FINANCIAL STATEMENTS | |||
Consolidated income statement | |||
for the year ended 31 December 2024 | 2024 | 2023 | |
£’000 | £’000 | ||
Continuing operations | |||
Revenue | 6 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Selling and distribution expenses | ( | ( | |
Administrative expenses (excluding exceptional items) | ( | ( | |
Exceptional items | 6 | ( | |
Administrative expenses | ( | ( | |
Other operating income/(expenses) | 7 | ||
Operating profit | 8 | ||
Finance income | 12 | ||
Finance costs | 13 | ( | ( |
Profit before tax | |||
Income tax expense | 14 | ( | ( |
Profit for the year | |||
Note | 2024 | 2023 | |
Earnings per share | |||
Basic | 15 | ||
Diluted | 15 |
2024 | 2023 | ||
£’000 | £’000 | ||
Profit for the year | |||
Other comprehensive income/(expense) | |||
Other comprehensive income/(expense) that may be reclassified | |||
to profit or loss in subsequent periods: | |||
Net gain on monetary items forming part of net investment in foreign | |||
operations and qualifying hedges of net investments in foreign operations | |||
Income tax effect | 14 | ( | ( |
Exchange differences on translation of foreign operations | ( | ( | |
Net other comprehensive expense that may be reclassified | |||
to profit or loss in subsequent periods | ( | ( | |
Other comprehensive expense not to be reclassified | |||
to profit or loss in subsequent periods: | |||
Remeasurement losses on defined benefit plans | 27 | ( | ( |
Income tax effect | 14 | ||
Net other comprehensive expense not to be reclassified | |||
to profit or loss in subsequent periods | ( | ( | |
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive income for the year, net of tax attributable to owners of the parent |
2024 | 2023 | ||
£’000 | £’000 | ||
Assets | |||
Non-current assets | |||
Property, plant and equipment | 17 | ||
Intangible assets | 18 | ||
Trade and other receivables | 21 | ||
Deferred tax assets | 14 | ||
Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 21 | ||
Income tax receivable | |||
Financial assets | 30 | ||
Cash and cash equivalents | 22 | ||
Total assets | |||
Equity and liabilities | |||
Equity | |||
Share capital | 25 | ||
Merger reserve | ( | ( | |
Retained earnings | |||
Foreign currency reserve | ( | ( | |
Total equity | |||
Non-current liabilities | |||
Interest‑bearing loans and borrowings | 19 | ||
Deferred tax liabilities | 14 | ||
Provisions | 24 | ||
Net employee defined benefit liabilities | 27 | ||
Current liabilities | |||
Trade and other payables | 23 | ||
Financial liabilities | 19 | ||
Interest‑bearing loans and borrowings | 19 | ||
Income tax payable | |||
Provisions | 24 | ||
Total liabilities | |||
Total equity and liabilities |
Attributable to the owners of the parent | |||||
Issued share | Merger | Retained | Foreign | ||
capital | reserve | earnings | currency | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2023 | ( | ( | |||
Profit for the year | |||||
Other comprehensive expense for the year | ( | ( | ( | ||
Total comprehensive income/(expense) | ( | ||||
Share‑based payment charge (note 11) | |||||
Dividends paid (note 16) | ( | ( | |||
At 31 December 2023 | ( | ( | |||
Profit for the year | |||||
Other comprehensive expense for the year | ( | ( | ( | ||
Total comprehensive income/(expense) | ( | ||||
Share‑based payment charge (note 11) | |||||
Dividends paid (note 16) | ( | ( | |||
At | ( | ( |
2024 | 2023 | ||
£’000 | £’000 | ||
Operating activities | |||
Profit before tax | |||
Adjustments to reconcile profit before tax to net cash flows: | |||
– Depreciation of property, plant and equipment | 17 | ||
– Amortisation of intangible assets | 18 | ||
– (Gain)/loss on disposal of property, plant and equipment | ( | ||
– Share‑based payments charge | |||
– Finance income | 12 | ( | ( |
– Finance costs | 13 | ||
Working capital adjustments: | |||
– Decrease in trade and other receivables | |||
– (Increase)/decrease in inventories | ( | ||
– Decrease in trade and other payables | ( | ( | |
– (Decrease)/increase in provisions | ( | ||
– Movement in other financial assets/liabilities | ( | ||
– Decrease in other pension provisions | ( | ( | |
– Difference between pension charge and cash contributions | ( | ( | |
Income tax paid | ( | ( | |
Interest received | |||
Net cash flows generated from operating activities | |||
Investing activities | |||
Proceeds from sale of property, plant, equipment and intangible assets | |||
Purchase of property, plant and equipment | 17 | ( | ( |
Purchase of intangible assets | 18 | ( | ( |
Net cash flows used in investing activities | ( | ( | |
Financing activities | |||
Transaction costs related to refinancing | ( | ||
Proceeds from external borrowings | |||
Repayment of external borrowings | ( | ( | |
Payment of lease liabilities | ( | ( | |
Interest paid | ( | ( | |
Dividends paid | 16 | ( | ( |
Net cash flows used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Net foreign exchange difference | ( | ( | |
Cash and cash equivalents at 1 January | 22 | ||
Cash and cash equivalents at 31 December | 22 |
Effective date | |
(period beginning | |
International Accounting Standards (IAS/IFRSs) | on or after) |
Lack of Exchangeability – Amendments to IAS 21 | 1 January 2025 |
Classification and Measurement of Financial Instruments – Amendments to IFRS 9 and IFRS 7 | 1 January 2026 |
Annual Improvements to IFRS Accounting Standards – Volume 11 | 1 January 2026 |
Presentation and Disclosure in Financial Statements – IFRS 18 | 1 January 2027 |
Subsidiaries without Public Accountability: Disclosures – IFRS 19 | 1 January 2027 |
2024 | 2023 | |
£’000 | £’000 | |
UK & Ireland | 137,351 | 139,422 |
Europe | 138,971 | 149,063 |
Turkey & International | 14,255 | 19,708 |
Total revenue | 290,577 | 308,193 |
2024 | 2023 | |
£’000 | £’000 | |
UK & Ireland | 29,548 | 24,485 |
Europe | 7,937 | 9,061 |
Turkey & International | 1,042 | 1,348 |
Central costs | (7,005) | (5,606) |
Adjusted operating profit | 31,522 | 29,288 |
Exceptional items | — | (2,466) |
Amortisation of customer relationships | (137) | (141) |
Operating profit | 31,385 | 26,681 |
2024 | 2023 | |
£’000 | £’000 | |
UK | 16,324 | 17,547 |
The Netherlands | 17,453 | 20,581 |
Turkey | 25,549 | 26,500 |
Italy | 23,894 | 26,818 |
Other | 605 | 1,052 |
Total | 83,825 | 92,498 |
2024 | 2023 | |
£’000 | £’000 | |
Net gain/(loss) on disposal of property, plant and equipment | 118 | (11) |
Foreign currency gains | 723 | 1,736 |
Net losses on forward derivative contracts | (35) | (689) |
Sundry other expenses – environmental claim | — | (104) |
Sundry other income | 513 | 267 |
1,319 | 1,199 |
Depreciation of owned assets | 8,926 | 9,085 |
Depreciation of right‑of‑use assets | 2,766 | 2,530 |
11,692 | 11,615 | |
Amortisation of customer relationships | 137 | 141 |
Amortisation of other intangibles | 331 | 316 |
468 | 457 | |
(Profit)/loss on sale of property, plant and equipment | (118) | 11 |
Other exchange gains | (688) | (1,047) |
Research and development costs | 1,552 | 1,591 |
2024 | 2023 | |
£’000 | £’000 | |
Wages and salaries | 44,815 | 42,232 |
Social security costs | 8,323 | 7,327 |
Other pension costs | 3,082 | 3,349 |
Share‑based payment charge (note 11) | 440 | 515 |
56,660 | 53,423 |
2024 | 2023 | |
Number | Number | |
Cost of sales | 779 | 788 |
Selling and distribution | 526 | 560 |
Administration | 130 | 131 |
1,479 |
2024 | 2023 | |
£’000 | £’000 | |
Aggregate remuneration | 1,735 | 1,715 |
2024 | 2023 | |
£’000 | £’000 | |
Aggregate remuneration | 969 | 832 |
2024 | |
Stelrad Group plc: | |
Share price at date of grant | £1.17 |
Dividend yield | 0.0% |
Risk-free rate | 1.6% |
Future share price volatility | 25.0% |
Selected comparator group: | |
Future share price volatility | 47.9% |
Correlation between companies | 1.0% |
2024 | 2023 | |
Outstanding at the beginning of the year | 985,729 | 985,729 |
Granted during the year | 1,368,487 | — |
Lapsed during the year | (985,729) | — |
Forfeited during the year | (111,972) | — |
Outstanding at the end of the year | 1,256,515 | 985,729 |
2024 | 2023 | |
£’000 | £’000 | |
Interest on cash deposits | 186 | 182 |
2024 | 2023 | |
£’000 | £’000 | |
Interest on bank loans | 5,723 | 5,663 |
Amortisation of loan issue costs | 375 | 513 |
Interest expense on defined benefit liabilities | 921 | 357 |
Finance charges payable on lease liabilities | 129 | 120 |
Other finance charges | 1,041 | 1,028 |
8,189 | 7,681 |
2024 | 2023 | |
£’000 | £’000 | |
Consolidated income statement | ||
Current income tax: | ||
Current income tax charge | 5,083 | 7, 214 |
Adjustments in respect of current income tax charge of previous year | (127) | 10 |
Deferred tax: | ||
Relating to origination and reversal of temporary differences | 1,908 | (3,466) |
Income tax expense reported in the income statement | 6,864 | 3,758 |
2024 | 2023 | |
£’000 | £’000 | |
Consolidated statement of comprehensive income | ||
Tax related to items recognised in other comprehensive income/(expense) during the year: | ||
Deferred tax on actuarial loss | (232) | (206) |
Current tax on monetary items forming part of net investment and on hedges of net | ||
investment | 217 | 158 |
Income tax credited to other comprehensive income | (15) | (48) |
2024 | 2023 | |
£’000 | £’000 | |
Profit before tax | 23,382 | 19,182 |
Profit before tax multiplied by standard rate of corporation tax in the UK of 25% (2023: 23.5%) | 5,846 | 4,508 |
Adjustments in respect of current income tax charge of previous year | (127) | 10 |
Non‑deductible expenses | 352 | 60 |
Differences arising due to tax losses | 286 | 1,205 |
Other timing differences (including 2023 inflation adjustment to Turkish tax assets) | 721 | (3,163) |
Benefit of overseas investment incentives | (220) | (263) |
Withholding tax on dividend income | 1,032 | 1,760 |
Effect of different overseas tax rates | (1,026) | (359) |
Total tax expense reported in the income statement | 6,864 | 3,758 |
Consolidated balance sheet | Consolidated income statement | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Capital allowances | (641) | 279 | (742) | (538) |
Pension | 1,010 | 719 | 99 | (275) |
Fixed asset fair value adjustments | (1,303) | (1,421) | 58 | 252 |
Losses available for offsetting against future income | 3,322 | 4,387 | (965) | (1,039) |
Other temporary differences | 2,224 | 2,503 | (358) | 5,066 |
Deferred tax (charge)/credit | (1,908) | 3,466 | ||
Net deferred tax assets | 4,612 | 6,467 | ||
Reflected in the balance sheet as: | ||||
Deferred tax assets | 4,821 | 6,685 | ||
Deferred tax liabilities | (209) | (218) | ||
Deferred tax assets, net | 4,612 | 6,467 |
2024 | 2023 | |
£’000 | £’000 | |
Opening balance as at 1 January | 6,467 | 2,786 |
Tax (charge)/income recognised in income statement | (1,908) | 3,466 |
Tax income recognised in other comprehensive income/(expense) | 232 | 206 |
Exchange adjustment | (179) | 9 |
Closing balance as at 31 December | 4,612 | 6,467 |
2024 | 2023 | |
£’000 | £’000 | |
Capital allowances | 13 | 20 |
Losses available for offsetting against future income | 3,486 | 3,733 |
3,499 | 3,753 |
2024 | 2023 | |
£’000 | £’000 | |
Net profit for the year attributable to owners of the parent | 16,518 | 15,424 |
Exceptional items | — | 2,466 |
Amortisation of customer relationships | 137 | 141 |
Tax on exceptional items | — | (651) |
Tax on amortisation of customer relationships | (38) | (39) |
Adjusted net profit for the year attributable to owners of the parent | 16,617 | 17,341 |
2024 | 2023 | |
Number | Number | |
Basic weighted average number of shares in issue | 127,352,555 | 127,352,555 |
Diluted weighted average number of shares in issue | 128,389,983 | 127,352,555 |
Earnings per share | ||
Basic earnings per share (pence per share) | 12.97 | 12.11 |
Diluted earnings per share (pence per share) | 12.87 | 12.11 |
Adjusted earnings per share | ||
Basic earnings per share (pence per share) | 13.05 | 13.62 |
Diluted earnings per share (pence per share) | 12.94 | 13.62 |
2024 | 2023 | |
£’000 | £’000 | |
Declared and paid during the year | ||
Equity dividend on ordinary shares: | ||
Final dividend for 2023: 4.72p per share (2022: 4.72p per share) | 6,011 | 6,011 |
Interim dividend for 2024: 2.98p per share (2023: 2.92p per share) | 3,795 | 3,718 |
9,806 | 9,729 |
2024 | 2023 | |
£’000 | £’000 | |
Dividend proposed (not recognised as a liability) | ||
Equity dividend on ordinary shares: | ||
Final dividend for 2024: 4.81p per share (2023: 4.72p per share) | 6,126 | 6,011 |
Fixtures, fittings | ||||||
Freehold land | Leasehold | Assets under | Plant and | and motor | ||
and buildings | buildings | construction | equipment | vehicles | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
At 1 January 2023 | 46,473 | 12,222 | 7,269 | 83,388 | 11,234 | 160,586 |
Additions | 233 | 1,100 | 3,616 | 2,833 | 1,483 | 9,265 |
Transfers | 406 | — | (9,539) | 8,434 | 699 | — |
Disposals | (88) | (292) | — | (3,779) | (1,006) | (5,165) |
Exchange adjustment | (822) | (289) | (80) | (1,798) | (130) | (3,119) |
At 31 December 2023 | 46,202 | 12,741 | 1,266 | 89,078 | 12,280 | 161,567 |
Additions | 124 | 214 | 4,951 | 980 | 742 | 7,011 |
Transfers | 214 | — | (4,438) | 3,820 | 404 | — |
Disposals | — | (140) | — | (829) | (806) | (1,775) |
Exchange adjustment | (1,675) | (587) | (19) | (3,929) | (331) | (6,541) |
At 31 December 2024 | 44,865 | 12,228 | 1,760 | 89,120 | 12,289 | 160,262 |
Accumulated depreciation and impairment | ||||||
At 1 January 2023 | 13,375 | 4,683 | — | 43,764 | 7,160 | 68,982 |
Depreciation charge | 1,634 | 1,482 | — | 6,676 | 1,823 | 11,615 |
Disposals | (88) | (292) | — | (3,577) | (877) | (4,834) |
Exchange adjustment | (172) | (113) | — | (1,097) | (61) | (1,443) |
At 31 December 2023 | 14,749 | 5,760 | — | 45,766 | 8,045 | 74,320 |
Depreciation charge | 1,616 | 1,489 | — | 6,766 | 1,821 | 11,692 |
Disposals | — | (47) | — | (806) | (699) | (1,552) |
Exchange adjustment | (411) | (298) | — | (2,461) | (201) | (3,371) |
At 31 December 2024 | 15,954 | 6,904 | — | 49,265 | 8,966 | 81,089 |
Net book value | ||||||
At 31 December 2024 | 28,911 | 5,324 | 1,760 | 39,855 | 3,323 | 79,173 |
At 31 December 2023 | 31,453 | 6,981 | 1,266 | 43,312 | 4,235 | 87,247 |
At 31 December 2022 | 33,098 | 7,539 | 7,269 | 39,624 | 4,074 | 91,604 |
2024 | 2023 | |
£’000 | £’000 | |
Leasehold buildings | 5,299 | 6,927 |
Plant and equipment | 1,175 | 1,255 |
Fixtures, fittings and motor vehicles | 1,255 | 1,700 |
7,729 | 9,882 |
2024 | 2023 | |
£’000 | £’000 | |
Leasehold buildings | 214 | 1,090 |
Plant and equipment | 523 | 731 |
Fixtures, fittings and motor vehicles | 413 | 858 |
1,150 | 2,679 |
2024 | 2023 | |
£’000 | £’000 | |
Leasehold buildings | 1,462 | 1,456 |
Plant and equipment | 565 | 374 |
Fixtures, fittings and motor vehicles | 739 | 700 |
2,766 | 2,530 |
Technology | ||||
Customer | and software | |||
Goodwill | relationships | costs | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 1 January 2024 | 2,732 | 1,822 | 1,319 | 5,873 |
Additions | — | — | 100 | 100 |
Exchange adjustment | (125) | (85) | (62) | (272) |
At 31 December 2024 | 2,607 | 1,737 | 1,357 | 5,701 |
Accumulated amortisation and impairment | ||||
At 1 January 2024 | — | 199 | 423 | 622 |
Amortisation | — | 137 | 331 | 468 |
Exchange adjustment | — | (13) | (28) | (41) |
At 31 December 2024 | — | 323 | 726 | 1,049 |
Net book value | ||||
At 31 December 2024 | 2,607 | 1,414 | 631 | 4,652 |
At 31 December 2023 | 2,732 | 1,623 | 896 | 5,251 |
2024 | 2023 | |
£’000 | £’000 | |
Financial instruments at fair value through profit or loss | ||
Derivatives not designated as hedges – foreign exchange forward contracts | — | 318 |
Total instruments at fair value through profit or loss | — | 318 |
Current | — | 318 |
Non-current | — | — |
Effective | ||||
interest rate | 2024 | 2023 | ||
% | Maturity | £’000 | £’000 | |
Current interest-bearing loans and borrowings | ||||
Lease liabilities | 2,212 | 2,469 | ||
2,212 | 2,469 | |||
Non-current interest-bearing loans and borrowings | ||||
Lease liabilities | 5,671 | 7,402 | ||
Revolving credit facility – GBP | SONIA + 2.25% | 9 Nov 2026 | 41,750 | 46,900 |
Revolving credit facility – Euro | Euribor + 2.25% | 9 Nov 2026 | 13,146 | 10,399 |
Term loan | Euribor + 2.25% | 9 Nov 2026 | 23,436 | 24,563 |
Unamortised loan costs | (674) | (1,037) | ||
83,329 | 88,227 | |||
Total interest-bearing loans and borrowings | 85,541 | 90,696 |
1 January | Non-cash | 31 December | ||
2024 | Cash flows | changes | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Liabilities from financing activities | ||||
Revolving credit facility – GBP | 46,900 | (5,150) | — | 41,750 |
Revolving credit facility – Euro | 10,399 | 3,388 | (641) | 13,146 |
Term loan | 24,563 | — | (1,127) | 23,436 |
Lease liabilities | 9,871 | (1,715) | (273) | 7,883 |
91,733 | (3,477) | (2,041) | 86,215 | |
Other assets | ||||
Cash and cash equivalents | (21,442) | 2,012 | 797 | (18,633) |
(21,442) | 2,012 | 797 | (18,633) | |
Net liabilities arising from financing activities | 70,291 | (1,465) | (1,244) | 67,582 |
2024 | 2023 | |
£’000 | £’000 | |
Raw materials | 23,818 | 21,723 |
Work in progress | 3,388 | 3,327 |
Finished goods | 37,063 | 34,509 |
Other consumables | 3,042 | 3,817 |
67,311 | 63,376 |
2024 | 2023 | |
£’000 | £’000 | |
Current | ||
Trade receivables | 42,279 | 47,619 |
Other receivables | 2,629 | 2,462 |
Prepayments | 570 | 593 |
45,478 | 50,674 | |
Non-current | ||
Other receivables | 284 | 301 |
284 | 301 |
2024 | 2023 | |
£’000 | £’000 | |
At 1 January | 806 | 763 |
Charge for the year | 14 | 155 |
Unused amounts reversed | (246) | (95) |
Exchange adjustment | (26) | (17) |
At 31 December | 548 | 806 |
Total | Current | <30 days | 30–90 days | >90 days | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
2024 | |||||
Gross carrying amount | 42,827 | 33,241 | 5,464 | 3,873 | 249 |
2023 | |||||
Gross carrying amount | 48,425 | 41,635 | 4,600 | 777 | 1,413 |
2024 | 2023 | |
£’000 | £’000 | |
Cash at bank and on hand | 18,633 | 21,442 |
2024 | 2023 | |
£’000 | £’000 | |
Current | ||
Trade payables | 46,581 | 49,263 |
Other payables and accruals | 18,485 | 22,319 |
Other taxes and social security | 3,822 | 5,685 |
Interest payable | 322 | 789 |
69,210 | 78,056 |
Compensation | Unused | ||||
Warranty | fund | Restructuring | vacation | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2023 | 593 | 1,199 | 719 | 208 | 2,719 |
On business combination | — | — | 131 | — | 131 |
Arising during the year | 864 | 50 | 2,652 | 728 | 4,294 |
Utilised | (696) | — | (799) | (506) | (2,001) |
Exchange adjustment | (15) | (29) | (19) | (83) | (146) |
At 31 December 2023 | 746 | 1,220 | 2,684 | 347 | 4,997 |
Arising during the year | 332 | 126 | — | 765 | 1,223 |
Released | (169) | — | — | — | (169) |
Utilised | (430) | — | (2,323) | (440) | (3,193) |
Exchange adjustment | (27) | (59) | (52) | (61) | (199) |
At 31 December 2024 | 452 | 1,287 | 309 | 611 | 2,659 |
Current | 113 | — | 309 | 327 | 749 |
Non-current | 339 | 1,287 | — | 284 | 1,910 |
2024 | 2024 | 2023 | 2023 | |
Number | £ | Number | £ | |
Authorised, called up and fully paid | ||||
Ordinary shares of £0.001 each | 127,352,555 | 127,353 | 127,352,555 | 127, 353 |
127,353 | 127,353 |
2024 | 2023 | |
£’000 | £’000 | |
Net employee defined benefit liability | ||
Turkish scheme – IAS 19 | 4,476 | 3,148 |
Italian scheme – IAS 19 | 600 | 860 |
Other retirement obligations – non‑IAS 19 | 42 | 45 |
5,118 | 4,053 |
Italian | Turkish | Italian | Turkish | |
scheme | scheme | scheme | scheme | |
2024 | 2024 | 2023 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
At 1 January | 860 | 3,148 | 944 | 3,546 |
Current service cost | — | 380 | — | 329 |
Interest cost | 26 | 893 | 33 | 291 |
Plan curtailments – service cost | — | 3 | — | 43 |
Plan curtailments – interest cost | — | 2 | — | 33 |
Amounts recognised in income statement | 26 | 1,278 | 33 | 696 |
Actuarial (gains)/losses | (3) | 928 | 11 | 925 |
Benefits paid | (248) | (326) | (107) | (473) |
Exchange differences | (35) | (552) | (21) | (1,546) |
At 31 December | 600 | 4,476 | 860 | 3,148 |
Italian | Turkish | Italian | Turkish | |
scheme | scheme | scheme | scheme | |
2024 | 2024 | 2023 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Experience adjustments – obligation | 3 | (1,010) | 6 | (1,055) |
Changes in demographic assumptions – obligation | — | (35) | — | (93) |
Changes in financial assumptions – obligation | — | 117 | (17) | 223 |
At 31 December | 3 | (928) | (11) | (925) |
Italian | Turkish | Italian | Turkish | |
scheme | scheme | scheme | scheme | |
2024 | 2024 | 2023 | 2023 | |
Discount rate (per annum) | 3.2% | 29.3% | 3.2% | 25.0% |
Future salary increases (per annum) | n/a | 25.6% | n/a | 22.0% |
2024 | 2024 | |||
Discount rate | Future salary increases | |||
(per annum) | (per annum) | |||
+1% | -1% | +1% | -1% | |
£’000 | £’000 | £’000 | £’000 | |
(Decrease)/increase in defined benefit obligation – Italian scheme | (43) | 47 | — | — |
(Decrease)/increase in defined benefit obligation – Turkish scheme | (250) | 279 | 286 | (260) |
2024 | 2023 | |
£’000 | £’000 | |
Short‑term employment benefits | 1,975 | 1,952 |
Total | Level 1 | Level 2 | Level 3 | |
As at 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
Assets/(liabilities) measured at fair value | ||||
Derivative financial assets/(liabilities) | ||||
Foreign exchange forward contracts – GBP/EUR | (274) | (274) | — | — |
Foreign exchange forward contracts – EUR/USD | 567 | 567 | — | — |
293 | 293 | — | — |
Total | Level 1 | Level 2 | Level 3 | |
As at 31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Assets/(liabilities) measured at fair value | ||||
Derivative financial assets/(liabilities) | ||||
Foreign exchange forward contracts – GBP/EUR | (199) | (199) | — | — |
Foreign exchange forward contracts – EUR/USD | (119) | (119) | — | — |
(318) | (318) | — | — |
Carrying amount | Fair value | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Financial liabilities | ||||
Lease liabilities | 7,883 | 9,871 | 7,883 | 9,871 |
Revolving credit facility – GBP | 41,750 | 46,900 | 41,750 | 46,900 |
Revolving credit facility – Euro | 13,146 | 10,399 | 13,146 | 10,399 |
Term loan | 23,436 | 24,563 | 23,436 | 24,563 |
86,215 | 91,733 | 86,215 | 91,733 |
Effect on profit | ||
Increase/ | before tax | |
Year ended 31 December 2024 | decrease | £’000 |
SONIA/Euribor | +0.5% | (464) |
SONIA/Euribor | -0.5% | 464 |
Effect on profit | ||
Increase/ | before tax | |
Year ended 31 December 2023 | decrease | £’000 |
SONIA/Euribor | +0.5% | (469) |
SONIA/Euribor | ‑0.5% | 469 |
Effect on profit | ||
Change in | before tax | |
Euro rate (1) | £’000 | |
2024 | +10% | 68 |
-10% | (83) | |
2023 | +10 % | (17) |
‑10% | 21 |
Effect on profit | ||
Change in | before tax | |
USD rate (1) | £’000 | |
2024 | +10% | 74 |
-10% | (91) | |
2023 | +10 % | (7) |
‑10% | 9 |
Effect on profit | ||
Change in | before tax | |
TL rate (1) | £’000 | |
2024 | +10% | (230) |
-10% | 281 | |
2023 | +10 % | 529 |
‑10% | (646) |
<1 year | 1 to 5 years | >5 years | Total | |
As at 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
Lease liabilities | 2,317 | 5,872 | — | 8,189 |
Interest‑bearing loans | 5,209 | 82,124 | — | 87,333 |
Trade and other payables | 65,388 | — | — | 65,388 |
Derivatives not designated as hedges – foreign exchange | ||||
forward contracts | 274 | — | — | 274 |
73,188 | 87,996 | — | 161,184 |
<1 year | 1 to 5 years | >5 years | Total | |
As at 31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Lease liabilities | 2,582 | 7,826 | — | 10,408 |
Interest‑bearing loans | 6,240 | 90,142 | — | 96,382 |
Trade and other payables | 72,371 | — | — | 72,371 |
Derivatives not designated as hedges – foreign exchange | ||||
forward contracts | 318 | — | — | 318 |
81,511 | 97,968 | — | 179,479 |
31 December 2024 | |
Carrying amount of liabilities that part of supplier financing arrangements | |
Presented within trade and other payables | |
– of which suppliers have received payment from finance provider (£’000) | 5,150 |
Range of payment due dates | |
Liabilities that are part of the arrangement | 150-190 days after invoice date |
Trade payables that are not part of the arrangement | 120-150 days after invoice date |
2024 | 2023 | |
£’000 | £’000 | |
Profit for the year | 16,518 | 15,424 |
Adjusted for: | ||
Exceptional items | — | 2,466 |
Amortisation of customer relationships | 137 | 141 |
Tax on exceptional items | — | (651) |
Tax on amortisation of customer relationships | (38) | (39) |
Adjusted profit for the year | 16,617 | 17,341 |
Basic weighted average number of shares in issue | 127,352,555 | 127,352,555 |
Diluted weighted average number of shares in issue | 128,389,983 | 127,352,555 |
Earnings per share | ||
Basic earnings per share (pence per share) | 12.97 | 12.11 |
Diluted earnings per share (pence per share) | 12.87 | 12.11 |
Adjusted earnings per share | ||
Basic earnings per share (pence per share) | 13.05 | 13.62 |
Diluted earnings per share (pence per share) | 12.94 | 13.62 |
2024 | 2023 | |
£’000 | £’000 | |
Operating profit | 31,385 | 26,681 |
Adjusted for: | ||
Exceptional items | — | 2,466 |
Amortisation of customer relationships | 137 | 141 |
Adjusted operating profit | 31,522 | 29,288 |
Adjusted for: | ||
Depreciation | 11,692 | 11,615 |
Amortisation (excluding customer relationships) | 331 | 316 |
EBITDA | 43,545 | 41,219 |
2024 | 2023 | |
£’000 | £’000 | |
EBITDA (see reconciliation above) | 43,545 | 41,219 |
Adjusted for: | ||
Exceptional items | — | (2,466) |
(Gain)/loss on disposal of property, plant and equipment | (118) | 11 |
Share‑based payments | 440 | 515 |
Working capital adjustments | (12,375) | 1,609 |
Net capital expenditure | (8,485) | (9,360) |
Cash flow from operations | 23,007 | 31,528 |
Income tax paid | (6,265) | (7,497) |
Interest paid – net | (7,186) | (6,246) |
Free cash flow | 9,556 | 17,785 |
Cash flow from operations (see reconciliation above) | 23,007 | 31,528 |
Adjusted for: | ||
Exceptional items | — | 2,466 |
Exceptional items’ impact on working capital | 2,320 | (2,237) |
Adjusted cash flow from operations | 25,327 | 31,757 |
2024 | 2023 | |
£’000 | £’000 | |
Decrease in trade and other receivables | 3,885 | 8,237 |
(Increase)/decrease in inventories | (6,143) | 12,884 |
Decrease in trade and other payables | (6,743) | (20,364) |
(Decrease)/increase in provisions | (2,176) | 2,214 |
Movement in other financial assets/liabilities | (610) | 319 |
Decrease in other pension provisions | (7) | (7) |
Difference between pension charges and cash contributions | (581) | (1,674) |
Working capital adjustments | (12,375) | 1,609 |
2024 | 2023 | |
£’000 | £’000 | |
Proceeds from sale of property, plant, equipment and intangible assets | 341 | 352 |
Purchase of property, plant and equipment | (5,861) | (6,586) |
Purchase of intangible assets | (100) | (507) |
Payment of lease liabilities | (2,865) | (2,619) |
Net capital expenditure | (8,485) | (9,360) |
2024 | 2023 | |
£’000 | £’000 | |
Property, plant and equipment | 79,173 | 87, 247 |
Technology and software costs | 631 | 896 |
Inventories | 67,311 | 63,376 |
Trade and other receivables | 45,762 | 50,975 |
Trade and other payables | (69,210) | (78,056) |
Provisions | (2,659) | (4,997) |
Net employee defined benefit liabilities | (5,118) | (4,053) |
Financial assets/(liabilities) | 293 | (318) |
Business capital employed | 116,183 | 115,070 |
2024 | 2023 | |
£’000 | £’000 | |
Adjusted operating profit | 31,522 | 29,288 |
Business capital employed | 116,183 | 115,070 |
Return on capital employed | 27.1% | 25.5% |
2024 | 2023 | |
£’000 | £’000 | |
Total interest‑bearing loans and borrowings | 85,541 | 90,696 |
Cash and cash equivalents | (18,633) | (21,442) |
Adjusted for: | ||
Unamortised loan costs | 674 | 1,037 |
Net debt | 67,582 | 70,291 |
EBITDA (see reconciliation above) | 43,545 | 41,219 |
Debt leverage ratio | 1.55 | 1.71 |
2024 | 2023 | |
£’000 | £’000 | |
Total interest‑bearing loans and borrowings | 85,541 | 90,696 |
Cash and cash equivalents | (18,633) | (21,442) |
Adjusted for: | ||
Unamortised loan costs | 674 | 1,037 |
Lease liabilities | (7,883) | (9,871) |
Net debt before lease liabilities | 59,699 | 60,420 |
EBITDA (see reconciliation above) | 43,545 | 41,219 |
Debt leverage ratio before lease liabilities | 1.37 | 1.47 |
2024 | 2023 | |
£’000 | £’000 | |
Leverage calculation | ||
Net debt (excluding IFRS 16 lease liabilities)/adjusted EBITDA (before exceptional items | ||
and foreign exchange differences) | ||
Net debt (see reconciliation above) | 67,582 | 70,291 |
Adjusted for: | ||
IFRS 16 lease liabilities | (7,036) | (9,388) |
Interest payable | 322 | 789 |
Non‑obligor cash excluded from the covenant calculation | 1,863 | 3,407 |
Net debt (excluding IFRS 16 lease liabilities) | 62,731 | 65,099 |
EBITDA (see reconciliation above) | 43,545 | 41,219 |
Adjusted for: | ||
Foreign currency gains | (723) | (1,736) |
Net losses on forward derivative contracts | 35 | 689 |
Adjusted EBITDA (before exceptional items and foreign exchange differences) | 42,857 | 40,172 |
Leverage for loan facility covenant | 1.46 | 1.62 |
2024 | 2023 | |
£’000 | £’000 | |
Interest cover calculation | ||
Adjusted EBITDA (before exceptional items and foreign exchange differences)/covenant interest | ||
Adjusted EBITDA (before exceptional items and foreign exchange differences) | ||
(see reconciliation above) | 42,857 | 40,172 |
Finance costs | 8,189 | 7,6 81 |
Finance income | (186) | (182) |
Adjusted for: | ||
Interest expense on defined benefit liabilities | (921) | (357) |
Amortisation of loan issue costs | (375) | (513) |
Finance charges payable on IFRS 16 lease liabilities | (124) | (113) |
Covenant interest | 6,583 | 6,516 |
Interest cover for loan facility covenant | 6.51 | 6.17 |