| 2024 | |||||
| £m | 2024 | ||||
| Before | £m | 2024 | |||
| exceptional | Exceptional | £m | 2023 | ||
| Note | items | items | Total | £m | |
Revenue | 6 | ||||
Cost of sales | 7 | ( | ( | ( | |
Gross profit | |||||
Operating expenses | 7 | ( | ( | ( | ( |
| Other income | |||||
Operating profit / (loss) | 7 | ( | ( | ||
Finance expense | 11 | ( | ( | ( | ( |
Loss before income tax | ( | ( | ( | ( | |
Income tax income / (expense) | 13 | ( | |||
Loss for the year | ( | ( | ( | ( | |
| Other comprehensive expenses: | |||||
| Items that will not be reclassified to profit or loss | |||||
| Tax relating to items which will not be reclassified | 13 | ( | ( | ( | |
| to profit or loss | |||||
Other comprehensive expense | ( | ( | ( | ||
| Total comprehensive expense for the year | ( | ( | ( | ( | |
| attributable to equity holders of the parent | |||||
| Earnings per share attributable to equity holders | |||||
| of the parent | |||||
Basic | 14 | ( | ( | ||
Diluted | 14 | ( | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 17 | ||
Right-of-use assets | 18 | ||
Intangible assets | 16 | ||
Deferred tax assets | 19 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 22 | ||
Current tax receivable | 13 | ||
Cash and cash equivalents | 23 | ||
Assets held for sale | 21 | ||
Total current assets | |||
TOTAL ASSETS | |||
| LIABILITIES | |||
| Current liabilities | |||
Trade and other payables, excluding contract liabilities | 25 | ( | ( |
Borrowings | 24 | ||
Lease liabilities | 18 | ( | ( |
Total current liabilities | ( | ( | |
Net current assets | |||
| Non-current liabilities | |||
Lease liabilities | 18 | ( | ( |
Provisions | 26 | ( | ( |
Deferred tax liabilities | 19 | ( | |
Total non-current liabilities | ( | ( | |
TOTAL LIABILITIES | ( | ( | |
NET ASSETS | |||
| EQUITY | |||
Called up share capital | 29 | ||
Capital redemption reserve | 30 | ||
Capital reorganisation reserve | 31 | ( | ( |
EBT reserve | 32 | ( | ( |
| Retained earnings | |||
TOTAL EQUITY |
| Capital | Capital | ||||||
| Called up | redemption | reorganisation | Retained | ||||
| share capital | reserve | reserve | EBT reserve | earnings | Total equity | ||
| Note | £m | £m | £m | £m | £m | £m | |
| Balance at 1 April 2022 | ( | ( | |||||
Loss for the year | ( | ( | |||||
| Other comprehensive | ( | ( | |||||
| expense for the year | |||||||
| Total comprehensive | ( | ( | |||||
| expense for the year | |||||||
| Transactions with owners | |||||||
in their capacity as owners: | |||||||
Share-based payments | 34 | ||||||
EBT share purchases and commitments | 32 | ( | ( | ||||
| Share-based | 32 | ( | |||||
| compensation options | |||||||
| satisfied through the EBT | ( | ||||||
Balance at 31 March 2023 | ( | ( | |||||
Loss for the year | ( | ( | |||||
| Other comprehensive | ( | ( | |||||
| expense for the year | |||||||
| Total comprehensive | ( | ( | |||||
| expense for the year | |||||||
| Transactions with owners | |||||||
| in their capacity a s | |||||||
| owners: | |||||||
Share-based payments | 34 | ||||||
| Buyback and cancellation | |||||||
of shares | ( | ( | |||||
EBT share purchases and commitments | 32 | ||||||
| Share-based | 32 | ( | |||||
| compensation options | |||||||
| satisfied through the EBT | |||||||
Balance at 31 March 2024 | ( | ( |
| 2023 | ||
| £m | ||
Loss for the year attributable to equity shareholders | ( | ( |
| Adjustments for: | ||
Taxation (credit) / charge | ( | |
| Finance expense | ||
Operating (loss) / profit | ( | |
Share-based payments | ||
Impairment of assets held for sale | ||
Loss made on assignment of lease | ||
| Depreciation and amortisation charges | ||
Cash flow from operations before movement in working capital | ||
Decrease in inventory | ||
Increase in trade and other receivables | ( | ( |
| Decrease in trade and other payables | ( | ( |
Cash generated from operations | ||
Interest paid on borrowings and financing facilities | ( | ( |
Interest paid on lease liabilities | ( | ( |
| Income tax received / (paid) | ( | |
Net cash generated from operating activities | ||
| Cash flows from investing activities | ||
Purchases of property, plant and equipment and intangible assets | ( | ( |
| Proceeds from disposal of property, plant and equipment and right-of-use assets | ||
Net cash (used in) / generated from investing activities | ( | |
| Cash flows from financing activities | ||
Payments to acquire own shares | ( | |
Payments to satisfy employee share plan obligations | ( | |
Repayment of principal element of leases | ( | ( |
Repayment of borrowings | ( | ( |
| Proceeds from borrowings | ||
Net cash used in financing activities | ( | ( |
Net increase / (decrease) in cash and cash equivalents | ( | |
| Cash and cash equivalents at the beginning of the year | ||
Cash and cash equivalents at end of year | ||
| Net cash and cash equivalents comprises: Cash at bank |
Scenario | Outcome |
| Base Case | The Group is not in breach of any financial covenants |
| and is not in a drawdown position on the Revolving | |
| Based upon the Group’s most recent approved forecasts. | Credit Facility at the end of the going concern period. |
| The base model assumes a recovery of profitability and | The Group is able to meet all forecast obligations as they |
| fall due. | |
| unit volumes in FY25, based on current run rates of year | |
| on year unit volume growth, and a prudent estimate | |
based on growth in the used car market. Thereafter, modest growth is applied as the business resumes its strategic goal of taking more market share. | |
| Plausible Downturn | The Group is not in breach of any financial covenants |
| and is not in a drawdown position on the Revolving | |
| Top down stress testing was applied to the base case | Credit Facility at the end of the going concern period. |
| model, taking into account a plausible downturn in | The Group is able to meet all forecast obligations as |
| business performance, relative to possible economic | they fall due. |
| pressure and stagnation in the growth of the used car | |
| market. | |
| This included volume and margin pressure, reducing | |
| revenue by 15% and an overall gross profit reduction | |
compared to the base case of 21%. Fixed costs were inflated in this scenario by three percent in each year. | |
| Reverse Stress Test | This scenario is designed to result in a covenant breach |
| within the assessed going concern period. | |
| A scenario created to model the circumstances | |
| required to breach the Group’s covenants within the | Management believes that the combination of severe |
| going concern period. | downsides to be remote, and that there are mitigating |
| factors over and above those built into the reverse stress | |
| The Board considered the potential impacts in | test modelling which the Board would consider to avoid |
preparing the stress test. The below scenario was analysed: | a covenant breach. |
| Reducing revenue (32% decrease from the base case) | |
and decreasing gross profit overall by 38% through additional margin pressure. |
Asset class | Depreciation method and rate |
IT Projects | 20% – 33.3% straight line |
Asset class | Depreciation method and rate |
Land | Nil |
Freehold property | 5% straight line |
Short-term leasehold improvements | Lower of 20% straight line or remaining lease term |
Plant and machinery | 20% straight line |
Fixtures and fittings | 20% straight line |
Office equipment | 20% – 33.3% straight line |
| Retail | Retail | Wholesale | Wholesale | Total | Total | |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Gross profit | ||||||
Revenue | 931.1 | 1,175.7 | 155.5 | 264.5 | 1,086.6 | 1,440.2 |
| Cost of sales | (866.8) | (1,101.2) | (146.7) | (253.3) | (1,013.5) | (1,354.5) |
Gross profit | 64.3 | 74.5 | 8.8 | 11.2 | 73.1 | 85.7 |
| 2024 | 2023 | |
| £m | £m | |
| Revenue analysis | ||
Revenue from sale of motor vehicles | 1,037.5 | 1,370.7 |
Revenue from motor related services and commissions | 45.9 | 62.6 |
| Revenue recognised that was included in deferred income at the beginning of the year – | ||
Sale of motor vehicles | 0.2 | 3.9 |
| Revenue recognised that was included in deferred income at the beginning of the year – | 3.0 | 3.0 |
| Motor related services and commissions | ||
Total revenue | 1,086.6 | 1,440.2 |
| 2024 | 2023 | |
| £m | £m | |
| Accrued income | ||
| Commissions | 4.9 | 4.6 |
| 4.9 | 4.6 |
| 2024 | 2023 | |
| £m | £m | |
| Deferred income | ||
Vehicles invoiced not collected | 0.1 | 0.2 |
| Commissions received not earned | 3.0 | 3.0 |
Total deferred income | 3.1 | 3.2 |
| 2024 | 2023 | |
| Total expenses before exceptional items comprise: | £m | £m |
Cost of sales | 1,013.5 | 1,354.5 |
| Operating expenses: | ||
Selling and distribution expenses | 19.4 | 23.5 |
| Administrative expenses | 53.5 | 55.7 |
| Total operating expenses before exceptional items: | 72.9 | 79.2 |
| Total expenses before exceptional items | 1,086.4 | 1,433.7 |
| 2024 | 2023 | |
| £m | £m | |
| Auditor’s remuneration: | ||
Fees payable for the audit of the parent Company and consolidated financial statements | 0.3 | 0.2 |
Fees payable for the audit of the Company’s subsidiaries | – | – |
Fees payable for non-audit services | – | – |
Total | 0.3 | 0.2 |
| 2024 | 2023 | |
| £m | £m | |
| Employee benefit expenses: | ||
Wages and salaries | 28.3 | 30.9 |
Social security costs | 3.1 | 3.7 |
Pension costs | 0.7 | 0.7 |
| Share-based compensation charge (note 34) | 1.0 | 0.9 |
| 33.1 | 36.2 |
| 2024 | 2023 | |
| No. | No. | |
| Average number of people employed: | ||
Sales and operations | 569 | 600 |
| Administration and support | 195 | 299 |
| 764 | 899 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 1.1 | 1.0 |
Share-based payment | – | – |
| Employer contributions paid to money purchase schemes | – | – |
| 1.1 | 1.0 |
| 2024 | 2023 | |
| £m | £m | |
Interest on bank borrowings | 0.7 | 0.4 |
Interest on stocking finance facilities | 7.1 | 4.7 |
| Other interest payable | 2.0 | 2.0 |
Total finance expense | 9.8 | 7.1 |
| 2024 | 2023 | |
| £m | £m | |
Restructuring costs | 1.7 | – |
Asset write off | 6.0 | – |
| Insurance proceeds | (5.6) | – |
Total exceptional items before finance expense and income tax | 2.1 | – |
| 2024 | 2023 | |
| The tax credit / (charge) in the statement of comprehensive income represents: | £m | £m |
| Current tax: | ||
UK corporation tax | (0.2) | 0.3 |
| Adjustment in respect of prior years | (0.1) | (1.1) |
Total current tax | (0.3) | (0.8) |
| Deferred tax: | ||
Origination and reversal of temporary differences | (1.8) | (0.1) |
| Adjustments in respect of prior years | 0.1 | 1.2 |
Total deferred tax | (1.7) | 1.1 |
Total tax credit / (charge) in the consolidated statement of comprehensive income | (2.0) | 0.3 |
| The tax credit / (charge) in the statement of comprehensive income in the year differs | ||
| from (FY23: differs from) the charge which would result from the standard rate of | 2024 | 2023 |
| corporation tax in the UK of 25% (FY23: 19%): | £m | £m |
Loss before taxation | (10.4) | (0.3) |
Loss before taxation at the standard rate of corporation tax of 25% (FY23: 19%) | (2.6) | (0.1) |
| Tax effect of: | ||
– Expenses not deductible for tax purposes | 0.6 | 0.5 |
– Adjustment in respect of prior years | – | (0.1) |
Tax (credit) / charge in the consolidated statement of comprehensive income | (2.0) | 0.3 |
| 2024 | 2023 | |
| £m | £m | |
Aggregate current and deferred tax arising in the reporting period and not recognised in net profit or loss or other comprehensive income but directly debited or credited to equity: | ||
– Deferred tax: Remeasurement of deferred tax for changes in tax rates | – | (1.1) |
| – Deferred tax: Adjustment in respect of prior years | 0.1 | 1.2 |
Tax charge in the consolidated statement of comprehensive income | 0.1 | 0.1 |
2024 | 2023 | |
| Loss attributable to ordinary shareholders (£m) | (8.4) | (0.6) |
| Weighted average number of ordinary shares in Issue (‘000) | 90,180 | 90,190 |
| Basic EPS (pence) | (9.3) | (0.7) |
| Diluted weighted average number of ordinary shares in Issue (‘000) | 90,180 | 90,190 |
| Diluted EPS (pence) | (9.3) | (0.7) |
2024 | 2023 | |
Weighted average number of ordinary shares in Issue (‘000) | 90,180 | 90,190 |
| Adjustment for share options (‘000) | – | – |
| Weighted average number of ordinary shares for diluted earnings per share (‘000) | 90,180 | 90,190 |
| Work in | |||
| progress | IT projects | Total | |
| £m | £m | £m | |
| Cost and Net book value | |||
At 1 April 2022 | – | 0.6 | 0.6 |
Additions | 3.4 | 0.1 | 3.5 |
Transfers | (2.8) | 2.8 | – |
Disposals | – | – | – |
Amortisation charge | – | (0.4) | (0.4) |
At 31 March 2023 | 0.6 | 3.1 | 3.7 |
Additions | 1.1 | 0.1 | 1.2 |
Transfers | (1.6) | 1.6 | – |
Disposals | (0.1) | – | (0.1) |
| Amortisation charge | – | (1.1) | (1.1) |
At 31 March 2024 | – | 3.7 | 3.7 |
| Short-term | |||||||
| leasehold | Plant and | Fixtures and | Office | Work in | |||
| Land | improvements | machinery | fittings | equipment | progress | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
At 1 April 2022 | 2.2 | 10.3 | 2.2 | 3.0 | 4.1 | 0.6 | 22.4 |
Additions | – | 0.2 | 0.1 | 0.2 | 0.2 | 5.2 | 5.9 |
Transfers | 0.2 | 3.7 | 0.1 | 0.4 | 0.5 | (4.9) | – |
Disposals | – | – | – | – | – | (0.4) | (0.4) |
At 31 March 2023 | 2.4 | 14.2 | 2.4 | 3.6 | 4.8 | 0.5 | 27.9 |
Additions | – | 0.5 | 0.3 | 0.3 | 0.3 | – | 1.4 |
Transfers | – | 0.5 | – | – | – | (0.5) | – |
| Disposals and assets | (2.4) | – | (0.4) | – | – | – | (2.8) |
| classified as held for sale | |||||||
At 31 March 2024 | – | 15.2 | 2.3 | 3.9 | 5.1 | – | 26.5 |
| Accumulated | |||||||
| depreciation | |||||||
At 1 April 2022 | – | 5.8 | 1.3 | 1.4 | 3.0 | – | 11.5 |
Provided during the year | – | 1.8 | 0.3 | 0.5 | 0.7 | – | 3.3 |
At 31 March 2023 | – | 7.6 | 1.6 | 1.9 | 3.7 | – | 14.8 |
| Provided during the year | – | 1.5 | 0.3 | 0.5 | 0.6 | – | 2.9 |
At 31 March 2024 | – | 9.1 | 1.9 | 2.4 | 4.3 | – | 17.7 |
| Net book value | |||||||
At 31 March 2024 | – | 6.1 | 0.4 | 1.5 | 0.8 | – | 8.8 |
At 31 March 2023 | 2.4 | 6.6 | 0.8 | 1.7 | 1.1 | 0.5 | 13.1 |
At 31 March 2022 | 2.2 | 4.5 | 0.9 | 1.6 | 1.1 | 0.6 | 10.9 |
| Land and buildings | |
| £m | |
| Right-of-use assets | |
Balance at 1 April 2022 | 46.7 |
Additions to right-of-use assets | 17.4 |
Depreciation charge | (5.7) |
| Balance at 31 March 2023 | 58.4 |
Balance at 1 April 2023 | 58.4 |
Disposals of right-of-use assets | (2.0) |
| Depreciation charge | (5.9) |
Balance at 31 March 2024 | 50.5 |
| Lease liabilities | |
| £m | |
| Lease liabilities | |
Balance at 1 April 2022 | 52.8 |
Additions to lease liabilities | 16.7 |
Repayment of lease liabilities (including interest element) | (7.9) |
Interest expense related to lease liabilities | 2.0 |
| Balance at 31 March 2023 | 63.6 |
Current | 3.4 |
Non-current | 60.2 |
Balance at 1 April 2023 | 63.6 |
Disposals of lease liabilities | (2.0) |
Repayment of lease liabilities (including interest element) | (6.6) |
| Interest expense related to lease liabilities | 2.0 |
Balance at 31 March 2024 | 57.0 |
Current | 4.0 |
Non-current | 53.0 |
| 2024 | 2023 | |
| £m | £m | |
Within one year | 7.1 | 7.5 |
In the second to fifth years inclusive | 28.2 | 28.6 |
| After five years | 36.1 | 43.0 |
| Total minimum lease payments | 71.4 | 79.1 |
| Interest charges | (14.4) | (15.5) |
| Lease liability | 57.0 | 63.6 |
| 2024 | 2023 | |
| £m | £m | |
| Depreciation charge of right-of-use assets | ||
| Buildings | 5.9 | 5.7 |
| Finance expense | ||
| Interest expense | 2.0 | 2.0 |
| Accelerated capital | Other timing | ||
| allowances | differences | Total | |
| Other temporary differences | £m | £m | £m |
At 1 April 2022 | 0.9 | 0.1 | 1.0 |
Charged to statement of comprehensive income | (1.1) | – | (1.1) |
Charged to equity | – | (0.1) | (0.1) |
At 31 March 2023 | (0.2) | – | (0.2) |
Credited to statement of comprehensive income | 1.7 | – | 1.7 |
| Charged to equity | – | (0.1) | (0.1) |
At 31 March 2024 | 1.5 | (0.1) | 1.4 |
| 2024 | 2023 | |
| £m | £m | |
| Finished goods: New and used vehicles for resale | 102.4 | 148.6 |
| 2024 | 2023 | |
| £m | £m | |
Land and buildings | 2.4 | – |
| Plant and machinery | 0.2 | – |
| 2.6 | – |
| 2024 | 2023 | |
| Due within one year | £m | £m |
| Trade receivables | 9.7 | 9.9 |
Prepayments | 4.6 | 3.9 |
| Accrued income | 4.9 | 4.6 |
| 19.2 | 18.4 |
| 2024 | 2023 | |
| £m | £m | |
| Cash at bank and in hand | 9.2 | 5.6 |
| Borrowings | Leases | Sub-total | Cash | Total | |
| £m | £m | £m | £m | £m | |
Net debt as at 1 April 2022 | (29.0) | (52.8) | (81.8) | 7.8 | (74.0) |
Financing cash flows | 29.0 | 5.9 | 34.9 | (2.2) | 32.7 |
New leases | – | (16.7) | (16.7) | – | (16.7) |
| Other changes | |||||
Interest expense | (5.1) | (2.0) | (7.1) | – | (7.1) |
| Interest payments (presented as operating cash | 5.1 | 2.0 | 7.1 | – | 7.1 |
| flows) | |||||
Net debt as at 31 March 2023 | – | (63.6) | (63.6) | 5.6 | (58.0) |
Financing cash flows | – | 4.6 | 4.6 | 3.6 | 8.2 |
Lease disposals | – | 2.0 | 2.0 | - | 2.0 |
| Other changes | |||||
Interest expense | (7.8) | (2.0) | (9.8) | – | (9.8) |
| Interest payments (presented as operating cash | 7.8 | 2.0 | 9.8 | – | 9.8 |
| flows) | |||||
| Net debt as at 31 March 2024 | – | (57.0) | (57.0) | 9.2 | (47.8) |
| 2024 | 2023 | |
| £m | £m | |
| Trade payables | ||
– Trade creditors | 13.1 | 18.6 |
| – Stocking finance facilities | 74.5 | 102.5 |
| Other taxes and social security | ||
– VAT payable | 1.4 | 0.7 |
– PAYE/NI payable | 0.9 | 0.9 |
Other creditors | 0.1 | 0.3 |
| Accruals and deferred income | 17.1 | 20.8 |
| 107.1 | 143.8 |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Current | Non-current | Total | Current | Non-current | Total | |
Make good provision 1 | – | 2.5 | 2.5 | – | 2.5 | 2.5 |
Onerous lease 2 | – | 0.1 | 0.1 | – | 0.1 | 0.1 |
– | 2.6 | 2.6 | – | 2.6 | 2.6 |
| 2024 | 2024 | 2023 | 2023 | |||
| £m | £m | 2024 | £m | £m | 2023 | |
| Make good | Onerous | £m | Make good | Onerous | £m | |
| provision1 | lease2 | Total | provision | lease | Total | |
Carrying amount at start of year | 2.5 | 0.1 | 2.6 | 2.5 | 0.1 | 2.6 |
Charged to statement of comprehensive income | ||||||
– additional provisions recognised | – | – | – | 0.6 | – | 0.6 |
– unwinding of discount | – | – | – | – | – | – |
| Amounts used during the year | – | – | – | (0.6) | – | (0.6) |
| Carrying amount at end of year | 2.5 | 0.1 | 2.6 | 2.5 | 0.1 | 2.6 |
| Within 180 | Between 1 and | Between 2 and | ||||
| days | Within 1 year | 2 years | 5 years | Over 5 years | Total | |
| 2024 | £m | £m | £m | £m | £m | £m |
Stocking finance facilities | 74.5 | – | – | – | – | 74.5 |
Trade creditors and accruals | 27.1 | – | – | – | – | 27.1 |
Other creditors | 0.1 | – | – | – | – | 0.1 |
| Lease liabilities | 3.5 | 3.6 | 7.2 | 21.0 | 36.1 | 71.4 |
105.2 | 3.6 | 7.2 | 21.0 | 36.1 | 173.1 |
| Within 180 | Between 1 and | Between 2 and | ||||
| days | Within 1 year | 2 years | 5 years | Over 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
Stocking finance facilities | 102.5 | – | – | – | – | 102.5 |
Trade creditors and accruals | 36.2 | – | – | – | – | 36.2 |
Other creditors | 0.3 | – | – | – | – | 0.3 |
Lease liabilities | 3.7 | 3.8 | 7.2 | 21.4 | 43.0 | 79.1 |
142.7 | 3.8 | 7.2 | 21.4 | 43.0 | 218.1 |
2024 | 2023 | |||||
| Floating | Fixed | Total | Floating | Fixed | Total | |
| £m | £m | £m | £m | £m | £m | |
| Sterling denominated | 74.5 | – | 74.5 | 102.5 | – | 102.5 |
| Total | 74.5 | – | 74.5 | 102.5 | – | 102.5 |
| Increase/ | |||
| decrease in | 2024 | 2023 | |
| basis points | £m | £m | |
Sterling | +50 | (0.4) | (0.5) |
Sterling | –50 | 0.4 | 0.5 |
| Carrying value | |
| 2024 | £m |
Trade receivables | 9.7 |
Accrued income | 4.9 |
| Cash and cash equivalents | 9.2 |
| 23.8 |
| Carrying value | |
| 2023 | £m |
Trade receivables | 9.9 |
Accrued income | 4.6 |
Cash and cash equivalents | 5.6 |
| 20.1 |
| Other financial | Liabilities not | ||
| liabilities at | within the scope | ||
| amortised cost | of IFRS 9 | Total | |
| 2024 | £m | £m | £m |
Borrowings | – | – | – |
Trade creditors | 13.1 | – | 13.1 |
Stocking finance facilities | 74.5 | – | 74.5 |
Other taxes and social security | – | 2.3 | 2.3 |
Lease liabilities | 57.0 | – | 57.0 |
Other creditors | 0.1 | – | 0.1 |
| Accruals and deferred income | 14.0 | 3.1 | 17.1 |
158.7 | 5.4 | 164.1 |
| Other financial | Liabilities not | ||
| liabilities at | within the scope | ||
| amortised cost | of IFRS 9 | Total | |
| 2023 | £m | £m | £m |
Borrowings | – | – | – |
Trade creditors | 18.6 | – | 18.6 |
Stocking finance facilities | 102.5 | – | 102.5 |
Other taxes and social security | – | 1.6 | 1.6 |
Lease liabilities | 63.6 | – | 63.6 |
Other creditors | 0.3 | – | 0.3 |
Accruals and deferred income | 17.6 | 3.2 | 20.8 |
202.6 | 4.8 | 207.4 |
2024 | 2023 | |||
| Number | Amount | Number | Amount | |
| ‘000 | £m | ‘000 | £m | |
Allotted, called up and fully paid ordinary shares of 1p each Balance at the beginning of the year | 90,190 | 0.9 | 90,190 | 0.9 |
Bought back and held as treasury shares during the year | (30) | – | – | – |
Released from treasury to satisfy employee share plan obligations | – | – | – | – |
| Bought back and cancelled during the year | (190) | – | – | – |
| Balance at the end of the year | 89,970 | 0.9 | 90,190 | 0.9 |
2024 | 2023 | |||
| Number | Amount | Number | Amount | |
| ‘000 | £m | ‘000 | £m | |
Shares purchased by the EBT in the year | – | – | 340,000 | 0.7 |
| Shares issued in respect of employee share schemes | (68,297) | (0.2) | (26,340) | (0.1) |
| Fair value at | Exercise | ||||||||
| Grant | Vesting | Lapse | Settlement | Number of | grant date | price | Performance | ||
| Plan | date | date | date | type | shares granted | £ | £ | criteria | |
SIP | 27–Jun–16 | 27–Jun–19 | N/A | equity-settled | 194,023 | 1.877 | Nil | No | |
SIP | 22–Dec–17 | 22–Dec–20 | N/A | cash-settled | 118,716 | 1.877 | Nil | No | |
FY17 PSP | 23–Jun–16 | 22–Jun–19 | 23–Jun–26 | equity-settled | 596,659 | 2.300 | Nil | Yes | |
FY18 PSP | 21–Jul–17 | 21–Jul–20 | 21–Jul–27 | equity-settled | 830,267 | 1.385 | Nil | Yes | |
FY19 PSP | 20–Jul–18 | 1–Apr–21 | 20–Jul–28 | equity-settled | 323,303 | 2.420 | Nil | Yes | |
FY20 PSP (A) | 22–Jul–19 | 22–Jul–21 | 22–Jul–29 | equity-settled | 203,620 | 2.204 | Nil | Yes | |
| FY20 PSP (B) | 22–Jul–19 | 22–Jul–22 | 22–Jul–29 | equity-settled | 412,022 | 2.204 | Nil | Yes | |
FY21 RSA (A) | 24–Aug–20 | 24–Aug–23 | 24–Aug–30 | equity-settled | 199,333 | 2.480 | Nil | Yes | |
FY21 RSA (B) | 24–Aug–20 | 24–Aug–23 | 24–Aug–30 | equity-settled | 37,87 | 7 | 2.480 | Nil | Yes |
FY21 RSA (C) | 24–Aug–20 | 24–Aug–24 | 24–Aug–30 | equity-settled | 18,938 | 2.447 | Nil | Yes | |
FY21 RSA (D) | 24–Aug–20 | 24–Aug–25 | 24–Aug–30 | equity-settled | 18,938 | 2.336 | Nil | Yes | |
FY22 RSA (A) | 16–Jun–21 | 16–Jun–24 | 16–Jun–31 | equity-settled | 297,013 | 1.907 | Nil | Yes | |
FY22 RSA (B) | 16–Jun–21 | 16–Jun–24 | 16–Jun–31 | equity-settled | 82,589 | 1.907 | Nil | Yes | |
FY22 RSA (C) | 16–Jun–21 | 16–Jun–25 | 16–Jun–31 | equity-settled | 41,295 | 1.688 | Nil | Yes | |
FY22 RSA (D) | 16–Jun–21 | 16–Jun–26 | 16–Jun–31 | equity-settled | 41,295 | 1.494 | Nil | Yes | |
FY23 RSA (A) | 22–Jun–22 | 22–Jun–25 | 22–Jun–32 | equity-settled | 442,424 | 1.442 | Nil | Yes | |
FY23 RSA (B) | 22–Jun–22 | 22–Jun–25 | 22–Jun–32 | equity-settled | 111,055 | 1.442 | Nil | Yes | |
FY23 RSA (C) | 22–Jun–22 | 22–Jun–26 | 22–Jun–32 | equity-settled | 55,527 | 1.272 | Nil | Yes | |
FY23 RSA (D) | 22–Jun–22 | 22–Jun–27 | 22–Jun–32 | equity-settled | 55,527 | 1.121 | Nil | Yes | |
FY24 RSA (A) | 27–Jun–23 | 27–Jun–26 | 27–Jun–33 | equity-settled | 707,344 | 0.733 | Nil | Yes | |
FY24 RSA (B) | 27–Jun–23 | 27–Jun–26 | 27–Jun–33 | equity-settled | 185,147 | 0.733 | Nil | Yes | |
FY24 RSA (C) | 27–Jun–23 | 27–Jun–27 | 27–Jun–33 | equity-settled | 92,574 | 0.659 | Nil | Yes | |
FY24 RSA (D) | 27–Jun–23 | 27–Jun–28 | 27–Jun–33 | equity-settled | 92,574 | 0.593 | Nil | Yes | |
SAYE19 | 21–Dec–18 | 1–Feb–22 | 1–Aug–22 | equity-settled | 283,012 | 0.500 | 1.89 | No | |
SAYE20 | 23–Dec–19 | 1–Feb–23 | 1–Aug–23 | equity-settled | 222,040 | 0.890 | 2.30 | No | |
SAYE21 | 23–Dec–20 | 1–Feb–24 | 1–Aug–24 | equity-settled | 259,001 | 0.940 | 2.77 | No | |
SAYE22 | 20–Dec–21 | 1–Feb–25 | 1–Aug–25 | equity-settled | 403,215 | 1.024 | 2.76 | No | |
SAYE23 | 22–Dec–22 | 1–Feb–26 | 1–Aug–26 | equity-settled | 454,600 | 0.280 | 1.39 | No | |
SAYE24 | 22–Dec–23 | 1–Feb–27 | 1–Aug–27 | equity-settled | 1,335,935 | 0.150 | 0.69 | No | |
| 8,115,863 |
SIP | SAYE | PSP | RSA | 2024 | 2023 | |||||||
| Weighted | Weighted | |||||||||||
| average | average | |||||||||||
| exercise | Number | exercise | Number | |||||||||
| price | of | price | of | |||||||||
FY24 | FY23 | FY24 | FY23 | FY24 | FY23 | FY24 | FY23 | £ | options | £ | options | |
| Outstanding | ||||||||||||
| at 1 April FY | 15,159 | 46,386 | 739,218 | 724,810 | 429,182 | 435,438 | 1,212,467 | 730,370 | 0.52 | 2,396,026 | 0.79 | 1,937,004 |
Awarded | – | – | 1,335,935 | 454,600 | – | – | 1,307,766 | 695,061 | 0.35 | 2,643,701 | 0.55 | 1,149,661 |
Forfeited | – | (26,557) | (519,836) | (387,806) | – | (6,256) | (78,773) | (212,964) | (1.32) | (598,609) | (1.31) | (633,583) |
Lapsed | – | (592) | (114,864) | (26,016) | – | – | – | – | (1.86) | (114,864) | (1.31) | (26,608) |
| Exercised | (1,968) | (4,078) | – | (26,370) | (17,160) | – | (31,601) | – | – | (50,729) | (1.64) | (30,448) |
| Outstanding | ||||||||||||
| at 31 March | ||||||||||||
| FY | 13,191 | 15,159 | 1,440,453 | 739,218 | 412,022 | 429,182 | 2,409,859 | 1,212,467 | 0.27 | 4,275,525 | 0.52 | 2,396,026 |
| Exercisable | ||||||||||||
| at 31 March | ||||||||||||
| FY | 13,191 | 15,159 | 29,074 | 63,060 | – | 17,160 | 86,755 | – | 0.62 | 129,020 | 1.25 | 95,379 |
| Share price | Expected | Non-vesting | Fair value | ||||
| at grant date | volatility | Option life | Risk-free rate | Dividend yield | condition | per option | |
| £ | % | years | % | % | % | £ | |
22 December 2023 | 1.03 | 37.8 | 3.0 | 4.1 | 1.63 | 65.7 | 0.15 |
22 December 2022 | 1.45 | 44.9 | 3.0 | 3.3 | 1.63 | 38.9 | 0.28 |
20 December 2021 | 3.45 | 43.6 | 3.0 | 1.3 | 1.63 | 27.1 | 0.75 |
23 December 2020 | 2.81 | 51.7 | 3.0 | 2.5 | 1.29 | 27.1 | 0.94 |
23 December 2019 | 2.89 | 37.5 | 3.0 | 2.5 | 3.00 | 27.1 | 0.89 |
21 December 2018 | 2.04 | 34.5 | 3.0 | 2.5 | 2.85 | 27.1 | 0.50 |
27 December 2017 | 1.97 | 34.3 | 3.0 | 2.5 | 2.85 | 27.1 | 0.49 |
27 December 2016 | 1.28 | 33.0 | 3.0 | 2.5 | 3.10 | 27.1 | 0.32 |
FY24 SAYE | FY23 SAYE | FY22 SAYE | FY21 SAYE | FY20 SAYE | ||||||
| Option | Option | Option | Option | Option | ||||||
| exercise | exercise | exercise | exercise | exercise | ||||||
| price | price | price | price | price | ||||||
| Number | £ | Number | £ | Number | £ | Number | £ | Number | £ | |
| Outstanding | ||||||||||
| at 1 April 2023 | – | – | 432,983 | 1.39 | 162,704 | 2.76 | 80,471 | 2.77 | 63,060 | 2.30 |
Awarded | 1,335,935 | 0.69 | – | – | – | – | – | – | – | – |
Forfeited | (66,125) | – | (339,269) | – | (114,849) | – | (51,397) | – | (63,060) | – |
| Vested / early | – | – | – | – | – | – | – | – | – | – |
| exercise | ||||||||||
Outstanding at 31 March 2024 | 1,269,810 | – | 93,714 | – | 47,8 55 | – | 29,074 | – | – | – |