| 2024 | 2023 | ||
| Notes | £000 | £000 | |
Revenue from contracts with customers | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative and distribution expenses | ( | ( | |
Operating profit before separately disclosed items | 7 | ||
Costs of business combinations | ( | ( | |
Contingent consideration | 21 | ( | |
Operating profit | |||
Finance income | 5 | ||
Finance costs | 5 | ( | ( |
Re-measurement of financial liabilities | 21 | ( | |
Re-measurement of future consideration | 21 | ( | ( |
Profit before tax | |||
Income tax | 9 | ( | ( |
Profit after tax | |||
| Attributable to: | |||
Owners of the parent | |||
Non-controlling interest | |||
| Other comprehensive loss | |||
| Other comprehensive loss that may be reclassified to profit or loss in subsequent periods: | |||
Exchange differences arising on translation of foreign operations | ( | ( | |
Gain/(loss) on currency loans relating to the net investment in foreign operations | ( | ||
Other comprehensive loss for the year | ( | ( | |
Total comprehensive income for the year, net of tax | |||
| Attributable to:: | |||
Owners of the parent | |||
Non-controlling interest | |||
| Earnings per share | |||
Basic earnings per share | 10 | ||
Diluted earnings per share | 10 |
| 2024 | 2023 | ||
| Notes | £000 | £000 | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 20 | ||
Intangible assets – goodwill1 | 12 | ||
Intangible assets – others | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Income tax assets | |||
Cash and short-term deposits | 18 | ||
Total current assets | |||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Refund liabilities | 3 | ( | ( |
Income tax liabilities | ( | ( | |
Other financial liabilities1 | 21 | ( | ( |
Interest-bearing loans and borrowings | 22 | ( | ( |
Provisions | 23 | ( | ( |
Total current liabilities | ( | ( |
| 2024 | 2023 | ||
| Notes | £000 | £000 | |
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 22 | ( | ( |
Other financial liabilities1 | 21 | ( | |
Provisions | 23 | ( | ( |
Deferred tax liabilities | 25 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
| Capital and reserves | |||
Share capital | 24 | ||
Share premium | 24 | ||
Treasury shares | ( | ( | |
Capital reserve | |||
Share-based payment reserve | |||
Foreign currency translation reserve | ( | ( | |
Retained earnings | |||
Total shareholders’ funds |
| Foreign | ||||||||||
| Share-based | currency | Total | Non- | |||||||
| Share | Share | Treasury | Capital | payment | translation | Retained | shareholders’ | controlling | Total | |
| capital | premium | shares | reserve | reserve | reserve | earnings | funds | interest | equity | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 August 2022 | ( | |||||||||
Profit for the year | ||||||||||
Other comprehensive loss | ( | ( | ( | |||||||
Total comprehensive income | ( | |||||||||
Purchase of own shares | ( | ( | ( | |||||||
Exercise of share options | ( | ( | ||||||||
Share-based payment including tax | ||||||||||
Dividends paid (note 26) | ( | ( | ( | |||||||
Acquisition of non-controlling interest | ( | ( | ( | ( | ||||||
At 31 July 2023 | ( | ( | ||||||||
Profit for the year | ||||||||||
Other comprehensive loss | ( | ( | ( | |||||||
Total comprehensive income | ( | |||||||||
Purchase of own shares | ( | ( | ( | |||||||
Exercise of share options | ( | ( | ||||||||
Share-based payment including tax | ||||||||||
Dividends paid (note 26) | ( | ( | ( | |||||||
At 31 July 2024 | ( | ( |
| 2024 | 2023 | ||
| Notes | £000 | £000 | |
| Operating activities | |||
Profit for the year after tax | |||
| Adjustments to reconcile profit for the year to net | |||
| cashflow from operating activities: | |||
Income tax | |||
| Gain on disposal of property, plant and equipment | |||
and intangible assets – other | ( | ( | |
Costs of business combinations | |||
Cash flows relating to business combination costs | ( | ( | |
Contingent consideration | 21 | ( | |
Re-measurement of financial liabilities | 21 | ( | |
Re-measurement of contingent consideration | 21 | ||
Finance revenue | 5 | ( | ( |
Finance costs | 5 | ||
Share-based payment expense | |||
Depreciation of property, plant and equipment | 11 | ||
Depreciation of right-of-use assets | 20 | ||
Amortisation of intangible assets | 14 | ||
| Working capital adjustments net of the effect | |||
| ofacquisitions: | |||
(Increase)/decrease in trade receivables and other assets | ( | ||
Decrease in inventories | |||
Decrease in trade and other payables | ( | ( | |
Movement in provisions | |||
Cash generated by operations | |||
UK income tax paid | ( | ( | |
Overseas income tax paid | ( | ( | |
Net cash flow generated from operating activities |
| 2024 | 2023 | ||
| Notes | £000 | £000 | |
| Investing activities | |||
Payments to acquire intangible assets | 14 | ( | ( |
Purchase of property, plant and equipment | 11 | ( | ( |
| Proceeds from disposal of property, plant and equipment | |||
and intangible assets – other | |||
Business combination of subsidiaries, net of cash acquired | 15 | ( | ( |
| Contingent consideration relating to the acquisition | |||
of I-Vent | 15 | ( | |
ERI deferred consideration | 15 | ( | |
Interest received | |||
Net cash flow used in investing activities | ( | ( | |
| Financing activities | |||
Repayment of interest-bearing loans and borrowings | ( | ( | |
Repayment of VMI debt acquired | ( | ( | |
Proceeds from new borrowings | |||
Issue costs of new borrowings | ( | ||
Interest paid | ( | ( | |
Payment of principal portion of lease liabilities | ( | ( | |
Dividends paid to equity holders of the parent | ( | ( | |
Purchase of own shares | ( | ( | |
Net cash flow used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the start of the year | |||
Effect of exchange rates on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the end of the year | 18 |
| 2024 | 2023 | |
| £000 | £000 | |
Profit after tax | 42,797 | 37,382 |
| Add back: | ||
Contingent consideration | (1,845) | 640 |
Cost of business combinations | 206 | 1,032 |
Re-measurement of contingent consideration (note 21) | 6,599 | 1,879 |
Net (gain)/loss on financial instruments at fair value | (144) | 1,599 |
Amortisation and impairment of intangible assets acquired through business combinations | 9,322 | 11,088 |
Tax effect of the above | (1,664) | (2,788) |
Adjusted profit after tax | 55,271 | 50,832 |
| Add back: | ||
Adjusted tax charge | 15,437 | 14,225 |
Adjusted profit before tax | 70,708 | 65,057 |
| Add back: | ||
Interest payable on bank loans, lease liabilities and amortisation of financing costs | 6,605 | 4,914 |
Re-measurement of financial liabilities | 870 | (54) |
Finance revenue | (139) | (65) |
Adjusted operating profit | 78,044 | 69,852 |
| Add back: | ||
Depreciation of property, plant and equipment | 4,413 | 4,102 |
Depreciation of right-of-use assets | 4,738 | 3,895 |
Amortisation of development costs, software and patents | 1,807 | 1,486 |
Adjusted EBITDA | 89,002 | 79,335 |
| 2024 | 2023 | ||
| £000 | £000 | ||
Sale of goods | 341,207 | 320,808 | |
Installation services | 6,404 | 7,200 | |
Total revenue from contracts with customers | 3 | 47,611 | 328,008 |
| 2024 | 2023 | ||
| Market sectors | £000 | £000 | |
| UK | |||
Residential | 105,039 | 89,680 | |
Commercial | 28,158 | 30,151 | |
Export | 12,130 | 12,119 | |
OEM | 15,448 | 24,120 | |
Total UK | 160,775 | 156,070 | |
Nordics | 47,376 | 49,126 | |
Central Europe 1 | 87,016 | 75,410 | |
Total Continental Europe | 134,392 | 124,536 | |
Total Australasia 2 | 52,444 | 47,402 | |
Total revenue from contracts with customers | 3 | 47,611 | 328,008 |
| 2024 | 2023 | ||
| Refund liabilities | £000 | £000 | |
Arising from retrospective volume rebates | 10,264 | 9,153 | |
Arising from rights of return | 583 | 664 | |
Refund liabilities | 10,847 | 9,817 |
| Continental | Eliminations/ | ||||
| UK | Europe | Australasia | central costs | Total | |
| Year ended 31 July 2024 | £000 | £000 | £000 | £000 | £000 |
| Revenue from contracts | |||||
| with customers | |||||
External customers | 160,775 | 134,392 1 | 52,444 2 | – | 347,6 11 |
Inter-segment | 26,949 | 37,7 18 | 101 | (64,768) | – |
Total | 187,724 | 172,110 | 52,545 | (64,768) | 347,611 |
Adjusted segment EBITDA | 45,161 | 35,859 | 13,458 | (5,476) | 89,002 |
| Depreciation and amortisation | |||||
of development costs, software and patents | (4,956) | (3,801) | (1,534) | (667) | (10,958) |
| Adjusted operating | |||||
profit/(loss) | 40,205 | 32,058 | 11,924 | (6,143) | 78,044 |
Amortisation of intangible assets acquired through business combinations | (5,634) | (2,895) | (793) | – | (9,322) |
Contingent consideration | – | – | – | 1,845 | 1,845 |
| Business combination-related | |||||
operating costs | – | – | – | (206) | (206) |
Operating profit/(loss) | 34,571 | 29,163 | 11,131 | (4,504) | 70,361 |
| Unallocated expenses | |||||
Net finance income/(cost) | – | – | 24 | (6,346) | (6,322) |
Re-measurement of contingent consideration | – | – | – | (6,599) | (6,599) |
| Re-measurement | |||||
of financial liabilities | – | – | – | (870) | (870) |
Profit/(loss) before tax | 34,571 | 29,163 | 11,155 | (18,319) | 56,570 |
| Continental | Eliminations/ | ||||
| UK | Europe | Australasia | central costs | Total | |
| Year ended 31 July 2023 | £000 | £000 | £000 | £000 | £000 |
| Revenue from contracts | |||||
| with customers | |||||
External customers | 156,070 | 124,536 | 47,402 | – | 328,008 |
Inter-segment | 24,908 | 38,779 | 188 | (63,875) | – |
Total | 180,978 | 163,315 | 47,590 | (63,875) | 328,008 |
Adjusted segment EBITDA | 39,562 | 31,707 | 12,568 | (4,502) | 79,335 |
| Depreciation and amortisation | |||||
of development costs, software and patents | (4,277) | (3,283) | (1,239) | (684) | (9,483) |
| Adjusted operating | |||||
profit/(loss) | 35,285 | 28,424 | 11,329 | (5,186) | 69,852 |
Amortisation of intangible assets acquired through business combinations | (7,163) | (3,338) | (587) | – | (11,088) |
Contingent consideration | – | – | – | (640) | (640) |
| Business combination-related | |||||
operating costs | – | – | – | (1,032) | (1,032) |
Operating profit/(loss) | 28,122 | 25,086 | 10,742 | (6,858) | 57,092 |
| Unallocated expenses | |||||
Net finance cost | – | – | (90) | (6,358) | (6,448) |
| Re-measurement | |||||
of future consideration | – | – | – | (1,879) | (1,879) |
| Re-measurement | |||||
of financial liability | – | – | – | 54 | 54 |
Profit/(loss) before tax | 28,122 | 25,086 | 10,652 | (15,041) | 48,819 |
| 2024 | 2023 | ||
| Revenue from external customers by customer destination | £000 | £000 | |
United Kingdom | 142,231 | 132,440 | |
Germany | 18,919 | 22,471 | |
Netherlands | 24,978 | 24,878 | |
Sweden | 26,134 | 26,388 | |
Rest of Europe | 77,109 | 68,989 | |
Australia | 25,048 | 24,375 | |
New Zealand | 2 7,698 | 23,338 | |
Rest of the world | 5,494 | 5,129 | |
Total revenue from contracts with customers | 3 | 47,611 | 328,008 |
| 2024 | 2023 | |
| Non-current assets excluding deferred tax | £000 | £000 |
United Kingdom | 112,515 | 121,458 |
Europe (excluding United Kingdom and Nordics) | 109,560 | 106,502 |
Nordics | 30,274 | 33,901 |
Australasia | 50,980 | 46,225 |
Total | 303,329 | 308,086 |
| 2024 | 2023 | |
| £000 | £000 | |
| Finance revenue | ||
Net gain on financial instruments at fair value | 144 | – |
Interest receivable | 139 | 65 |
Total finance revenue | 283 | 65 |
| Finance costs | ||
Net loss on financial instruments at fair value | – | (1,599) |
Interest payable on bank loans | (4,427) | (3,087) |
Amortisation of finance costs | (692) | (452) |
Lease interest | (763) | (635) |
Other interest | (723) | (740) |
Total finance costs | (6,605) | (6,513) |
Net finance costs | (6,322) | (6,448) |
| 2024 | 2023 | |
| £000 | £000 | |
| Staff costs | ||
Wages and salaries | 69,286 | 64,858 |
Social security costs | 7,691 | 7,210 |
Other pension costs | 3,303 | 2,625 |
Share-based payment charge (see note 31) | 1,200 | 1,357 |
81,480 | 76,050 |
| 2024 | 2023 | |
| Number | Number | |
Production | 1,083 | 1,100 |
Sales and administration | 786 | 771 |
1,869 | 1,871 |
| 2024 | 2023 | |
| £000 | £000 | |
| Amounts paid in respect of qualifying services | ||
Aggregate Directors’ remuneration | 3,265 | 3,748 |
Aggregate Non-Executive Directors’ remuneration | 414 | 400 |
| Aggregate Directors’ cash payment in lieu of employer’s pension | ||
contribution | 43 | 59 |
Aggregate Directors’ pension scheme contributions | – | – |
| 2024 | 2023 | |
| £000 | £000 | |
| Cost of sales | ||
Costs of inventories recognised as expenses | 125,858 | 131,227 |
Depreciation of property, plant and equipment | 2,171 | 2,311 |
Depreciation of right-of-use assets | 2,904 | 2,507 |
Amortisation and impairment of intangible assets | 172 | 254 |
| Administrative and distribution expenses | ||
Research and development costs | 5,220 | 4,485 |
Depreciation of property, plant and equipment | 2,242 | 1,791 |
Depreciation of right-of-use assets | 1,834 | 1,388 |
Amortisation and impairment of intangible assets | 11,015 | 12,320 |
Net foreign exchange differences | (27) | (190) |
Gain on disposal of property, plant and equipment, and intangible assets – other | (184) | (17) |
| 2024 | 2023 | |
| £000 | £000 | |
| Audit services | ||
Fees for the audit of the parent and Group financial statements | 851 | 332 |
Fees for local statutory audits of subsidiaries | 36 | 488 |
| Non-audit services | ||
Fees payable for interim review | 106 | 99 |
Total | 993 | 919 |
| 2024 | 2023 | |
| £000 | £000 | |
| Current income tax | ||
Current UK income tax expense | 5,571 | 4,694 |
Current foreign income tax expense | 10,278 | 8,887 |
Tax credit relating to the prior year | (80) | (638) |
Total current tax | 15,769 | 12,943 |
| Deferred tax | ||
Origination and reversal of temporary differences | (2,224) | (2,023) |
Effect of changes in the tax rate | 58 | (223) |
Tax charge relating to the prior year | 170 | 740 |
Total deferred tax | (1,996) | (1,506) |
Net tax charge reported in the consolidated statement of comprehensive income | 13,773 | 11,437 |
| 2024 | 2023 | |
| £000 | £000 | |
Decrease /(increase) in deferred tax asset on share-based payments | 380 | (264) |
Translation differences | (212) | (79) |
Net tax charge/(credit) reported in equity | 168 | (343) |
| 2024 | 2023 | |
| £000 | £000 | |
Profit before tax | 56,570 | 48,819 |
| Profit before tax multiplied by the standard rate of corporation | ||
tax in the UK of 25.00% (2023: 21.00%) | 14,143 | 10,252 |
Adjustment in respect of previous years | 89 | 102 |
Expenses not deductible for tax purposes | 2,738 | 1,473 |
Effect of changes in the tax rate (see explanation below) | 58 | (164) |
Effect of overseas tax rates | (931) | 184 |
Patent-related tax relief | (719) | (410) |
Other Net tax charge reported in the consolidated statement | (1,605) | – |
of comprehensive income | 13,773 | 11,437 |
| 2024 | 2023 | |
| £000 | £000 | |
Profit attributable to ordinary equity holders | 42,797 | 37,382 |
Number | Number | |
Weighted average number of ordinary shares for basic earnings per share | 197,739,417 | 197,131,650 |
| Effect of dilution from: | ||
Share options | 2,143,783 | 2,658,209 |
Weighted average number of ordinary shares for diluted earnings per share | 199,883,200 | 199,789,859 |
| Earnings per share | ||
Basic | 21.6p | 19.0p |
Diluted | 21.4p | 18.7p |
| 2024 | 2023 | |
| £000 | £000 | |
Adjusted profit attributable to ordinary equity holders | 55,271 | 50,832 |
Number | Number | |
| Weighted average number of ordinary shares for adjusted basic | ||
earnings per share | 197,739,417 | 197,131,650 |
| Effect of dilution from: | ||
Share options | 2,143,783 | 2,658,209 |
| Weighted average number of ordinary shares for adjusted diluted | ||
earnings per share | 199,883,200 | 199,789,859 |
| Adjusted earnings per share | ||
Basic | 28.0p | 25.8p |
Diluted | 27.6 p | 25.4p |
| Fixtures, | ||||
| fittings, tools, | ||||
| Freehold land | Plant and | equipment | ||
| and buildings | machinery | and vehicles | Total | |
| 2024 | £000 | £000 | £000 | £000 |
| Cost | ||||
At 1 August 2023 | 18,009 | 19,440 | 14,080 | 51,529 |
On business combinations | 31 | 88 | 66 | 185 |
Additions | 423 | 1,561 | 3,424 | 5,408 |
Disposals | (12) | (242) | (1,283) | (1,537) |
Net foreign currency exchange differences | (164) | (137) | (183) | (484) |
At 31 July 2024 | 18,287 | 20,710 | 16,104 | 55,101 |
| Accumulated depreciation | ||||
At 1 August 2023 | 5,436 | 7,859 | 8,786 | 22,081 |
Charge for the year | 526 | 1,906 | 1,981 | 4,413 |
Disposals | (12) | (241) | (1,107) | (1,360) |
Net foreign currency exchange differences | (44) | (22) | (160) | (226) |
At 31 July 2024 | 5,906 | 9,502 | 9,500 | 24,908 |
| Net book value | ||||
At 31 July 2024 | 12,381 | 11,208 | 6,604 | 30,193 |
| Fixtures, | ||||
| fittings, tools, | ||||
| Freehold land | Plant and | equipment | ||
| and buildings | machinery | and vehicles | Total | |
| 2023 | £000 | £000 | £000 | £000 |
| Cost | ||||
At 1 August 2022 | 17,480 | 17,022 | 12,923 | 47,425 |
On business combinations | – | 514 | – | 514 |
Additions | 486 | 2,110 | 2,318 | 4,914 |
Disposals | (18) | (185) | (655) | (858) |
Net foreign currency exchange differences | 61 | (21) | (506) | (466) |
At 31 July 2023 | 18,009 | 19,440 | 14,080 | 51,529 |
| Accumulated depreciation | ||||
At 1 August 2022 | 5,011 | 6,493 | 7,686 | 19,190 |
Charge for the year | 527 | 1,619 | 1,956 | 4,102 |
Disposals | (56) | (129) | (524) | (709) |
Net foreign currency exchange differences | (46) | (124) | (332) | (502) |
At 31 July 2023 | 5,436 | 7,859 | 8,786 | 22,081 |
| Net book value | ||||
At 31 July 2023 | 12,573 | 11,581 | 5,294 | 29,448 |
Goodwill | £000 |
| Cost and net book value | |
At 1 August 2022 | 142,661 |
On the business combination of VMI | 4,072 |
On the business combination of I-Vent | 23,928 |
On the business combination of ClimaRad | 126 |
Net foreign currency exchange differences | (1,799) |
At 31 July 20231 | 168,988 |
On the business combination of DVS | 5,037 |
Net foreign currency exchange differences | (2,685) |
At 31 July 2024 | 171,340 |
| Central | ||||
| UK | Nordics | Europe | Australasia | |
| 31 July 2024 | £000 | £000 | £000 | £000 |
Carrying value of goodwill | 61,000 | 18,151 | 62,827 | 29,362 |
CGU value-in-use headroom 1 | 249,557 | 49,409 | 66,028 | 45,101 |
| UK | OEM | ||||
| Ventilation | (Torin-Sifan) | Nordics | Central Europe | Australasia | |
| 31 July 2023 | £000 | £000 | £000 | £000 | £000 |
Carrying value of goodwill | 55,899 | 5,101 | 18,637 | 63,109 | 25,673 |
CGU value-in-use headroom 1 | 166,576 | 12,382 | 47,383 | 28,396 | 27,730 |
| Development | Software | Customer | Patents/ | ||||
| costs | costs | base | Trademarks | technology | Other | Total | |
| 2024 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | |||||||
At 1 August 2023 | 12,732 | 10,277 | 160,841 | 55,260 | 3,417 | 1,163 | 243,690 |
Additions | 1,578 | 318 | – | – | – | – | 1,896 |
On business combinations | – | 35 | 1,667 | 2,309 | – | – | 4,011 |
Disposals | (21) | (75) | (84) | – | – | – | (180) |
Net foreign currency exchange differences | (288) | 176 | (1,544) | (554) | (61) | – | (2,271) |
At 31 July 2024 | 14,001 | 10,731 | 160,880 | 57,015 | 3,356 | 1,163 | 247,146 |
| Accumulated amortisation | |||||||
At 1 August 2023 | 3,266 | 7,1 58 | 118,929 | 27,132 | 2,179 | 1,163 | 159,827 |
Charge for the year | 847 | 1,035 | 6,333 | 2,718 | 196 | – | 11,129 |
Disposals | (21) | (75) | – | – | – | – | (96) |
Net foreign currency exchange differences | (186) | 8 | (17) | (361) | (60) | – | (616) |
At 31 July 2024 | 3,906 | 8,126 | 125,245 | 29,489 | 2,315 | 1,163 | 170,244 |
| Net book value | |||||||
At 31 July 2024 | 10,095 | 2,605 | 35,635 | 27,526 | 1,041 | – | 76,902 |
| Development | Software | Customer | Patents/ | ||||
| costs | costs | base | Trademarks | technology | Other | Total | |
| 2023 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | |||||||
At 1 August 2022 | 7,956 | 9,835 | 160,014 | 54,105 | 3,364 | 1,163 | 236,437 |
Additions | 2,310 | 568 | 171 | – | – | – | 3,049 |
On business combinations | 2,466 | 1 | 1,175 | 1,626 | – | – | 5,268 |
Disposals | – | (50) | – | – | – | – | (50) |
Net foreign currency exchange differences | – | (77) | (519) | (471) | 53 | – | (1,014) |
At 31 July 2023 | 12,732 | 10,277 | 160,841 | 55,260 | 3,417 | 1,163 | 243,690 |
| Accumulated amortisation | |||||||
At 1 August 2022 | 2,601 | 6,282 | 114,120 | 22,678 | 2,001 | 1,163 | 148,845 |
Charge for the year | 702 | 1,080 | 5,507 | 5,037 | 248 | – | 12,574 |
Disposals | – | (41) | – | – | – | – | (41) |
Net foreign currency exchange differences | (37) | (163) | (698) | (583) | (70) | – | (1,551) |
At 31 July 2023 | 3,266 | 7,158 | 118,929 | 27,132 | 2,179 | 1,163 | 159,827 |
| Net book value | |||||||
At 31 July 2023 | 9,466 | 3,119 | 41,912 | 28,128 | 1,238 | – | 83,863 |
| Patent/ | |||
| Customer | technology/ | ||
base | Trademark | other | |
Volution Holdings Limited and its subsidiaries | – | 14 years | – |
Fresh AB and its subsidiaries | – | 9 years | – |
PAX AB and PAX Norge AS | – | 10 years | – |
inVENTer GmbH | – | 11 years | 11 years |
Ventilair Group International BVBA and its subsidiaries | – | 2 years | – |
Energy Technique Limited and its subsidiaries | 1 years | 13 years | – |
NVA Services Limited and its subsidiaries | 3 years | 8 years | – |
Breathing Buildings Limited | 3 years | 8 years | – |
VoltAir System AB | 9 years | 9 years | – |
Simx Limited | 10 years | 20 years | – |
Oy Pamon Ab | 5 years | 15 years | 5 years |
Air Connection ApS | 5 years | – | – |
Nordic Line ApS | – | – | – |
Ventair Pty Limited | 7 years | 17 years | – |
ClimaRad BV | 6 years | 13 years | – |
Nordiska Klimatfabriken AB | 3 years | 8 years | – |
Energent Oy | 3 years | 8 years | – |
ERI | 8 years | 18 years | – |
VMI | 7 years | 9 years | 4 years |
I-Vent | – | 10 years | – |
| Carrying | Remaining | |
| amount | amortisation | |
| 2024 | 2024 | |
| £000 | Years | |
| Customer base | ||
Simx Limited | 5,224 | 10 years |
ClimaRad BV | 8,356 | 6 years |
ERI | 9,059 | 8 years |
| Trademark | ||
Volution Holdings Limited and its subsidiaries | 15,605 | 14 years |
ClimaRad BV | 2,413 | 13 years |
ERI | 2,473 | 18 years |
| Book | Fair value | Fair | |
| value | adjustments | value | |
| £000 | £000 | £000 | |
Intangible assets | 35 | 3,976 | 4,011 |
Property, plant and equipment | 185 | – | 185 |
Inventory | 875 | – | 875 |
Trade and other receivables | 130 | – | 130 |
Trade and other payables | (627) | – | (627) |
Deferred tax liabilities | – | (1,113) | (1,113) |
Total identifiable net assets | 598 | 2,863 | 3,461 |
Goodwill on the business combination | 5,037 | ||
| Discharged by: | |||
Cash consideration | 8,498 |
| Book | Fair value | Fair | |
| value | adjustments | value | |
| £000 | £000 | £000 | |
Intangible assets | 1,217 | 2,369 | 3,586 |
Property, plant and equipment | 224 | – | 224 |
Inventory | 1,180 | – | 1,180 |
Trade and other receivables | 1,445 | – | 1,445 |
Trade and other payables | (1,314) | 213 | (1,101) |
Debt | (894) | – | (894) |
Deferred tax liabilities | – | (592) | (592) |
Cash and cash equivalents | 1,371 | – | 1,371 |
Total identifiable net assets | 3,229 | 1,990 | 5,219 |
Goodwill on the business combination | 4,072 | ||
| Discharged by: | |||
Cash consideration | 9,291 |
| Book | Fair value | Fair | |
| value | adjustments | value | |
| £000 | £000 | £000 | |
Intangible assets | 55 | 1,626 | 1,681 |
Property, plant and equipment | 290 | – | 290 |
Inventory | 959 | – | 959 |
Trade and other receivables | 290 | – | 290 |
Trade and other payables | (1,011) | – | (1,011) |
Deferred tax liabilities | – | (372) | (372) |
Cash and cash equivalents | 3,099 | – | 3,099 |
Total identifiable net assets | 3,682 | 1,254 | 4,936 |
Goodwill on the business combination | 19,813 | ||
| Discharged by: | |||
Cash consideration | 24,749 |
| 2024 | 2023 | |
| £000 | £000 | |
| DVS | ||
Cash consideration | 8,498 | – |
| I-Vent | ||
Contingent consideration | 2,566 | – |
| ERI | ||
Deferred payment | 1,874 | – |
| VMI | ||
Cash consideration | – | 9,291 |
Less: cash acquired with the business | – | (1,371) |
| I-Vent | ||
Cash consideration | – | 24,749 |
Less: cash acquired with the business | – | (3,099) |
| ClimaRad | ||
Cash consideration 1 | – | 126 |
Total | 12,938 | 29,696 |
| 2024 | 2023 | |
| £000 | £000 | |
VMI | 35 | 532 |
I-Vent | 45 | 98 |
DVS | 31 | 207 |
Other potential or aborted business combinations | 95 | 195 |
Total | 206 | 1,032 |
| 2024 | 2023 | |
| £000 | £000 | |
Raw materials and consumables | 25,231 | 27,566 |
Work in progress | 2,257 | 3,242 |
Finished goods and goods for resale | 25,624 | 28,172 |
53,112 | 58,980 |
| 2024 | 2023 | |
| £000 | £000 | |
Trade receivables | 45,694 | 44,968 |
Allowance for expected credit loss | (514) | (521) |
45,180 | 44,447 | |
Other debtors | 5,532 | 4,323 |
Prepayments | 4,527 | 3,566 |
Total | 55,239 | 52,336 |
| 2024 | 2023 | |
| £000 | £000 | |
At the start of the year | (521) | (772) |
Charge for the year | (22) | (39) |
Amounts utilised | 32 | 292 |
Foreign currency adjustment | (3) | (2) |
At the end of the year | (514) | (521) |
| 2024 | 2023 | |
| £000 | £000 | |
Sterling | 24,466 | 25,361 |
US Dollar | 926 | 723 |
Euro | 9,216 | 8,165 |
Swedish Krona | 2,830 | 2,713 |
New Zealand Dollar | 2,720 | 2,946 |
Australian Dollar | 4,029 | 3,914 |
Other | 1,507 | 1,146 |
Total | 45,694 | 44,968 |
| 2024 | 2023 | |
| £000 | £000 | |
Current | 41,711 | 40,547 |
| Past due | ||
Overdue 0–30 days | 2,123 | 2,500 |
Overdue 31–60 days | 465 | 598 |
Overdue 61–90 days | 74 | 349 |
Overdue more than 90 days | 807 | 453 |
Total | 45,180 | 44,447 |
| 2024 | 2023 | |
| £000 | £000 | |
Cash and cash equivalents | 18,243 | 21,244 |
| 2024 | 2023 | |
| £000 | £000 | |
Sterling | 4,933 | 6,276 |
Euro | 7,102 | 9,828 |
US Dollar | 485 | 200 |
Swedish Krona | (1,942) | 34 |
New Zealand Dollar | 2,105 | 2,240 |
Australian Dollar | 2,183 | 1,339 |
Other | 3,377 | 1,327 |
Total | 18,243 | 21,244 |
| 2024 | 2023 | |
| £000 | £000 | |
Trade payables | 21,224 | 23,059 |
Social security and staff welfare costs | 2,030 | 1,929 |
Accrued expenses | 23,399 | 22,120 |
Total | 46,653 | 47,108 |
| Fixtures, | ||||
| fittings, tools, | ||||
| Land and | Plant and | equipment | ||
| Right-of-use assets | buildings | machinery | and vehicles | Total |
| 2024 | £000 | £000 | £000 | £000 |
| Cost | ||||
At 1 August 2023 | 36,741 | 66 | 4,683 | 41,490 |
Additions | 897 | – | 776 | 1,673 |
Modifications and other | (790) | – | – | (790) |
Expiration of leases | (869) | (29) | (535) | (1,433) |
Net foreign currency exchange differences | (893) | (6) | (259) | (1,158) |
At 31 July 2024 | 35,086 | 31 | 4,665 | 39,782 |
| Accumulated depreciation | ||||
At 1 August 2023 | 9,737 | 31 | 1,820 | 11,588 |
Charge for the period | 3,881 | 13 | 844 | 4,738 |
Expiration of leases | (869) | (29) | (535) | (1,433) |
Net foreign currency exchange differences | (33) | (2) | 30 | (5) |
At 31 July 2024 | 12,716 | 13 | 2,159 | 14,888 |
| Net book value | ||||
At 31 July 2024 | 22,370 | 18 | 2,506 | 24,894 |
| Fixtures, | ||||
| fittings, tools, | ||||
| Land and | Plant and | equipment | ||
| Right-of-use assets | buildings | machinery | and vehicles | Total |
| 2023 | £000 | £000 | £000 | £000 |
| Cost | ||||
At 1 August 2022 | 29,069 | 327 | 3,289 | 32,685 |
Additions | 2,003 | 38 | 1,376 | 3,417 |
Remeasurement | 4,223 | – | – | 4,223 |
Disposals | – | – | (65) | (65) |
Expiration of leases | (156) | (93) | (110) | (359) |
Net foreign currency exchange differences | 1,602 | (206) | 193 | 1,589 |
At 31 July 2023 | 36,741 | 66 | 4,683 | 41,490 |
| Accumulated depreciation | ||||
At 1 August 2022 | 7,320 | 271 | 1,527 | 9,118 |
Charge for the period | 3,286 | 33 | 576 | 3,895 |
Disposals | – | – | (15) | (15) |
Expiration of leases | (156) | (93) | (110) | (359) |
Net foreign currency exchange differences | (713) | (180) | (158) | (1,051) |
At 31 July 2023 | 9,737 | 31 | 1,820 | 11,588 |
| Net book value | ||||
At 31 July 2023 | 27,004 | 35 | 2,863 | 29,902 |
| Fixtures, | ||||
| fittings, tools, | ||||
| Land and | Plant and | equipment | ||
| Lease liabilities | buildings | machinery | and vehicles | Total |
| 2024 | £000 | £000 | £000 | £000 |
At 1 August 2023 | 29,174 | 33 | 2,001 | 31,208 |
Additions | 897 | – | 776 | 1,673 |
Modifications and other | (790) | – | – | (790) |
Interest expense | 721 | 2 | 40 | 763 |
Lease payments | (4,516) | (15) | (1,141) | (5,672) |
Foreign exchange movements | (859) | (4) | (290) | (1,153) |
At 31 July 2024 | 24,627 | 16 | 1,386 | 26,029 |
| Analysis | ||||
Current | 3,522 | 8 | 1,228 | 4,758 |
Non-current | 21,105 | 8 | 158 | 21,271 |
At 31 July 2024 | 24,627 | 16 | 1,386 | 26,029 |
| Fixtures, | ||||
| fittings, tools, | ||||
| Land and | Plant and | equipment | ||
| Lease liabilities | buildings | machinery | and vehicles | Total |
| 2023 | £000 | £000 | £000 | £000 |
At 1 August 2022 | 23,775 | 36 | 1,156 | 24,967 |
Additions and remeasurement | 6,226 | 38 | 1,376 | 7,640 |
Early termination | – | – | (65) | (65) |
Interest expense | 599 | 3 | 33 | 635 |
Lease payments | (3,778) | (41) | (663) | (4,482) |
Foreign exchange movements | 2,352 | (3) | 164 | 2,513 |
At 31 July 2023 | 29,174 | 33 | 2,001 | 31,208 |
| Analysis | ||||
Current | 3,599 | 14 | 141 | 3,754 |
Non-current | 25,575 | 19 | 1,860 | 27,454 |
At 31 July 2023 | 29,174 | 33 | 2,001 | 31,208 |
| 2024 | 2023 | |
| £000 | £000 | |
Depreciation expense of right-of-use assets (cost of sales) | 2,904 | 2,507 |
Depreciation expense of right-of-use assets (administrative expenses) | 1,834 | 1,388 |
Interest expense | 763 | 635 |
| Foreign | |||||
| exchange | |||||
| forward | ClimaRad | ||||
| contracts | BV | I-Vent | ERI | Total | |
| 2024 | £000 | £000 | £000 | £000 | £000 |
| Contingent consideration | |||||
At 1 August 2023 | 330 | 8,877 | 4,115 | 7,720 | 21,042 |
Re-measurement of financial liabilities | – | 870 | – | – | 870 |
| Re-measurement of contingent | |||||
consideration | – | 6,599 | (1,529) | (316) | 4,754 |
Consideration paid | – | – | (2,566) | (1,874) | (4,440) |
Foreign exchange | (138) | – | (20) | – | (158) |
At 31 July 2024 | 192 | 16,346 | – | 5,530 | 22,068 |
| Analysis | |||||
Current | 192 | 16,346 | – | 5,530 | 22,068 |
Non-current | – | – | – | – | – |
Total | 192 | 16,346 | – | 5,530 | 22,068 |
| Foreign | |||||
| exchange | |||||
| forward | ClimaRad | ||||
| contracts | BV | I-Vent | ERI | Total | |
| 2023 | £000 | £000 | £000 | £000 | £000 |
| Contingent consideration | |||||
At 1 August 2022 | – | 7,052 | 7,080 | 14,132 | |
Further consideration recognised | – | – | 4,131 | – | 4,131 |
Re-measurement of financial liabilities | – | (54) | – | – | (54) |
| Re-measurement of contingent | |||||
consideration | – | 1,879 | 640 | 2,519 | |
Foreign exchange movements | 330 | – | (16) | – | 314 |
At 31 July 2023 | 330 | 8,877 | 4,115 | 7,720 | 21,042 |
| Analysis | |||||
Current | 330 | – | 2,571 | – | 2,901 |
Non-current | – | 8,877 | 1,544 | 7,720 | 18,141 |
At 31 July 2023 | 330 | 8,877 | 4,115 | 7,720 | 21,042 |
2024 | 2023 | |||
| Current | Non-current | Current | Non-current | |
| £000 | £000 | £000 | £000 | |
| Unsecured – at amortised cost | ||||
| Borrowings under the revolving credit | ||||
facility (maturing 2025) | – | 49,794 | – | 79,369 |
Cost of arranging bank loan | – | – | – | (692) |
– | 49,794 | – | 78,677 | |
Lease liabilities (note 20) | 4,758 | 21,271 | 3,754 | 27,454 |
Other loans | – | 565 | – | 802 |
ClimaRad vendor loan | 9,605 | – | – | 9,771 |
Total | 14,363 | 71,630 | 3,754 | 116,704 |
| Amount | ||||
| outstanding | Termination | Repayment | ||
| Currency | £000 | date | frequency | Rate % |
GBP | – | 2 December 2025 | One payment | SONIA + margin% |
Euro | 49,794 | 2 December 2025 | One payment | EURIBOR + margin% |
Swedish Krona | – | 2 December 2025 | One payment | STIBOR + margin% |
Total | 49,794 |
| Amount | ||||
| outstanding | Termination | Repayment | ||
| Currency | £000 | date | frequency | Rate % |
GBP | – | 2 December 2025 | One payment | SONIA + margin% |
Euro | 79,369 | 2 December 2025 | One payment | EURIBOR + margin% |
Swedish Krona | – | 2 December 2025 | One payment | STIBOR + margin% |
Total | 79,369 |
| Foreign | ||||||
| 1 August | Cash | exchange | New/ | 31 July | ||
| 2023 | flows | movement | other | Interest | 2024 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Non-current interest-bearing loans and borrowings (excluding lease liabilities) | 79,369 | (28,451) | (1,124) | – | – | 49,794 |
| Debt related to the business | ||||||
combination of VMI (see note 15) | 802 | (237) | – | – | – | 565 |
Lease liabilities | 31,208 | (5,672) | (1,153) | 883 | 763 | 26,029 |
ClimaRad vendor loan | 9,771 | – | (166) | – | – | 9,605 |
| Total liabilities from financing | ||||||
activities | 121,150 | (34,360) | (2,443) | 883 | 763 | 85,993 |
| The ClimaRad vendor loan is at 5.0% fixed rate of interest. | |||||||
| Foreign | Changes due | ||||||
| 1 August | Cash | exchange | New | to business | Interest/ | 31 July | |
| 2022 | flows | movement | leases | combination | other | 2023 | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Non-current interest- bearing loans and borrowings (excluding | |||||||
lease liabilities) | 74,351 | 3,710 | 1,308 | – | – | – | 79,369 |
Debt related to the business combination | |||||||
of VMI (see note 15) | – | (92) | – | – | 894 | – | 802 |
Lease liabilities | 24,967 | (4,482) | 2,513 | 7,640 | – | 570 | 31,208 |
ClimaRad vendor loan | 9,557 | – | 214 | – | – | – | 9,771 |
Total liabilities from financing activities | 108,875 | (864) | 4,035 | 7,640 | 894 | 570 | 121,150 |
| Product | Property | ||
| warranties | dilapidations | Total | |
| 2024 | £000 | £000 | £000 |
At 1 August 2023 | 1,625 | 467 | 2,092 |
Arising during the year | 1,869 | 6 | 1,875 |
Utilised | (1,674) | – | (1,674) |
Foreign currency adjustment | (24) | – | (24) |
At 31 July 2024 | 1,796 | 473 | 2,269 |
| Analysis | |||
Current | 1,400 | 50 | 1,450 |
Non-current | 396 | 423 | 819 |
Total | 1,796 | 473 | 2,269 |
| Product | Property | ||
| warranties | dilapidations | Total | |
| 2023 | £000 | £000 | £000 |
At 1 August 2022 | 1,540 | 463 | 2,003 |
Arising during the year | 1,873 | 15 | 1,888 |
Utilised | (1,811) | – | (1,811) |
Foreign currency adjustment | 23 | (11) | 12 |
At 31 July 2023 | 1,625 | 467 | 2,092 |
| Analysis | |||
Current | 1,381 | 410 | 1,791 |
Non-current | 244 | 57 | 301 |
Total | 1,625 | 467 | 2,092 |
| Number of | |||
| ordinary shares | Ordinary | Share | |
| issued and fully | shares | premium | |
| paid | £000 | £000 | |
At 31 July 2023 and 31 July 2024 | 200,000,000 | 2,000 | 11,527 |
| (Charged)/ | On | |||||
| 1 August | credited | Credited | Translation | business | 31 July | |
| 2023 | to income | to equity | difference | combinations | 2024 | |
| 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
| Temporary differences | ||||||
| Depreciation in advance | ||||||
of capital allowances | (2,896) | 64 | – | – | – | (2,832) |
Fair value movements of derivative financial | ||||||
instruments | 123 | (52) | – | – | – | 71 |
Development costs, customer base, trademark | ||||||
and patents | (15,147) | 1,816 | – | 216 | (1,113) | (14,228) |
Unutilised tax losses | 1 | 27 | – | – | – | 28 |
| Other temporary | ||||||
differences | 1,275 | 45 | – | (4) | – | 1,316 |
Share-based payments | 3,307 | 96 | (380) | – | – | 3,023 |
Deferred tax assets | (13,337) | 1,996 | (380) | 212 | (1,113) | (12,622) |
| (Charged)/ | On | |||||
| 1 August | credited | Credited | Translation | business | 31 July | |
| 2022 | to income | to equity | difference | combinations | 2023 | |
| 2023 | £000 | £000 | £000 | £000 | £000 | £000 |
| Temporary differences | ||||||
Depreciation in advance of capital allowances | (1,714) | (1,180) | – | (2) | – | (2,896) |
Fair value movements of derivative financial | ||||||
instruments | (182) | 305 | – | – | – | 123 |
Development costs, customer base, trademark | ||||||
and patents | (16,464) | 2,142 | – | 139 | (964) | (15,147) |
Unutilised tax losses | 63 | (62) | – | – | – | 1 |
| Other temporary | ||||||
differences | 1,125 | 208 | – | (58) | – | 1,275 |
Share-based payments | 2,950 | 93 | 264 | – | – | 3,307 |
Deferred tax liability | (14,222) | 1,506 | 264 | 79 | (964) | (13,337) |
| 2024 | 2023 | |
| £000 | £000 | |
| Cash dividends on ordinary shares declared and paid | ||
Interim dividend for 2024: 2.80 pence per share (2023: 2.50 pence) | 5,538 | 4,942 |
| Proposed dividends on ordinary shares | ||
Final dividend for 2024: | 12,267 | 10,879 |
| Effect on | ||
| profit | ||
| Increase in | before tax | |
| basis points | £000 | |
| 31 July 2024 | ||
Sterling | +25 | – |
Swedish Krona | +25 | – |
Euro | +25 | (124) |
| 31 July 2023 | ||
Sterling | +25 | – |
Swedish Krona | +25 | – |
Euro | +25 | (198) |
| Effect on profit before tax | |||
| Change in | |||
| GBP vs USD/ | |||
| SEK/EUR/DKK/ | 2024 | 2023 | |
| NZD/AUD rate | £000 | £000 | |
Swedish Krona | 5% | 519 | 488 |
US Dollar | 5% | (255) | (245) |
Euro | 5% | 642 | 900 |
Danish Krone | 5% | 17 | 23 |
New Zealand Dollar | 5% | 261 | 304 |
Australian Dollar | 5% | 294 | 242 |
| Effect on equity | |||
| Change in | |||
| GBP vs USD/ | |||
| SEK/EUR/DKK/ | 2024 | 2023 | |
| NZD/AUD rate | £000 | £000 | |
Swedish Krona | 5% | (752) | (703) |
Euro | 5% | 582 | 481 |
Danish Krone | 5% | 45 | 47 |
New Zealand Dollar | 5% | (232) | (202) |
Australian Dollar | 5% | (38) | (9) |
| Less than | Between one | More than | ||
| one year | and five years | five years | Total | |
| At 31 July 2024 | £000 | £000 | £000 | £000 |
| Financial liabilities | ||||
| Interest-bearing loans and borrowings | ||||
(excluding interest and lease liabilities) | – | 49,794 | – | 49,794 |
Lease liabilities | 5,196 | 12,274 | 10,708 | 28,178 |
ClimaRad vendor loan | 9,605 | – | – | 9,605 |
Forward foreign currency exchange outflow | 17,127 | – | – | 17,127 |
Forward foreign currency exchange inflow | (16,935) | – | – | (16,935) |
Contingent consideration – ClimaRad BV | 18,054 | – | – | 18,054 |
Contingent consideration – ERI | 5,900 | – | – | 5,900 |
Trade payables and other accrued expenses | 44,623 | – | – | 44,623 |
83,570 | 62,068 | 10,708 | 156,346 |
| Less than | Between one | More than | ||
| one year | and five years | five years | Total | |
| At 31 July 2023 | £000 | £000 | £000 | £000 |
| Financial liabilities | ||||
| Interest-bearing loans and borrowings | ||||
(excluding interest and lease liabilities) | – | 79,369 | – | 79,369 |
Lease liabilities | 4,602 | 13,382 | 13,900 | 31,884 |
ClimaRad vendor loan | – | 9,771 | – | 9,771 |
Forward foreign currency exchange outflow | 15,380 | – | – | 15,380 |
Forward foreign currency exchange inflow | (15,050) | – | – | (15,050) |
Contingent consideration – ClimaRad BV | – | 12,800 | – | 12,800 |
Contingent consideration – ERI | 1,900 | 6,900 | – | 8,800 |
Trade payables and other accrued expenses | 45,179 | – | – | 45,179 |
52,011 | 122,222 | 13,900 | 188,133 |
| <30 | 30–60 | 61–90 | >91 | |||
| Current | days | days | days | days | Total | |
| 31 July 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
Expected credit loss rate | <0.2% | <0.1% | 1.1% | 8.6% | 35.0% | |
Estimated total gross carrying amount at default | 42,089 | 2,125 | 470 | 81 | 1,241 | 46,006 |
Expected credit loss | 66 | 2 | 5 | 7 | 434 | 514 |
| <30 | 30–60 | 61–90 | >91 | |||
| Current | days | days | days | days | Total | |
| 31 July 2023 | £000 | £000 | £000 | £000 | £000 | £000 |
Expected credit loss rate | <0.1% | <0.1% | 1.5% | 5.1% | 50.4% | |
Estimated total gross carrying amount at default | 40,577 | 2,502 | 607 | 368 | 914 | 44,968 |
Expected credit loss | 30 | 2 | 9 | 19 | 461 | 521 |
| 2024 | 2023 | |
| £000 | £000 | |
Short-term employee benefits | 4,888 | 3,886 |
Share-based payment charge (see note 31) | 904 | 1,003 |
Total | 5,792 | 4,889 |
| Country of | ||
Group company | Principal activity | incorporation |
Windmill Topco Limited 1 | Intermediate holding company | England |
Volution Holdings Limited 1 | Intermediate holding company | England |
Energy Technique Limited 1 | Intermediate holding company | England |
| Indirect | ||
Windmill Midco Limited 1 | Intermediate holding company | England |
Windmill Cleanco Limited 1 | Intermediate holding company | England |
Windmill Bidco Limited 1 | Intermediate holding company | England |
Manrose Manufacturing Limited 1 | Non-trading | England |
Volution Ventilation Group Limited 1 | Intermediate holding company | England |
Torin-Sifan Limited 1 | Original equipment manufacturer | England |
Anda Products Limited 1 | Non-trading | England |
Axia Fans Limited 1 | Non-trading | England |
Roof Units Limited 1 | Non-trading | England |
Torin Limited 1 | Non-trading | England |
Vent-Axia Limited 1 | Non-trading | England |
Vent-Axia Clean Air Systems Limited 1 | Non-trading | England |
Vent-Axia Group Limited 1 | HR services to Group | England |
ET Environmental Limited 1 | Non-trading | England |
Diffusion Environmental Systems Limited 1 | Non-trading | England |
NVA Services Limited 1 | Non-trading | England |
SW National Ventilation Limited 1 | Non-trading | England |
Airtech Humidity Controls Limited 1 | Non-trading | England |
Sens-Air Limited 1 | Non-trading | England |
Breathing Buildings Limited 1 | Non-trading | England |
Volution Ventilation UK Limited 1 | Ventilation products | England |
Volution Holdings Sweden AB 2 | Intermediate holding company | Sweden |
Volution Sweden AB 2 | Ventilation products | Sweden |
VoltAir System AB 3 | Ventilation products | Sweden |
Volution Norge AS 4 | Ventilation products | Norway |
inVENTer GmbH 5 | Ventilation products | Germany |
Volution Management Holdings GmbH 5 | Intermediate holding company | Germany |
Volution Deutschland Real Estate GmbH 5 | Property holding company | Germany |
| Country of | ||
Group company | Principal activity | incorporation |
Ventilair Group International 6 | Intermediate holding company | Belgium |
Ventilair Group Belgium BVBA 6 | Ventilation products | Belgium |
Ventilair Group Netherlands B.V. 7 | Ventilation products | Netherlands |
Vent-Axia B.V. 7 | Ventilation products | Netherlands |
Simx Limited 8 | Ventilation products | New Zealand |
Volution Ventilation New Zealand Limited 8 | Intermediate holding company | New Zealand |
Oy Pamon Ab 9 | Ventilation products | Finland |
Air Connection ApS 10 | Ventilation products | Denmark |
Ventair Pty Limited 11 | Ventilation products | Australia |
ERI Corporation DOO Bitola 12 | Ventilation products | North Macedonia |
ERI Corporation SRL 13 | Ventilation products | Italy |
Energy Recovery Industries Trading SLU 14 | Ventilation products | Spain |
| Energy Recovery Industries Corporation | ||
Limited 1 | Ventilation products | UK |
Ventilairsec 15 | Ventilation products | France |
Neosfair 15 | Ventilation products | France |
I-VENT doo 16 | Ventilation products | Slovenia |
Lunos Hrvatska d.o.o 17 | Ventilation products | Croatia |
DVS 8 | Ventilation products | New Zealand |
| Country of | ||
Group company | Principal activity | incorporation |
Volution Ventilation Holdings B.V. 1 | Intermediate holding company | Netherlands |
ClimaRad Holding B.V .1 | Intermediate holding company | Netherlands |
ClimaRad BV 1 | Ventilation products | Netherlands |
ClimaRad d.o.o 2 | Ventilation products | Bosnia |
2024 | 2023 | |
Outstanding at 1 August | 3,639,160 | 2,954,091 |
Granted during the year | 696,754 | 920,834 |
Dividend equivalent added on vesting | 30,409 | 28,355 |
Exercised during the year | (1,050,589) | (187,697) |
Lapsed during the year | (82,757) | (76,423) |
Outstanding at 31 July | 3,232,977 | 3,639,160 |
| 2024 | |
Option pricing model used | Monte Carlo |
Weighted average share price at grant date (£) | 3.75 |
Exercise price (£) | nil |
Expected dividend yield (£) | nil |
Expected life (years) | 3 |
Expected volatility | 38.4% |
Risk-free interest rate | 4.5% |
| 2024 | 2023 | |
| £000 | £000 | |
Equity-settled schemes | 1,200 | 1,357 |
1,200 | 1,357 |