Brand | 15 years |
Website platform | 5 years |
Other software assets | 2 – 8 years |
Customer relationships | 3 – 5 years |
Intellectual property and | 3 – 10 years |
database assets |
Short leasehold improvements | The term of the lease |
Plant, equipment and fixtures | 3 – 10 years |
Specialised plant and equipment | 7 – 15 years |
Computer equipment | 2 – 5 years |
Vehicles | 2 – 4 years |
RM | RM | RM | RM | RM | ||
TTS | Consortium | Technology | Technology | Assessment | ||
Transactional | Transactional | Transactional | Over Time | Over Time | Total | |
Year ended 30 November 2023 | £000 | £000 | £000 | £000 | £000 | £000 |
Supply of products | 75,884 | 19,300 | 18,209 | - | - | 113,393 |
Rendering services | - | - | 4,564 | 25,012 | 41,673 | 71,249 |
Licences | - | - | 3,731 | 6,147 | 666 | 10,544 |
75,884 | 19,300 | 26,504 | 31,159 | 42,339 | 195,186 |
RM | RM | |||||
TTS | Consortium | RM Technology | RM Technology | RM Assessment | ||
Year ended 30 November 2022 | Transactional | Transactional | Transactional | Over Time | Over Time | Total |
(Restated) 1 | £000 | £000 | £000 | £000 | £000 | £000 |
Supply of products | 80,619 | 33,738 | 17,108 | - | - | 131,465 |
Rendering services | - | 9 | 2,519 | 30,357 | 37,979 | 70,864 |
Licences | - | - | 5,298 | 5,579 | 961 | 11,838 |
80,619 | 33,747 | 24,925 | 35,936 | 38,940 | 214,167 |
RM Technology | RM Assessment | Total | |
Year ended | Over Time | Over Time | Over Time |
30 November 2023 | £000 | £000 | £000 |
< 1 year | 4,392 | 26,563 | 30,955 |
1-2 years | 3,730 | 11,260 | 14,990 |
2-5 years | - | 2,931 | 2,931 |
> 5 years | - | - | - |
Total | 8,122 | 40,754 | 48,876 |
RM Technology | RM Assessment | Total | |
Year ended | Over Time | Over Time | Over Time |
30 November 2022 | £000 | £000 | £000 |
< 1 year | 5,192 | 22,257 | 27,449 |
1-2 years | 3,967 | 13,673 | 17,640 |
2-5 years | 3,259 | 8,325 | 11,584 |
> 5 years | - | 878 | 878 |
Total | 12,418 | 45,133 | 57,551 |
RM | RM | RM | RM | Corporate | ||
Year ended | TTS 1 | Consortium | Assessment | Technology | Services | Total |
30 November 2023 | £000 | £000 | £000 | £000 | £000 | £000 |
Revenue | ||||||
UK | 52,229 | 19,300 | 24,756 | 57,545 | - | 153,830 |
Europe | 12,757 | - | 10,315 | 86 | - | 23,158 |
North America | 4,722 | - | 131 | 32 | - | 4,885 |
Asia | 1,049 | - | 1,219 | - | - | 2,268 |
Middle East | 3,730 | - | 157 | - | - | 3,887 |
Rest of the world | 1,397 | - | 5,761 | - | - | 7,158 |
75,884 | 19,300 | 42,339 | 57,663 | - | 195,186 | |
Adjusted profit/(loss) from operations | 5,949 | (9,679) | 10,252 | 749 | (6,960) | 311 |
Finance income | 1,105 | |||||
Finance costs | (6,585) | |||||
Adjusted loss before tax | (5,169) | |||||
Adjustments (see Note 6) | (36,069) | |||||
Loss before tax | (41,238) |
Year ended | RM | RM | RM | RM | Corporate | |
30 November 2022 | TTS 1 | Consortium | Assessment | Technology | Services | Total |
(Restated) | £000 | £000 | £000 | £000 | £000 | £000 |
Revenue | ||||||
UK | 58,232 | 33,707 | 23,324 | 59,416 | - | 174,679 |
Europe | 12,907 | 12 | 8,153 | 71 | - | 21,143 |
North America | 3,555 | - | 142 | 1,374 | - | 5,071 |
Asia | 879 | 1 | 1,299 | - | - | 2,179 |
Middle East | 3,284 | 21 | 167 | - | - | 3,472 |
Rest of the world | 1,762 | 6 | 5,855 | - | - | 7,623 |
80,619 | 33,747 | 38,940 | 60,861 | - | 214,167 | |
Adjusted profit/(loss) from operations | 7,817 | (5,006) | 7,378 | 2,173 | (4,879) | 7,483 |
Finance income | 614 | |||||
Finance costs | (2,825) | |||||
Adjusted profit before tax | 5,272 | |||||
Adjustments (see Note 6) | (26,059) | |||||
Loss before tax | (20,787) |
RM | RM | RM | RM | Corporate | ||
TTS | Consortium | Assessment | Technology | Services | Total | |
At 30 November 2023 | £000 | £000 | £000 | £000 | £000 | £000 |
Segmental | 28,286 | 17,353 | 15,067 | 16,158 | 39,617 | 116,481 |
Other | 23,283 | |||||
Total assets | 139,764 |
RM | RM | RM | RM | Corporate | ||
TTS | Consortium | Assessment | Technology | Services | Total | |
At 30 November 2022 | £000 | £000 | £000 | £000 | £000 | £000 |
Segmental | 33,373 | 61,499 | 16,315 | 10,936 | 51,640 | 173,763 |
Other | 28,891 | |||||
Total assets | 202,654 |
Year ended | |||
Year ended | 30 November 2022 | ||
30 November 2023 | (Restated) | ||
Note | £000 | £000 | |
Impairment of goodwill – charged in operating expenses | 13 | 10,575 | - |
Impairment of other intangible assets - charged in operating expenses | 14 | 17,789 | - |
Amortisation of other intangible assets - charged in operating | 14 | 2,686 | 4,354 |
expenses | |||
20,475 | 4,354 | ||
Depreciation and impairment of property, plant and equipment and | |||
right-of-use assets | |||
– charged in cost of sales | 616 | 763 | |
– charged in operating expenses | 10,948 | 4,386 | |
15, 16 | 11,564 | 5,149 | |
Selling and distribution costs | 25,090 | 26,940 | |
Research and development costs | 3,954 | 3,078 | |
Administrative expenses | 36,729 | 31,003 | |
Adjusted operating expenses | 65,772 | 61,021 | |
Adjustments to administrative expenses | 46,854 | 29,069 | |
(see Consolidated Income Statement) | |||
Total operating expenses | 112,626 | 90,090 | |
(Gain)/loss on disposal of property, plant and equipment | (265) | 41 | |
Cost of inventories recognised as expense | 71,770 | 80,257 | |
Staff costs (see Note 7) | 67,682 | 69,561 | |
Operating lease expense (low value or less than a year) | 35 | 80 | |
Foreign exchange loss/(gain) | 650 | (211) | |
Inventory write-offs - RM Consortium (see Note 6) | 2,827 | - | |
Inventory write-offs - Other | 534 | 390 | |
Increase/(decrease) in inventory obsolescence provision | 438 | (215) | |
Fees payable to the Company’s auditor | |||
Fees payable to the Company’s auditor for the audit of these Financial | |||
Statements: | |||
– the audit of the Company’s Financial Statements | 60 | 60 | |
– the audit of the Company’s subsidiaries pursuant to legislation | 1,272 | 927 | |
Other fees payable to the Company’s auditor: | |||
– other services 1 | 1,030 | 125 | |
2,362 | 1,112 |
Year ended | Year ended | ||
30 November 2023 | 30 November 2022 | ||
£000 | £000 | ||
Adjustments to operating expenses | |||
Amortisation of acquisition-related intangible assets | 1,691 | 1,839 | |
Impairment of RM Consortium assets 1 | (a) | 38,949 | - |
Restructuring costs | (b) | 2,678 | 254 |
Configuration of SaaS licences (ERP) | (c) | 3,063 | 17,355 |
Independent business review related costs | (d) | 473 | - |
Dual running costs related to investment strategy | (e) | - | 5,372 |
Impairment of ERP solution | (f) | - | 2,236 |
Onerous provision for IS licences | (g) | - | 1,168 |
Disposal related costs | (k) | - | 845 |
Total adjustments to operating expenses | 46,854 | 29,069 | |
Other income | |||
Sale of IP addresses | (h) | (10,614) | (2,791) |
Gain on disposal of operations | (i) | (171) | - |
Gain on sale of property | (j) | - | (219) |
Total adjustments to other income | (10,785) | (3,010) | |
Total adjustments | 36,069 | 26,059 | |
Tax impact (Note 10) | (6,002) | (6,458) | |
Total adjustments after tax – continuing operations | 30,067 | 19,601 | |
Gain on disposal of discontinued operations | (k) | (13,444) | - |
Total adjustments after tax | 16,623 | 19,601 |
Year ended 30 November 2023 | Year ended 30 November 2022 | |||||
Statutory | Adjusted | Statutory | Adjusted cash | |||
Measure | Adjustment | cash flows | Measure | Adjustment | flows | |
£000 | £000 | £000 | £000 | £000 | £000 | |
(Loss)/profit before tax | (41,238) | (36,069) | (5,169) | (20,787) | (26,059) | 5,272 |
(Loss)/profit from operations | (46,543) | (46,854) | 311 | (21,586) | (29,069) | 7,483 |
Cash used by operations | (4,683) | (5,107) | 424 | (17,129) | (24,480) | 7,351 |
Net cash used by operating activities | (10,455) | (5,107) | (5,348) | (20,786) | (24,480) | 3,694 |
Net cash generated from investing activities | 20,854 | 24,218 | (3,364) | 891 | 1,403 | (512) |
Net cash (used by)/generated from | (4,141) | - | (4,141) | 20,293 | - | 20,293 |
financing activities | ||||||
Net increase in cash and cash equivalents | 6,258 | 19,111 | (12,853) | 398 | (23,077) | 23,475 |
Year ended 30 November 2023 | Year ended 30 November 2022 (Restated) | |||||
Statutory | Adjusted | Statutory | Adjusted | |||
Measure | Adjustment | measure | Measure | Adjustment | measure | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Gross profit | 66,083 | - | 66,083 | 68,504 | - | 68,504 |
(Loss)/profit from operations | (46,543) | (46,854) | 311 | (21,586) | (29,069) | 7,483 |
Operating margin (%) | -23.8% | -24.0% | 0.2% | -10.1% | -13.6% | 3.5% |
Adjusted EBITDA | (3,383) | (10,372) | 6,989 | (12,083) | (24,994) | 12,911 |
(Loss)/profit before tax | (41,238) | (36,069) | (5,169) | (20,787) | (26,059) | 5,272 |
Tax | (2,070) | 6,002 | (8,072) | 4,698 | 6,458 | (1,760) |
(Loss)/profit after tax | (43,308) | (30,067) | (13,241) | (16,089) | (19,601) | 3,512 |
Earnings per share (see Note 11) | ||||||
Basic (Pence) | (52.0) | (15.9) | (19.3) | 4.2 | ||
Diluted (Pence) | (52.0) | (15.9) | (19.3) | 4.2 | ||
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Number | Number | |
Research and development, products and services | 1,321 | 1,566 |
Marketing and sales | 232 | 298 |
Corporate Services | 278 | 276 |
1,831 | 2,140 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
£000 | £000 | |
Wages and salaries | 59,163 | 62,297 |
Termination costs | 2,695 | 432 |
Social security costs | 4,120 | 4,565 |
Other pension costs | 2,068 | 2,227 |
Share-based payments (credit)/expense (Note 28) | (364) | 40 |
67,682 | 69,561 |
Year ended | Year ended | ||
30 November 2023 | 30 November 2022 | ||
Note | £000 | £000 | |
Bank interest | 9 | 5 | |
Other finance income | 5 | 2 | |
Total income from financial assets measured at amortised cost | 14 | 7 | |
Net investment income on defined benefit pension scheme | 26 | 1,091 | 607 |
1,105 | 614 |
Year ended | Year ended | ||
30 November 2023 | 30 November 2022 | ||
Note | £000 | £000 | |
Borrowing facilities arrangement fees and commitment fees | 491 | 425 | |
Unwinding of discount on provisions | 24 | 89 | - |
Net finance costs on defined benefit pension scheme | 26 | - | 39 |
Foreign exchange | 441 | - | |
Interest on lease liabilities | 330 | 347 | |
Interest on bank loans and overdrafts | 5,234 | 2,014 | |
6,585 | 2,825 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
£000 | £000 | |
Current taxation | ||
UK corporation tax | 296 | 303 |
Adjustment in respect of prior years | 796 | 121 |
Foreign tax | 479 | 495 |
Total current tax charge | 1,571 | 919 |
Deferred taxation | ||
Temporary differences | (23) | (4,856) |
Adjustment in respect of prior years | 527 | (109) |
Overseas tax | (5) | (652) |
Total deferred (credit)/charge | 499 | (5,617) |
Total Consolidated Income Statement tax charge/(credit) | 2,070 | (4,698) |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
£000 | £000 | |
Deferred tax | ||
Defined benefit pension scheme movements | (2,790) | (2,407) |
Fair value movements of hedging instruments | - | (11) |
Deferred tax relating to the change in rate | - | (507) |
Total Consolidated Statement of Comprehensive Income tax credit | (2,790) | (2,925) |
Year ended 30 November 2023 | Year ended 30 November 2022 | |||||
Adjusted | Adjustment | Total | Adjusted | Adjustment | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | |
(Loss)/profit on ordinary activities before tax 1 | (4,409) | (22,625) | (27,034) | 6,862 | (26,059) | (19,197) |
Tax at 23.01% (2022: 19%) thereon: | (1,015) | (5,206) | (6,221) | 1,304 | (4,951) | (3,647) |
Effects of: | ||||||
– Change in tax rate on carried forward deferred | 267 | - | 267 | - | - | - |
tax assets | ||||||
– Expenses not deductible for tax purposes | 206 | 2,446 | 2,652 | 14 | 100 | 114 |
– Non-taxable income | (42) | (3,094) | (3,136) | - | (43) | (43) |
– Impact of super deduction | - | - | - | (56) | - | (56) |
– Change in rate on current year movements | - | - | - | 64 | (1,564) | (1,500) |
– Other temporary timing differences: UK | 2,498 | (97) | 2,401 | - | - | - |
– Other temporary timing differences: Overseas | 1,138 | (51) | 1,087 | 396 | - | 396 |
– Effect of (profits)/losses in various overseas tax | (324) | - | (324) | 60 | - | 60 |
jurisdictions | ||||||
– Previously recognised deferred tax now | 3,857 | - | 3,857 | |||
unrecognised | ||||||
– Prior period adjustments: UK | 1,259 | - | 1,259 | (153) | - | (153) |
– Prior period adjustments: Overseas | 64 | - | 64 | 131 | - | 131 |
– Other | 164 | - | 164 | |||
Tax charge/(credit) in the Consolidated Income | 8,072 | (6,002) | 2,070 | 1,760 | (6,458) | (4,698) |
Statement | ||||||
2023 | 2022 | |||
Charge/ | Charge/ | |||
(income) | Tax | (income) | Tax | |
£000 | £000 | £000 | £000 | |
Change in deferred tax rate | - | - | - | (1,564) |
Amortisation of acquisition-related intangible assets | 1,691 | 389 | 1,839 | (349) |
Impairment of RM Consortium assets | 38,949 | 6,704 | - | - |
Restructuring costs | 2,678 | 619 | 254 | (48) |
Configuration of SaaS licences (ERP) | 3,063 | 623 | 17,355 | (3,298) |
Independent business review related costs | 473 | 109 | - | - |
Dual running costs related to investment strategy | - | - | 5,372 | (1,021) |
Impairment of ERP solution | - | - | 2,236 | (425) |
Onerous provision for IS licences | - | - | 1,168 | (222) |
Disposal related costs | - | - | 845 | (61) |
Gain on sale of property | - | - | (219) | - |
Gain on disposal of operations | (171) | - | - | - |
Sale of IP addresses | (10,614) | (2,442) | (2,791) | 530 |
36,069 | 6,002 | 26,059 | (6,458) | |
Defined- | |||||||
benefit | Acquisition- | ||||||
pension | Short-term | related | |||||
Accelerated | scheme | Share-based | timing | intangible | |||
depreciation | obligation | payments | differences | Losses | assets | Total | |
Group | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 December 2021 | (235) | (7,588) | 236 | 657 | - | (3,744) | (10,674) |
(Charge)/credit to income | (556) | - | (177) | 164 | 5,842 | 344 | 5,617 |
Credit/(charge) to other | - | 1,937 | - | (319) | 1,307 | - | 2,925 |
comprehensive income | |||||||
At 30 November 2022 | (791) | (5,651) | 59 | 502 | 7,149 | (3,400) | (2,132) |
(Charge)/credit to income | 1,400 | (97) | 16 | (336) | (4,415) | 2,933 | (499) |
Credit/(charge) to other | - | 2,790 | - | - | - | - | 2,790 |
comprehensive income | |||||||
Credit to equity | - | - | 11 | - | - | - | 11 |
At 30 November 2023 | 609 | (2,958) | 86 | 166 | 2,734 | (467) | 170 |
2023 | 2022 | |
Group | £000 | £000 |
Deferred tax assets | 170 | 174 |
Deferred tax liabilities | - | (2,306) |
At 30 November | 170 | (2,132) |
Defined- | |||||||
benefit | Acquisition- | ||||||
pension | Short-term | related | |||||
Accelerated | scheme | Share-based | timing | intangible | |||
depreciation | obligation | payments | differences | Losses | assets | Total | |
Company | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 December 2021 | - | - | - | - | - | - | - |
(Charge)/credit to | - | - | - | - | 1,576 | - | 1,576 |
income | |||||||
At 30 November 2022 | - | - | - | - | 1,576 | - | 1,576 |
(Charge)/credit to | - | - | - | - | (1,576) | - | (1,576) |
income | |||||||
At 30 November 2023 | - | - | - | - | - | - | - |
Year ended 30 November 2023 | Year ended 30 November 2022 | |||||
Weighted | Weighted | |||||
average | average | |||||
(Loss)/profit | number of | Pence per | (Loss)/profit | number of | Pence per | |
for the year | shares | share | for the year | shares | share | |
£000 | '000 | p | £000 | '000 | p | |
Basic earnings per ordinary share | ||||||
Basic earnings from continuing | (43,308) | 83,256 | (52.0) | (16,089) | 83,256 | (19.3) |
operations | ||||||
Adjustments (see Note 6) | 30,067 | - | 36.1 | 19,601 | - | 23.5 |
Adjusted basic earnings from | (13,241) | 83,256 | (15.9) | 3,512 | 83,256 | 4.2 |
continuing operations | ||||||
Basic earnings from discontinuing | 14,204 | 83,256 | 17.1 | 1,590 | 83,256 | 1.9 |
operations | ||||||
Adjusted basic earnings from | 760 | 83,256 | 0.9 | 1,590 | 83,256 | 1.9 |
discontinuing operations | ||||||
Diluted earnings per ordinary share | ||||||
Basic earnings from continuing | (43,308) | 83,256 | (52.0) | (16,089) | 83,256 | (19.3) |
operations | ||||||
Effect of dilutive potential ordinary | - | 343 | 0.2 | - | 1,335 | 0.3 |
shares – share-based payment awards | ||||||
Diluted earnings from continuing | (43,308) | 83,599 | (51.8) | (16,089) | 84,591 | (19.0) |
operations | ||||||
Adjustments (see Note 6) | 30,067 | - | 36.0 | 19,601 | - | 23.2 |
Adjusted diluted earnings from | (13,241) | 83,599 | (15.8) | 3,512 | 84,591 | 4.2 |
continuing operations | ||||||
Basic diluted earnings from | 14,204 | 83,599 | 17.0 | 1,590 | 84,591 | 1.9 |
discontinuing operations | ||||||
Adjusted diluted earnings from | 760 | 83,599 | 0.9 | 1,590 | 84,591 | 1.9 |
discontinuing operations | ||||||
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Group and Company | £000 | £000 |
Final dividend for the year ended 30 November 2022 – Nil p per share (2021: 3.0p) | - | 2,498 |
Group | £000 |
Cost | |
At 1 December 2021 | 58,896 |
Foreign exchange differences | 199 |
At 30 November 2022 | 59,095 |
Foreign exchange differences | (288) |
At 30 November 2023 | 58,807 |
Accumulated impairment | |
At 1 December 2021 and 30 November 2022 | 9,694 |
Impairment charge | 10,575 |
At 30 November 2023 | 20,269 |
Carrying amount | |
At 30 November 2023 | 38,538 |
At 30 November 2022 | 49,401 |
| 2023 | 2022 | |||||
Year ended | Pre-tax discount | Year ended | Pre-tax discount | |||
30 November | rate | Headroom | 30 November | rate | Headroom | |
Group | £000 | £000 | £000 | £000 | £000 | £000 |
RM Resources | N/A | N/A | N/A | 42,208 | 13.2% | 16,400 |
RM TTS | 31,633 | 14.2% | 811 | N/A | N/A | N/A |
RM Assessment | 6,905 | 14.2% | 54,138 | 7,193 | 12.6% | 65,400 |
RM TTS | RM Assessment | |
Pre-tax discount rate | 14.2% | 14.2% |
Long-term growth rate | 2.4% | 2.4% |
RM Resources | ||
(combined) | RM Assessment | |
Pre-tax discount rate | 13.2% | 12.6% |
Long-term growth rate | 2.5% | 2.5% |
Annualised weighted | Annualised weighted | |
average price increase | average volume increase | |
Assumption in forecasts | 6.2% | 1.4% |
Assumption required for carrying value to equal recoverable amount | (1.6%) | (5.5%) |
Intellectual | ||||||
property & | Other | |||||
Customer | database | Website | software | |||
relationships | Brands | assets | platform | assets | Total | |
Group | £000 | £000 | £000 | £000 | £000 | £000 |
Cost | ||||||
At 1 December 2021 | 2,231 | 18,066 | 2,936 | 1,324 | 14,179 | 38,736 |
Additions | - | - | - | - | 3,627 | 3,627 |
Transfers between categories | - | - | - | - | 22 | 22 |
Foreign exchange differences | 121 | - | 105 | - | 5 | 231 |
At 30 November 2022 | 2,352 | 18,066 | 3,041 | 1,324 | 17,833 | 42,616 |
Additions | - | - | - | - | 457 | 457 |
Transfers between categories | - | 144 | (144) | - | (90) | (90) |
Foreign exchange differences | (126) | - | (146) | - | (15) | (287) |
Disposals | (735) | (215) | (1,324) | (130) | (2,404) | |
At 30 November 2023 | 1,491 | 18,210 | 2,536 | - | 18,055 | 40,292 |
Accumulated depreciation and impairment losses | ||||||
At 1 December 2021 | 1,507 | 5,490 | 802 | 1,323 | 3,526 | 12,648 |
Charge for the year | 363 | 1,207 | 309 | - | 240 | 2,119 |
Impairment | - | - | - | - | 2,235 | 2,235 |
Foreign exchange differences | 54 | - | 46 | - | 4 | 104 |
At 30 November 2022 | 1,924 | 6,697 | 1,157 | 1,323 | 6,005 | 17,106 |
Charge for the year | 224 | 1,206 | 260 | - | 996 | 2,686 |
Transfer between categories | - | - | - | - | (90) | (90) |
Impairment charge | - | 10,307 | - | - | 7,482 | 17,789 |
Foreign exchange differences | (63) | - | (73) | - | (14) | (150) |
Disposals | (735) | (215) | (1,323) | - | (2,273) | |
At 30 November 2023 | 1,350 | 18,210 | 1,129 | - | 14,379 | 35,068 |
Carrying amount | ||||||
At 30 November 2023 | 141 | - | 1,407 | - | 3,676 | 5,224 |
At 30 November 2022 | 428 | 11,369 | 1,884 | 1 | 11,828 | 25,510 |
Short | |||||
leasehold | Plant, equipment | Computer | |||
improvements | & fixtures | equipment | Vehicles | Total | |
Group | £000 | £000 | £000 | £000 | £000 |
Cost | |||||
At 1 December 2021 | 5,086 | 18,314 | 9,196 | 206 | 32,802 |
Additions | 564 | 845 | 69 | 97 | 1,575 |
Transfers between categories | 5,947 | (5,947) | - | - | - |
Foreign exchange differences | 17 | 25 | 32 | 2 | 76 |
Disposals | - | (412) | (6) | (158) | (576) |
At 30 November 2022 | 11,614 | 12,825 | 9,291 | 147 | 33,877 |
Additions | 19 | 572 | 168 | 19 | 778 |
Transfers between categories | (81) | 13 | 57 | 16 | 5 |
Foreign exchange differences | (45) | (47) | (105) | (8) | (205) |
Disposals | (130) | (84) | (64) | (83) | (361) |
At 30 November 2023 | 11,377 | 13,279 | 9,347 | 91 | 34,094 |
Accumulated depreciation | |||||
At 1 December 2021 | 4,026 | 4,805 | 7,568 | 186 | 16,585 |
Charge for the year | 322 | 870 | 598 | 30 | 1,820 |
Transfers between categories | - | 22 | - | - | 22 |
Foreign exchange differences | 12 | 16 | 20 | 2 | 50 |
Disposals | - | (403) | (5) | (84) | (492) |
At 30 November 2022 | 4,360 | 5,310 | 8,181 | 134 | 17,985 |
Charge for the year | 665 | 1,348 | 428 | 7 | 2,448 |
Transfers between categories | 2 | (74) | 79 | (3) | 4 |
Impairment charge | 501 | 5,380 | - | - | 5,881 |
Foreign exchange differences | (45) | (44) | (82) | (6) | (177) |
Disposals | (130) | (83) | (64) | (41) | (318) |
At 30 November 2023 | 5,353 | 11,837 | 8,542 | 91 | 25,823 |
Carrying amount | |||||
At 30 November 2023 | 6,024 | 1,442 | 805 | - | 8,271 |
At 30 November 2022 | 7,254 | 7,515 | 1,110 | 13 | 15,892 |
Land & | Plant & | |||
Buildings | Equipment | Vehicles | Total | |
Group | £000 | £000 | £000 | £000 |
Cost | ||||
At 1 December 2021 | 19,958 | 2,570 | 517 | 23,045 |
Additions | 1,382 | 380 | - | 1,762 |
Disposals | (1,127) | (570) | (263) | (1,960) |
At 30 November 2022 | 20,213 | 2,380 | 254 | 22,847 |
Additions | 1,238 | - | - | 1,238 |
Remeasurements | 164 | 88 | (7) | 245 |
Disposals | (186) | (406) | (96) | (688) |
At 30 November 2023 | 21,429 | 2,062 | 151 | 23,642 |
Accumulated depreciation and impairment | ||||
At 1 December 2021 | 3,856 | 842 | 329 | 5,027 |
Charge for the year | 2,563 | 657 | 109 | 3,329 |
Disposals | (1,059) | (572) | (242) | (1,873) |
At 30 November 2022 | 5,360 | 927 | 196 | 6,483 |
Charge for the year | 2,579 | 602 | 54 | 3,235 |
Remeasurements | 189 | 75 | (9) | 255 |
Disposals | (104) | (406) | (96) | (606) |
At 30 November 2023 | 8,024 | 1,198 | 145 | 9,367 |
Carrying amount | ||||
At 30 November 2023 | 13,405 | 864 | 6 | 14,275 |
At 30 November 2022 | 14,853 | 1,453 | 58 | 16,364 |
Country of | ||||
Name | Principal activity | incorporation | Class of share | % Held |
RM Education Limited | Software, services & systems | England | Ordinary | 100% |
RM Educational Resources Limited | Resource supply | England | Ordinary | 100% |
RM Education Solutions India Pvt Limited 1 | Software and corporate services | India | Ordinary | 100% |
RM Pension Scheme Trustee Limited | Corporate Trustee | England | Ordinary | 100% |
RM PLC Australia Pty Limited | Holding company | Australia | Ordinary | 100% |
SONET Systems Pty Limited 1 | Software | Australia | Ordinary | 100% |
TTS Group Limited | Dormant | England | Ordinary | 100% |
Capital contribution | |||
Investment in | share-based | ||
share capital | payments | Total | |
Company | £000 | £000 | £000 |
Cost | |||
At 1 December 2021 | 112,470 | 13,960 | 126,430 |
Share-based payments | - | 40 | 40 |
At 30 November 2022 | 112,470 | 14,000 | 126,470 |
Share-based payments | - | (365) | (365) |
At 30 November 2023 | 112,470 | 13,635 | 126,105 |
Accumulated impairment | |||
At 1 December 2021 and 30 November 2022 | - | - | - |
Impairment charge | 68,153 | - | 68,153 |
At 30 November 2023 | 68,153 | - | 68,153 |
Carrying value | |||
At 30 November 2023 | 44,317 | 13,635 | 57,952 |
At 30 November 2022 | 112,470 | 14,000 | 126,470 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Group | £000 | £000 |
Finished goods | 13,959 | 26,359 |
2023 | 2022 | |
Group | £000 | £000 |
At 1 December | 3,440 | 2,847 |
Additions | 2,981 | 2,808 |
Foreign exchange | (114) | 111 |
Disposed in the period | (77) | - |
Impaired in the period | - | (251) |
Amortised in the period | (2,322) | (2,075) |
At 30 November | 3,908 | 3,440 |
Analysed by | ||
Current | 1,949 | 1,727 |
Non-current | 1,959 | 1,713 |
At 30 November | 3,908 | 3,440 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£000 | £000 | £000 | £000 | |
Current assets | ||||
Financial assets | ||||
Trade receivables | 21,207 | 24,441 | - | - |
Other receivables | 1,160 | 1,934 | - | - |
Accrued income from customer contracts | 2,860 | 2,288 | - | - |
Amounts owed by Group undertakings | - | - | - | 1 |
25,227 | 28,663 | - | 1 | |
Non-financial assets | ||||
Prepayments | 7,106 | 7,540 | 267 | 114 |
Total current assets | 32,333 | 36,203 | 267 | 115 |
Non-current assets | ||||
Financial assets | ||||
Amounts owed by Group undertakings 1 | - | - | - | 7,858 |
Other receivables | 240 | 290 | - | - |
Total non-current assets | 240 | 290 | - | 7,858 |
Total trade and other receivables | 32,573 | 36,493 | 267 | 7,973 |
Currency profile of trade and other receivables | ||||
Pounds Sterling | 28,389 | 31,699 | 267 | 115 |
US Dollar | 2,404 | 2,985 | - | - |
Australian Dollar | 200 | 439 | - | 7,858 |
Euro | 135 | 130 | - | - |
Indian Rupee | 574 | 768 | - | - |
Singapore Dollar | 130 | 297 | - | - |
Other | 741 | 175 | - | - |
32,573 | 36,493 | 267 | 7,973 | |
2023 | 2022 | |
Group | £000 | £000 |
Government | 13,254 | 17,589 |
Commercial | 10,813 | 9,140 |
At 30 November | 24,067 | 26,729 |
2023 | 2022 | |
Group | £000 | £000 |
At 1 December | 1,859 | 1,080 |
Expected credit losses (unwound)/provided | (840) | 830 |
Amounts written off in the year | 405 | (51) |
1,424 | 1,859 |
| 2023 | 2022 | |||||
Customer | Customer | |||||
contracts | Allowance | Net | contracts | Allowance | Net | |
Group | £000 | £000 | £000 | £000 | £000 | £000 |
Not past due | 15,190 | (239) | 14,951 | 16,609 | (107) | 16,502 |
Overdue by less than 60 days | 7,682 | (1) | 7,681 | 7,046 | (353) | 6,693 |
Overdue by between 60 and 90 days | 828 | (88) | 740 | 1,495 | (221) | 1,274 |
Overdue by between 90 and 180 days | 951 | (329) | 622 | 2,064 | (515) | 1,549 |
Overdue by more than 180 days | 840 | (767) | 73 | 1,374 | (663) | 711 |
25,491 | (1,424) | 24,067 | 28,588 | (1,859) | 26,729 | |
2023 | 2022 (Represented) | |
Group | £000 | £000 |
At 1 December | 24,441 | 21,792 |
Amounts billed to customers in the period: | ||
Net | 194,969 | 218,903 |
Sales tax | 30,510 | 37,353 |
Cash received | (228,278) | (252,604) |
Movement in provision | (840) | (780) |
Written off | 405 | (51) |
Items reclassified as assets and liabilities held for sale (Note 21) | - | (172) |
At 30 November | 21,207 | 24,441 |
Total | ||||
customer | Contract | |||
Accrued | Deferred | contract | fulfilment | |
income | income | balance | asset | |
(Represented) | (Represented) | (Represented) | (Represented) | |
Group | £000 | £000 | £000 | £000 |
At 1 December 2021 | 2,463 | (17,621) | (15,158) | 2,847 |
Amounts subsequently billed to customers in the period | (2,463) | - | (2,463) | - |
Performance obligations satisfied (invoiced and deferred in prior periods) | - | 14,352 | 14,352 | - |
Revenue recognised but not invoiced in the period | 2,420 | - | 2,420 | - |
Amounts billed to customers for which revenue will be recognised | - | (13,287) | (13,287) | - |
in later periods | ||||
New contract fulfilment costs incurred | - | - | - | 2,808 |
New contract fulfilment assets amortised in line with performance | - | - | - | (2,075) |
obligations satisfied | ||||
Impairment of contract asset | - | - | - | (251) |
Written off | - | 6 | 6 | - |
Impact of foreign exchange | - | (28) | (28) | 111 |
Items reclassified as assets and liabilities held for sale (Note 21) | (132) | 1,954 | 1,822 | - |
At 30 November 2022 | 2,288 | (14,624) | (12,336) | 3,440 |
Amounts subsequently billed to customers in the period | (2,288) | - | (2,288) | - |
Performance obligations satisfied (invoiced and deferred in prior periods) | - | 11,163 | 11,163 | - |
Revenue recognised but not invoiced in the period | 2,860 | - | 2,860 | - |
Amounts billed to customers for which revenue will be recognised | - | (11,450) | (11,450) | - |
in later periods | ||||
New contract fulfilment costs incurred | - | - | - | 2,981 |
New contract fulfilment assets amortised in line with performance | - | - | - | (2,322) |
obligations satisfied | ||||
Disposal of contract asset | - | - | - | (77) |
Written off | - | 108 | 108 | - |
Impact of foreign exchange | - | 48 | 48 | (114) |
At 30 November 2023 | 2,860 | (14,755) | (11,895) | 3,908 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
£000 | £000 | |
Revenue | 2,410 | 4,871 |
Cost of sales | (988) | (1,894) |
Gross profit | 1,422 | 2,977 |
Operating expenses | (662) | (1,387) |
Profit before tax | 760 | 1,590 |
Tax | - | - |
Profit for the year from discontinued operations | 760 | 1,590 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
£000 | £000 | |
Gain on disposal of discontinued operations before taxation | 15,330 | - |
Costs associated with the disposal | (1,886) | - |
Net gain on disposal of discontinued operations | 13,444 | - |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
£000 | £000 | |
Profit for the year from discontinued operations | 760 | 1,590 |
Net gain on disposal of discontinued operations | 13,444 | - |
Net gain on disposal of discontinued operations | 14,204 | 1,590 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Group | £000 | £000 |
Attributable to owners of the parent | 14,204 | 1,590 |
At | At | |
30 November 2023 | 30 November 2022 | |
Group | £000 | £000 |
Assets: | ||
Trade receivables | - | 172 |
Prepayments | - | 114 |
Accrued income | - | 132 |
Assets classified as held for sale | - | 418 |
Liabilities: | ||
Trade payables | - | (65) |
Other taxation and social security | - | (32) |
Other payables | - | (31) |
Deferred income | - | (1,954) |
Liabilities directly associated with assets classified as held for sale | - | (2,082) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£000 | £000 | £000 | £000 | |
Current liabilities | ||||
Financial liabilities | ||||
Trade payables | 16,441 | 34,269 | - | - |
Lease liabilities | 2,194 | 3,144 | - | - |
Other payables | 2,757 | 2,721 | - | - |
Derivative financial instruments | 278 | 272 | - | - |
Accruals | 7,708 | 10,516 | 214 | 93 |
Amounts owed to Group undertakings | - | - | 30,913 | 27,297 |
29,378 | 50,922 | 31,127 | 27,390 | |
Non-financial liabilities | ||||
Other taxation and social security | 4,702 | 3,149 | - | - |
Deferred income from customer contracts | 12,292 | 11,568 | - | - |
46,372 | 65,639 | 31,127 | 27,390 | |
Non-current liabilities | ||||
Financial liabilities | ||||
Lease liabilities | ||||
– due after one year but within two years | 1,819 | 2,062 | - | - |
– due after two years but within five years | 4,107 | 4,366 | - | - |
– after five years | 8,371 | 9,570 | - | - |
Non-financial liabilities | ||||
Deferred income from customer contracts | ||||
– due after one year but within two years | 1,027 | 1,357 | - | - |
– due after two years but within five years | 1,436 | 1,473 | - | - |
– after five years | - | 266 | - | - |
16,760 | 19,094 | - | - | |
63,132 | 84,733 | 31,127 | 27,390 | |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£000 | £000 | £000 | £000 | |
Pound Sterling | 55,939 | 76,865 | 31,127 | 27,390 |
US Dollar | 4,234 | 2,429 | - | - |
Australian Dollar | 567 | 1,219 | - | - |
Indian Rupee | 798 | 2,750 | - | - |
Other | 1,594 | 1,470 | - | - |
63,132 | 84,733 | 31,127 | 27,390 | |
2023 | 2022 | |
Group and Company | £000 | £000 |
Bank loan | 55,000 | 49,000 |
Less capitalised fees | (1,349) | (272) |
Borrowings | 53,651 | 48,728 |
At 1 | At 30 | |||
December | Financing | November | ||
2022 | cash flows | Other | 2023 | |
Group | £000 | £000 | £000 | £000 |
Bank loan | 49,000 | 6,000 | - | 55,000 |
Less capitalised fees | (272) | (1,716) | 639 | (1,349) |
Total liabilities from financing activities | 48,728 | 4,284 | 639 | 53,651 |
At 1 | At 30 | |||
December | Financing | November | ||
2021 | cash flows | Other | 2022 | |
Group | £000 | £000 | £000 | £000 |
Bank loan | 20,000 | 26,774 | 2,226 | 49,000 |
Less capitalised fees | (256) | (175) | 159 | (272) |
Total liabilities from financing activities | 19,744 | 26,599 | 2,385 | 48,728 |
Employee-related | Contract risk | |||
Dilapidations | restructuring | provisions | Total | |
Group | £000 | £000 | £000 | £000 |
At 1 December 2021 | 1,450 | 916 | 1,175 | 3,541 |
Increase in provisions | 219 | 254 | 1,227 | 1,700 |
Utilisation of provisions | (239) | (960) | (317) | (1,516) |
Release of provisions | (159) | - | (758) | (917) |
At 30 November 2022 | 1,271 | 210 | 1,327 | 2,808 |
Increase in provisions | 978 | 2,322 | 1,498 | 4,798 |
Utilisation of provisions | (27) | (1,716) | (1,160) | (2,903) |
Reclassification of provision 1 | - | - | (30) | (30) |
Release of provisions | (18) | - | - | (18) |
Unwinding of discount on provisions | 89 | - | - | 89 |
Foreign exchange | (1) | - | (1) | (2) |
At 30 November 2023 | 2,292 | 816 | 1,634 | 4,742 |
2023 | 2022 | |
Group | £000 | £000 |
Current liabilities | 2,993 | 2,142 |
Non-current liabilities | 1,749 | 666 |
4,742 | 2,808 |
Ordinary shares of 2 2/7p | ||
Group and Company | Number ‘000 | £000 |
Authorised, allotted, called-up and fully paid: | ||
At 1 December 2021, 30 November 2022 and 30 November 2023 | 83,875 | 1,917 |
Year ended |
Year ended |
|
30 November 2023 |
30 November 2022 |
|
Group |
£000 |
£000 |
Current service cost |
(69) |
(180) |
Expense recognised in the Income Statement |
(69) |
(180) |
Release of Local Government Pension Scheme provisions |
- |
689 |
Income recognised in the Statement of Comprehensive Income |
- |
689 |
(Expense)/income recognised in Total Comprehensive Income |
(69) |
509 |
Year ended |
Year ended |
|
30 November 2023 |
30 November 2022 1 |
|
Group |
£000 |
£000 |
Obligations (unfunded) |
||
At 1 December |
(30) |
(719) |
Actuarial gains/(losses) |
- |
689 |
At 30 November |
(30) |
(30) |
Year ended | Year ended | ||
30 November 2023 | 30 November 2022 | ||
Group | Note | £000 | £000 |
Administrative expenses and taxes | (6) | (7) | |
Operating expense | (6) | (7) | |
Interest cost | (8,269) | (5,326) | |
Interest on scheme assets | 9,360 | 5,894 | |
Net interest income | 8, 9 | 1,091 | 568 |
Income recognised in the Income Statement | 1,085 | 561 | |
Effect of changes in demographic assumptions | 3,400 | 2,053 | |
Effect of changes in financial assumptions | 23,820 | 135,098 | |
Effect of experience adjustments | (6,152) | (20,544) | |
Total actuarial gains | 21,068 | 116,607 | |
Return on scheme assets excluding interest on scheme assets | (36,839) | (129,453) | |
Expense recognised in the Statement of Comprehensive Income | (15,771) | (12,846) | |
Expense recognised in Total Comprehensive Income | (14,686) | (12,285) |
CARE | Platinum | |||
RM Scheme | Scheme | Scheme | Total | |
£000 | £000 | £000 | £000 | |
Assets | ||||
At 1 December 2021 | 316,722 | 17,858 | 3,061 | 337,641 |
Interest on scheme assets | 5,524 | 316 | 54 | 5,894 |
Return on scheme assets, excluding interest on scheme assets | (123,023) | (5,335) | (1,095) | (129,453) |
Administrative expenses | - | 20 | (27) | (7) |
Contributions from Group | 3,452 | 1,059 | 26 | 4,537 |
Benefits paid | (5,331) | (625) | (14) | (5,970) |
At 30 November 2022 | 197,344 | 13,293 | 2,005 | 212,642 |
Interest on scheme assets | 8,670 | 602 | 88 | 9,360 |
Return on scheme assets, excluding interest on scheme assets | (34,841) | (1,721) | (277) | (36,839) |
Administrative expenses | - | - | (6) | (6) |
Contributions from Group | 3,200 | 1,216 | 80 | 4,496 |
Benefits paid | (3,827) | (725) | (16) | (4,568) |
At 30 November 2023 | 170,546 | 12,665 | 1,874 | 185,085 |
Obligations | ||||
At 1 December 2021 | (282,178) | (22,544) | (2,568) | (307,290) |
Interest cost | (4,892) | (389) | (45) | (5,326) |
Actuarial gains/(losses) | 107,713 | 7,661 | 1,235 | 116,609 |
Benefits paid | 5,331 | 625 | 14 | 5,970 |
At 30 November 2022 | (174,026) | (14,647) | (1,364) | (190,037) |
Interest cost | (7,574) | (636) | (59) | (8,269) |
Actuarial gains/(losses) | 19,386 | 1,512 | 170 | 21,068 |
Benefits paid | 3,827 | 725 | 16 | 4,568 |
At 30 November 2023 | (158,387) | (13,046) | (1,237) | (172,670) |
Net pension surplus/(deficit) | ||||
At 30 November 2023 | ||||
Pension deficit | - | (381) | - | (381) |
Pension surplus | 12,159 | - | 637 | 12,796 |
Net pension surplus/(deficit) | 12,159 | (381) | 637 | 12,415 |
At 30 November 2022 | ||||
Pension deficit | - | (1,354) | - | (1,354) |
Pension surplus | 23,318 | - | 641 | 23,959 |
Net pension surplus/(deficit) | 23,318 | (1,354) | 641 | 22,605 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Group | £000 | £000 |
Net surplus/(obligation) at the start of the year | 22,605 | 30,351 |
Cost included in Income Statement | 1,085 | 561 |
Scheme remeasurements included in the Statement of Comprehensive Income | (15,771) | (12,845) |
Cash contribution | 4,496 | 4,538 |
Net pension surplus | 12,415 | 22,605 |
At | At | |
30 November 2023 | 30 November 2022 | |
Group | £000 | £000 |
Vested deferreds | 133,122 | 145,134 |
Retirees | 39,548 | 44,903 |
172,670 | 190,037 |
At | At | ||
30 November 2023 | 30 November 2022 | ||
Group | Fair value hierarchy | £000 | £000 |
Cash and cash equivalents, including escrow | Level 1 | 20,920 | 6,691 |
Equity instruments | Level 2 | 16,796 | 18,459 |
Equity instruments – pooled investment vehicle | Level 3 | 51,729 | 73,447 |
Debt instruments | Level 2 | 1,874 | 2,005 |
Liability driven investments | Level 1 | - | 79,476 |
Liability driven investments | Level 2 | 76,556 | 13,270 |
Insurance contract | Level 3 | 17,210 | 19,294 |
185,085 | 212,642 |
Year ended | Year ended | |
Group | 30 November 2023 | 30 November 2022 |
Discount rate (RM Scheme) | 5.15% | 4.40% |
Discount rate (CARE Scheme) | 5.15% | 4.45% |
Discount rate (Platinum Scheme) | 5.10% | 4.35% |
Rate of RPI price inflation (RM Scheme) | 3.10% | 3.05% |
Rate of RPI price inflation (CARE Scheme) | 3.15% | 3.10% |
Rate of RPI price inflation (Platinum Scheme) | 3.10% | 3.00% |
Rate of CPI price inflation – period before 1 January 2030 | 2.10% | 2.05% |
Rate of CPI price inflation – period after 1 January 2030 | 3.10% | 3.05% |
Rate of salary increases (Platinum Scheme) | N/A | N/A |
Rate of pensions increases pre-6 April 1997 service | 1.50% | 1.50% |
pre-1 June 2005 service | 2.90% | 2.90% |
post-31 May 2005 service | 1.95% | 1.95% |
Post-retirement mortality table | S3PA CMI 2022 1.00% | S3PA CMI 2021 1.25% |
2020 and 2021 weight | 2020 and 2021 weight | |
parameters of 10%, | parameters of 10% | |
2022 of 35% | ||
Weighted average duration of defined benefit obligation | 16 years | 18 years |
Assumed life expectancy on retirement at age 65: | ||
Retiring at the accounting date (male member aged 65) | 21.0 | 21.6 |
Retiring 20 years after the accounting date (male member aged 45) | 21.9 | 22.8 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Group | £000 | £000 |
Expected employer contributions for the following year ended | 4,400 | 4,450 |
30 November | ||
Expected total benefit payments | ||
Year 1 | 4,661 | 4,316 |
Year 2 | 4,926 | 4,534 |
Year 3 | 5,224 | 4,791 |
Year 4 | 5,762 | 5,142 |
Year 5 | 6,299 | 5,682 |
Years 6 to 10 | 37,603 | 34,679 |
| At 30 November 2023 | ||||||
Discount rate | Discount rate | RPI | RPI | Life | ||
Base | -0.1% | +0.1% | -0.1% | +0.1% | +1 year | |
Group | £000 | £000 | £000 | £000 | £000 | £000 |
Analysis of net balance sheet position | ||||||
Fair value of scheme assets | 185.1 | 185.2 | 184.9 | 185.0 | 185.2 | 185.8 |
Present value of scheme obligations | (172.7) | (175.5) | (169.9) | (170.4) | (175.0) | (177.6) |
Net pension surplus | 12.4 | 9.7 | 15.0 | 14.6 | 10.2 | 8.2 |
Actuarial assumptions | ||||||
Discount rate (RM Scheme) | 5.15% | 5.05% | 5.25% | 5.15% | 5.05% | 5.15% |
Discount rate (CARE Scheme) | 5.15% | 5.05% | 5.25% | 5.15% | 5.05% | 5.15% |
Discount rate (Platinum Scheme) | 5.10% | 5.00% | 5.20% | 5.10% | 5.00% | 5.10% |
Rate of RPI | 3.10% | 3.10% | 3.10% | 3.00% | 3.20% | 3.10% |
Rate of CPI | 2.10% | 2.10% | 2.10% | 2.00% | 2.20% | 2.10% |
Mortality table | S3PA CMI 2022 1.00% | +1 year | ||||
Ordinary shares of 2 2/7p |
||
Group and Company |
Number ‘000 |
£000 |
At 1 December 2021, 30 November 2022 and 30 November 2023 |
619 |
444 |
Ordinary |
Market price |
|
Group |
share options |
on grant |
At 1 December 2021 |
1,636,000 |
|
Granted during the year |
1,312,248 |
£1.33 |
Lapsed during the year |
(1,211,000) |
|
At 30 November 2022 |
1,737,248 |
|
Granted during the year |
2,346,640 |
£0.72 |
Lapsed during the year |
(1,616,500) |
|
At 30 November 2023 |
2,467,388 |
2023 |
2022 |
|
Group |
£000 |
£000 |
Within 1 year |
5 |
38 |
In years 2 to 5 inclusive |
- |
15 |
5 |
53 |
Group |
Company |
|||
2023 |
2022 |
2023 |
2022 |
|
£000 |
£000 |
£000 |
£000 |
|
Financial assets |
||||
Trade and other receivables – current |
25,227 |
28,663 |
- |
1 |
Trade and other receivables – non-current |
240 |
291 |
- |
7,858 |
Cash and short-term deposits |
8,062 |
1,911 |
- |
- |
33,529 |
30,865 |
- |
7,859 |
|
Financial liabilities |
||||
Trade and other payables – current |
(29,378) |
(50,922) |
(31,127) |
(27,390) |
Trade and other payables – non-current |
(14,297) |
(15,998) |
- |
- |
Bank loans and overdrafts |
(53,651) |
(48,728) |
(53,651) |
(48,728) |
(97,326) |
(115,648) |
(84,778) |
(76,118) |
|
2023 | 2022 | |||
Borrowings | Lease liabilities | Borrowings | Lease liabilities | |
£000 | £000 | £000 | £000 | |
At 1 December | 48,728 | 19,142 | 19,744 | 20,929 |
Cash movements | ||||
Drawdown of borrowings | 30,167 | - | 73,000 | - |
Repayment of borrowings | (24,167) | - | (44,000) | - |
Borrowing facilities arrangement | (1,716) | - | (436) | - |
and commitment fees | ||||
Interest paid | (4,955) | - | (2,312) | - |
Payment of leasing liabilities | - | (3,510) | - | (3,461) |
Non-cash movements | ||||
Interest costs | 5,724 | 330 | 2,439 | 347 |
New leases | - | 490 | - | 1,414 |
Lease break exercised | - | (87) | - | (87) |
Other | (130) | 126 | 293 | - |
At 30 November | 53,651 | 16,491 | 48,728 | 19,142 |
| At 30 November 2023 | |||||
Forward | Forward | ||||
contract value | contract value | Mark-to-market value | Fair value | ||
Currency | Contract type | Currency ‘000 | £000 | £000 | £000 |
US Dollar | Buy | 3,450 | (2,764) | (2,726) | (38) |
Rupee | Buy | 961,000 | (9,287) | (9,047) | (240) |
(12,051) | (11,773) | (278) | |||
At 30 November 2022 | |||||
Forward | Forward | ||||
contract value | contract value | Mark-to-market value | Fair value | ||
Currency | Contract type | Currency ‘000 | £000 | £000 | £000 |
US Dollar | Buy | 11,305 | (9,477) | (9,429) | (48) |
Rupee | Buy | 1,111,000 | (11,447) | (11,223) | (224) |
(20,924) | (20,652) | (272) |
At 30 November 2023 | At 30 November 2022 | |||
Nominal value | Fair value | Nominal value | Fair value | |
Group | £000 | £000 | £000 | £000 |
Forward foreign exchange | 12,051 | (278) | (20,924) | (272) |
contracts | ||||
At 30 November 2023 | At 30 November 2022 | |||
Net income | Equity | Net income | Equity | |
Group | £000 | £000 | £000 | £000 |
10% increase in foreign exchange | ||||
rates against Pounds Sterling: | ||||
US Dollar | 169 | (3) | (47) | (47) |
Australian Dollar | (684) | - | (122) | (349) |
Indian Rupee | 190 | (22) | 79 | 345 |
| 2023 | 2022 | |||||
Floating rate | Interest free | Total | Floating rate | Interest free | Total | |
Group | £000 | £000 | £000 | £000 | £000 | £000 |
Pounds Sterling cash and cash equivalents | 2,304 | 2,153 | 4,457 | 898 | 1 | 899 |
US Dollar | 10 | 2,529 | 2,539 | - | 320 | 320 |
Euro | - | 329 | 329 | - | 6 | 6 |
Indian Rupee | - | 238 | 238 | - | 228 | 228 |
Singapore Dollar | - | 210 | 210 | - | 41 | 41 |
Australian Dollar | 281 | 5 | 286 | - | 412 | 412 |
New Zealand Dollar | - | 3 | 3 | - | 5 | 5 |
Cash and cash equivalents | 2,595 | 5,467 | 8,062 | 898 | 1,013 | 1,911 |
Borrowings – Pounds Sterling | 55,000 | - | 55,000 | 49,000 | - | 49,000 |
2023 | 2022 | |||
Weighted average | Weighted average | |||
Floating rate | interest rate | Floating rate | interest rate | |
Group | £000 | % | £000 | £000 |
Financial assets | ||||
Cash and cash equivalents | 8,062 | 0.11 | 1,911 | 0.20 |
Financial liabilities | ||||
Overdrafts | - | 4.37 | - | 2.87 |
Loans | (55,000) | 9.16 | (49,000) | 4.04 |
2023 | 2022 | |||
Income sensitivity | Equity sensitivity | Income sensitivity | Equity sensitivity | |
Group | £000 | £000 | £000 | £000 |
1% increase in interest rates | (550) | (550) | (490) | (490) |
1% decrease in interest rates | 550 | 550 | 490 | 490 |
| At 30 November 2023 | |||||
Within one year | One to two years | Two to five years | More than five years | Total | |
Group | £000 | £000 | £000 | £000 | £000 |
Financial liabilities | |||||
Trade payables | 16,008 | - | - | - | 16,008 |
Lease liabilities | 2,488 | - | - | - | 2,488 |
Derivative liabilities | 278 | - | - | - | 278 |
Other payables | 2,757 | - | - | - | 2,757 |
Accruals | 8,141 | - | - | - | 8,141 |
Borrowings 1 | 5,115 | 57,984 | - | - | 63,099 |
34,787 | 57,984 | - | - | 92,771 | |
Lease liabilities due | - | 2,067 | 4,672 | 8,901 | 15,640 |
after 1 year | |||||
34,787 | 60,051 | 4,672 | 8,901 | 108,411 | |
| At 30 November 2022 | |||||
Within one | |||||
year | One to two years | Two to five years | More than five years | Total | |
Group | £000 | £000 | £000 | £000 | £000 |
Financial liabilities | |||||
Trade payables | 34,269 | - | - | - | 34,269 |
Lease liabilities | 3,457 | - | - | - | 3,457 |
Derivative liabilities | 9,702 | - | - | - | 9,702 |
Other payables | 2,721 | - | - | - | 2,721 |
Accruals | 10,516 | - | - | - | 10,516 |
Borrowings 1 | 55,068 | - | - | - | 55,068 |
115,733 | - | - | - | 115,733 | |
Lease liabilities due | - | 2,313 | 4,938 | 10,201 | 17,452 |
after 1 year | |||||
115,733 | 2,313 | 4,938 | 10,201 | 133,185 | |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Group | £000 | £000 |
Short-term employee benefits | 2,389 | 2,443 |
Post-employment benefits | 67 | 95 |
Termination benefits | 193 | 173 |
Share-based payment (credit)/expense | (288) | 129 |
Total | 2,361 | 2,840 |
Year ended | Year ended | |
30 November 2023 | 30 November 2022 | |
Company | £000 | £000 |
(Payments)/receipts: | ||
Management recharges | (1,175) | (868) |
Net intercompany interest payable | (1,048) | (473) |
Year ended 30 November 2022 | Year ended 30 November 2021 | |||||
Restatement | Restatement | |||||
As reported | impact | Restated | As reported | impact | Restated | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Continuing operations | ||||||
Revenue | 214,167 | 214,167 | 206,149 | 206,149 | ||
Cost of sales | (146,878) | 1,215 | (145,663) | (138,771) | 1,157 | (137,614) |
Gross profit | 67,289 | 1,215 | 68,504 | 67,378 | 1,157 | 68,535 |
Operating expenses | (85,789) | (1,215) | (87,004) | (63,634) | (1,157) | (64,791) |
Increase in allowance for receivables | (850) | - | (850) | (157) | - | (157) |
Impairment losses | (2,236) | - | (2,236) | - | - | - |
(Loss)/profit from operations | (21,586) | - | (21,586) | 3,587 | - | 3,587 |
Finance income | 614 | - | 614 | 28 | - | 28 |
Other income | 3,010 | - | 3,010 | 1,399 | - | 1,399 |
Finance costs | (2,825) | - | (2,825) | (1,396) | - | (1,396) |
(Loss)/profit before tax | (20,787) | - | (20,787) | 3,618 | - | 3,618 |
Tax | 4,698 | 4,698 | (1,424) | - | (1,424) | |
(Loss)/profit from the year from | (16,089) | - | (16,089) | 2,194 | - | 2,194 |
continuing operations | ||||||
Profit for the year from | 1,590 | - | 1,590 | 2,000 | - | 2,000 |
discontinuing operations | ||||||
(Loss)/profit from the year | (14,499) | - | (14,499) | 4,194 | - | 4,194 |
Earnings per ordinary share on continuing operation | ||||||
– basic | (19.3)p | (19.3)p | 2.6p | 2.6p | ||
– diluted | (19.3)p | (19.3)p | 2.6p | 2.6p | ||
Earnings per ordinary share on | ||||||
discontinuing operations | ||||||
– basic | 1.9p | 1.9p | 2.4p | 2.4p | ||
– diluted | 1.9p | 1.9p | 2.4p | 2.4p | ||
Earnings per ordinary share on total | ||||||
operations | ||||||
– basic | (17.4)p | (17.4)p | 5.0p | 5.0p | ||
– diluted | (17.4)p | (17.4)p | 5.0p | 5.0p | ||