| 2023 | 2023 | ||||
| Pre- | Exceptional | ||||
| exceptional | items | 2023 | |||
| 2024 | items | (note 3) | Total | ||
| Note | £000 | £000 | £000 | £000 | |
Revenue | 2 | ||||
Cost of sales | ( | ( | ( | ||
Gross profit | |||||
Administrative expenses | ( | ( | ( | ( | |
Other operating income | 5 | ||||
Operating profit | ( | ||||
Finance income | 7 | ||||
Finance expenses | 7 | ( | ( | ( | |
Profit before tax | ( | ||||
Ta x | 8 | ( | ( | ( | |
| Profit for the year attributable to the equity | |||||
holders of the parent | ( | ||||
| Earnings per share | |||||
Basic | 10 | ||||
Diluted | 10 |
| 2024 | 2023 | 2023 | 2023 | |
| £000 | £000 | £000 | £000 | |
Profit for the year | ( | |||
| Other comprehensive income/(expense) | ||||
| Items that may be subsequently reclassified to profit or loss | ||||
Change in value of shared equity receivables at fair value | ( | ( | ||
| Other comprehensive income/(expense) for the year | ||||
(net of tax) | ( | ( | ||
Total comprehensive income/(expense) for the year | ( |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £000 | £000 | £000 | £000 | |
| Non-current assets | |||||
Property, plant and equipment | 11 | – | – | ||
Investments in subsidiaries | 12 | 94,041 | 95,203 | ||
Trade and other receivables | 14 | – | – | ||
Deferred tax assets | 20 | 455 | 442 | ||
94,496 | 95,645 | ||||
| Current assets | |||||
Inventories | 13 | – | – | ||
Trade and other receivables | 14 | 115,350 | 117,878 | ||
UK corporation tax | 767 | 542 | |||
Cash and cash equivalents | 21 | 1,056 | 248 | ||
117,173 | 118,668 | ||||
Total assets | 211,669 | 214,313 | |||
| Non-current liabilities | |||||
Trade and other payables | 16 | ( | ( | – | – |
Provisions | 18 | ( | ( | – | – |
( | ( | – | – | ||
| Current liabilities | |||||
Trade and other payables | 16 | ( | ( | (146,492) | (143,716) |
Provisions | 18 | ( | ( | – | – |
( | ( | (146,492) | (143,716) | ||
Total liabilities | ( | ( | (146,492) | (143,716) | |
Net assets | 65,177 | 70,597 | |||
| Equity | |||||
Share capital | 23 | 1,168 | 1,167 | ||
Share premium | 15,843 | 15,843 | |||
Own shares | 23 | ( | ( | (456) | (743) |
Retained earnings | 48,622 | 54,330 | |||
Total equity | 65,177 | 70,597 |
| Share | Share | Own | Retained | Total | ||
| capital | premium | shares | earnings | equity | ||
| Note | £000 | £000 | £000 | £000 | £000 | |
At 1 July 2022 | ( | |||||
Profit for the year | ||||||
Other comprehensive expense | ( | ( | ||||
Total comprehensive income for the year | ||||||
Share issue | 23 | |||||
Purchase of own shares | 23 | ( | ( | |||
Utilisation of own shares | 23 | ( | ||||
Share-based payments | 24 | ( | ( | |||
| Movement in tax on share-based payments | ||||||
taken directly to equity | 8 | |||||
Dividends | 9 | ( | ( | |||
| Transactions with owners, recorded | ||||||
directly in equity | ( | ( | ( | |||
At 30 June 2023 | ( | |||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
Share issue | 23 | |||||
Purchase of own shares | 23 | ( | ( | |||
Utilisation of own shares | 23 | ( | ||||
Share-based payments | 24 | |||||
| Movement in tax on share-based payments | ||||||
taken directly to equity | 8 | ( | ( | |||
Dividends | 9 | ( | ( | |||
| Transactions with owners, recorded | ||||||
directly in equity | ( | ( | ||||
At 30 June 2024 | ( |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £000 | £000 | £000 | £000 | |
| Operating activities | |||||
Profit before tax | 2,034 | 22,207 | |||
| Adjustments for: | |||||
Depreciation of property, plant and equipment | 11 | – | – | ||
Share-based payments | 24 | ( | 481 | (307) | |
Profit on redemption of shared equity receivables | ( | ( | – | – | |
(Decrease)/increase in provisions | 18 | ( | – | – | |
Loss on disposal of property, plant and equipment | 11 | – | – | ||
Impairment of investments in subsidiaries | 12 | 1,162 | 3,791 | ||
Finance income | 7 | ( | ( | (10,013) | (30,000) |
Finance expenses | 7 | 3,419 | 1,930 | ||
Operating cash flows before movements in working capital | (2,917) | (2,379) | |||
Increase in inventories | ( | ( | – | – | |
Decrease/(increase) in receivables | (501) | (31) | |||
(Decrease)/increase in payables | ( | ( | 356 | (1,593) | |
| Decrease/(increase) in amounts due from subsidiary | |||||
undertakings | 2,891 | (36,227) | |||
Increase in amounts due to subsidiary undertakings | 8,018 | 24,386 | |||
Cash generated from/(used in) operating activities | ( | 7,847 | (15,844) | ||
Tax paid | ( | ( | (5,572) | (2,770) | |
Finance costs paid | ( | ( | (3,795) | (1,903) | |
Net cash flow surplus/(deficit) from operating activities | ( | (1,520) | (20,517) | ||
| Investing activities | |||||
Proceeds from disposal of shared equity receivables | – | – | |||
Interest received | 13 | – | |||
Dividends from subsidiaries | 10,000 | 30,000 | |||
Purchase of property, plant and equipment | 11 | ( | ( | – | – |
Net cash flow (deficit)/surplus from investing activities | ( | ( | 10,013 | 30,000 | |
| Financing activities | |||||
Net proceeds from issue of shares | 23 | 1 | 1 | ||
Purchase of own shares | ( | ( | (106) | (330) | |
Dividends paid | 9 | ( | ( | (7,580) | (9,907) |
Principal element of lease payments | 17 | ( | ( | – | – |
Net cash flow deficit from financing activities | ( | ( | (7,685) | (10,236) | |
Net increase/(decrease) in cash and cash equivalents | ( | 808 | (753) | ||
Cash and cash equivalents at beginning of period | 248 | 1,001 | |||
Cash and cash equivalents at end of period | 21 | 1,056 | 248 |
| 2023 | ||||
| 2023 | Exceptional | |||
| Pre-exceptional | items | 2023 | ||
| 2024 | items | (note 3) | Total | |
| £000 | £000 | £000 | £000 | |
| Revenue | ||||
Gleeson Homes | 329,006 | 320,848 | – | 320,848 |
Gleeson Land | 16,339 | 7,471 | – | 7,471 |
Total revenue | 345,345 | 328,319 | – | 328,319 |
| Divisional operating profit | ||||
Gleeson Homes | 30,301 | 35,045 | (1,022) | 34,023 |
Gleeson Land | 2,151 | 1,032 | – | 1,032 |
Divisional operating profits | 32,452 | 36,077 | (1,022) | 35,055 |
Group administrative expenses | (3,899) | (2,518) | – | (2,518) |
Group operating profit | 28,553 | 33,559 | (1,022) | 32,537 |
Finance income | 109 | 191 | – | 191 |
Finance expenses | (3,813) | (2,261) | – | (2,261) |
Profit before tax | 24,849 | 31,489 | (1,022) | 30,467 |
Ta x | (5,543) | (6,508) | 210 | (6,298) |
Profit for the year | 19,306 | 24,981 | (812) | 24,169 |
2024 | 2023 | |||||
| Net assets/ | Net assets/ | |||||
| Assets | Liabilities | (liabilities) | Assets | Liabilities | (liabilities) | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Gleeson Homes | 329,927 | (76,029) | 253,898 | 326,722 | (86,033) | 240,689 |
Gleeson Land | 34,158 | (2,582) | 31,576 | 43,207 | (1,733) | 41,474 |
Group activities | 1,028 | (1,694) | (666) | 1,240 | (2,546) | (1,306) |
Cash and cash equivalents | 12,934 | – | 12,934 | 5,159 | – | 5,159 |
378,047 | (80,305) | 297,742 | 376,328 | (90,312) | 286,016 |
2024 | 2023 | |||
| Capital | Capital | |||
| additions | Depreciation | additions | Depreciation | |
| £000 | £000 | £000 | £000 | |
Gleeson Homes | 2,039 | 4,529 | 4,441 | 3,877 |
Gleeson Land | – | 92 | – | 95 |
2,039 | 4,621 | 4,441 | 3,972 |
| 2024 | 2023 | |
| £000 | £000 | |
Administrative expenses | – | 1,022 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Staff costs | 6 | 47,376 | 49,549 |
Depreciation of property, plant and equipment | 11 | 4,621 | 3,972 |
Profit on redemption of shared equity receivables | (182) | (285) | |
Loss on disposal of property, plant and equipment | 11 | 466 | 305 |
| Auditors' remuneration: | |||
Audit of these financial statements | 323 | 304 | |
Audit of financial statements of subsidiaries pursuant to legislation | 92 | 85 | |
Non-audit services | – | – |
| 2024 | 2023 | |
| £000 | £000 | |
Profit on redemption of shared equity receivables | 182 | 285 |
Other operating income | 70 | 135 |
252 | 420 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £000 | £000 | £000 | £000 | |
Wages and salaries | 40,997 | 42,349 | 1,453 | 1,557 | |
Termination benefits | – | 975 | – | – | |
Share-based payment charge/(credit) | 24 | 218 | (307) | 481 | (190) |
Social security costs | 4,517 | 4,899 | 235 | (231) | |
Other pension costs | 19 | 1,644 | 1,633 | 71 | 63 |
47,376 | 49,549 | 2,240 | 1,199 |
| Group | ||
| 2024 | 2023 | |
| No. | No. | |
Gleeson Homes | 730 | 784 |
Gleeson Land | 21 | 18 |
Group activities | 5 | 4 |
756 | 806 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Short-term employee benefits | 2,393 | 2,540 | 1,022 | 1,059 |
Post-employment benefits | 133 | 140 | 59 | 57 |
Share-based payment charge/(credit) 1 | 342 | (229) | 483 | (190) |
2,868 | 2,451 | 1,564 | 926 |
| 2024 | 2023 | |
| £000 | £000 | |
| Finance income | ||
Interest on bank deposits | 16 | – |
Unwinding of discount on long-term receivables | 78 | 185 |
Other interest income | 15 | 6 |
109 | 191 | |
| Finance expenses | ||
Interest on bank overdrafts and loans | (3,040) | (1,905) |
Bank facility charges | (379) | (25) |
Unwinding of discount on long-term payables | (160) | (168) |
Unwinding of discount on lease liabilities | (234) | (163) |
(3,813) | (2,261) | |
Net finance expenses | (3,704) | (2,070) |
| Group | |||
| 2024 | 2023 | ||
| Note | £000 | £000 | |
| Current tax | |||
Current year expense | 5,699 | 5,834 | |
Adjustment in respect of prior years | (352) | (42) | |
Current tax expense for the year | 5,347 | 5,792 | |
| Deferred tax | |||
Current year expense | 20 | 107 | 495 |
Adjustment in respect of prior years | 20 | 89 | (53) |
Impact of rate change | 20 | – | 64 |
Deferred tax expense for the year | 196 | 506 | |
Total tax charge | 5,543 | 6,298 |
2024 | 2023 | ||||
Total tax charge reconciliation | Note | £000 | % | £000 | % |
Profit before tax | 24,849 | 30,467 | |||
Tax at current corporation tax rate | 6,212 | 25.0 | 6,246 | 20.5 | |
Expenses not deductible for tax purposes | 114 | 0.5 | 42 | 0.1 | |
Non-qualifying depreciation | 123 | 0.5 | 128 | 0.4 | |
Relief for share-based payments | 45 | 0.2 | 111 | 0.4 | |
Capital allowances super deduction | – | – | (131) | (0.4) | |
Land remediation relief | (739) | (3.0) | (354) | (1.1) | |
Impact of rate differences | – | – | 64 | 0.2 | |
Adjustments in respect of prior years – current tax | (352) | (1.4) | (42) | (0.1) | |
Adjustments in respect of prior years – deferred tax | 20 | 89 | 0.3 | (53) | (0.2) |
Residential property developers tax | 51 | 0.2 | 287 | 0.9 | |
Total tax charge and effective tax rate for the year | 5,543 | 22.3 | 6,298 | 20.7 |
2024 | 2023 | |||
| Current tax charge reconciliation | £000 | % | £000 | % |
Profit before tax | 24,849 | 30,467 | ||
Tax at current corporation tax rate | 6,212 | 25.0 | 6,246 | 20.5 |
Expenses not deductible for tax purposes | 114 | 0.5 | 42 | 0.1 |
Non-qualifying depreciation | 123 | 0.5 | 128 | 0.4 |
Relief for share-based payments | (28) | (0.1) | (144) | (0.5) |
Capital allowances super deduction | - | - | (131) | (0.4) |
Land remediation relief | (739) | (3.0) | (354) | (1.1) |
Impact of capital allowances in excess of depreciation | 228 | 0.9 | (295) | (1.0) |
Adjustments in respect of prior years – current tax | (352) | (1.4) | (42) | (0.1) |
Residential property developers tax | – | – | 211 | 0.7 |
Short-term timing differences | (211) | (0.9) | 131 | 0.4 |
Current tax charge and effective tax rate for the year | 5,347 | 21.5 | 5,792 | 19.0 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £000 | £000 | £000 | £000 | |
| Deferred tax related to equity-settled | |||||
share-based payments | 20 | 284 | (362) | 24 | (190) |
| Total tax recognised on equity-settled | |||||
share-based payments | 284 | (362) | 24 | (190) |
| 2024 | 2023 | |
| £000 | £000 | |
| Amounts recognised as distributions to equity holders: | ||
Interim dividend for the year ended 30 June 2024 of 4.0p (2023: 5.0p) per share | 2,332 | 2,911 |
Final dividend for the year ended 30 June 2023 of 9.0p (2022: 12.0p) per share | 5,248 | 6,996 |
7,580 | 9,907 |
| 2024 | 2023 | |
| £000 | £000 | |
Profit for the year | 19,306 | 24,169 |
Adjust for exceptional items (note 3) | – | 1,022 |
Adjust for tax on exceptional items | – | (210) |
Profit for the year – pre-exceptional items | 19,306 | 24,981 |
| 2024 | 2023 | |
| No. 000 | No. 000 | |
| Number of shares | ||
Weighted average number of ordinary shares for the purposes of basic earnings per share | 58,281 | 58,246 |
| Effect of dilutive potential ordinary shares: | ||
– Share-based payments | 154 | 41 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 58,435 | 58,287 |
| 2024 | 2023 | |
| p | p | |
Basic earnings per share | 33.13 | 41.49 |
Diluted earnings per share | 33.04 | 41.47 |
Basic earnings per share – pre-exceptional items | 33.13 | 42.89 |
Diluted earnings per share – pre-exceptional items | 33.04 | 42.86 |
Group | Company | |||
| Plant and | Plant and | |||
| Property | equipment | Total | equipment | |
| £000 | £000 | £000 | £000 | |
| Cost or valuation | ||||
At 1 July 2022 | 3,792 | 12,543 | 16,335 | 1 |
Additions | – | 4,441 | 4,441 | – |
New leases entered in the year | 1,619 | 1,311 | 2,930 | – |
Disposals | – | (876) | (876) | – |
At 30 June 2023 | 5,411 | 17,419 | 22,830 | 1 |
Additions | – | 2,039 | 2,039 | – |
New leases entered in the year | 583 | 806 | 1,389 | – |
Leases exited in the year | (569) | (28) | (597) | – |
Disposals | – | (3,829) | (3,829) | – |
At 30 June 2024 | 5,425 | 16,407 | 21,832 | 1 |
| Accumulated depreciation | ||||
At 1 July 2022 | 1,251 | 6,972 | 8,223 | 1 |
Charge for the year | 619 | 3,353 | 3,972 | – |
Disposals | – | (571) | (571) | – |
At 30 June 2023 | 1,870 | 9,754 | 11,624 | 1 |
Charge for the year | 650 | 3,971 | 4,621 | – |
Leases exited in the year | (299) | (20) | (319) | – |
Disposals | – | (3,363) | (3,363) | – |
At 30 June 2024 | 2,221 | 10,342 | 12,563 | 1 |
| Net book value | ||||
At 1 July 2022 | 2,541 | 5,571 | 8,112 | – |
At 30 June 2023 | 3,541 | 7,665 | 11,206 | – |
At 30 June 2024 | 3,204 | 6,065 | 9,269 | – |
| Company | |
| £000 | |
| Cost | |
At 1 July 2022 | 98,994 |
Impairment | (3,791) |
At 30 June 2023 | 95,203 |
Impairment | (1,162) |
At 30 June 2024 | 94,041 |
Company name | Principal activity | Incorporation Number |
Gleeson Developments Limited | House building | 00848808 |
Gleeson Regeneration Limited | House building | 03920096 |
Gleeson Developments (North East) Limited | House building | 03867699 |
Gleeson Land Limited | Land promotion and sale | 05181745 |
Gleeson Land (Fleet) Limited 1 | Land promotion and sale | 05742750 |
Company name | Principal activity | Incorporation Number |
MJ Gleeson Group Limited | Intermediate holding company | 00479529 |
Gleeson Construction Services Limited 2 | Legacy construction services | 00783607 |
Colroy Limited 3 | Dormant* | 00882558 |
Haredon Developments Limited 3 | Dormant* | 00759754 |
Gleeson Capital Solutions Limited | Dormant* | 05276021 |
Gleeson Classic Homes Limited 1 | Dormant* | 01952198 |
Gleeson Homes Southern Limited 1 | Dormant* | 01530449 |
Gleeson Housing Developments Limited 1 | Dormant* | 01460800 |
Gleeson PFI Investments Limited | Dormant* | 05337924 |
Gleeson Properties Limited | Dormant* | 00805039 |
Gleeson Properties (Kingley) Limited 3 | Dormant* | 05281899 |
Gleeson Properties (Petersfield) Limited 3 | Dormant* | 05075336 |
Gleeson Services Limited | Dormant* | 00885340 |
KW Cannock Properties Limited | Dormant* | 05899918 |
MJ Gleeson (International) Limited | Dormant* | 00955626 |
MJG (Management) Limited | Dormant* | 00941012 |
Oakmill Properties Limited 3 | Dormant* | 05206658 |
Sindale Properties Limited 1 | Dormant* | 04201608 |
| 2024 | 2023 | |
| £000 | £000 | |
Land held for development | 113,801 | 112,649 |
Work in progress | 231,433 | 231,977 |
345,234 | 344,626 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| Current receivables | £000 | £000 | £000 | £000 |
Trade receivables | 5,651 | 9,904 | – | – |
VAT recoverable | 1,443 | 2,414 | 37 | 14 |
Prepayments and accrued income | 2,153 | 1,251 | 600 | 122 |
Shared equity receivables | 36 | 378 | – | – |
Amounts due from subsidiary undertakings | – | – | 114,713 | 117,742 |
9,283 | 13,947 | 115,350 | 117,878 | |
| Non-current receivables | ||||
Trade receivables | 176 | – | – | – |
Shared equity receivables | 67 | 51 | – | – |
243 | 51 | – | – |
Book value | Carrying value | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Cash and cash equivalents | 12,934 | 5,159 | 12,934 | 5,159 |
Trade and other receivables | 5,827 | 9,904 | 5,827 | 9,904 |
Shared equity receivables | 440 | 936 | 103 | 429 |
19,201 | 15,999 | 18,864 | 15,492 |
Book value | Carrying value | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Land payables | (9,436) | (14,348) | (9,300) | (14,052) |
Trade and other payables | (50,547) | (57,637) | (50,547) | (57,637) |
Lease liabilities | (5,076) | (5,144) | (5,076) | (5,144) |
(65,059) | (77,129) | (64,923) | (76,833) |
Book value | Carrying value | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Cash and cash equivalents | 1,056 | 248 | 1,056 | 248 |
Amounts due from subsidiary undertakings | 114,713 | 117,742 | 114,713 | 117,742 |
115,769 | 117,990 | 115,769 | 117,990 |
Book value | Carrying value | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Trade and other payables | (1,145) | (1,241) | (1,145) | (1,241) |
Amounts due to subsidiary undertakings | (145,274) | (142,475) | (145,274) | (142,475) |
(146,419) | (143,716) | (146,419) | (143,716) |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Not past due | 5,848 | 9,744 | – | – |
Past due 0–30 days | 36 | 236 | – | – |
Past due 31–120 days | – | – | – | – |
Past due 121–365 days | 2 | 20 | – | – |
Past due more than one year | 19 | 453 | – | – |
5,905 | 10,453 | – | – |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Balance at 1 July | 475 | 260 | – | – |
Impairment loss recognised | 45 | 239 | – | – |
Release of impairment allowance | (442) | (24) | – | – |
Balance at 30 June | 78 | 475 | – | – |
| 2024 | 2023 | |||
| Weighted average | Weighted average | |||
| interest rate | interest rate | |||
% | £000 | % | £000 | |
Bank borrowings | 7.72 | – | 5.74 | – |
Bank overdraft | – | – | – | – |
| Undiscounted | On demand | ||||||
| Carrying | contractual | or within | 6–12 | 1–2 | 2–5 | More than | |
| amount | cash flows | 6 months | months | years | years | 5 years | |
| 30 June 2024 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Trade and other payables | 59,847 | 59,984 | 53,524 | 3,328 | 2,240 | 892 | – |
Lease liabilities | 5,076 | 5,749 | 803 | 792 | 1,215 | 1,596 | 1,343 |
64,923 | 65,733 | 54,327 | 4,120 | 3,455 | 2,488 | 1,343 |
| Undiscounted | On demand | ||||||
| Carrying | contractual | or within | 6–12 | 1–2 | 2–5 | More than | |
| amount | cash flows | 6 months | months | years | years | 5 years | |
| 30 June 2023 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Trade and other payables | 71,689 | 71,650 | 61,419 | 5,687 | 2,489 | 2,055 | – |
Lease liabilities | 5,144 | 5,818 | 618 | 642 | 1,271 | 1,807 | 1,480 |
76,833 | 77,468 | 62,037 | 6,329 | 3,760 | 3,862 | 1,480 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
| Current payables | ||||
Trade payables | 16,472 | 18,649 | 127 | 8 |
Land payables | 6,167 | 9,766 | – | – |
Lease liabilities | 1,595 | 1,259 | – | – |
Other taxation and social security | 2,285 | 2,629 | 73 | 79 |
Contract liabilities | 1,137 | 1,486 | – | – |
Accruals and deferred income | 32,938 | 34,873 | 1,018 | 1,154 |
Amounts due to subsidiary undertakings | – | – | 145,274 | 142,475 |
60,594 | 68,662 | 146,492 | 143,716 | |
| Non-current payables | ||||
Land payables | 3,133 | 4,286 | – | – |
Lease liabilities | 3,481 | 3,885 | – | – |
6,614 | 8,171 | – | – |
2024 | 2023 | |||||
| Plant and | Plant and | |||||
| Property | equipment | Total | Property | equipment | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Cost | 5,233 | 2,986 | 8,219 | 5,130 | 2,209 | 7,339 |
Accumulated depreciation | (2,029) | (1,616) | (3,645) | (1,586) | (977) | (2,563) |
Net book value | 3,204 | 1,370 | 4,574 | 3,544 | 1,232 | 4,776 |
| 2024 | 2023 | |
| £000 | £000 | |
Current liabilities | 1,595 | 1,259 |
Non-current liabilities | 3,481 | 3,885 |
Total lease liabilities | 5,076 | 5,144 |
| 2024 | 2023 | |
| £000 | £000 | |
Depreciation on right-of-use property assets | 650 | 619 |
Depreciation on right-of-use plant and equipment assets | 661 | 311 |
Interest on lease liabilities | 234 | 163 |
Total | 1,545 | 1,093 |
| 2024 | 2023 | |
| £000 | £000 | |
Principal element of lease payments | 1,196 | 794 |
Interest element of lease payments | 234 | 163 |
Total cash outflow | 1,430 | 957 |
| Building | ||||
| Dilapidations | safety | Restructuring | Total | |
| £000 | £000 | £000 | £000 | |
| Group | ||||
As at 1 July 2022 | 521 | 12,867 | – | 13,388 |
Provisions made during the year | 199 | – | 1,022 | 1,221 |
Provisions used during the year | (21) | (117) | (992) | (1,130) |
As at 30 June 2023 | 699 | 12,750 | 30 | 13,479 |
Provisions made during the year | 79 | – | – | 79 |
Provisions used during the year | (79) | (352) | (30) | (461) |
As at 30 June 2024 | 699 | 12,398 | – | 13,097 |
| 2024 | 2023 | |
| £000 | £000 | |
Current provisions | 3,024 | 5,273 |
Non-current provisions | 10,073 | 8,206 |
13,097 | 13,479 |
| Short-term | Share- | |||
| Plant and | timing | based | ||
| equipment | differences | payments | Total | |
| £000 | £000 | £000 | £000 | |
At 1 July 2022 | (10) | 177 | 774 | 941 |
Adjustment in respect of prior year | (21) | 9 | 65 | 53 |
(Charge)/credit to income | (349) | 157 | (303) | (495) |
Credit to equity | – | – | 362 | 362 |
Impact of rate change | (66) | 58 | (56) | (64) |
At 30 June 2023 | (446) | 401 | 842 | 797 |
Adjustment in respect of prior year | (165) | 76 | – | (89) |
Credit/(charge) to income | 265 | (242) | (130) | (107) |
Charge to equity | – | – | (284) | (284) |
At 30 June 2024 | (346) | 235 | 428 | 317 |
| Short-term | Share- | |||
| Plant and | timing | based | ||
| equipment | differences | payments | Total | |
| £000 | £000 | £000 | £000 | |
At 1 July 2022 | 2 | – | 450 | 452 |
Adjustment in respect of prior year | – | – | 65 | 65 |
Charge to income | – | – | (224) | (224) |
Credit to equity | – | – | 190 | 190 |
Impact of rate change | – | – | (41) | (41) |
At 30 June 2023 | 2 | – | 440 | 442 |
Adjustment in respect of prior year | – | 86 | – | 86 |
(Charge)/credit to income | – | (59) | 10 | (49) |
Charge to equity | – | – | (24) | (24) |
At 30 June 2024 | 2 | 27 | 426 | 455 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Cash and cash equivalents | 12,934 | 5,159 | 1,056 | 248 |
Lease liabilities | (5,076) | (5,144) | – | – |
Net cash/(debt) | 7,858 | 15 | 1,056 | 248 |
| Cash | |||
| and cash | Lease | ||
| equivalents | liabilities | Total | |
| £000 | £000 | £000 | |
Net cash/(debt) at 1 July 2022 | 33,764 | (3,009) | 30,755 |
Cash flows | (28,605) | 957 | (27,648) |
New leases | – | (2,929) | (2,929) |
Finance expenses | – | (163) | (163) |
Net cash/(debt) at 30 June 2023 | 5,159 | (5,144) | 15 |
Cash flows | 7,775 | 1,430 | 9,205 |
New leases | – | (1,389) | (1,389) |
Leases exited in the year | – | 261 | 261 |
Finance expenses | – | (234) | (234) |
Net cash/(debt) at 30 June 2024 | 12,934 | (5,076) | 7,858 |
Number | £000 | |
| Issued and fully paid 2p ordinary shares: | ||
At 1 July 2022 | 58,306,337 | 1,166 |
Shares issued during year | 36,023 | 1 |
At 30 June 2023 | 58,342,360 | 1,167 |
Shares issued during year | 39,613 | 1 |
At 30 June 2024 | 58,381,973 | 1,168 |
2024 | 2023 | |||
Number | £000 | Number | £000 | |
Own shares held by the EBT | 110,873 | 456 | 136,935 | 743 |
| Share | |||||||
| purchase | LTIP | LTIP | LTIP | LTIP | LTIP | LTIP | |
| plans | 10/12/19 | 24/09/20 | 27/09/21 | 20/10/22 | 22/02/23 | 01/10/23 | |
| No. of | No. of | No. of | No. of | No. of | No. of | No. of | |
| Date of grant | shares | shares | shares | shares | shares | shares | shares |
Outstanding at 1 July 2022 | 46,161 | 192,752 | 375,974 | 355,727 | – | – | – |
Granted in the year | 16,390 | – | – | – | 624,357 | 363,532 | – |
Forfeited | (13,699) | (115,828) | (49,310) | (47,920) | (74,264) | – | – |
Exercised | (11,272) | (76,924) | – | – | – | – | – |
Outstanding at 30 June 2023 | 37,580 | – | 326,664 | 307,807 | 550,093 | 363,532 | – |
Granted in the year | 12,982 | – | – | – | – | – | 650,829 |
Forfeited | (5,301) | – | (287,051) | (25,269) | (72,123) | – | (9,671) |
Exercised | (6,356) | – | (39,613) | – | – | – | – |
Outstanding at 30 June 2024 | 38,905 | – | – | 282,538 | 477,970 | 363,532 | 641,158 |
Remaining contractual life | Rolling | nil | nil | nil | nil | 12 months | 24 months |
| scheme | |||||||
| Weighted average exercise | |||||||
price | – | – | – | – | – | – | – |
| Weighted average share price | |||||||
| at date of exercise – current | |||||||
year | £5.34 | n/a | n/a | n/a | n/a | n/a | n/a |
| Weighted average share price | |||||||
at date of exercise – prior year | £6.27 | n/a | n/a | n/a | n/a | n/a | n/a |
| LTIP | LTIP | LTIP | LTIP | LTIP | LTIP | |
| Date of grant | 10/12/19 | 24/09/20 | 27/09/21 | 20/10/22 | 22/02/23 | 01/10/23 |
| The model inputs were: | ||||||
Share price at grant date | £8.00 | £6.16 | £8.14 | £3.94 | £4.56 | £4.23 |
Total shareholder return target | n/a 3 | n/a 3 | n/a 3 | n/a 3 | n/a 3 | n/a 3 |
Exercise price | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
Expected volatility 1 | 27% | 33% | 34% | 43% | 44% | 39% |
Expected dividends 2 | n/a 2 | n/a 2 | n/a 2 | n/a 2 | n/a 2 | n/a 2 |
Expected life | 31 months | 33 months | 33 months | 33 months | 30 months | 33 months |
Risk-free interest rate | 0.57% | 0.10% | 0.5% 4 | 3.7% | 3.7% | 4.4% |
Fair value of one option | £3.64 | £4.64 5 | £5.35 5 | £2.20 5 | £3.95 5 | £3.45 5 |
| Administrative | Receivables | Payables | ||||
| expenses | outstanding | outstanding | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Subsidiaries | 2,027 | 3,049 | 114,713 | 117,742 | 145,274 | 142,475 |