognised in other comprehensive income | 629 | 77 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Current tax: | ||
Share-based payments | ā | (28) |
Deferred tax: | ||
Share-based payments | 23 | (25) |
Total tax charge/(credit) recognised in equity | 23 | (53) |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Profit before tax multiplied by standard rate of UK corporation tax | ||
at 25.0% (2023: 22.0%) | 4,616 | 2,980 |
Effects of: | ||
Expenses not deductible in determining taxable profit | 116 | 276 |
Adjustments in respect of overseas state taxes | 309 | 363 |
Benefits of overseas tax incentives | (320) | (304) |
Research and development tax credits | (19) | (20) |
Difference in tax rates on overseas earnings | (654) | 49 |
Adjustments to tax charge in respect of prior years | 29 | (732) |
Effect of change of tax rate on opening deferred tax | ā | (47) |
Deferred tax not recognised | (15) | 37 |
Total tax charge for the year | 4,062 | 2,602 |
Dividend per share for years ended 30 September | |||||
Parent Company and Group | |||||
2024 | |||||
Pence | |||||
2023 | |||||
Pence | |||||
2022 | |||||
Pence | |||||
2024 | |||||
Ā£ā000 | |||||
2023 | |||||
Ā£ā000 | |||||
Interim dividend | 2.60p | ||||
3 | |||||
2.55p | |||||
2 | |||||
2.50p | |||||
1 | |||||
1,589 | 1,552 | ||||
Final dividend | 5.81p | ||||
4 | |||||
5.46p | |||||
3 | |||||
5.35p | |||||
2 | |||||
3,335 | 3,250 | ||||
8.41p | 8.01p | 7.85p | 4,924 | 4,802 |
Group | 2024 | 2023 |
Profit after taxation attributable to owners of the Parent Company (Ā£ā000) | 14,401 | 10,942 |
Weighted average number of ordinary shares in issue (ā000) | 61,006 | 60,762 |
Basic earnings per share (pence) | 23.61p | 18.01p |
Group | ||
2024 | ||
No (ā000) | ||
2023 | ||
No (ā000) | ||
Weighted average number of shares | 61,210 | 60,916 |
Weighted average number of shares held in the EBT | (204) | (154) |
Weighted average number of shares used for calculating basic EPS | 61,006 | 60,762 |
Executive share option schemes | 269 | 301 |
All-employee share options | 69 | 45 |
Weighted average number of shares used for calculating diluted EPS | 61,344 | 61,108 |
Diluted earnings per share (pence) | 23.48p | 17.91p |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Profit after taxation attributable to owners of the Parent Company | 14,401 | 10,942 |
Adjusted for: | ||
Exceptional items ā restructuring costs (see note 8) | 328 | 2,655 |
Exceptional items ā relocation expenses (see note 8) | 302 | 1,145 |
Taxation thereon | (102) | (803) |
Adjusted earnings | 14,929 | 13,939 |
Adjusted basic earnings per share (pence) | 24.47p | 22.94p |
Adjusted diluted earnings per share (pence) | 24.34p | 22.81p |
Group | |||
Development | |||
costs | |||
Ā£ā000 | |||
Software | |||
licences | |||
Ā£ā000 | |||
Total | |||
Ā£ā000 | |||
Cost: | 989 | 2,674 | 3,663 |
1 October 2022 | (43) | (1) | (44) |
Additions | 69 | 138 | 207 |
Disposals | ā | (26) | (26) |
30 September 2023 | 1,015 | 2,785 | 3,800 |
Exchange adjustment | (41) | (12) | (53) |
Additions | 114 | 129 | 243 |
30 September 202 | 4 1,088 | 2,902 | 3,990 |
Amortisation: | |||
1 October 2022 | 101 | 356 | 457 |
Exchange adjustment | (8) | (2) | (10) |
Charge for year | 46 | 353 | 399 |
Disposals | ā | (26) | (26) |
Impairment charge | 228 | ā | 228 |
30 September 2023 | 367 | 681 | 1,048 |
Exchange adjustment | (15) | (3) | (18) |
Charge for year | 50 | 376 | 426 |
30 September 2024 | 402 | 1,054 | 1,456 |
Net book value: | |||
30 September 2024 | 686 | 1,848 | 2,534 |
30 September 2023 | 648 | 2,104 | 2,752 |
Group | |||||
Land & | |||||
buildings | |||||
Ā£ā000 | |||||
Plant & | |||||
machinery | |||||
Ā£ā000 | |||||
Fixtures, fittings | |||||
& equipment | |||||
Ā£ā000 | |||||
Laboratory | |||||
equipment | |||||
Ā£ā000 | |||||
Total | |||||
Ā£ā000 | |||||
Cost: | |||||
1 October 2022 | 37,679 | 40,919 | 5,822 | 2,224 | 86,644 |
Exchange adjustment | (1,384) | (1,925) | (225) | (66) | (3,600) |
Additions | 279 | 3,562 | 1,853 | 249 | 5,943 |
Disposals | - | (2,889) | (284) | (94) | (3,267) |
30 September 2023 | 36,574 | 39,667 | 7,166 | 2,313 | 85,720 |
Exchange adjustment | (1,320) | (1,896) | (369) | (80) | (3,665) |
Additions | ā | 3,635 | 1,423 | 365 | 5,423 |
Disposals | ā | (61) | (218) | (23) | (302) |
30 September 2024 | 35,254 | 41,345 | 8,002 | 2,575 | 87,176 |
Depreciation: | |||||
1 October 2022 | 2,175 | 8,093 | 1,623 | 472 | 12,363 |
Exchange adjustment | (176) | (575) | (67) | (19) | (837) |
Charge for year | 582 | 2,447 | 862 | 247 | 4,138 |
Disposals | ā | (1,103) | (273) | (94) | (1,470) |
30 September 2023 | 2,581 | 8,862 | 2,145 | 606 | 14,194 |
Exchange adjustment | (204) | (715) | (105) | (40) | (1,064) |
Charge for year | 596 | 2,736 | 828 | 315 | 4,475 |
Disposals | ā | (47) | (167) | (23) | (237) |
30 September 2024 | 2,973 | 10,836 | 2,701 | 858 | 17,368 |
Net book value: | |||||
30 September 2024 | 32,281 | 30,509 | 5,301 | 1,717 | 69,808 |
30 September 2023 | 33,993 | 30,805 | 5,021 | 1,707 | 71,526 |
Capital commitments | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Contracted but not provided for | 1,708 | 802 |
Group | ||
Plant & machinery | ||
Ā£ā000 | ||
Total | ||
Ā£ā000 | ||
Net carrying value: | ||
1 October 2022 | 375 | 375 |
Exchange adjustment | (6) | (6) |
Additions | 308 | 308 |
Depreciation charge | (139) | (139) |
30 September 2023 | 538 | 538 |
Exchange adjustment | (3) | (3) |
Additions | 9 | 9 |
Depreciation charge | (165) | (165) |
30 September 2024 | 379 | 379 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Lease liabilities: | ||
At start of year | 549 | 396 |
Exchange adjustment | (4) | (3) |
Additions | 9 | 308 |
Lease liabilities finance expense | 13 | 9 |
Repayments of lease liabilities | (176) | (161) |
Balance at end of year | 391 | 549 |
Of which: | ||
Current lease liabilities | 172 | 176 |
Non-current lease liabilities | 219 | 373 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Maturity analysis ā undiscounted lease payments: | ||
Within one year | 172 | 176 |
In one to two years | 118 | 171 |
In two to five years | 121 | 225 |
In more than five years | ā | 9 |
Parent Company | Ā£ā000 |
Cost: | |
1 October 2022 | 37,385 |
Capital contribution to subsidiaries | 1,189 |
30 September 2023 | 38,574 |
Capital contribution to subsidiaries | 492 |
30 September 2024 | 39,066 |
Parent Company | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Subsidiary: | ||
R C Treatt & Co Limited ā 100% (2023: 100%) | 29,228 | 28,761 |
Treatt USA Inc ā 100% (2023: 100%) | 9,397 | 9,372 |
Treatt Trading (Shanghai) Company Limited ā 100% (2023: 100%) | 441 | 441 |
39,066 | 38,574 |
Subsidiary | |||
Country of | |||
incorporation | Holding | Principal activity | |
Wholly-owned by Treatt plc: | |||
R C Treatt & Co Limited | England | ||
1 | |||
100% | Supply of flavour and fragrance ingredients | ||
Treatt USA Inc | USA | ||
2 | |||
100% | Supply of flavour and fragrance ingredients | ||
Treatt Trading (Shanghai) Company Limited | China³ | 100% | Supply of flavour and fragrance ingredients |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Raw materials | 18,218 | 24,119 |
Work in progress and intermediate products | 21,859 | 25,130 |
Finished goods | 11,801 | 13,146 |
51,878 | 62,396 |
Group | Parent Company | |||
Current | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
Trade receivables | ||||
1 | ||||
34,443 | 31,114 | ā | ā | |
Amounts owed by subsidiaries | ā | ā | 5,258 | 5,503 |
Other receivables | 605 | 306 | 42 | 77 |
Prepayments | 2,030 | 1,549 | ā | ā |
37,078 | 32,969 | 5,300 | 5,580 |
Group | 2024 | 2023 |
Average debtor days | 78 | 82 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Impairment provision: | ||
At start of year | 216 | 816 |
Released in year | (174) | (728) |
Provided in year | 84 | 134 |
Foreign exchange | (1) | (6) |
Balance at end of year | 125 | 216 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Number of days past the due date: | ||
1ā30 | ā | ā |
31ā60 | ā | ā |
Over 60 | 125 | 216 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
US Dollar | 28,370 | 23,326 |
Euro | 2,846 | 2,848 |
Chinese Yuan | 184 | 317 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
UK asset-based lending facility | 352 | 10,305 |
US line of credit | 1,782 | 337 |
2,134 | 10,642 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
In one year or less | 2,134 | 10,642 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Onerous contract provision: | ||
At start of year | 102 | 397 |
Utilised in year | (100) | (342) |
Additional provision in year | 249 | 75 |
Foreign exchange | (6) | (28) |
Balance at end of year | 245 | 102 |
Group | Parent Company | |||
Current | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
Trade payables | 14,241 | 13,131 | 66 | 172 |
Other taxes and social security costs | 315 | 404 | ā | ā |
Accruals and other creditors | 4,139 | 7,165 | 508 | 319 |
18,695 | 20,700 | 574 | 491 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
US Dollar | 12,817 | 10,134 |
Euro | 215 | 687 |
Chinese Yuan | 210 | 227 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
UK deferred tax liability | (2,823) | (1,647) |
Overseas deferred tax liability | (2,225) | (3,204) |
Deferred tax liabilities | (5,048) | (4,851) |
UK deferred tax | Overseas deferred tax | |||||||
Group | ||||||||
Post-employment | ||||||||
benefits | ||||||||
Ā£ā000 | ||||||||
Fixed assets | ||||||||
Ā£ā000 | ||||||||
Cash flow hedge | ||||||||
Ā£ā000 | ||||||||
Other and share- | ||||||||
based payments | ||||||||
Ā£ā000 | ||||||||
Losses | ||||||||
Ā£ā000 | ||||||||
Fixed assets | ||||||||
Ā£ā000 | ||||||||
Other temporary | ||||||||
differences | ||||||||
Ā£ā000 | ||||||||
Total | ||||||||
Ā£ā000 | ||||||||
1 October 2022 | (446) | (3,305) | 73 | 345 | 1,626 | (4,009) | 347 | (5,369) |
Credit/(charge) to income statement: | ||||||||
For the year | (140) | (434) | (46) | (352) | 1,122 | (411) | 402 | 141 |
In respect of prior period | ā | 74 | ā | 200 | (58) | 151 | ā | 367 |
For change in tax rate | ā | ā | ā | ā | ā | 29 | ā | 29 |
Credit/(charge) to other comprehensive income: | ||||||||
For the year | (345) | ā | ā | ā | ā | 339 | (38) | (44) |
Credit to equity: | ||||||||
For the year | ā | ā | ā | 39 | ā | ā | (14) | 25 |
1 October 2023 | (931) | (3,665) | 27 | 232 | 2,690 | (3,901) | 697 | (4,851) |
Credit/(charge) to income statement: | ||||||||
For the year | (141) | (678) | ā | (92) | 423 | 84 | 524 | 120 |
In respect of prior period | ā | (64) | ā | 28 | ā | 37 | ā | 1 |
For change in tax rate | ā | ā | ā | ā | ā | 77 | ā | 77 |
Credit/(charge) to other comprehensive income: | ||||||||
For the year | (323) | ā | (49) | ā | (257) | ā | ā | (629) |
Charge to equity: | ||||||||
For the year | ā | ā | ā | (23) | ā | ā | ā | (23) |
Foreign exchange differences | ā | ā | ā | ā | ā | 257 | ā | 257 |
30 September 2024 | (1,395) | (4,407) | (22) | 145 | 2,856 | (3,446) | 1,221 | (5,048) |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Current: | ||
Derivative financial assets | 380 | 8 |
Derivative financial liabilities | ā | (176) |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Income statement: | ||
Foreign exchange contracts | 808 | 386 |
Other comprehensive income: | ||
Foreign exchange contracts | 195 | 269 |
Parent Company and Group ā | ||||
called up, allotted and fully paid | ||||
2024 | 2023 | |||
Ā£ā000 | Number | Ā£ā000 | Number | |
At start of year | 1,223 | 61,129,589 | 1,217 | 60,864,564 |
Issued in year | 2 | 80,172 | 6 | 265,025 |
At end of year | 1,225 | 61,209,761 | 1,223 | 61,129,589 |
Parent Company and Group | |
2024 | |
Ā£ā000 | |
Balance at 1 October 2023 and 30 September 2024 | 23,484 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Share option schemes ā see (a) below | 113 | 816 |
Share incentive plans ā see (b) below | 379 | 373 |
492 | 1,189 | |
Effect of movement in foreign exchange rates | 20 | 33 |
512 | 1,222 |
Number of share | |||||
options outstanding | |||||
at 30 September | |||||
2024 | |||||
Number | |||||
exercised | |||||
in year | |||||
Exercise price | |||||
per share | |||||
Date option | |||||
exercisable | |||||
UK SAYE¹ Scheme 2020 | ā | 9,900 | 409.0p | Sep 2023 ā | Feb 2024 |
UK SAYE¹ Scheme 2021 | 8,337 | ā | 932.0p | Sep 2024 ā | Feb 2025 |
UK SAYE¹ Scheme 2022 | 47,693 | ā | 610.0p | Sep 2025 ā | Feb 2026 |
UK SAYE¹ Scheme 2023 | 51,646 | ā | 566.0p | Sep 2026 ā | Feb 2027 |
UK SAYE¹ Scheme 2024 | 140,400 | ā | 371.0p | Sep 2027 ā | Feb 2028 |
US ESPP | |||||
2 | |||||
Scheme 2024 | 10,505 | ā | 394.0p | July 2025 | |
UK LTIP³ Scheme 2016 | 2,735 | ā | ā | Jun 2019 ā | Jun 2026 |
UK LTIP³ Scheme 2017 | 974 | ā | ā | Jun 2020 ā | Jun 2027 |
UK LTIP³ Scheme 2019 | 7,190 | ā | ā | Jun 2022 ā | Jun 2029 |
UK LTIP³ Scheme 2020 | 5,239 | ā | ā | Jun 2023 ā | Jun 2030 |
UK LTIP³ Scheme 2021 | 1,234 | 3,936 | ā | Jun 2024 ā | Jun 2031 |
US LTIP³ Scheme 2021 | ā | 10,341 | ā | Jun 2024 ā | Feb 2025 |
UK LTIP³ Scheme 2022 | 28,696 | ā | ā | Dec 2025 ā | Dec 2032 |
US LTIP³ Scheme 2022 | 73,206 | ā | ā | Jun 2025 ā | Feb 2026 |
UK LTIP³ Scheme 2023 | 86,176 | ā | ā | Dec 2026 ā | Dec 2033 |
US LTIP³ Scheme 2023 | 77,923 | ā | ā | Dec 2026 ā | Dec 2033 |
UK Executiveā“ Options 2018 | 29,941 | ā | ā | Dec 2021 ā | Dec 2028 |
UK Executiveā“ Options 2019 | 34,987 | ā | ā | Dec 2022 ā | Dec 2029 |
UK Executiveā“ Options 2020 | 9,274 | 23,241 | ā | Dec 2023 ā | Dec 2030 |
UK Executiveā“ Options 2022 | 44,431 | ā | ā | Dec 2025 ā | Dec 2032 |
UK Executiveā“ Options 2023 | 98,540 | ā | ā | Dec 2026 ā | Dec 2033 |
All-employee share schemes: | ||||
US ESPP | ||||
2024 | ||||
SAYE | ||||
2024 | ||||
US ESPP | ||||
2023 | ||||
SAYE | ||||
2023 | ||||
Share price at date of grant | 463.8p | 463.8p | 594.0p | 594.0p |
Contractual life | 1.0 years | 3.5 years | 1.0 years | 3.5 years |
Expected life | 1.0 years | 3.1 years | 1.0 years | 3.1 years |
Expected volatility | 37.3% | 46.2% | 56.5% | 47.9% |
Risk-free interest rate | 4.4% | 3.9% | 4.9% | 4.9% |
Dividend yield | 1.7% | 1.7% | 1.1% | 1.1% |
Expected cancellations | 10.0% | 10.0% | 10.0% | 10.0% |
Expected forfeitures | 10.0% | 15.0% | 18.0% | 15.0% |
Fair value per option at date of grant | 97.4p | 164.7p | 191.7p | 272.2p |
Key-employee share schemes: | |||||
UK LTIP | |||||
2023 | |||||
US LTIP | |||||
2023 | |||||
UK Exec | |||||
2023 | |||||
UK LTIP | |||||
2022 | |||||
UK Exec | |||||
2022 | |||||
Share price at date of grant | 418.0p | 418.0p | 418.0p | 660.0p | 660.0p |
Contractual life | 10.0 years | 3.2 years | 10.0 years | 10.0 years | 10.0 years |
Expected life | 3.2 years | 3.2 years | 3.2 years | 3.2 years | 3.2 years |
Expected volatility | 46.0% | 46.0% | 46.0% | 48.0% | 48.0% |
Risk-free interest rate | 4.5% | 4.5% | 4.5% | 3.4% | 3.4% |
Dividend yield | 1.8% | 1.8% | 1.9% | 1.2% | 1.2% |
Expected cancellations | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Expected forfeitures | 83.1% | 85.1% | 80.1% | 84.0% | 88.8% |
Fair value per option at date of grant | 415.1p | 415.1p | 415.1p | 635.0p | 635.0p |
2024 | 2023 | |||
All share schemes | ||||
Number | ||||
of options | ||||
Weighted average | ||||
exercise price | ||||
Number | ||||
of options | ||||
Weighted average | ||||
exercise price | ||||
Outstanding at start of year | 751,745 | £2.06 | 780,841 | £2.28 |
Granted during the year | 413,544 | £1.38 | 360,017 | £1.38 |
Forfeited during the year | (284,721) | £0.94 | (38,611) | £0.87 |
Exercised during the year | (47,418) | £0.11 | (299,312) | £1.56 |
Lapsed during the year | (24,097) | £7.37 | (32,328) | £2.17 |
Cancelled during the year | (49,926) | £10.82 | (18,862) | £7.90 |
Outstanding at end of year | 759,127 | £1.67 | 751,745 | £2.06 |
Exercisable at end of year | 99,911 | £1.24 | 89,850 | £1.03 |
Number of free and matching shares | Number of nil cost RSUs | |||
Group | 2024 | 2023 | 2024 | 2023 |
Outstanding at start of year | 105,750 | 142,290 | 24,498 | 25,556 |
Granted during the year | 62,611 | 51,859 | 18,624 | 15,128 |
Vested during the year | (43,876) | (67,954) | (6,306) | (10,766) |
Forfeited during the year | (6,915) | (4,335) | (3,276) | (5,326) |
Released during the year | (6,242) | (16,110) | (90) | (94) |
Outstanding at end of year | 111,328 | 105,750 | 33,450 | 24,498 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Defined contribution schemes | 1,213 | 1,233 |
Other pension costs | ā | 4 |
1,213 | 1,237 |
Group | 2024 | 2023 |
Discount rate | 5.20% | 5.75% |
Rate of inflation (RPI) | 3.25% | 3.40% |
Rate of inflation (CPI) | 2.75% | 3.00% |
Rate of increase in pensions in payment ā CPI max 5% | 2.70% | 2.90% |
Rate of increase in pensions in payment ā CPI max 3% | 2.20% | 2.40% |
Rate of increase in pensions in payment ā CPI max 2.5% | 1.95% | 2.15% |
Commutation allowance | 20.0% | 20.0% |
Proportion married (at retirement or earlier death) | 75.0% | 75.0% |
GMP equalisation allowance | 0.5% of liability value | 0.5% of liability value |
Rate of increase in salaries | N/A | N/A |
Mortality table | S3PA tables with | |
CMI 2023 projections | ||
using a long-term | ||
improvement rate of | ||
1.25% p.a. | ||
1 | ||
S3PA tables with | ||
CMI 2019 projections | ||
using a long-term | ||
improvement rate of | ||
1.25% p.a. | ||
Life expectancy for male aged 65 in 20 yearsā time | 23.0 | 23.7 |
Life expectancy for female aged 65 in 20 yearsā time | 25.6 | 26.1 |
Life expectancy for male aged 65 now | 21.7 | 22.3 |
Life expectancy for female aged 65 now | 24.2 | 24.7 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Scheme assets: | ||
Equities | 3,462 | 9,616 |
Buy and maintain | ā | ā |
Gilts | 11,390 | 3,683 |
Bonds | 5,011 | 4,501 |
Multi-asset credit | 1,464 | 2,659 |
Cash | ||
1 | ||
1,489 | ā | |
Fair value of scheme assets | 22,816 | 20,459 |
Present value of funded obligations (scheme liabilities) | (17,238) | (16,736) |
Surplus in the scheme recognised in the balance sheet | 5,578 | 3,723 |
Related deferred tax | (1,395) | (931) |
Net pension surplus | 4,183 | 2,792 |
Changes in scheme liabilities: | ||
Balance at start of year | (16,736) | (19,430) |
Interest cost | (939) | (1,007) |
Benefits paid | 811 | 3,111 |
Remeasurement gains/(losses): | ||
ā Experience gain/(loss) on liabilities | 210 | (325) |
ā Gain from changes to demographic assumptions | 237 | ā |
ā Actuarial (loss)/gain arising from changes in financial assumptions | (821) | 915 |
Balance at end of year | (17,238) | (16,736) |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Changes in scheme assets: | ||
Balance at start of period | 20,459 | 21,212 |
Interest on scheme assets | 1,163 | 1,117 |
Employer contributions | 337 | 450 |
Benefits paid | (811) | (3,111) |
Remeasurement gains: | ||
ā Return on plan assets (excluding amounts included in interest expense) | 1,668 | 791 |
Balance at end of year | 22,816 | 20,459 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Amount charged to finance costs: | ||
Interest on scheme assets | 1,163 | 1,117 |
Interest on scheme liabilities | (939) | (1,007) |
Net income recognised in income statement | 224 | 110 |
Amount recognised in statement of comprehensive income: | ||
Gain on scheme assets in excess of interest | 1,668 | 791 |
Experience gain/(loss) on liabilities | 210 | (325) |
Gain from changes to demographic assumptions | 237 | ā |
Actuarial (loss)/gain from changes to financial assumptions | (821) | 915 |
Remeasurement gain recognised in statement of comprehensive income | 1,294 | 1,381 |
Actual return on scheme assets | 2,831 | 1,908 |
Cumulative remeasurement gain recognised in statement of comprehensive income | 2,777 | 1,483 |
Reduce | |
surplus by: | |
Ā£ā000 | |
Reduce discount rate by 0.25% p.a. | 526 |
Increase inflation and all related assumptions by 0.1% p.a. | 113 |
Increase life expectancy by one year | 481 |
Group | Parent Company | |||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
Financial assets | ||||
Measured at amortised cost: | ||||
Trade receivables | ||||
1 | ||||
31,726 | 29,490 | ā | ā | |
Other receivables | 605 | 306 | 42 | 77 |
Cash and cash equivalents | 1,786 | 809 | 407 | 359 |
Amounts owed by subsidiaries | ā | ā | 5,258 | 5,503 |
Financial instruments measured at | ||||
fair value through other comprehensive income: | ||||
Trade receivables | ||||
2 | ||||
(level 3) | 2,717 | 1,624 | ā | ā |
Derivative financial instruments measured | ||||
at fair value through profit and loss: | ||||
Forward currency contracts (level 2) | 380 | 8 | ā | ā |
37,214 | 32,237 | 5,707 | 5,939 |
Group | Parent Company | |||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
Financial liabilities | ||||
Measured at amortised cost: | ||||
Trade payables | 14,241 | 13,131 | 66 | 172 |
Accruals and other creditors | 4,139 | 7,165 | 508 | 319 |
UK asset-based lending facility | 352 | 10,305 | ā | ā |
US line of credit | 1,782 | 337 | ā | ā |
Lease liabilities | 391 | 549 | ā | ā |
Derivative financial instruments measured | ||||
at fair value through profit and loss: | ||||
Forward currency contracts (level 2) | ā | 176 | ā | ā |
20,905 | 31,663 | 574 | 491 |
Group | |||||
Within | |||||
0 to 3 | |||||
months | |||||
Ā£ā000 | |||||
Within | |||||
3 to 12 months | |||||
Ā£ā000 | |||||
Within | |||||
1 to 2 years | |||||
Ā£ā000 | |||||
Within | |||||
2 to 5 years | |||||
Ā£ā000 | |||||
Over | |||||
5 years | |||||
Ā£ā000 | |||||
Non-derivative financial instruments: | |||||
Trade payables | 13,098 | 1,143 | ā | ā | ā |
Accruals and other creditors | 3,833 | 306 | ā | ā | ā |
UK asset-based lending facility | 352 | ā | ā | ā | ā |
US line of credit | 1,782 | ā | ā | ā | ā |
Derivative financial instruments: | |||||
Forward currency contracts | 53 | 327 | ā | ā | ā |
Group | ||||
Floating rate | ||||
financial assets/(liabilities) | ||||
Fixed rate | ||||
financial liabilities | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
Bank balances and revolving credit facilities: | ||||
Sterling | 947 | 416 | ā | ā |
US Dollars | (1,621) | (128) | ā | ā |
Euro | 4 | 1 | ā | ā |
Other | 674 | 183 | ā | ā |
Asset-based lending facility: | ||||
Sterling | (15) | (10,090) | ā | ā |
US Dollars | ā | (140) | ā | ā |
Euro | (337) | (75) | ā | ā |
Lease liabilities: | ||||
Sterling | ā | ā | (391) | (549) |
Total net debt | (348) | (9,833) | (391) | (549) |
Group | Parent Company | |||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
Impact on profit before tax of 100bps interest | ||||
rate movement | (100) | (280) | ā | ā |
Group ā as at 30 September 2024 | ||||
Average | ||||
contract rate | ||||
Nominal | ||||
currency | ||||
ā000 | ||||
Contract | ||||
GBP | ||||
Ā£ā000 | ||||
Fair value | ||||
gain | ||||
Ā£ā000 | ||||
US Dollars: | ||||
Forward contracts to sell USD within 1ā3 months | 1.2711 | $990 | Ā£779 | 40 |
Forward contracts to sell USD within 3ā6 months | 1.2669 | $4,150 | Ā£3,276 | 229 |
Forward contracts to sell USD within 6ā9 months | 1.2888 | $3,100 | 2,395 | 90 |
Euros: | ||||
Forward contracts to sell EUR within 1ā3 months | 1.1732 | ā¬1,150 | Ā£979 | 14 |
Forward contracts to sell EUR within 3ā6 months | 1.1749 | ā¬750 | Ā£638 | 6 |
Forward contracts to sell EUR within 6ā9 months | 1.1724 | ā¬250 | Ā£213 | 1 |
380 |
Group ā as at 30 September 2023 | ||||
Average | ||||
contract rate | ||||
Nominal | ||||
currency | ||||
ā000 | ||||
Contract | ||||
GBP | ||||
Ā£ā000 | ||||
Fair value | ||||
(loss)/gain | ||||
Ā£ā000 | ||||
US Dollars: | ||||
Forward contracts to sell USD within 1ā3 months | 1.2424 | $4,170 | 3,356 | (35) |
Forward contracts to sell USD within 3ā6 months | 1.2493 | $1,700 | 1,361 | (43) |
Forward contracts to sell USD within 6ā9 months | 1.2725 | $1,850 | 1,454 | (60) |
Forward contracts to sell USD within 9ā12 months | 1.2770 | $900 | 705 | (32) |
Euros: | ||||
Forward contracts to sell EUR within 1ā3 months | 1.1505 | ā¬760 | 661 | 4 |
Forward contracts to sell EUR within 3ā6 months | 1.1426 | ā¬600 | 525 | 2 |
Forward contracts to sell EUR within 6ā9 months | 1.1502 | ā¬490 | 426 | (2) |
Forward contracts to sell EUR within 9ā12 months | 1.1506 | ā¬350 | 304 | (2) |
(168) |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Revenue | 808 | 386 |
Other comprehensive income | 195 | 269 |
1,003 | 655 |
Group | |
Hedging | |
reserve | |
Ā£ā000 | |
1 October 2022 | (311) |
Fair value movement on: | |
Cash flow hedges of probable future receipts | (117) |
Transfer from hedging reserve to: | |
Profit and loss account | 386 |
Amounts recognised in other comprehensive income | 269 |
Taxation relating to items above | ā |
30 September 2023 | (42) |
Fair value movement on: | |
Cash flow hedges of probable future receipts | (613) |
Transfer from hedging reserve to: | |
Profit and loss account | 808 |
Amounts recognised in other comprehensive income | 195 |
Taxation relating to items above | (49) |
30 September 2024 | 104 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Net foreign currency financial assets: | ||
US Dollar | 7,002 | 4,602 |
Euro | 2,324 | 2,229 |
Other | 653 | 256 |
9,979 | 7,087 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Impact of 10% strengthening of US Dollar against Sterling | 778 | 511 |
Impact of 10% strengthening of Euro against Sterling | 258 | 248 |
Group | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Salaries and other short-term employee benefits | 699 | 981 |
Fees paid to Non-executive Directors in respect of qualifying services | 367 | 378 |
Employerās social security costs | 137 | 196 |
Pension contributions to money purchase schemes | 51 | 55 |
Share-based payments expense in respect of qualifying services | 69 | 252 |
1,323 | 1,862 |
Parent Company | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Interest received from: | ||
R C Treatt & Co Limited | 340 | ā |
R C Treatt & Co Limited | 284 | 1,541 |
Treatt USA Inc | 4,640 | 3,261 |
Parent Company | ||
2024 | ||
Ā£ā000 | ||
2023 | ||
Ā£ā000 | ||
Amounts owed to Parent Company: | ||
R C Treatt & Co Limited | 5,245 | 5,503 |
Treatt USA Inc | 13 | ā |
5,258 | 5,503 |
Group | Page reference | |||
2024 | ||||
Ā£ā000 | ||||
2023 | ||||
Ā£ā000 | ||||
2022 | ||||
Ā£ā000 | ||||
Total equity | 112 | 142,014 | 137,246 | 133,850 |
Net debt | 115 | 739 | 10,382 | 22,419 |
Capital employed | 142,753 | 147,628 | 156,269 | |
Interim total equity | ||||
1 | ||||
137,647 | 129,685 | 114,988 | ||
Interim net debt | ||||
1 | ||||
10,345 | 17,704 | 19,787 | ||
Interim capital employed | ||||
1 | ||||
147,992 | 147,389 | 134,775 | ||
Average capital employed | ||||
2 | ||||
146,124 | 150,429 | 135,486 | ||
Adjusted operating profit | ||||
3 | ||||
107 | 19,869 | 18,321 | 15,773 | |
ROACE % | 13.6% | 12.2% | 11.6% |
Group | Page reference | ||
2024 | |||
Ā£ā000 | |||
2023 | |||
Ā£ā000 | |||
Average capital employed | |||
2 | |||
146,124 | 150,429 | ||
Profit before taxation | 107 | 18,463 | 13,544 |
ROACE % | 12.6% | 9.0% |
Group | Page reference | ||
2024 | |||
Ā£ā000 | |||
2023 | |||
Ā£ā000 | |||
Profit before taxation | 107 | 18,463 | 13,544 |
Exceptional items | 107 | 630 | 3,800 |
Profit before taxation and exceptional items | 107 | 19,093 | 17,344 |
Interest receivable | 107 | (229) | (112) |
Interest payable | 107 | 1,005 | 1,089 |
Depreciation of property, plant and equipment | |||
and right-of-use assets | 113 | 4,640 | 4,277 |
Amortisation of intangible assets | 113 | 426 | 399 |
Adjusted EBITDA | 24,935 | 22,997 | |
Net debt | 118 | 739 | 10,382 |
Net debt to adjusted EBITDA | 0.03 | 0.45 |
Group | Page reference | ||
2024 | |||
Ā£ā000 | |||
2023 | |||
Ā£ā000 | |||
Profit before taxation | 107 | 18,463 | 13,544 |
Interest receivable | 107 | (229) | (112) |
Interest payable | 107 | 1,005 | 1,089 |
Depreciation of property, plant and equipment | |||
and right-of-use assets | 113 | 4,640 | 4,277 |
Amortisation of intangible assets | 113 | 426 | 399 |
EBITDA | 24,305 | 19,197 | |
Net debt | 115 | 739 | 10,382 |
Net debt to EBITDA | 0.03 | 0.54 |