2024 | 2023 | ||||||
Adjusting | Adjusting | ||||||
£m | Note | Adjusted* | items | Total | Adjusted* | items | Total |
Revenue | 1 | ||||||
Cost of sales | 2 | ( | ( | ( | ( | ||
Gross profit | 2 | ||||||
Administrative expenses | 2 | ( | ( | ( | ( | ( | |
Net impairment (loss)/reversal on trade receivables | 13 | ( | ( | ( | |||
(Losses)/profits from joint ventures | 11 | ( | ( | ||||
Impairment reversal of joint venture investment | 11 | ||||||
Operating profit | 2 | ( | |||||
Finance costs | 5 | ( | ( | ( | ( | ||
Finance income | 5 | ||||||
Profit/(loss) before tax | ( | ||||||
Income tax/(expense) | 6 | ( | ( | ( | ( | ( | |
Profit/(loss) for the year attributable to equity shareholders | ( | ||||||
Earnings per share | |||||||
Basic | 8 | ||||||
Diluted | 8 | ||||||
Equity dividends per share (paid and proposed) | 7 |
£m | 2024 | 2023 |
Items that may subsequently be reclassified to the income statement: | ||
Currency translation (subsidiaries) | ( | |
Other comprehensive result for the year | ( | |
Profit for the year | ||
Total comprehensive income for the year |
£m | Note | 2024 | 2023 |
Non-current assets | |||
Intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Right of use assets | 17 | ||
Interest in joint ventures | 11 | ||
Deferred tax assets | 18 | ||
Current assets | |||
Inventories | 12 | ||
Trade and other receivables | 13 | ||
Cash and cash equivalents | 15 | ||
Corporation tax receivable | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 14 | ( | ( |
Bank loans and other borrowings | 15 | ( | |
Lease liabilities | 17 | ( | ( |
Provisions | 19 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Bank loans and other borrowings | 15 | ( | ( |
Lease liabilities | 17 | ( | ( |
Non-current provisions | 19 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Total net liabilities | ( | ( | |
Equity | |||
Called up share capital | 22(a) | ||
Share premium account | 22(c) | ||
Demerger reserve | 23(a) | ( | ( |
Own shares reserve | 23(b) | ( | ( |
Translation reserve | 23(c) | ||
Retained earnings | 24 | ||
Total shareholders’ deficit | ( | ( |
Hedging | ||||||||
Share | Own | and | ||||||
Share | premium | Demerger | shares | translation | Retained | |||
£m | Note | capital | account | reserve | reserve | reserve | earnings | Total |
Balance at 27 August 2022 | ( | ( | ( | |||||
Profit for the year | ||||||||
Total comprehensive income for the year | ||||||||
Dividends paid | 7 | ( | ( | |||||
Employee share scheme purchases | ( | ( | ||||||
Employee share scheme awards | ( | |||||||
Recognition of share-based payments | ||||||||
net of tax | ||||||||
Deferred tax recognised in equity | ||||||||
Balance at 26 August 2023 | ( | ( | ( | |||||
Profit for the year | ||||||||
Currency translation (subsidiaries) | ( | ( | ||||||
Total comprehensive income for the year | ( | |||||||
Dividends paid | 7 | ( | ( | |||||
Employee share scheme purchases | ( | ( | ||||||
Employee share scheme awards | ( | |||||||
Recognition of share-based payments | ||||||||
net of tax | ||||||||
Current tax recognised in equity | ||||||||
Deferred tax recognised in equity | ( | ( | ||||||
Balance at 31 August 2024 | ( | ( | ( |
£m | Note | 2024 | 2023 |
Net cash inflow from operating activities | 21 | ||
Investing activities | |||
Dividends received from joint ventures | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Investment in joint venture | 11 | ( | |
Interest received | |||
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Interest paid | ( | ( | |
Dividend paid | 7 | ( | ( |
Repayments of lease principal | ( | ( | |
Repayment of term loan | ( | ( | |
Net increase in revolving credit facility | |||
Purchase of shares for Employee Benefit Trust | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Opening net cash and cash equivalents | |||
Closing net cash and cash equivalents | 15 |
2024 | 2023 | ||||||
Adjusting | Adjusting | ||||||
£m | Note | Adjusted | items | Total | Adjusted | items | Total |
Revenue | 1,103.7 | – | 1,103.7 | 1,091.9 | – | 1,091.9 | |
Cost of inventories recognised as an expense | (937.3) | – | (937. 3) | (926.5) | – | (926.5) | |
Distribution costs | (93.2) | – | (93.2) | (92.9) | – | (92.9) | |
Cost of sales | (1,030.5) | – | (1,030.5) | (1,019.4) | – | (1,019.4) | |
Gross profit | 73.2 | – | 73.2 | 72.5 | – | 72.5 | |
Other administrative expenses | (24.4) | – | (24.4) | (23.4) | (0.5) | (23.9) | |
Share-based payment expense | 25 | (0.9) | – | (0.9) | (1.1) | – | (1.1) |
Net impairment (loss)/reversal on trade receivables | (0.1) | 0.6 | 0.5 | (0.1) | – | (0.1) | |
Impairment reversal of joint venture investment | – | 0.3 | 0.3 | – | – | – | |
Share of (losses)/profits from joint ventures | 11 | (0.2) | (0.2) | 0.1 | – | 0.1 | |
EBITDA | 47.6 | 0.9 | 48.5 | 48.0 | (0.5) | 47.5 | |
Depreciation on property, plant and equipment | 10 | (2.2) | – | (2.2) | (2.2) | – | (2.2) |
Depreciation on right-of-use assets | 17 | (5.9) | – | (5.9) | (6.4) | – | (6.4) |
Amortisation of intangibles | 9 | (0.4) | – | (0.4) | (0.6) | – | (0.6) |
Operating profit | 39.1 | 0.9 | 40.0 | 38.8 | (0.5) | 38.3 |
£m | Note | 2024 | 2023 |
Depreciation on property, plant and equipment | 10 | 2.2 | 2.2 |
Amortisation of intangible assets | 9 | 0.4 | 0.6 |
Depreciation on right-of-use assets | 17 | 5.9 | 6.4 |
Short-term and low-value lease charges on equipment and vehicles | 0.5 | 0.4 | |
Lease rental income – land and buildings | (0.4) | (0.4) | |
Staff costs (excluding share-based payments) | 4 | 44.5 | 44.1 |
£m | 2024 | 2023 |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts – BDO LLP | 0.2 | 0.2 |
Fees payable to the Company’s auditor for the audit of the Company’s subsidiaries – BDO LLP | 0.5 | 0.4 |
Total non-audit fees | 0.1 | 0.1 |
Total fees | 0.8 | 0.7 |
£m | 2024 | 2023 | |
Tuffnells provision credit/(charge) | (a) | 0.2 | (0.4) |
Network and reorganisation (costs)/credits | (b) | (0.1) | 0.5 |
Technology transformation costs | (c) | (0.1) | – |
Aborted acquisition costs | (d) | – | (0.6) |
Administrative expenses | – | (0.5) | |
Impairment reversal on trade receivables | (e) | 0.6 | – |
Impairment reversal of investment in joint ventures | (f) | 0.3 | – |
Total before tax | 0.9 | (0.5) | |
Taxation | (0.1) | – | |
Total after taxation | 0.8 | (0.5) |
£m | 2024 | 2023 |
Wages and salaries | 39.4 | 39.2 |
Social security | 3.6 | 3.7 |
Pension costs | 1.1 | 1.2 |
Share-based payments expense | 0.9 | 1.1 |
Total | 45.0 | 45.2 |
Number | 2024 | 2023 |
Operations | 1,333 | 1,368 |
Support functions | 98 | 140 |
Total | 1,431 | 1,508 |
£m | Note | 2024 | 2023 |
Interest on bank overdrafts and loans | (2.7) | (3.9) | |
Amortisation of loan arrangement fees* | (1.4) | (1.1) | |
Interest payable on leases | (2.0) | (1.4) | |
Total interest cost on financial liabilities at amortised cost | (6.1) | (6.4) | |
Unwind of discount on provisions | 19 | (0.2) | (0.1) |
Finance costs | (6.3) | (6.5) | |
Interest receivable on bank deposits | 0.4 | – | |
Net finance costs | (5.9) | (6.5) |
2024 | 2023 | |||||
Adjusting | Adjusting | |||||
£m | Adjusted | items | Total | Adjusted | items | Total |
Current tax | 8.2 | 0.1 | 8.3 | 6.5 | – | 6.5 |
Adjustment in respect of prior year | – | – | – | 0.2 | – | 0.2 |
Total current tax charge | 8.2 | 0.1 | 8.3 | 6.7 | – | 6.7 |
Deferred tax – current year | 0.3 | – | 0.3 | 0.5 | – | 0.5 |
Deferred tax – prior year | – | – | – | (0.4) | – | (0.4) |
Deferred tax – impact of rate change | – | – | – | (0.1) | – | (0.1) |
Total tax charge | 8.5 | 0.1 | 8.6 | 6.7 | – | 6.7 |
Effective tax rate | 25.6% | 25.2% | 20.7% | 21.1% |
£m | 2024 | 2023 |
Profit before tax | 34.1 | 31.8 |
Tax on profit at the standard rate of UK corporation tax 25% (2023: 21.5%) | 8.5 | 6.8 |
Income not subject to tax | (0.1) | 0.1 |
Expenses not deductible for tax purposes | 0.3 | 0.1 |
Adjustment in respect of prior years | 0.1 | (0.2) |
Share options | (0.2) | – |
Impact of change in UK tax rate | – | (0.1) |
Tax charge | 8.6 | 6.7 |
2024 | 2023 | 2024 | 2023 | |
Paid and proposed dividends for the year | Per share | Per share | £m | £m |
Interim dividend – paid | 1.75p | 1.40p | 4.2 | 3.3 |
Special dividend – proposed | 2.00p | – | 4.8 | – |
Final dividend – proposed | 3.40p | 2.75p | 8.2 | 6.7 |
7.15p | 4.15p | 17. 2 | 10.0 | |
Recognised dividends for the year | ||||
Final dividend – prior year | 2.75p | 2.75p | 6.7 | 6.5 |
Interim dividend – current year | 1.75p | 1.40p | 4.2 | 3.3 |
4.50p | 4.15p | 10.8 | 9.8 |
2024 | 2023 | |||||
Weighted | Weighted | |||||
average | average | |||||
number of | number of | |||||
Earnings | shares | Pence | Earnings | shares | Pence | |
£m | Million | per share | £m | Million | per share | |
Weighted average number of shares in issue | 247.7 | 247.7 | ||||
Shares held by the EBT (weighted) | (7.4) | (10.4) | ||||
Basic earnings per share (EPS) | ||||||
Adjusted earnings attributable to ordinary shareholders | 24.7 | 240.3 | 10.3 | 25.6 | 237.3 | 10.8 |
Adjusting items | 0.8 | – | – | (0.5) | – | – |
Earnings attributable to ordinary shareholders | 25.5 | 240.3 | 10.6 | 25.1 | 237.3 | 10.6 |
Diluted earnings per share (EPS) | ||||||
Effect of dilutive share options | 10.8 | 12.6 | ||||
Diluted adjusted EPS | 24.7 | 251.1 | 9.8 | 25.6 | 249.9 | 10.2 |
Diluted EPS | 25.5 | 251.1 | 10.2 | 25.1 | 249.9 | 10.0 |
Acquired intangibles | ||||||
Internally | ||||||
generated | Computer | |||||
Customer | development | software | ||||
£m | Goodwill | relationships | Trade name | costs | costs | Total |
Cost: | ||||||
At 26 August 2023 | 5.7 | 2.4 | 0.2 | 1.8 | 2.8 | 12.9 |
Additions | – | – | – | 0.8 | 0.1 | 0.9 |
Disposals | – | (0.3) | – | – | (0.3) | (0.6) |
At 31 August 2024 | 5.7 | 2.1 | 0.2 | 2.6 | 2.6 | 13.2 |
Accumulated amortisation and impairment: | ||||||
At 26 August 2023 | (5.7) | (2.4) | (0.2) | (0.4) | (2.3) | (11.0) |
Amortisation charge | – | – | – | (0.2) | (0.2) | (0.4) |
Disposals | – | 0.3 | – | – | 0.3 | 0.6 |
At 31 August 2024 | (5.7) | (2.1) | (0.2) | (0.6) | (2.2) | (10.8) |
Net book value at 31 August 2024 | – | – | – | 2.0 | 0.4 | 2.4 |
Cost: | ||||||
At 27 August 2022 | 5.7 | 2.4 | 0.2 | 3.2 | 7. 4 | 18.9 |
Additions | – | – | – | 0.5 | 0.3 | 0.8 |
Disposals | – | – | – | (1.9) | (4.9) | (6.8) |
At 26 August 2023 | 5.7 | 2.4 | 0.2 | 1.8 | 2.8 | 12.9 |
Accumulated amortisation and impairment: | ||||||
At 27 August 2022 | (5.7) | (2.4) | (0.2) | (2.1) | (6.8) | (17. 2) |
Amortisation charge | – | – | – | (0.2) | (0.4) | (0.6) |
Disposals | – | – | – | 1.9 | 4.9 | 6.8 |
At 26 August 2023 | (5.7) | (2.4) | (0.2) | (0.4) | (2.3) | (11.0) |
Net book value at 26 August 2023 | – | – | – | 1.4 | 0.5 | 1.9 |
Land and buildings | |||||
Long-term | Short-term | ||||
leasehold | leasehold | Fixtures | Equipment | ||
£m | improvements | improvements | and fittings | and vehicles | Total |
Cost: | |||||
At 26 August 2023 | 0.2 | 9.2 | 3.5 | 17.0 | 29.9 |
Additions | – | 1.4 | 0.1 | 1.6 | 3.1 |
Disposals | (0.2) | (0.9) | (0.4) | (2.8) | (4.3) |
At 31 August 2024 | – | 9.7 | 3.2 | 15.8 | 28.7 |
Accumulated depreciation: | |||||
At 26 August 2023 | (0.2) | (6.8) | (1.7) | (12.4) | (21.1) |
Depreciation charge | – | (0.5) | (0.3) | (1.4) | (2.2) |
Disposals | 0.2 | 0.9 | 0.4 | 2.8 | 4.3 |
At 31 August 2024 | – | (6.4) | (1.6) | (11.0) | (19.0) |
Net book value at 31 August 2024 | – | 3.3 | 1.6 | 4.8 | 9.7 |
Cost: | |||||
At 27 August 2022 | 0.2 | 10.5 | 3.0 | 23.0 | 36.7 |
Additions | – | 1.0 | 0.9 | 0.5 | 2.4 |
Disposals | – | (2.3) | (0.4) | (6.5) | (9.2) |
At 26 August 2023 | 0.2 | 9.2 | 3.5 | 17.0 | 29.9 |
Accumulated depreciation: | |||||
At 27 August 2022 | (0.2) | (8.7) | (1.8) | (17.4) | (28.1) |
Depreciation charge | – | (0.4) | (0.5) | (1.3) | (2.2) |
Disposals | – | 2.3 | 0.6 | 6.3 | 9.2 |
At 26 August 2023 | (0.2) | (6.8) | (1.7) | (12.4) | (21.1) |
Net book value at 26 August 2023 | – | 2.4 | 1.8 | 4.6 | 8.8 |
£m | 2024 | 2023 |
At 27/28 August | 4.4 | 4.2 |
Additions | – | 0.3 |
Share of profit | 0.1 | 0.1 |
Impairment reversal | 0.3 | – |
Dividends received | (0.2) | (0.2) |
At 31/26 August | 4.6 | 4.4 |
Company name/(number) | Share class | Group % | Registered address | Measurement method |
Rascal Solutions Limited | Ordinary A Shares | 50% | Silbury Court, 420 Silbury Boulevard, | Equity method |
05191277 | Milton Keynes MK9 2AF | |||
Bluebox Systems Group | Ordinary A Shares | 31.8% | Estantia House, Pitreavie Drive, Pitreavie | Equity method |
Limited SC544863 | Business Park, Dunfermline, | |||
Fife KY11 8US | ||||
Fresh On The Go Limited | Ordinary Shares | 30% | 61 Bridge Street, | Equity method |
08775703 | Kington, HR5 3DJ | |||
Lucid Digital Magazines | Ordinary Shares | 50% | Rowan House Cherry Orchard North, | Equity method |
Limited t/a LoveMedia | Kembrey Park, Swindon, | |||
12738320 | England, SN2 8UH |
£m | 2024 | 2023 |
Goods held for resale | 22.0 | 17.5 |
Raw materials and consumables | 0.1 | 0.2 |
Total | 22.1 | 17.7 |
£m | 2024 | 2023 |
Trade receivables | 76.4 | 73.5 |
Provision for individually assessed expected credit losses (1) | (3.8) | (4.4) |
Provision for collectively assessed expected credit losses | (0.1) | (0.1) |
72.5 | 69.0 | |
Other debtors | 26.4 | 29.4 |
Prepayments | 1.8 | 1.1 |
Accrued income | 1.4 | 1.6 |
Trade and other receivables | 102.1 | 101.1 |
2024 | 2023 | |||||||
Gross | Individually | Collectively | Net | Gross | Individually | Collectively | Net | |
carrying | assessed | assessed | carrying | carrying | assessed | assessed | carrying | |
£m | amount | ECL | ECL | amount | amount | ECL | ECL | amount |
Current (not overdue) | 70.4 | – | (0.1) | 70.3 | 67. 8 | – | (0.1) | 67.7 |
30-60 days overdue | 0.1 | – | – | 0.1 | – | – | – | – |
61-90 days overdue | 0.1 | – | – | 0.1 | – | – | – | – |
Over 90 days overdue | 5.8 | (3.8) | – | 2.1 | 5.7 | (4.4) | – | 1.3 |
Total | 76.4 | (3.8) | (0.1) | 72.5 | 73.5 | (4.4) | (0.1) | 69.0 |
% | 2024 | 2023 |
Current (not overdue) | <0.1 | <0.1 |
30-60 days overdue | <0.1 | <0.1 |
61-90 days overdue | <0.1 | <0.1 |
Over 90 days overdue | 70.0 | 80.0 |
£m | Note | 2024 | 2023 |
At 27/28 August | 4.5 | 4.5 | |
Expected credit losses recognised | 0.1 | 0.1 | |
Reversal of individually assessed credit losses | 3 | (0.6) | – |
Amounts written off as uncollectible | (0.1) | (0.1) | |
At 31/26 August | 3.9 | 4.5 |
£m | 2024 | 2023 |
Trade payables | (88.4) | (101.0) |
Other creditors | (32.6) | (34.0) |
Accruals | (7.4) | (6.4) |
Deferred income | (0.1) | (0.1) |
(128.5) | (141.5) |
Total | ||||||
£m | Sterling | Euro | US Dollar | Other | 2024 | 2023 |
Cash and cash equivalents | 6.4 | 0.3 | 0.2 | 0.1 | 7.0 | 37.3 |
Revolving credit facility | (18.0) | – | – | – | (18.0) | – |
Term loan – current liabilities | – | – | – | – | – | (10.0) |
Term loan – non-current liabilities | – | – | – | – | – | (31.5) |
Unamortised arrangement fees – | 0.4 | – | – | – | 0.4 | 1.3 |
presented in non-current liabilities | ||||||
Total borrowings | (17.6) | – | – | – | (17.6) | (40.2) |
Net borrowings | (11.2) | 0.3 | 0.2 | 0.1 | (10.6) | (2.9) |
Total borrowings | ||||||
Due for settlement within 12 months | – | – | – | – | – | (10.0) |
Due for settlement after 12 months | (17.6) | – | – | – | (17.6) | (30.2) |
Total | (17.6) | – | – | – | (17.6) | (40.2) |
27 August | Financing | Other | 31 August | |||
£m | Note | 2023 | cash flows | New leases | changes | 2024 |
2024 | ||||||
Revolving credit facility | 16 | – | 18.0 | – | (0.4) | 17.6 |
Term loan | 16 | 40.2 | (41.5) | – | 1.3 | – |
Leases | 23.2 | (7.9) | 11.2 | 4.4 | 30.9 | |
Total | 63.4 | (31.4) | 11.2 | 5.3 | 48.5 |
28 August | Financing | Other | 26 August | |||
£m | Note | 2022 | cash flows | New leases | changes | 2023 |
2023 | ||||||
Term loan | 16 | 47.1 | (11.9) | – | 5.0 | 40.2 |
Leases | 27.6 | (7.5) | 1.7 | 1.4 | 23.2 | |
Total | 74.7 | (19.4) | 1.7 | 6.4 | 63.4 |
£m | Note | 2024 | 2023 |
Cash and cash equivalents | 16 | 7.0 | 37.3 |
Current borrowings | 16 | – | (10.0) |
Non-current borrowings | 16 | (17.6) | (30.2) |
Net borrowings | (10.6) | (2.9) | |
Lease liabilities | 17 | (30.9) | (23.2) |
Net debt | (41.5) | (26.1) |
Due | Due | ||||
between | between | Greater | |||
Due within | 1 and | 2 and | than | ||
£m | 1 year | 2 years | 3 years | 3 years | Total |
At 31 August 2024 | |||||
Bank and other borrowings | (18.0) | – | – | – | (18.0) |
Trade and other payables | (128.5) | – | – | – | (128.5) |
Leases | (7.6) | (6.8) | (6.0) | (19.8) | (40.2) |
Total | (154.1) | (6.8) | (6.0) | (19.8) | (186.7) |
At 26 August 2023 | |||||
Bank and other borrowings | (10.0) | (10.0) | (21.5) | – | (41.5) |
Trade and other payables | (141.5) | – | – | – | (141.5) |
Leases | (6.1) | (5.1) | (4.4) | (12.0) | (27.6) |
Total | (157.6) | (15.1) | (25.9) | (12.0) | (210.6) |
£m | 2024 | 2023 |
Bank deposits | 7.0 | 37.3 |
Trade and other receivables | 98.9 | 98.4 |
105.9 | 135.7 |
Equipment | Land and | ||
£m | and vehicles | buildings | Total |
Cost: | |||
At 27 August 2023 | 2.0 | 38.4 | 40.4 |
Additions | 0.3 | 13.3 | 13.6 |
Disposals | (0.8) | (2.5) | (3.3) |
At 31 August 2024 | 1.5 | 49.2 | 50.7 |
Accumulated depreciation: | |||
At 27 August 2023 | (1.4) | (17.2) | (18.6) |
Depreciation charge | (0.3) | (5.6) | (5.9) |
Disposals | 0.8 | 2.5 | 3.3 |
At 31 August 2024 | (0.9) | (20.3) | (21.2) |
Net book value at 31 August 2024 | 0.6 | 28.9 | 29.5 |
Cost: | |||
At 28 August 2022 | 1.7 | 42.1 | 43.8 |
Additions | 0.3 | 1.4 | 1.7 |
Disposals | – | (5.1) | (5.1) |
At 26 August 2023 | 2.0 | 38.4 | 40.4 |
Accumulated depreciation: | |||
At 28 August 2022 | (1.0) | (16.5) | (17.5) |
Depreciation charge | (0.4) | (6.0) | (6.4) |
Disposals | – | 5.3 | 5.3 |
At 26 August 2023 | (1.4) | (17.2) | (18.6) |
Net book value at 26 August 2023 | 0.6 | 21.2 | 21.8 |
£m | 2024 | 2023 |
Interest expense (included in finance cost) | 2.0 | 1.4 |
Expense relating to low-value leases (included in cost of sales and administrative expenses) | 0.5 | 0.4 |
Property rental income | (0.4) | (0.4) |
Total cash outflow from leases | 7.9 | 6.5 |
£m | 2024 | 2023 |
Current | (5.5) | (4.9) |
Non-current | (25.4) | (18.3) |
Total | (30.9) | (23.2) |
£m | 2024 | 2023 |
Within one year | 0.3 | 0.2 |
In the second to fifth years inclusive | 0.6 | 0.6 |
0.9 | 0.8 |
Other | ||||
Share-based | temporary | |||
£m | Fixed assets | payments | differences | Total |
At 27 August 2023 | 0.4 | 1.0 | 0.3 | 1.7 |
(Charge)/credit to income | (0.4) | – | 0.1 | (0.3) |
Charge to equity | – | (0.1) | – | (0.1) |
At 31 August 2024 | – | 0.9 | 0.4 | 1.3 |
At 28 August 2022 | 0.6 | 0.5 | – | 1.1 |
(Charge)/credit to income | (0.2) | (0.1) | 0.3 | – |
Credit to equity | – | 0.6 | – | 0.6 |
At 26 August 2023 | 0.4 | 1.0 | 0.3 | 1.7 |
Insurance | ||||
Reorganisation | and legal | Property | ||
£m | provisions | provisions | provisions | Total |
At 27 August 2023 | (1.0) | (0.8) | (4.9) | (6.7) |
Charged to income statement | (0.1) | (0.1) | (0.6) | (0.8) |
Credited to income statement | – | 0.3 | 0.2 | 0.5 |
Utilised in period | 0.9 | 0.1 | 0.3 | 1.3 |
Unwinding of discount utilisation | – | – | (0.2) | (0.2) |
At 31 August 2024 | (0.2) | (0.5) | (5.2) | (5.9) |
£m | 2024 | |||
Included within current liabilities | (1.3) | |||
Included within non-current liabilities | (4.6) | |||
Total | (5.9) |
£m | Note | 2024 | 2023 |
Operating profit | 3 | 40.0 | 38.3 |
Impairment reversal of investment in joint venture | 11 | (0.3) | – |
Share of loss/(profit) of joint ventures | 11 | 0.2 | (0.1) |
Depreciation of property, plant and equipment | 10 | 2.2 | 2.2 |
Depreciation of right-of-use assets | 17 | 5.9 | 6.4 |
Amortisation of intangible assets | 9 | 0.4 | 0.6 |
Share-based payments | 0.9 | 1.1 | |
Increase in inventories | (4.4) | (2.1) | |
Decrease in receivables | (1.0) | (5.5) | |
(Decrease)/increase in payables | (12.2) | 1.9 | |
(Decrease)/increase in provisions | (0.8) | 0.2 | |
Income tax paid | (8.5) | (6.6) | |
Net cash inflow from operating activities | 22.4 | 36.4 | |
Net cash flow from operating activities is stated after the following adjusting items: | 3 | ||
Network and reorganisation costs | (0.2) | (0.2) | |
Tuffnells provision utilisation | (0.1) | (0.2) | |
Technology transformation costs | (0.1) | – | |
Aborted acquisition costs | – | (0.6) | |
Total adjusting items cash flow | (0.4) | (1.0) |
£m | 2024 | 2023 |
Issued, authorised and fully paid: | ||
247.7m ordinary shares of 5p each (2023: 247.7m) | 12.4 | 12.4 |
Ordinary shares | |
Number (m) | of 5p each |
At 26 August 2023 and at 31 August 2024 | 247.7 |
£m | 2024 | 2023 |
At 26 August 2023 and at 31 August 2024 | 60.5 | 60.5 |
£m | 2024 | 2023 |
At 26 August 2023 and at 31 August 2024 | (280.1) | (280.1) |
£m | 2024 | 2023 |
Balance at 27/28 August | (4.4) | (4.6) |
Acquired in the period | (3.3) | (1.7) |
Disposed of on exercise of options | 4.0 | 1.9 |
Balance at 31/26 August | (3.7) | (4.4) |
£m | 2024 | 2023 |
At 27 August 2023/28 August 2022 | 0.4 | 0.4 |
Retranslation of reserves (subsidiaries) | (0.2) | – |
At 31 August 2024/26 August 2023 | 0.2 | 0.4 |
£m | |
Balance at 27 August 2022 | 179.4 |
Amounts recognised in total comprehensive income | 25.1 |
Dividends paid | (9.8) |
Disposed of on exercise of options | (1.9) |
Equity-settled share-based payments, net of tax | 1.5 |
Deferred tax recognised in equity | 0.6 |
Balance at 26 August 2023 | 194.9 |
Amounts recognised in total comprehensive income | 25.6 |
Dividends paid | (10.8) |
Disposed of on exercise of options | (3.2) |
Equity-settled share-based payments, net of tax | 0.9 |
Current tax recognised in equity | 0.1 |
Deferred tax recognised in equity | (0.1) |
Balance at 31 August 2024 | 207.4 |
Sharesave Scheme | Under the terms of the Group Sharesave Scheme, the Board may grant options to purchase ordinary shares in |
the Company to eligible employees who enter into an HM Revenue & Customs approved Save-As-You-Earn | |
(SAYE) savings contract for a term of three years. Options are granted at up to a 20% discount to the market | |
price of the shares on the day preceding the date of offer and are normally exercisable for a period of six months | |
after completion of the SAYE contract. | |
Executive Share Option Scheme | Under the terms of the Group Executive Share Option Scheme, the Board may grant options to purchase |
(ESOS) | ordinary shares in the Company to executives up to an annual limit of 200% of base salary. The exercise of |
options is conditional on the achievement of adjusted profit after a three-year period, which is determined | |
by the Remuneration Committee at the time of grant. Provided that the target is met, options are normally | |
exercisable until the day preceding the tenth anniversary of the date of grant. | |
LTIP | Under the terms of the Group LTIP, executive directors and key senior executives may be awarded each year |
conditional entitlements to ordinary shares in the Company (which may be in the form of nil cost options or | |
conditional awards) or, in order to retain flexibility and at the Company’s discretion, a cash sum linked to the | |
value of a notional award of shares up to a value of 200% of base salary. The vesting of awards is subject to the | |
satisfaction of a three-year performance condition, which is determined by the Remuneration Committee at the | |
time of grant. Subject to the satisfaction of the performance condition, awards are normally exercisable until the | |
tenth anniversary of the date of grant. | |
Deferred Bonus Plan (DBP) | Under the terms of the Group Deferred Bonus Plan, each year executive directors and key senior executives |
may be granted share awards (in the form of nil cost options) dependent on the achievement of the Annual | |
Bonus Plan performance targets. Awards are immediately exercisable, but a two-year hold-back period | |
applies, during which the share certificate for such shares is held by the Company. Separately, key senior | |
executives may also be granted share awards (in the form of nil cost options) under the DBP plan in respect | |
of a (discounted) restricted share award (dependent on continued employment with the Company). |
Sharesave | ESOS | LTIP | DBP | |||||
Weighted | Weighted | Weighted | Weighted | |||||
average | average | average | average | |||||
No of | exercise | No of | exercise | No of | exercise | No of | exercise | |
Number of options/awards | shares | price (p) | shares | price (p) | shares | price (p) | shares | price (p) |
At 27 Aug 2022 | 7,579,083 | 25.27 | 1,056,744 | 126.1 | 10,893,872 | – | 1,499,148 | – |
Granted | 1,316,234 | 55.40 | – | – | 2,695,499 | – | 1,337,604 | – |
Exercised | (264,430) | – | – | – | (2,791,373) | – | (1,614,771) | – |
Expired/Forfeited | (670,274) | 30.01 | (256,294) | 137.8 | (1,429,910) | – | – | – |
At 26 Aug 2023 | 7,960,613 | 30.38 | 800,450 | 125.3 | 9,368,088 | – | 1,221,981 | – |
Granted | 1,603,582 | 60.80 | – | – | 2,994,040 | – | 1,389,805 | – |
Exercised | (4,415,748) | – | – | – | (3,167,125) | – | (1,424,789) | – |
Expired/Forfeited | (302,050) | 42.83 | (340,412) | 189.5 | (201,737) | – | (18) | – |
At 31 Aug 2024 | 4,846,397 | – | 460,038 | – | 8,993,266 | – | 1,186,979 | – |
Exercisable at 31 Aug 2024 | – | – | 460,038 | 153.9 | – | – | – | – |
Exercisable at 26 Aug 2023 | – | – | 800,450 | 125.3 | – | – | – | – |
Sharesave | ESOS | LTIP | DBP | |
Outstanding at 31 August 2024 | 1.0 | 0.3 | 1.2 | 1.6 |
Outstanding at 26 August 2023 | 1.4 | 5.2 | 1.2 | 1.5 |
Sharesave | ESOS | LTIP | DBP | |
During 2024: | ||||
Effective date of grant or commencement date | Jul 2024 | – | Dec 2023 | Dec 2023 |
Average fair value at date of grant or scheme commencement – pence | 16.4 | – | 32.6 | 47.6 |
During 2023: | ||||
Effective date of grant or commencement date | Jul 2023 | – | Jan 2023 | Jan 2023 |
Average fair value at date of grant or scheme commencement – pence | 21.5 | – | 34.9 | 50.6 |
Sharesave | LTIP | DBP | |
2024 options/awards: | |||
Share price at grant date – pence | 60.8 | 48 | 48 |
TSR adjustment – pence | – | (25) | – |
Exercise price – pence | 48.9 | – | – |
Expected volatility – per cent | 69.5 | – | – |
Expected life – years | 3 | – | – |
Risk free rate – per cent | 3.9 | – | – |
Expected dividend yield – per cent | 7.48 | – | – |
Weighted average fair value – pence | 16 | 33 | 48 |
2023 options/awards: | |||
Share price at grant date – pence | 55.4 | 51 | 51 |
TSR adjustment – pence | – | (23) | – |
Exercise price – pence | 44.3 | – | – |
Expected volatility – per cent | 121.5 | – | – |
Expected life – years | 3 | – | – |
Risk free rate – per cent | 4.7 | – | – |
Expected dividend yield – per cent | 8.83 | – | – |
Weighted average fair value – pence | 22 | 28 | 51 |
Sales to related parties | ||
£m | 2024 | 2023 |
Joint ventures | 0.4 | 0.4 |
Loans to related parties | ||
£m | 2024 | 2023 |
Joint ventures | – | 0.3 |
£m | 2024 | 2023 |
Salaries | 0.8 | 0.8 |
Bonus | 0.6 | 0.5 |
Non-executive director fees | 0.4 | 0.4 |
1.8 | 1.7 |
£m | 2024 | 2023 |
Short-term employee benefits | 3.0 | 2.9 |
Share-based payments | 0.8 | 1.0 |
3.8 | 3.9 |
Company name/(number) | Share class | Group % | Company name/(number) | Share class | Group % | ||
United Kingdom | |||||||
Connect Limited 02008952 | Ordinary Shares | 100% | Martin Lavell Limited 02654521 (*) | Ordinary Shares | 100% | ||
Connect Logistics Limited 09172965 | Ordinary Shares | 100% | Pass My Parcel Limited 09172022 | Ordinary Shares | 100% | ||
Connect News & Media Limited | Ordinary Shares | 100% | Phantom Media Limited 03805661 (*) | Ordinary Shares | 100% | ||
08572634 | |||||||
Connect Parcel Freight Limited 09295023 | Ordinary Shares | 100% | Smiths News Holdings Limited | Ordinary Shares | 100% | ||
04236079 | |||||||
Connect Parcels Limited 09172850 | Ordinary Shares | 100% | Smiths News Instore Limited 03364589 | Ordinary Shares | 100% | ||
Connect Services Limited 08522170 | Ordinary Shares | 100% | Smiths News Investments Limited (*) | Ordinary Shares | 100% | ||
06831284 | |||||||
Connect Specialist Distribution | Ordinary Shares | 100% | Smiths News Distribution Limited | Ordinary Shares | 100% | ||
Group Limited 08458801 | 08506961 | ||||||
Connect2U Limited 03920619 | Ordinary Shares | 100% | Smiths News Trading Limited 00237811 | Ordinary Shares | 100% | ||
Dawson Media Services Limited | Ordinary Shares | 100% | Dawson Limited 03433262 | Ordinary Shares | 100% | ||
06882722 | |||||||
Dawson Guarantee Company Limited | Ordinary Shares | 100% | Dawson Media Direct Limited (*) | Ordinary Shares | 100% | ||
06882393 | 06882366 | ||||||
Dawson Holdings Ltd (*) 00034273 | Ordinary Shares | 100% | |||||
Germany | |||||||
Dawson Media Direct GmbH HRB 96649 | Ordinary Shares | 100% | Johannstr. 39 | 40476 | Dusseldorf, Germany | ||
Hong Kong | |||||||
Dawson Media Direct China Limited | Ordinary Shares | 100% | Flat/Rm 5008 50/F, Central Plaza, 18 Harbour Road, Wanchai, Hong | ||||
1167911 | Kong | ||||||
Thailand | |||||||
Dawson Media Direct Company Limited | Ordinary Shares | 48.9% | 87 M Thai Tower, All Seasons Place, 23rd Floor, Wittayu Road, Lumpini | ||||
105558138385 | Sub-District, Pathumwan District, Bangkok, Thailand |