| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
Revenue | 2,3 | ||
Other revenue | 2,3 | ||
Total revenue | |||
Cost of revenue | 5 | ( | ( |
Gross profit | |||
Administrative expenses – excluding adjusting items | ( | ( | |
Operating profit before adjusting items | |||
| Adjusting items: | |||
Exceptional items – administrative expenses | 6 | ( | ( |
Amortisation of acquired intangible assets | ( | ( | |
Movement on convertible loan notes | ( | ||
Operating profit after adjusting items | |||
Finance income | 9 | ||
Finance costs | 9 | ( | ( |
Exceptional item – finance costs | 6 | ( | ( |
Profit before tax | |||
Tax | 10 | ( | ( |
Profit after tax | |||
| Year ended | Year ended | ||
| Earnings per share (pence) | 31 March 2024 | 31 March 2023 | |
Basic | |||
Diluted | |||
| Year ended | Year ended | ||
| Underlying earnings per share – before adjusting items (pence) | 31 March 2024 | 31 March 2023 | |
Basic | |||
Diluted |
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
| Items that will not be reclassified to the consolidated statement of profit or loss: | |||
Remeasurement of defined benefit pension scheme asset | 16 | ( | |
Deferred tax on remeasurement of defined benefit pension scheme asset | 10 | ( | |
Other comprehensive (expense)/income for the year | ( | ||
Profit for the year | |||
Total comprehensive income for the year attributable to equity holders of the parent |
| Re-presented | |||
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
| Non-current assets | |||
Goodwill | 12 | ||
Other intangible assets | 13 | ||
Convertible loan notes | 14 | ||
Other investment | 14 | ||
Property, plant and equipment | 15 | ||
Net investment in finance lease receivables | 23 | ||
Retirement benefit asset | 16 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Current tax asset | |||
Cash and cash equivalents – corporate | 19 | ||
Cash and cash equivalents – non-corporate | 19 | ||
Restricted funds held on deposit (non-corporate) | 19 | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 20 | ||
Lease liabilities | 23 | ||
Provisions | 21 | ||
Loans and borrowings | 24 | ||
Bank overdraft | 19 | ||
Total current liabilities | |||
| Non-current liabilities | |||
Trade and other payables | 20 | ||
Lease liabilities | 23 | ||
Loans and borrowings | 24 | ||
Deferred tax liability | 22 | ||
Total non-current liabilities | |||
| Total liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 25 | ||
Share premium | 25 | ||
Merger reserve | 25 | ||
Share-based payment reserve | |||
Retained earnings | |||
Total equity attributable to equity holders of the parent |
| Share-based | |||||||
| Share | Merger | payment | Retained | ||||
| Share capital | premium | reserve | reserve | earnings | Total equity | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Opening equity at 1 April 2022 | |||||||
Profit for the year | |||||||
Total other comprehensive income | |||||||
Comprehensive income for the year | |||||||
Issue of shares | 25 | ||||||
Equity-settled share-based payment expense | 26 | ||||||
Vesting of share scheme | 26 | ( | |||||
Dividends | 27 | ( | ( | ||||
Closing equity at 31 March 2023 | |||||||
Profit for the year | |||||||
Total other comprehensive expense | ( | ( | |||||
Comprehensive income for the year | |||||||
Equity-settled share-based payment expense | 26 | ( | |||||
Vesting of share scheme | 26 | ( | |||||
Dividends | 27 | ( | ( | ||||
Closing equity at 31 March 2024 |
| Restated and | |||
| re-presented | |||
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
| Cash flows from operating activities | |||
Cash generated from operations | 30 | ||
Corporation tax paid | ( | ( | |
Interest received | |||
Interest paid | ( | ( | |
Movement in restricted funds held on deposit (non-corporate) | ( | ||
Movement in payables – non-corporate | ( | ||
Net cash inflow from operating activities | |||
| Investing activities | |||
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ( | |
Acquisitions of subsidiaries net of cash and cash equivalents acquired | |||
Contingent consideration cash paid | ( | ||
Disposal of investment in associate | 14 | ||
Purchase of convertible loan note | 14 | ( | ( |
Purchase of other investment | 14 | ( | |
Net cash (used in)/generated from investing activities | ( | ||
| Financing activities | |||
Dividends paid | 27 | ( | ( |
Proceeds from issue of share capital | |||
Payment of lease liabilities | 23 | ( | ( |
Repayments of loans and borrowings | 24 | ( | ( |
Proceeds from loans and borrowings | 24 | ||
Net cash (used in)/generated from financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year |
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
Corporate cash | |||
Non-corporate cash | |||
Bank overdraft | ( | ||
Cash and cash equivalents | 19 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Corporate cash | 26,392 | 22,546 |
Bank overdraft | – | (525) |
Clients’ cash | 17,276 | 12,041 |
GIft card voucher cash | 9,779 | 29,527 |
Prepay savers’ cash | 27,368 | 8,181 |
Retailer partners’ deposits | 5,955 | 6,156 |
Sub-total: non-corporate cash | 60,378 | 55,905 |
Total cash and cash equivalents | 86,770 | 77,926 |
Restricted funds held on deposit (non-corporate) | 78,198 | 82,000 |
PF scheme | Change in assumption | Change in liabilities |
Discount rate | decrease of 0.50% p.a. | increase by £1,068,000 |
Discount rate | increase of 0.50% p.a. | decrease by £972,000 |
Rate of inflation | decrease by 0.25% p.a. | decrease by £319,000 |
Rate of inflation | increase by 0.25% p.a. | increase by £367,000 |
Rate of mortality | decrease in life expectancy of 1 year | increase by £414,000 |
Rate of mortality | increase in life expectancy of 1 year | decrease by £383,000 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Exceptional items – legal fees | 2,143 | – |
Exceptional items – restructuring costs | 1,977 | – |
Exceptional items – acquisition costs expensed | – | 4,065 |
Exceptional items – impairment loss on reclassification of investment in associate to asset held for sale | – | 1,252 |
Sub-total: exceptional items – administrative expenses | 4,120 | 5,317 |
Exceptional items – finance costs | 1,099 | 287 |
Amortisation of intangible assets arising on acquisition | 8,076 | 2,574 |
Net movement on convertible loan notes | 186 | – |
Total adjusting items | 13,481 | 8,178 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Profit before tax | 48,182 | 42,574 |
Total adjusting items | 13,481 | 8,178 |
Underlying profit before tax | 61,663 | 50,752 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Profit after tax | 35,687 | 34,710 |
Total adjusting items | 13,481 | 8,178 |
Tax on adjusting items | (3,370) | (644) |
Underlying profit after tax | 45,798 | 42,244 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Cash and cash equivalents – corporate cash | 26,392 | 22,546 |
| Less: | ||
Bank overdraft | – | (525) |
Loans and borrowings (note 24) | (93,935) | (94,415) |
Net corporate debt | (67,543) | (72,394) |
| PayPoint | Love2shop | To ta l | |
| Year-ended 31 March 2024 | £’000 | £’000 | £’000 |
Revenue | 167,717 | 110,099 | 277,816 |
Other revenue | 2,013 | 26,538 | 28,551 |
Segment revenue | 169,730 | 136,637 | 306,367 |
Segment profit before tax and adjusting items | 50,487 | 11,176 | 61,663 |
Exceptional items | (4,369) | (850) | (5,219) |
Amortisation of intangible assets arising on acquisition | (2,137) | (5,939) | (8,076) |
Net movement in convertible loan notes | (186) | – | (186) |
Segment profit before tax | 43,795 | 4,387 | 48,182 |
Interest income | 163 | 1,227 | 1,390 |
Interest expense | 3,065 | 5,343 | 8,408 |
Depreciation and amortisation | 12,206 | 8,459 | 20,665 |
Capital expenditure | 13,628 | 2,578 | 16,206 |
Segment assets | 271,068 | 248,042 | 519,110 |
Segment liabilities | 173,280 | 224,670 | 397,950 |
Segment equity | 97,788 | 23,372 | 121,160 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Shopping | ||
Service fees | 19,653 | 17,947 |
Card payments | 23,998 | 24,293 |
Card terminal leases | 8,708 | 7,542 |
ATMs | 11,805 | 12,920 |
Other shopping | 4,071 | 3,355 |
Shopping total | 68,235 | 66,057 |
e-commerce total | 31,754 | 20,183 |
| Payments and banking | ||
Cash – bill payments | 31,264 | 34,135 |
Cash – top-ups | 11,434 | 11,959 |
Digital | 16,197 | 18,081 |
Cash through to digital | 7,658 | 7,769 |
Other payments and banking | 1,175 | 1,347 |
Payments and banking total | 67,728 | 73,291 |
Love2shop total – voucher and card service fee | 110,099 | 5,689 |
Revenue | 277,816 | 165,220 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Payments and banking | ||
Interest revenue | 2,013 | 575 |
| Love2shop | ||
Interest revenue | 6,453 | 325 |
Non-redemption revenue | 20,085 | 1,603 |
Love2shop total | 26,538 | 1,928 |
Total other revenue | 28,551 | 2,503 |
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
Trade receivables | 18 | 23,666 | 17,703 |
Net investment in finance lease receivables | 23 | 1,837 | 3,855 |
Accrued income | 18 | 3,250 | 5,241 |
Contract assets – capitalisation of fulfilment costs | 18 | 3,446 | 2,910 |
Contract liabilities – deferral of set-up and development fees | 20 | (267) | (710) |
Deferred income (31 March 2023 re-presented 1 ) | 20 | (3,960) | (3,363) |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Service revenue – Shopping | 68,235 | 66,057 |
Service revenue – e-commerce | 24,946 | 16,085 |
Service revenue – Payments and banking | 66,579 | 71,994 |
Service revenue – multi-retailer redemption products | 18,145 | 1,217 |
Service revenue – other | 4,281 | 128 |
Sale of goods – single-retailer redemption products | 87,554 | 4,325 |
Sale of goods – other | 1,268 | 1,316 |
Royalties – e-commerce | 6,808 | 4,098 |
Other revenue – multi-retailer non-redemption income | 20,085 | 1,603 |
| Other revenue – interest on clients’ funds, retailer partners’ deposits, gift | ||
card cash, prepay savers’ cash and restricted funds held on deposit | 8,466 | 900 |
Total revenue | 306,367 | 167,723 |
| less: | ||
Retailer partners’ commissions | (41,829) | (34,369) |
Cost of single-retailer cards and vouchers | (83,403) | (4,208) |
Cost of SIM card and e-money sales as principal | (163) | (199) |
Total net revenue | 180,972 | 128,947 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Other costs of revenue (note 5) | 33,569 | 25,481 |
Administrative expenses – excluding adjusting items | 78,722 | 50,083 |
Finance income (note 9) | (1,390) | (87) |
Finance costs (note 9) | 8,408 | 2,718 |
Total costs | 119,309 | 78,195 |
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
Retailer partners’ commissions | 41,829 | 34,369 | |
Cost of single-retailer cards and vouchers | 83,403 | 4,208 | |
Cost of SIM card and e-money sales as principal | 163 | 199 | |
Total cost of revenue deducted for net revenue | 125,395 | 38,776 | |
Depreciation and amortisation | 9,694 | 7,18 | 6 |
Field sales costs | 9,025 | 8,876 | |
Transaction costs | 5,062 | 3,477 | |
ATM costs | 1,195 | 1,148 | |
Card fees | 996 | 1,096 | |
Other | 7,597 | 3,698 | |
Total other costs of revenue | 33,569 | 25,481 | |
Total cost of revenue | 158,964 | 64,257 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Legal fees – administrative expenses | 2,143 | – |
Restructuring costs – administrative expenses | 1,977 | – |
Acquisition costs expensed – administrative expenses | – | 4,065 |
| Impairment loss on reclassification of investment in associate | ||
to asset held for sale | – | 1,252 |
Total exceptional items included in operating profit | 4,120 | 5,317 |
Refinancing costs expensed – finance costs | 1,099 | 287 |
Total exceptional items included in profit or loss | 5,219 | 5,604 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Average number of employees | ||
Sales, distribution and marketing | 236 | 199 |
Operations and administration | 732 | 506 |
Total | 968 | 705 |
| Employee costs during the year (including Directors) | ||
Wages and salaries | 47,612 | 32,257 |
Social security costs | 4,767 | 3,303 |
Pension costs | 3,765 | 2,588 |
Redundancy and termination costs | 957 | 86 |
Total | 57,101 | 38,234 |
| Y | ||
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Auditor’s remuneration: | ||
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 300 | 250 |
Fees payable to the Company’s auditor for the audit of the Company’s subsidiaries | 1,290 | 1,300 |
| Additional fees payable to the Company’s auditor | ||
in respect of prior years’ audits | – | 167 |
Total audit fees | 1,590 | 1,717 |
Fees payable to the Group’s auditor for the review of the interim results | 60 | 50 |
Audit-related assurance services | 60 | 50 |
Total auditor’s remuneration | 1,650 | 1,767 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Finance income | ||
Bank interest receivable and other | 554 | 29 |
Interest income on defined benefit pension scheme assets | 836 | 58 |
1,390 | 87 | |
| Finance costs | ||
Interest on loans | 7,228 | 2,612 |
Bank interest payable | 86 | 19 |
Interest expense on defined benefit pension scheme obligations | 819 | 55 |
Lease and other interest | 275 | 32 |
Total finance costs | 8,408 | 2,718 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Current tax | ||
Charge for current year | 9,293 | 7,829 |
Adjustment in respect of prior years | (131) | (806) |
Current tax charge | 9,162 | 7,023 |
| Deferred tax | ||
Charge for current year | 3,083 | 1,144 |
Adjustment in respect of prior years | 250 | (303) |
Deferred tax charge | 3,333 | 841 |
Total income tax charge | 12,495 | 7, 86 4 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Tax charged directly to other comprehensive income | ||
Deferred tax on movement on defined benefit pension scheme asset | (82) | 86 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Profit before tax | 48,182 | 42,574 |
Tax at the UK corporation tax rate of 25% (2023: 19%) | 12,046 | 8,089 |
| Tax effects of: | ||
Disallowable expense – exceptional items | – | 1,119 |
Disallowable expense – other | 138 | 1 |
Adjustments in respect of prior years | 119 | (1,109) |
Capital allowance super deduction | – | (390) |
Tax impact of share-based payments | 192 | (121) |
Revaluation of deferred tax liability | – | 275 |
Actual amount of tax charge | 12,495 | 7,864 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Basic | ||
| Total profit for basic and diluted earnings per share is the net profit | ||
attributable to equity holders of the parent | 35,687 | 34,710 |
| Underlying | ||
| Underlying profit for basic and diluted earnings per share is the net | ||
profit before adjusting items attributable to equity holders of the parent (note 1) | 45,798 | 42,244 |
| 31 March 2024 | 31 March 2023 | |
| Number | Number | |
| of shares | of shares | |
| Thousands | Thousands | |
| Weighted average number of ordinary shares in issue | ||
(for basic earnings per share) | 72,642 | 69,281 |
| Potential dilutive ordinary shares: | ||
Restricted share awards | 670 | 588 |
Deferred annual bonus scheme | 184 | 104 |
SIP and other Weighted average number of ordinary shares in issue | 89 | 60 |
(for diluted earnings per share) | 73,585 | 70,033 |
| Merchant | Digital | ||||||
| Love2shop | i-movo | Handepay | Rentals | Cards | payments | To ta l | |
| Group – goodwill | CGU | CGU | CGU | CGU | CGU | CGU | CGUs |
| values | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 31 March 2022 | – | 6,867 | 35,632 | 9,586 | – | 5,583 | 57,668 |
Acquisition of business | 59,759 | – | – | – | – | – | 59,759 |
At 31 March 2023 | 59,759 | 6,867 | 35,632 | 9,586 | – | 5,583 | 117,427 |
Reclassification in the year | – | – | (35,632) | (9,586) | 45,218 | – | – |
At 31 March 2024 | 59,759 | 6,867 | – | – | 45,218 | 5,583 | 117,427 |
| Merchant | Digital | |||||
| Love2shop | i-movo | Handepay | Rentals | Cards | Payments | |
| CGU | CGU | CGU | CGU | CGU | CGU | |
| At 31 March 2024 | ||||||
| Carrying value of cash | ||||||
generating unit | £68.0m | £9.1m | – | – | £72.8m | £11.3m |
| Pre-tax risk adjusted | ||||||
discount rate | 17.1% | 17.5% | – | – | 17.6% | 17.1% |
Terminal growth rate | 2.0% | (8.0)%–2.0% | – | – | 2.0% | 2.0% |
| At 31 March 2023 | ||||||
| Carrying value of cash | ||||||
generating unit | £68.0m | £8.6m | £45.6m | £23.7m | – | £11.7m |
| Pre-tax risk adjusted | ||||||
discount rate | 16.0% | 16.6% | 15.7% | 14.6% | – | 15.1% |
Terminal growth rate | 2.0% | (8.0)%–2.0% | 2.0% | 2.0% | – | 2.0% |
| Development | Customer | Brands and | Regulatory | Developed | ||
| costs | relationships | trademarks | licences | technology | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
| At 31 March | ||||||
2023 | 34,782 | 40,256 | 20,741 | 236 | 7,647 | 103,662 |
Additions | 3,087 | – | – | – | 2,019 | 5,106 |
Disposals | (6,007) | – | – | – | – | (6,007) |
| At 31 March | ||||||
2024 | 31,862 | 40,256 | 20,741 | 236 | 9,666 | 102,761 |
| Accumulated | ||||||
| amortisation | ||||||
| At 31 March | ||||||
2023 | 21,378 | 4,345 | 2,042 | 48 | 556 | 28,369 |
Charge for the year – acquired | ||||||
intangible assets | – | 6,929 | 1,123 | 24 | – | 8,076 |
Charge for the year – other intangible assets | 3,263 | – | 504 | – | 1,504 | 5,271 |
Disposals | (6,007) | – | – | – | – | (6,007) |
| At 31 March | ||||||
2024 | 18,634 | 11,274 | 3,669 | 72 | 2,060 | 35,709 |
| Carrying | ||||||
| amount | ||||||
| At 31 March | ||||||
2024 | 13,228 | 28,982 | 17,072 | 164 | 7,606 | 67,052 |
| At 31 March | ||||||
2023 | 13,404 | 35,911 | 18,699 | 188 | 7,091 | 75,293 |
| Development | Customer | Brands and | Regulatory | Developed | ||
| costs | relationships | trademarks | licences | technology | To ta l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
| At 31 March | ||||||
2022 | 32,146 | 18,608 | 8,951 | 236 | 306 | 60,247 |
Acquisition of business | – | 21,648 | 11,790 | – | 7,006 | 40,444 |
Additions | 4,079 | – | – | – | 335 | 4,414 |
Disposals | (1,443) | – | – | – | – | (1,443) |
| At 31 March | ||||||
2023 | 34,782 | 40,256 | 20,741 | 236 | 7,647 | 103,662 |
| Accumulated | ||||||
| amortisation | ||||||
| At 31 March | ||||||
2022 | 20,477 | 2,198 | 1,252 | 24 | 306 | 24,257 |
Charge for the year – acquired | ||||||
intangible assets | – | 2,147 | 286 | 24 | 117 | 2,574 |
Charge for the year – other intangible assets | 2,344 | – | 504 | – | 133 | 2,981 |
Disposals | (1,443) | – | – | – | – | (1,443) |
| At 31 March | ||||||
2023 | 21,378 | 4,345 | 2,042 | 48 | 556 | 28,369 |
| Carrying amount | ||||||
| At 31 March | ||||||
2023 | 13,404 | 35,911 | 18,699 | 188 | 7,091 | 75,293 |
| At 31 March | ||||||
2022 | 11,669 | 16,410 | 7,699 | 212 | – | 35,990 |
| Direct or | |||
| indirect | Country of | ||
| Company name | investment | Principal activity (registered address) | registration |
Appreciate Ltd | Direct | Holding company (Valley Road, Birkenhead, Merseyside, CH41 | England |
| 7ED) | and Wales | ||
Collect+ Brand Limited | Indirect | Holder of Collect+ brand (1 The Boulevard, Shire Park, | England |
| Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales | ||
| Collect+ Holdings | Direct | Holding company (1 The Boulevard, Shire Park, | England |
| Limited | Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales | |
| Event Payment | Indirect | Provision of business support services (1 The Boulevard, | England |
| Services Limited | Shire Park, Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales | |
Handepay Limited | Direct | Sales business in merchant acquiring industry (1 The Boulevard, | England |
| Shire Park, Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales | ||
| i-movo Holdings | Direct | Holding company (1 The Boulevard, Shire Park, Welwyn Garden | England |
| Limited | City, Hertfordshire AL7 1EL) | and Wales | |
i-movo Limited | Indirect | Provision of digital voucher service (1 The Boulevard, Shire Park, | England |
| Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales | ||
MBL Holdco Limited | Indirect | Holding company (Valley Road, Birkenhead, Merseyside, CH41 | England |
| 7ED) | and Wales | ||
MBL Solutions Limited | Indirect | Gift card processing (Valley Road, Birkenhead, Merseyside, | England |
| CH41 7ED) | and Wales | ||
| Merchant Rentals | Direct | Provision of asset finance and leasing solutions to merchant | England |
| Limited | acquiring industry (1 The Boulevard, Shire Park, Welwyn Garden | and Wales | |
| City, Hertfordshire AL7 1EL) | |||
| Park Card Marketing | Indirect | Card administration support services (Valley Road, Birkenhead, | England |
| Services Limited | Merseyside, CH41 7ED) | and Wales | |
| Park Card Services | Indirect | Electronic money issuer (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
| Park Direct Credit | Indirect | Debt collection services (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
| Park Financial Services | Indirect | Insurance broking services (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
Park Group UK Limited | Indirect | Holding company (Valley Road, Birkenhead, Merseyside, CH41 | England |
| 7ED) | and Wales | ||
Park Retail Limited | Indirect | Gifting and prepayment (Valley Road, Birkenhead, Merseyside, | England |
| CH41 7ED) | and Wales | ||
| PayPoint Collections | Direct | Provision of a payment collection service (1 The Boulevard, | England |
| Limited | Shire Park, Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales | |
| PayPoint Network | Direct | Management of an electronic payment service (1 The Boulevard, | England |
| Limited | Shire Park, Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales |
| Direct or | ||||
| indirect | Country of | |||
| Company name | investment | Principal activity (registered address) | registration | |
| PayPoint Payment | Direct | Provision of regulated payments services (1 The Boulevard, | England | |
| Services Limited | Shire Park, Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales | ||
| PayPoint Retail | Direct | Provision of retail services (1 The Boulevard, Shire Park, Welwyn | England | |
| Solutions Limited | Garden City, Hertfordshire AL7 1EL) | and Wales | ||
RSM 2000 | Limited | Direct | Provision of regulated payments services (1 The Boulevard, | England |
| Shire Park, Welwyn Garden City, Hertfordshire AL7 1EL) | and Wales |
| Direct or | |||
| indirect | Country of | ||
| Company name | investment | Principal activity (registered address) | registration |
| Agency Administration | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
Brightdot Limited | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| CH41 7ED) | and Wales | ||
Cheshire Bank Limited | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| CH41 7ED) | and Wales | ||
| Cheshire Securities | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
| Country Christmas | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| Savings Club Limited | CH41 7ED) | and Wales | |
| Family Hampers | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
| Handling Solutions | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
| Heritage Hampers | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England and |
| Limited | CH41 7ED) | Wales | |
| High Street Vouchers | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| Limited | CH41 7ED) | and Wales | |
Maxim B2B Limited | Indirect | Dormant company (Valley Road, Birkenhead, Merseyside, | England |
| CH41 7ED) | and Wales |
| 31 March | 31 March | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Balance at the beginning of the year | 221,837 | 139,105 |
Acquisitions of wholly owned subsidiaries | – | 82,732 |
Balance at the end of the year | 221,837 | 221,837 |
| Optus Homes | OBConnect | Tota l | |
| Group and Company | Ltd £’000 | Ltd £’000 | £’000 |
At 31 March 2022 | 750 | – | 750 |
Addition in the year | – | 3,000 | 3,000 |
At 31 March 2023 | 750 | 3,000 | 3,750 |
Addition in the year | 125 | – | 125 |
Fair value (loss)/gain through profit or loss account | (875) | 689 | (186) |
At 31 March 2024 | – | 3,689 | 3,689 |
31 March 2024 | 31 March 2023 | |
Discount rate | 23.4% | 25.0% |
Corporation tax rate | 25.0% | 25.0% |
Terminal growth rate | 2.0% | 2.0% |
31 March 2024 | 31 March 2023 | |
Discount rate | 18.9% | 20.0% |
Corporation tax rate | 25.0% | 25.0% |
Terminal growth rate | 2.0% | 2.0% |
| Terminals | |||||||
| Terminals | and ATMs | ||||||
| and ATMs – | – non- | ||||||
| Operating | operating | Fixtures, | |||||
| lease | lease | fittings and | Leasehold | Land and | Right-of- | ||
| assets | assets | equipment | improvements | buildings | use assets | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||||
At 31 March 2023 | 5,139 | 40,828 | 4,112 | 1,169 | 11,097 | 4,589 | 66,934 |
Additions | 7,565 | 2,818 | 717 | – | – | 410 | 11,510 |
Disposals | (94) | (4,772) | – | – | – | (138) | (5,004) |
Transfer | – | 429 | (429) | – | – | – | – |
Remeasurement of leased asset | – | – | – | – | – | (46) | (46) |
At 31 March 2024 | 12,610 | 39,303 | 4,400 | 1,169 | 11,097 | 4,815 | 73,394 |
| Accumulated | |||||||
| depreciation | |||||||
At 31 March 2023 | 806 | 31,951 | 2,102 | 9 | 2,362 | 447 | 37,677 |
Charge for the year | 2,456 | 3,258 | 369 | 102 | 225 | 908 | 7,318 |
Disposals | (18) | (4,737) | – | – | – | (138) | (4,893) |
Transfer | – | (803) | 825 | – | (22) | – | – |
At 31 March 2024 | 3,244 | 29,669 | 3,296 | 111 | 2,565 | 1,217 | 40,102 |
| Carrying amount | |||||||
At 31 March 2024 | 9,366 | 9,634 | 1,104 | 1,058 | 8,532 | 3,598 | 33,292 |
At 31 March 2023 | 4,333 | 8,877 | 2,010 | 1,160 | 8,735 | 4,142 | 29,257 |
| Restated | |||||||
| Terminals | |||||||
| Terminals | and ATMs | ||||||
| and ATMs – | – non- | ||||||
| Operating | operating | Fixtures, | |||||
| lease | lease | fittings and | Leasehold | Land and | Right-of- | ||
| assets | assets | equipment | improvements | buildings | use assets | To ta l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||||
At 31 March 2022 | 1,501 | 39,837 | 3,673 | – | 11,081 | 462 | 56,554 |
Acquisition of business | – | – | 328 | 1,169 | 16 | 4,118 | 5,631 |
Additions | 4,694 | 3,042 | 111 | – | – | 9 | 7,856 |
Disposals | (1,056) | (2,051) | – | – | – | – | (3,107) |
At 31 March 2023 | 5,139 | 40,828 | 4,112 | 1,169 | 11,097 | 4,589 | 66,934 |
| Accumulated | |||||||
| depreciation | |||||||
At 31 March 2022 | 101 | 30,434 | 1,922 | – | 2,101 | 214 | 34,772 |
Charge for the year | 827 | 3,412 | 180 | 9 | 261 | 233 | 4,922 |
Disposals | (122) | (1,895) | – | – | – | – | (2,017) |
At 31 March 2023 | 806 | 31,951 | 2,102 | 9 | 2,362 | 447 | 37,677 |
| Carrying amount | |||||||
At 31 March 2023 | 4,333 | 8,877 | 2,010 | 1,160 | 8,735 | 4,142 | 29,257 |
At 31 March 2022 | 1,400 | 9,403 | 1,751 | – | 8,980 | 248 | 21,782 |
| 31 March | 31 March | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Fair value of scheme assets | 16,224 | 17,752 |
Present value of pension obligation | (15,938) | (17,341) |
Net pension surplus | 286 | 411 |
| Comprising: | ||
Schemes in asset surplus | 286 | 411 |
| Year ended | 1 month to | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Past service cost | – | 123 |
Administrative costs borne by the PG scheme | 164 | – |
Net interest credit | (17) | (3) |
Total | 147 | 120 |
| Year ended | 1 month to | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
(Loss)/gain on scheme assets | (1,519) | 675 |
Experience gains arising on the defined benefit obligation | 694 | 1 |
| Gains arising from changes in the demographic assumptions underlying | ||
the present value of the defined benefit obligation | 416 | 141 |
| Gains/(losses) arising from changes in the financial assumptions | ||
underlying the present value of the defined benefit obligation | 81 | (464) |
Total | (328) | 353 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Fixed Interest Gilt Fund | 1,241 | 1,305 |
Diversified Growth Assets (DGA) | 506 | 781 |
Gilts | 2,264 | 2,430 |
LDI | 2,149 | 2,042 |
Loan Fund | 1,984 | 1,805 |
Multi Asset Credit | 2,053 | 2,155 |
Index Linked Gilts | 3,234 | 3,683 |
Cash and other | 2,793 | 3,551 |
Total assets | 16,224 | 17,752 |
| Year ended | 1 month to | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Balance at the beginning of the period | 17,752 | – |
Fair value of scheme assets on acquisition of Appreciate Group PLC | – | 17,058 |
Interest income | 836 | 58 |
Return on scheme assets | (1,519) | 675 |
Benefits paid | (1,031) | (39) |
Administrative costs borne by the PG scheme | (164) | – |
Employer contributions | 350 | – |
Balance at the end of the period | 16,224 | 17,752 |
| Year ended | 1 month to | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Balance at the beginning of the period | 17,341 | – |
Fair value of scheme obligations on acquisition of Appreciate Group PLC | – | 16,880 |
Interest cost | 819 | 55 |
Actuarial gains due to scheme experience | (694) | (1) |
Actuarial gains due to changes in demographic assumptions | (416) | (141) |
Actuarial (gains)/losses due to changes in financial assumptions | (81) | 464 |
Benefits paid | (1,031) | (39) |
Past service costs | – | 123 |
Balance at the end of the period | 15,938 | 17,341 |
| 31 March 2024 | 31 March 2023 | |
| % per annum | % per annum | |
| Financial and related actuarial assumptions: | ||
Discount rate | 4.90 | 4.90 |
Inflation (RPI) | 3.10 | 3.20 |
Allowance for revaluation of deferred pensions of CPI or 8.5% p.a. if less | 3.30 | 3.20 |
| 31 March 2024 | 31 March 2023 | |
| PF scheme | Years | Years |
| Life expectancy at age 65 for: | ||
Male – retiring in 2024 | 21.7 | 23.9 |
Female – retiring in 2024 | 23.7 | 26.1 |
Male – retiring in 2044 | 23.0 | 25.2 |
Female – retiring in 2044 | 25.2 | 27.5 |
PF scheme | Change in assumption | Change in liabilities |
Discount rate | decrease of 0.50% p.a. | increase by 6.7% |
Discount rate | increase of 0.50% p.a. | decrease by 6.1% |
Rate of inflation | decrease by 0.25% p.a. | decrease by 2.0% |
Rate of inflation | increase by 0.25% p.a. | increase by 2.3% |
Rate of mortality | decrease in life expectancy of 1 year | increase by 2.6% |
Rate of mortality | increase in life expectancy of 1 year | decrease by 2.4% |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Finished goods – cards and vouchers | 2,276 | 2,854 |
Finished goods – terminals | 984 | 298 |
Total | 3,260 | 3,152 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
| Items in the course of collection | 84,215 | 47,771 |
Trade receivables | 23,666 | 17,703 |
Revenue allowance for expected credit losses | (1,545) | (1,058) |
Trade receivables net of revenue allowance for expected credit losses | 22,121 | 16,645 |
Other receivables | 4,151 | 1,822 |
Net investment in finance lease receivables (note 23) | 1,325 | 2,144 |
Contract assets – capitalisation of fulfilment costs | 3,446 | 2,910 |
Accrued income | 3,250 | 5,241 |
Prepayments | 4,442 | 5,522 |
Sub-total: trade and other receivables – corporate | 38,735 | 34,284 |
Total | 122,950 | 82,055 |
| Less than | More than | ||||
| 1 month | 1–2 months | 2–3 months | 3 months | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Carrying value at 31 March 2024 | 1,241 | 347 | 386 | 175 | 2,149 |
Carrying value at 31 March 2023 | 1,258 | 551 | 232 | 894 | 2,935 |
| 31 March | 31 March | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Balance at the beginning of the year | 1,058 | 1,058 |
Acquisition of business | – | 251 |
Amounts utilised in the year | (644) | (878) |
Increase in allowance | 1,131 | 627 |
Balance at the end of the year | 1,545 | 1,058 |
| Less than | More than | ||||
| 1 month | 1–2 months | 2–3 months | 3 months | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Carrying value at 31 March 2024 | 289 | 120 | 106 | 1,030 | 1,545 |
Carrying value at 31 March 2023 | 230 | 110 | 116 | 602 | 1,058 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Amounts owed by Group companies (non-current) | 12,025 | 11,477 |
Trade and other receivables (non-current) | 12,025 | 11,477 |
Amounts owed by Group companies (current) | – | 1,548 |
Accrued income | – | 12 |
Prepayments | 75 | 970 |
Trade and other receivables (current) | 12,100 | 2,530 |
Total | 12,100 | 14,007 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Corporate cash | 26,392 | 22,546 |
Clients’ funds | 17,276 | 12,041 |
Gift card voucher cash | 9,779 | 29,527 |
Prepay savers cash | 27,368 | 8,181 |
Retailer partners’ deposits | 5,955 | 6,156 |
Sub-total: non-corporate cash | 60,378 | 55,905 |
Cash and cash equivalent – assets | 86,770 | 78,451 |
Bank overdraft | – | (525) |
Total | 86,770 | 77,926 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Prepay savers’ cash¹ | 23,179 | 42,000 |
Gift card voucher cash² | 55,019 | 40,000 |
Total | 78,198 | 82,000 |
| Re-presented | ||
| 31 March 2024 | 31 March 2023 | |
| Group | £’000 | £’000 |
| Settlement payables | 84,215 | 47,771 |
| Payables in respect of clients’ funds and retailer partners’ deposits | 23,231 | 18,197 |
| Payables in respect of gift card vouchers and prepay savers | 113,829 | 118,954 |
Sub-total: trade payables – non-corporate | 137,060 | 137,151 |
Trade payables – corporate | 34,735 | 42,484 |
Other taxes and social security | 3,236 | 4,874 |
Other payables | 4,072 | 4,117 |
Accruals | 14,320 | 15,171 |
Deferred income | 3,959 | 3,363 |
Contract liabilities – deferral of set-up and development fees | 267 | 710 |
Sub-total: trade and other payables – corporate | 60.589 | 70,719 |
Total | 281 ,864 | 255,641 |
| Disclosed as: | ||
Current | 281,864 | 255,526 |
Non-current (payables in respect of vouchers and cards) | – | 115 |
Total | 281 ,864 | 255,641 |
Re-presented 1 | ||
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Balance at the beginning of the year | 3,363 | 4,039 |
Revenue deferred in the year | 13,427 | 814 |
Revenue recognised in the year | (12,831) | (1,490) |
Balance at the end of the year | 3,959 | 3,363 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Amounts owed to Group companies | 21,893 | 77,909 |
Other payables | 313 | 1,439 |
Accruals | 4,416 | 3,950 |
Total | 26,622 | 83,298 |
| 31 March 2024 | |
| £’000 | |
Balance at the beginning of the year | – |
Provision recognised in relation to the group restructuring | 1,850 |
Balance at the end of the year | 1,850 |
| 31 March 2024 | |
| £’000 | |
Balance at the beginning of the year | – |
Provision recognised in relation to the group restructuring | 230 |
Balance at the end of the year | 230 |
| (Charge)/ | |||||
| credit to | |||||
| consolidated | |||||
| Acquisition | statement of | Charge to | |||
| 31 March 2023 | of business | profit or loss | OCI | 31 March 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Property, plant and equipment | 223 | – | (2,334) | – | (2,111) |
Intangible assets | (15,676) | – | 1,908 | – | (13,768) |
| Defined benefit pension | |||||
scheme | (89) | – | (51) | 82 | (58) |
Share-based payments | 409 | – | (31) | – | 378 |
| Short-term temporary | |||||
differences | 2,918 | – | (2,825) | – | 93 |
Total | (12,215) | – | (3,333) | 82 | (15,466) |
| (Charge)/ | |||||
| credit to | |||||
| Acquisitions/ | consolidated | ||||
| disposals of | statement of | Charge to | |||
| 31 March 2022 | businesses | profit or loss | OCI | 31 March 2023 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Property, plant and equipment | 1,222 | 194 | (1,193) | – | 223 |
Intangible assets | (5,306) | (10,736) | 366 | – | (15,676) |
| Defined benefit pension | |||||
scheme | – | (29) | 26 | (86) | (89) |
Share-based payments | 190 | – | 219 | – | 409 |
| Short-term temporary | |||||
differences | 188 | 2,989 | (259) | – | 2,918 |
Total | (3,706) | (7,582) | (841) | (86) | (12,215) |
| Plant and | ||||
| Property | Equipment | Vehicles | Tota l | |
| £’000 | £’000 | £’000 | £’000 | |
| At 31 March 2024 | ||||
Current balance | 438 | 305 | 136 | 879 |
Non-current balance | 3,611 | 223 | 122 | 3,956 |
Total lease liabilities | 4,049 | 528 | 258 | 4,835 |
Interest charge for the year (note 9) | 230 | 24 | 21 | 275 |
| At 31 March 2023 | ||||
Current balance | 479 | 371 | 12 | 862 |
Non-current balance | 4,049 | 568 | – | 4,617 |
Total lease liabilities | 4,528 | 939 | 12 | 5,479 |
Interest charge for the year | 28 | 3 | 1 | 32 |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Balance at beginning of year | 5,479 | 260 |
Acquisition in the year | – | 5,448 |
Additions in the year | 410 | – |
Payment of lease liabilities (financing cash flows) - principal | (1,008) | (229) |
Payment of lease liabilities - interest | (275) | (32) |
Interest on unwind of lease liabilities | 275 | 32 |
Remeasurement in the year | (46) | – |
Balance at end of year | 4,835 | 5,479 |
| Plant and | ||||
| Property | equipment | Vehicles | Tota l | |
| £’000 | £’000 | £’000 | £’000 | |
At 31 March 2024 | 2,799 | 526 | 273 | 3,598 |
Depreciation charge for the year ended 31 March 2024 | (401) | (370) | (137) | (908) |
At 31 March 2023 | 3,178 | 946 | 18 | 4,142 |
Depreciation charge for the year ended 31 March 2023 | (159) | (33) | (41) | (233) |
| Year ended | Year ended | |
| 31 March | 31 March | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Current balance | 1,325 | 2,144 |
Non-current balance | 512 | 1,711 |
Total net investment in finance lease receivables | 1,837 | 3,855 |
Interest income (revenue) on net investment in finance lease receivables | 1,059 | 1,140 |
| Less than | More than | ||||
| 1 month | 1–3 months | 3–6 months | 6 months | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Carrying value at 31 March 2024 | 67 | 128 | 180 | 522 | 897 |
Carrying value at 31 March 2023 | 42 | 72 | 22 | 818 | 954 |
| Undiscounted lease receivables | |||||||||
| Unearned | Less | More | |||||||
| finance | than | 1–3 | 3–6 | 6 months | 1 years | 3 years | than 5 | ||
| income | 1 month | months | months | – 1 year | – 3 years | – 5 years | years | Tota l | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
31 March 2024 | (469) | 172 | 330 | 462 | 699 | 616 | 27 | – | 1,837 |
31 March 2023 | (898) | 106 | 181 | 530 | 702 | 1,124 | 1,978 | 132 | 3,885 |
| Undiscounted lease | |||
| receivables | |||
| Less than | |||
| 1 year | 1–2 years | Tota l | |
| £’000 | £’000 | £’000 | |
31 March 2024 | 2,329 | 794 | 3,123 |
31 March 2023 | 620 | 328 | 948 |
| Loans and | Lease | |
| borrowings | liabilities | |
| £’000 | £’000 | |
At 31 March 2023 | 94,415 | 5,479 |
Drawdowns on revolving credit facility | 44,500 | – |
Repayments of revolving credit facility | (33,500) | – |
Repayment of amortising term loan | (10,833) | – |
Repayment of block loans | (627) | – |
Sub-total: repayments | (44,960) | – |
Interest charge | 7,228 | – |
Interest paid | (7,248) | – |
Lease liability acquired in the year | – | 410 |
Payment of lease liabilities | – | (1,283) |
Interest on unwind of lease liabilities | – | 275 |
Reassessment of lease liability in the year | – | (46) |
At 31 March 2024 | 93,935 | 4,835 |
| Disclosed as: | ||
| Current | ||
Amortising term loan | 16,000 | – |
Accrued interest | 435 | – |
Lease liabilities | – | 879 |
Total – current | 16,435 | 879 |
| Non-current | ||
Revolving credit facility | 57,500 | – |
Amortising term loan | 20,000 | – |
Lease liabilities | – | 3,956 |
Total – non-current | 77,500 | 3,956 |
Balance at end of year | 93,935 | 4,835 |
| Other liability-related changes | ||
Interest paid | (7,248) | – |
| Re-presented | ||
| Loans and | ||
| borrowings | Lease liabilities | |
| £’000 | £’000 | |
At 31 March 2022 | 51,534 | 260 |
Drawdowns on revolving credit facility | 28,500 | – |
Drawdown of new amortising term loan | 36,000 | – |
Sub-total: borrowings | 64,500 | – |
Repayments of revolving credit facility | (9,000) | – |
Repayment of amortising term loan | (10,833) | – |
Repayment of block loans | (2,241) | – |
Sub-total: repayments | (22,074) | |
Interest charge | 2,612 | – |
Interest paid | (2,157) | – |
Lease liability acquired in the year | – | 5,448 |
Payment of lease liabilities | – | (261) |
Interest on unwind of lease liabilities | – | 32 |
At 31 March 2023 | 94,415 | 5,479 |
| Disclosed as: | ||
| Current | ||
Amortising term loan | 10,833 | – |
Accrued interest | 455 | – |
Block loans | 457 | – |
Lease liabilities | – | 862 |
Total – current | 11,745 | 862 |
| Non-current | ||
Revolving credit facility | 46,500 | – |
Amortising term loan | 36,000 | – |
Block loans | 170 | – |
Lease liabilities | – | 4,617 |
Total – non-current | 82,670 | 4,617 |
Balance at end of year | 94,415 | 5,479 |
| Other liability-related changes | ||
Interest paid | (2,157) | – |
Re-presented 1 | ||
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Balance at the beginning of the year | 93,788 | 48,666 |
Drawdowns on revolving credit facility | 44,500 | 28,500 |
Drawdown of new amortising term loan | – | 36,000 |
Sub-total: borrowings | 44,500 | 64,500 |
Repayments of revolving credit facility | (33,500) | (9,000) |
Repayment of amortising term loan | (10,833) | (10,833) |
Sub-total: repayments | (44,333) | (19,833) |
Interest charge | 7,205 | 2,498 |
Interest paid | (7,225) | (2,043) |
Balance at the end of the year | 93,935 | 93,788 |
| Disclosed as: | ||
| Current | ||
Amortising term loan | 16,000 | 10,833 |
Accrued interest | 435 | 455 |
Total – current | 16,435 | 11,288 |
| Non-current | ||
Revolving credit facility | 57,500 | 46,500 |
Amortising term loan | 20,000 | 36,000 |
Total – non-current | 77,500 | 82,500 |
Balance at end of year | 93,935 | 93,788 |
| Other liability-related changes | ||
Interest paid | (7,225) | (2,043) |
| 31 March | 31 March | |||
| 2024 | 2023 | |||
| £’000 | £’000 | |||
| Called up, allotted and fully paid share capital | ||||
72,693,673 | (2023: | 72,563,234) ordinary shares of 1/3p each | 242 | 242 |
| Number of shares | ||
31 March 2024 | 31 March 2023 | |
Outstanding at the beginning of the year | 691,326 | 502,167 |
Granted | 369,384 | 292,850 |
Lapsed | – | (59,350) |
Exercised | (67,361) | (35,589) |
Forfeited | (139,563) | (8,752) |
Outstanding at end of the year | 853,786 | 691,326 |
| Number of shares | ||
| 31 March | 31 March | |
| 2024 | 2023 | |
Within one year | 278,838 | 139,563 |
One to two years | 195,835 | 269,094 |
Two to three years | 361,544 | 213,907 |
Three years or more | 17,569 | 68,762 |
Outstanding at end of the year | 853,786 | 691,326 |
| Number of | ||||
Awards | Grant date | shares | Fair value (£) | Vesting date |
RSA – 1 year | 1 August 2023 | 2,253 | 5.34 | 1 August 2024 |
RSA – 2 years | 1 August 2023 | 2,253 | 5.34 | 1 August 2025 |
RSA – 2 years | 8 September 2023 | 23,575 | 5.58 | 8 September 2025 |
RSA – 3 years | 8 September 2023 | 256,654 | 5.58 | 8 September 2026 |
DABS | 31 July 2023 | 84,649 | 4.89 | 31 July 2026 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||
£’000 | pence per share | £’000 | pence per share | |
| Dividends paid on ordinary shares: | ||||
Final ordinary dividend for the prior year | 13,516 | 18.6 | 12,414 | 18.0 |
Interim dividend for the current year | 13,809 | 19.0 | 12,693 | 18.4 |
| Total ordinary dividends paid | ||||
(financing cash flows) | 27,325 | 25,107 | ||
Number of shares in issue used for proposed final ordinary dividend per | ||||
share calculation | 72,693,673 | 72,563,234 |
| 31 March 2024 | 31 March 2023 | ||
| Group Note | £’000 | £’000 | |
| Financial assets | |||
Restricted funds held on deposit (non-corporate) | 19 | 78,198 | 82,000 |
Cash and cash equivalents | 19 | 86,770 | 78,451 |
Net investment in finance lease | 23 | 1,837 | 3,855 |
Convertible loan notes | 14 | 3,689 | 3,750 |
Items in the course of collection | 18 | 84,215 | 47,771 |
| Trade receivables net of revenue allowance for expected | |||
credit losses | 18 | 22,121 | 16,645 |
Contract assets | 18 | 3,446 | 2,910 |
Other receivables | 18 | 4,151 | 1,822 |
284,427 | 237,204 |
Re-presented ¹ | |||
| 31 March 2024 | 31 March 2023 | ||
| Group Note | £’000 | £’000 | |
| Financial liabilities | |||
Revolving credit facility | 57,797 | 46,701 | |
Amortising term loans | 36,138 | 47,087 | |
Block loans | – | 627 | |
Loans and borrowings | 93,935 | 94,415 | |
| Payables in respect of clients’ cash and retailer partners’ | |||
deposits | 20 | 23,231 | 18,197 |
Payables in respect of gift card vouchers and prepay savers | 20 | 113,829 | 118,954 |
Trade payables – corporate | 20 | 34,735 | 42,484 |
Other payables | 20 | 4,071 | 4,117 |
Lease liabilities | 23 | 4,835 | 5,479 |
Bank overdraft | 19 | – | 525 |
274,636 | 284,171 |
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
| Financial assets | |||
Amounts owed by group companies (non-current) | 18 | 12,025 | 11,477 |
Financial assets (non-current) | 12,025 | 11,477 | |
Convertible loan notes | 14 | 3,689 | 3,750 |
Cash and cash equivalents | 7 | 1,186 | |
Other receivables | – | 982 | |
Amounts owed by group companies (current) | 18 | – | 1,548 |
Financial assets (current) | 3,696 | 7,466 | |
Total | 15,721 | 18,943 |
| 31 March 2024 | 31 March 2023 | ||
Company | Note | £’000 | £’000 |
| Financial liabilities | |||
Revolving credit facility – non-current | 24 | 57,500 | – |
Amortising term loan – non-current | 24 | 20,000 | 36,000 |
Financial liabilities (non-current) | 77,500 | 36,000 | |
Revolving credit facility – current | 24 | 297 | 46,701 |
Amortising term loans – current | 24 | 16,138 | 11,087 |
Trade and other payables | – | 4,889 | |
Amounts owed to group companies | 21,893 | 77,909 | |
Financial liabilities (current) | 38,328 | 140,586 | |
Total | 115,828 | 176,586 |
– | – | – | – |
| Contractual cash flows | |||||||
| 31 March 2023 | Carrying | 2 months | 2–12 | 1–2 | 2–5 | 5 years | |
| £’000 | amount | To ta l | or less | months | years | years | or more |
| Non-derivative | |||||||
| financial liabilities | |||||||
| Revolving credit | |||||||
facility | 46,701 | 56,331 | 744 | 2,713 | 3,255 | 49,619 | – |
| Amortising | |||||||
term loan | 47,087 | 50,874 | 3,469 | 10,284 | 37,121 | – | – |
Block loans | 627 | 654 | 81 | 403 | 170 | – | – |
Lease liabilities | 5,479 | 6,954 | 248 | 887 | 982 | 1,893 | 2,944 |
| Payables in respect | |||||||
of clients’ cash and retailer partners’ | |||||||
deposits | 18,197 | 18,197 | 18,197 | – | – | – | – |
Payables in respect of gift | |||||||
card vouchers and prepay savers | 118,954 | 118,954 | 118,820 | 19 | – | 34 | 81 |
| Trade payables – | |||||||
| corporate | 42,484 | 42,484 | 42,484 | – | – | – | – |
Other payables | 4,117 | 4,117 | 4,117 | – | – | – | – |
| Year ended | Year ended | |
| 31 March | 31 March | |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Short-term benefits and bonus | 1,647 | 1,615 |
| Pension costs | 43 | 39 |
| Long-term incentives | 658 | 503 |
Other | 4 | 4 |
Total | 2,352 | 2,161 |
| Year ended | Year ended | |
| 31 March 2024 | 31 March 2023 | |
| £’000 | £’000 | |
Amounts owed by subsidiaries | 12,025 | 13,025 |
Amounts owed to subsidiaries | (21,893) | (77,909) |
Interest paid to subsidiaries | (4,837) | (2,052) |
Interest received from subsidiaries | 383 | 702 |
Cash dividends received from subsidiaries | 3,500 | – |
| Year ended | Year ended | ||
| 31 March 2024 | 31 March 2023 | ||
| £’000 | £’000 | ||
Profit before tax | 48,182 | 42,574 | |
| Adjustments for: | |||
Depreciation of property, plant and equipment | 15 | 7, 318 | 4,922 |
Amortisation of intangible assets | 13 | 13,347 | 5,555 |
| Exceptional item – non-cash movement on convertible | |||
loan note | 186 | – | |
Exceptional item – non-cash impairment loss on reclassification of investment in associate to asset | |||
held for sale | 14 | – | 1,252 |
Loss on disposal of fixed assets | 111 | 1,090 | |
Finance income | 9 | (1,390) | (987) |
Finance costs | 9 | 8,408 | 2,718 |
Share-based payment charge | 26 | 1,669 | 1,330 |
Cash-settled share-based remuneration | (339) | – | |
Operating cash flows before movements in working capital | 77,492 | 58,454 | |
Movement in inventories | (108) | 737 | |
Movement in trade and other receivables | (4,638) | (1,301) | |
Movement in finance lease receivables | 2,018 | 2,366 | |
Movement in contract assets | (536) | (853) | |
Movement in contract liabilities | (443) | (78) | |
Movement in provisions | 1,850 | – | |
Movement in trade and other payables – corporate | (9,929) | 3,688 | |
Movement in lease liabilities | – | (90) | |
Movement in working capital – corporate | (11,786) | 4,469 | |
Cash generated from operations | 65,706 | 62,923 |
| Year ended | Year ended | ||
| 31 March | 31 March | ||
| 2024 | 2023 | ||
| £’000 | £’000 | ||
Profit/(loss) before tax | 79,148 | (1,261) | |
| Adjustments for: | |||
Exceptional item – non-cash movement on convertible loan note | 186 | – | |
| Exceptional item – non-cash impairment loss on reclassification | |||
of investment in associate to asset held for sale | 14 | – | 1,252 |
Non-cash dividends from subsidiaries | (98,000) | – | |
Finance income | (383) | (703) | |
Finance costs | 12,043 | 4,549 | |
Share-based payment charge | 1,112 | 923 | |
| Operating cash movement before movements | |||
in working capital | (5,894) | 4,760 | |
Movement in receivables | 2,561 | 16,610 | |
Movement in payables | 36,452 | 25,288 | |
Movement in provisions | 230 | – | |
Cash generated from operations | 33,349 | 46,658 |