Brands |
15 years |
Website platform |
5 years |
Other software assets |
2 – 8 years |
Customer relationships |
3 – 5 years |
Intellectual property and database assets |
3 – 10 years |
Short leasehold improvements |
The term of the lease |
Plant, equipment and fixtures |
3 – 10 years |
Computer equipment |
2 – 5 years |
Vehicles |
2 – 4 years |
RM |
RM |
RM |
RM |
||
TTS |
Technology |
Technology |
Assessment |
||
Transactional |
Transactional |
Over Time |
Over Time |
Total |
|
Year ended 30 November 2024 |
£000 |
£000 |
£000 |
£000 |
£000 |
Supply of products |
72,440 |
12,740 |
– |
– |
85,180 |
Rendering services |
– |
8,199 |
22,873 |
37,308 |
68,380 |
Licences |
– |
5,635 |
4,548 |
2,400 |
12,583 |
72,440 |
26,574 |
27,421 |
39,708 |
166,143 |
RM |
RM |
RM |
RM |
|||
TTS |
Technology |
Technology |
Assessment |
|||
Transactional |
Transactional |
Over Time |
Over Time |
Total |
||
Year ended 30 November 2023 (restated 1 ) |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Supply of products |
75,884 |
18,209 |
– |
– |
94,093 |
|
Rendering services |
– |
4,564 |
25,012 |
41,673 |
71,249 |
|
Licences |
– |
3,731 |
6,147 |
666 |
10,544 |
|
75,884 |
26,504 |
31,159 |
42,339 |
175,886 |
RM |
RM |
||
Technology |
Assessment |
Total |
|
Over Time |
Over Time |
Over Time |
|
Year ended 30 November 2024 |
£000 |
£000 |
£000 |
< 1 year |
3,842 |
30,935 |
34,777 |
1-2 years |
– |
26,757 |
26,757 |
2-5 years |
– |
23,863 |
23,863 |
> 5 years |
– |
14,147 |
14,147 |
Total |
3,842 |
95,702 |
99,544 |
RM |
RM |
||
Technology |
Assessment |
Total |
|
Over Time |
Over Time |
Over Time |
|
Year ended 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 |
Total |
8,122 |
40,754 |
48,876 |
RM |
RM |
RM |
Corporate |
||
TTS 1 |
Assessment |
Technology |
Services |
Total |
|
Year ended 30 November 2024 |
£000 |
£000 |
£000 |
£000 |
£000 |
Revenue |
|||||
UK |
53,691 |
21,787 |
53,870 |
– |
129,348 |
Europe |
11,086 |
10,957 |
82 |
– |
22,125 |
North America |
2,653 |
11 |
43 |
– |
2,707 |
Asia |
865 |
1,303 |
– |
– |
2,168 |
Middle East |
3,047 |
250 |
– |
– |
3,297 |
Rest of the world |
1,098 |
5,400 |
– |
– |
6,498 |
72,440 |
39,708 |
53,995 |
– |
166,143 |
|
Divisional contribution |
8,865 |
14,436 |
9,526 |
(24,232) |
8,595 |
Corporate cost allocation |
(3,509) |
(7,492) |
(5,976) |
16,977 |
– |
Adjusted profit/(loss) from operations |
5,356 |
6,944 |
3,550 |
(7,255) |
8,595 |
Finance income |
851 |
||||
Finance costs |
(7,007) |
||||
Adjusted profit before tax |
2,439 |
||||
Adjustments (see Note 6) |
(14,556) |
||||
Loss before tax |
(12,117) |
RM |
RM |
RM |
Corporate |
|||
TTS 2 |
Assessment |
Technology |
Services |
Total |
||
Year ended 30 November 2023 (restated 1 ) |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Revenue |
||||||
UK |
52,229 |
24,756 |
57,545 |
– |
134,530 |
|
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 |
42,339 |
57,663 |
– |
175,886 |
||
Divisional contribution |
8,812 |
14,869 |
8,294 |
(22,655) |
9,320 |
|
Corporate cost allocation |
(2,863) |
(4,617) |
(7,545) |
15,025 |
– |
|
Adjusted profit/(loss) from operations |
5,949 |
10,252 |
749 |
(7,630) |
9,320 |
|
Finance income |
1,105 |
|||||
Finance costs |
(6,585) |
|||||
Adjusted profit before tax |
3,840 |
|||||
Adjustments (see Note 6) |
8,538 |
|||||
Profit before tax |
12,378 |
RM |
||||||
Consortium |
||||||
RM |
RM |
RM |
Corporate |
(discontinued |
||
TTS |
Assessment |
Technology |
Services |
in 2024) |
Total |
|
At 30 November 2024 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Segmental |
40,328 |
20,985 |
8,783 |
30,885 |
– |
100,981 |
Other |
37,520 |
|||||
Total assets |
138,501 |
RM |
||||||
Consortium |
||||||
RM |
RM |
RM |
Corporate |
(discontinued |
||
TTS |
Assessment |
Technology |
Services |
in 2024) |
Total |
|
At 30 November 2023 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Segmental |
28,286 |
15,067 |
16,158 |
39,617 |
17,353 |
116,481 |
Other |
23,283 |
|||||
Total assets |
139,764 |
Year ended |
Year ended |
||
30 November |
30 November |
||
2024 |
2023 |
||
Note |
£000 |
£000 |
|
Operating expenses |
63,426 |
58,018 |
|
Reversal of expected credit loss |
(98) |
(840) |
|
Impairment losses |
6 |
9,286 |
– |
72,614 |
57,178 |
||
Analysed by function: |
|||
Selling and distribution costs |
19,965 |
17,637 |
|
Research and development costs |
3,075 |
3,954 |
|
Administrative expenses |
35,018 |
33,340 |
|
Adjusted operating expenses |
58,058 |
54,931 |
|
Adjustments to administrative expenses |
6 |
14,556 |
2,247 |
Total operating expenses |
72,614 |
57,178 |
Year ended |
Year ended |
||
30 November |
30 November |
||
2024 |
2023 |
||
Note |
£000 |
£000 |
|
Impairment of goodwill – charged in operating expenses |
14 |
9,286 |
– |
Impairment of goodwill – discontinued operations |
– |
10,575 |
|
Impairment of other intangible assets – discontinued operations |
15 |
– |
17,789 |
Impairment of property, plant and equipment – charged in operating expenses |
16 |
186 |
– |
Impairment of property, plant and equipment – discontinued operations |
– |
5,881 |
|
Impairment of right-of-use assets – charged in operating expenses |
17 |
638 |
– |
Amortisation of other intangible assets – charged in cost of sales |
15 |
21 |
– |
Amortisation of other intangible assets – charged in operating expenses |
15 |
422 |
2,686 |
Depreciation of property, plant and equipment – charged in cost of sales |
16 |
649 |
616 |
Depreciation of property, plant and equipment – charged in operating expenses |
16 |
1,056 |
1,478 |
Depreciation of property, plant and equipment – discontinued operations |
– |
354 |
|
Depreciation of right-of-use assets – charged in operating expenses |
17 |
2,708 |
2,611 |
Depreciation of right-of-use assets – charged in discontinued operations |
17 |
331 |
624 |
For continuing operations |
|||
Loss/(gain) on disposal of property, plant and equipment |
72 |
(265) |
|
Cost of inventories recognised as expense |
54,419 |
59,046 |
|
Staff costs |
7 |
63,617 |
60,755 |
Short-term and low-value lease expense |
35 |
35 |
|
Foreign exchange loss |
612 |
650 |
|
Inventory write-offs |
261 |
267 |
|
(Decrease)/increase in inventory obsolescence write-down |
(44) |
106 |
Year ended | Year ended | |
30 November | 30 November | |
2024 | 2023 | |
£000 | £000 | |
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 | 886 | 1,272 |
Other fees payable to the Company’s Auditor: | ||
– other services 1 | 10 | 1,030 |
956 | 2,362 |
Year ended 30 November 2024 | Year ended 30 November 2023 | ||||||
Continuing | Discontinued | Continuing | Discontinued | ||||
operations | operations | Total | operations | operations | Total | ||
£000 | £000 | £000 | £000 | £000 | £000 | ||
Adjustments to administrative expenses | |||||||
Amortisation of acquisition-related | |||||||
intangible assets | (a) | (369) | – | (369) | (484) | (1,207) | (1,691) |
Impairment of RM TTS goodwill | (b) | (9,286) | – | (9,286) | – | – | – |
Impairment reversal/(impairment) of RM | |||||||
Consortium assets | (c) | – | 505 | 505 | – | (38,949) | (38,949) |
Restructuring costs | (d) | (4,591) | – | (4,591) | (1,290) | (1,388) | (2,678) |
Independent business review | |||||||
related costs | (e) | (10) | – | (10) | (473) | – | (473) |
Cost of GMP conversion (see Note 24) | (f) | (300) | – | (300) | – | – | – |
Configuration of SaaS licences (ERP) | (g) | – | – | – | – | (3,063) | (3,063) |
Total adjustments to administrative | |||||||
expenses | (14,556) | 505 | (14,051) | (2,247) | (44,607) | (46,854) | |
Other income | |||||||
Gain on sale of IP addresses | (h) | – | – | – | 10,614 | – | 10,614 |
Gain on disposal of operations | (i) | – | – | – | 171 | – | 171 |
Total adjustments to other income | – | – | – | 10,785 | – | 10,785 | |
Total adjustments | (14,556) | 505 | (14,051) | 8,538 | (44,607) | (36,069) | |
Tax impact (see Note 10) | 884 | (126) | 758 | (1,926) | 7,928 | 6,002 | |
Total adjustments after tax | (13,672) | 379 | (13,293) | 6,612 | (36,679) | (30,067) | |
Gain on disposal of discontinued | |||||||
operations | (j) | – | – | – | – | 13,444 | 13,444 |
Total adjustments after tax | (13,672) | 379 | (13,293) | 6,612 | (23,235) | (16,623) | |
Year ended 30 November 2024 | Year ended 30 November 2023 (restated 1 ) | |||||
Statutory | Adjusted | Statutory | Adjusted | |||
measure | Adjustment | measure | measure | Adjustment | measure | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Revenue | 166,143 | – | 166,143 | 175,886 | – | 175,886 |
Profit/(loss) from operations | (5,961) | (14,556) | 8,595 | 7,073 | (2,247) | 9,320 |
Operating margin (%) | (4)% | 5% | 4% | 5% | ||
(Loss)/profit before tax | (12,117) | (14,556) | 2,439 | 12,378 | 8,538 | 3,840 |
Tax | 8,250 | 884 | 7,366 | (9,824) | (1,926) | (7,898) |
(Loss)/profit after tax | (3,867) | (13,672) | 9,805 | 2,554 | 6,612 | (4,058) |
(Loss)/profit from operations | (5,961) | (14,556) | 8,595 | 7,073 | (2,247) | 9,320 |
Amortisation and impairment of | ||||||
intangible assets | 9,729 | 9,655 | 74 | 2,686 | 1,691 | 995 |
Depreciation and impairment of property, | ||||||
plant and equipment | 5,237 | 824 | 4,413 | 4,704 | – | 4,704 |
EBITDA | 9,005 | (4,077) | 13,082 | 14,463 | (556) | 15,019 |
Earnings per share from continuing | ||||||
operations (see Note 12) | ||||||
Basic (Pence) | (4.6) | 11.8 | 3.1 | (4.9) | ||
Diluted (Pence) | (4.6) | 11.7 | 3.1 | (4.9) | ||
Year ended 30 November 2024 | Year ended 30 November 2023 | |||||
Statutory | Adjusted | Statutory | Adjusted | |||
Measure | Adjustment | measure | Measure | Adjustment | measure | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Net cash generated from/(used by) | ||||||
operating activities | 8,374 | (5,242) | 13,616 | (10,455) | (5,107) | (5,348) |
(Loss)/profit from operations | (5,961) | (14,556) | 8,595 | 7,073 | (2,247) | 9,320 |
Cash conversion | (140)% | 158% | (148)% | (57)% | ||
2024 | 2023 | ||
Note | £000 | £000 | |
Bank loan | 57,000 | 55,000 | |
Less capitalised fees | (1,476) | (1,349) | |
Borrowings | 25 | 55,524 | 53,651 |
Add: bank overdraft | 4,325 | – | |
Less: cash and cash equivalents | (8,196) | (8,062) | |
Adjusted net debt | 51,653 | 45,589 |
Year ended | Year ended | |
30 November | 30 November | |
2024 | 2023 | |
Number | Number | |
Research and development, products and services | 1,189 | 1,321 |
Marketing and sales | 192 | 232 |
Corporate Services | 263 | 278 |
1,644 | 1,831 |
Year ended 30 November 2024 | Year ended 30 November 2023 | |||||
Continuing | Discontinued | Continuing | Discontinued | |||
operations | operations | Total | operations | operations | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Wages and salaries | 55,228 | 588 | 55,816 | 54,148 | 5,015 | 59,163 |
Termination costs | 1,094 | – | 1,094 | 1,307 | 1,388 | 2,695 |
Social security costs | 4,610 | – | 4,610 | 3,771 | 349 | 4,120 |
Other pension costs | 2,041 | – | 2,041 | 1,893 | 175 | 2,068 |
Share-based payments expense/(credit) | ||||||
(Note 28) | 644 | – | 644 | (364) | – | (364) |
63,617 | 588 | 64,205 | 60,755 | 6,927 | 67,682 | |
Year ended |
Year ended |
||
30 November |
30 November |
||
2024 |
2023 |
||
Note |
£000 |
£000 |
|
Bank interest |
18 |
9 |
|
Other finance income |
86 |
5 |
|
Total income from financial assets measured at amortised cost |
104 |
14 |
|
Net investment income on defined benefit pension schemes |
24 |
747 |
1,091 |
851 |
1,105 |
Year ended |
Year ended |
||
30 November |
30 November |
||
2024 |
2023 |
||
Note |
£000 |
£000 |
|
Borrowing facilities arrangement fees and commitment fees |
1,209 |
491 |
|
Unwinding of discount on provisions |
23 |
78 |
89 |
Foreign exchange losses |
187 |
441 |
|
Interest on lease liabilities |
315 |
330 |
|
Interest on bank loans and overdrafts |
5,218 |
5,234 |
|
7,007 |
6,585 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
£000 |
£000 |
|
Current taxation |
||
UK corporation tax |
71 |
296 |
Adjustment in respect of prior years |
58 |
796 |
Foreign tax |
487 |
479 |
Total current tax charge |
616 |
1,571 |
Deferred taxation |
||
Temporary differences |
(9,218) |
(23) |
Adjustment in respect of prior years |
48 |
527 |
Overseas tax |
14 |
(5) |
Total deferred tax (credit)/charge |
(9,156) |
499 |
Total Consolidated Income Statement tax (credit)/charge |
(8,540) |
2,070 |
Included in continuing operations |
(8,250) |
9,874 |
Included in discontinued operations |
(290) |
(7,754) |
(8,540) |
2,070 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
£000 |
£000 |
|
Deferred tax |
||
Defined benefit pension scheme movements |
848 |
(2,790) |
Total Consolidated Statement of Comprehensive Income tax charge/(credit) |
848 |
(2,790) |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
£000 |
£000 |
|
Deferred tax |
||
Share-based payments |
(1) |
(11) |
Total Consolidated Statement of Changes in Equity tax credit |
(1) |
(11) |
| Continuing operations |
Discontinued operations |
Total |
|||||
Adjusted |
Adjustment |
Total |
Adjusted |
Adjustment |
Total |
||
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Loss on ordinary activities before tax |
2,439 |
(14,556) |
(12,117) |
(1,665) |
505 |
(1,160) |
(13,277) |
Tax at 25% thereon: |
610 |
(3,640) |
(3,030) |
(416) |
126 |
(290) |
(3,320) |
Effects of: |
|||||||
– Expenses not deductible for tax |
|||||||
purposes |
323 |
2,714 |
3,037 |
– |
– |
– |
3,037 |
– Non-taxable income |
(4) |
– |
(4) |
– |
– |
– |
(4) |
– Other temporary timing |
|||||||
differences: UK |
(146) |
(6) |
(152) |
– |
– |
– |
(152) |
– Other temporary timing |
|||||||
differences: overseas |
564 |
58 |
622 |
– |
– |
– |
622 |
– Effect of (profits)/losses in various |
|||||||
overseas tax jurisdictions |
(59) |
(10) |
(69) |
– |
– |
– |
(69) |
– Previously unrecognised deferred |
|||||||
tax now recognised |
(9,032) |
– |
(9,032) |
– |
– |
– |
(9,032) |
– Prior period adjustments: UK |
176 |
– |
176 |
– |
– |
– |
176 |
– Prior period adjustments: overseas |
(60) |
– |
(60) |
– |
– |
– |
(60) |
– Other |
262 |
– |
262 |
– |
– |
– |
262 |
Tax (credit)/charge in the |
|||||||
Consolidated Income Statement |
(7,366) |
(884) |
(8,250) |
(416) |
126 |
(290) |
(8,540) |
Continuing operations | Discontinued operations | |||
Charge | Tax credit | Income | Tax charge | |
£000 | £000 | £000 | £000 | |
Amortisation of acquisition-related intangible assets | (369) | (92) | – | – |
Impairment of RM TTS goodwill | (9,286) | – | – | – |
Impairment reversal of RM Consortium assets | – | – | 505 | 126 |
Restructuring costs | (4,591) | (715) | – | – |
Independent business review related costs | (10) | (2) | – | – |
Cost of GMP conversion | (300) | (75) | – | – |
(14,556) | (884) | 505 | 126 | |
| Continuing operations | Discontinued operations | Total | |||||
Adjusted | Adjustment | Total | Adjusted | Adjustment | Total | ||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Loss on ordinary activities | |||||||
before tax 1 | 3,840 | 8,538 | 12,378 | (8,249) | (31,163) | (39,412) | (27,034) |
Tax at 23.01% thereon: | 884 | 1,965 | 2,849 | (1,899) | (7,171) | (9,070) | (6,221) |
Effects of: | |||||||
– Change in tax rate on carried | |||||||
forward deferred tax assets | 267 | – | 267 | – | – | – | 267 |
– Expenses not deductible for tax | |||||||
purposes | 207 | 12 | 219 | – | 2,433 | 2,433 | 2,652 |
– Non-taxable income | (42) | – | (42) | – | (3,094) | (3,094) | (3,136) |
– Other temporary timing | |||||||
differences: UK | 424 | – | 424 | 2,073 | (96) | 1,977 | 2,401 |
– Other temporary timing | |||||||
differences: overseas | 1,138 | (51) | 1,087 | – | – | – | 1,087 |
– Effect of (profits)/losses in various | |||||||
overseas tax jurisdictions | (324) | – | (324) | – | – | – | (324) |
– Previously recognised deferred tax | |||||||
now unrecognised | 3,857 | – | 3,857 | – | – | – | 3,857 |
– Prior period adjustments: UK | 1,259 | – | 1,259 | – | – | – | 1,259 |
– Prior period adjustments: overseas | 64 | – | 64 | – | – | – | 64 |
– Other | 164 | – | 164 | – | – | – | 164 |
Tax charge/(credit) in the | |||||||
Consolidated Income Statement | 7,898 | 1,926 | 9,824 | 174 | (7,928) | (7,754) | 2,070 |
Continuing operations |
Discontinued operations |
|||
Charge/ |
Charge/ |
|||
(income) |
Tax |
(income) |
Tax |
|
£000 |
£000 |
£000 |
£000 |
|
Amortisation of acquisition-related intangible assets |
(484) |
(111) |
(1,207) |
(278) |
Impairment of RM Consortium assets |
– |
– |
(38,949) |
(6,625) |
Restructuring costs |
(1,290) |
(296) |
(1,388) |
(319) |
Independent business review related costs |
(473) |
(109) |
– |
– |
Configuration of SaaS licences (ERP) |
– |
– |
(3,063) |
(706) |
Gain on sale of IP addresses |
10,614 |
2,442 |
– |
– |
Gain on disposal of operations |
171 |
– |
13,444 |
– |
8,538 |
1,926 |
(31,163) |
(7,928) |
|
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 2022 |
(791) |
(5,651) |
59 |
502 |
7,149 |
(3,400) |
(2,132) |
Credit/(charge) to income |
1,400 |
(97) |
16 |
(336) |
(4,415) |
2,933 |
(499) |
Credit to other |
|||||||
comprehensive income |
– |
2,790 |
– |
– |
– |
– |
2,790 |
Credit to equity |
– |
– |
11 |
– |
– |
– |
11 |
At 30 November 2023 |
609 |
(2,958) |
86 |
166 |
2,734 |
(467) |
170 |
Credit/(charge) to income |
10 |
(1,196) |
62 |
(63) |
10,224 |
119 |
9,156 |
Charge to other |
|||||||
comprehensive income |
– |
(848) |
– |
– |
– |
– |
(848) |
Credit to equity |
– |
– |
1 |
– |
– |
– |
1 |
At 30 November 2024 |
619 |
(5,002) |
149 |
103 |
12,958 |
(348) |
8,479 |
2024 |
2023 |
|
£000 |
£000 |
|
Deferred tax assets |
8,479 |
170 |
Deferred tax liabilities |
– |
– |
At 30 November |
8,479 |
170 |
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 2022 |
– |
– |
– |
– |
1,576 |
- |
1,576 |
Charge to income |
– |
– |
– |
– |
(1,576) |
– |
(1,576) |
At 30 November 2023 |
– |
– |
– |
– |
– |
– |
– |
Charge to income |
– |
– |
– |
– |
5,168 |
– |
5,168 |
At 30 November 2024 |
– |
– |
– |
– |
5,168 |
– |
5,168 |
RM | ||
Consortium | Total | |
Year ended 30 November 2024 | £000 | £000 |
Revenue | 996 | 996 |
Cost of sales | (1,212) | (1,212) |
Gross loss | (216) | (216) |
Operating expenses | (1,449) | (1,449) |
Impairment write-backs | 505 | 505 |
Loss before tax | (1,160) | (1,160) |
Tax | 290 | 290 |
Loss for the year from discontinued operations 1 | (870) | (870) |
RM Integris | |||
and RM | RM | ||
Finance | Consortium | Total | |
Year ended 30 November 2023 | £000 | £000 | £000 |
Revenue | 2,410 | 19,300 | 21,710 |
Cost of sales | (988) | (17,468) | (18,456) |
Gross profit | 1,422 | 1,832 | 3,254 |
Operating expenses | (662) | (10,841) | (11,503) |
Impairment losses | – | (44,607) | (44,607) |
Profit/(loss) before tax | 760 | (53,616) | (52,856) |
Tax | (175) | 7,929 | 7,754 |
Profit/(loss) for the year from discontinued operations | 585 | (45,687) | (45,102) |
Gain on disposal of discontinued operations before taxation | 15,330 | – | 15,330 |
Costs associated with the disposal | (1,886) | – | (1,886) |
Net gain on disposal of discontinued operations | 13,444 | – | 13,444 |
Net profit/(loss) for the year from discontinued operations 1 | 14,029 | (45,687) | (31,658) |
RM Integris | |||
and RM | RM | ||
Finance | Consortium | Total | |
Year ended 30 November 2023 | £000 | £000 | £000 |
Net cash proceeds | 12,672 | – | 12,672 |
Add: net liabilities disposed | 2,658 | – | 2,658 |
Less: costs associated with the disposal | (1,886) | – | (1,886) |
Net gain on disposal of discontinued operations | 13,444 | – | 13,444 |
Year ended | Year ended | |
30 November | 30 November | |
2024 | 2023 | |
£000 | £000 | |
Net cash used in operating activities | (419) | (4,959) |
Net cash generated from investing activities | – | – |
Net cash used in financing activities | – | – |
(419) | (4,959) |
Year ended | Year ended | |
30 November | 30 November | |
2024 | 2023 | |
Number ‘000 | Number ‘000 | |
Number of shares in issue (weighted average) | 83,256 | 83,256 |
Potentially dilutive shares (weighted average) | 213 | 343 |
Diluted number of shares (weighted average) | 83,469 | 83,599 |
Year ended 30 November 2024 |
Year ended 30 November 2023 |
|||||
Adjusted |
Adjustments |
Total |
Adjusted |
Adjustments |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Profit for the year |
||||||
Continuing operations |
9,805 |
(13,672) |
(3,867) |
(4,058) |
6,612 |
2,554 |
Discontinued operations |
(1,249) |
379 |
(870) |
(8,423) |
(23,235) |
(31,658) |
Total |
8,556 |
(13,293) |
(4,737) |
(12,481) |
(16,623) |
(29,104) |
Adjusted |
Total |
Adjusted |
Total |
|
Pence |
Pence |
Pence |
Pence |
|
Basic earnings per share |
||||
Continuing operations |
11.8 |
(4.6) |
(4.9) |
3.1 |
Discontinued operations |
(1.5) |
(1.1) |
(10.1) |
(38.0) |
Total |
10.3 |
(5.7) |
(15.0) |
(34.9) |
Diluted earnings per share |
||||
Continuing operations |
11.7 |
(4.6) |
(4.9) |
3.1 |
Discontinued operations |
(1.5) |
(1.1) |
(10.1) |
(38.0) |
Total |
10.2 |
(5.7) |
(15.0) |
(34.9) |
Group |
£000 |
Cost |
|
At 1 December 2022 |
59,095 |
Foreign exchange translation |
(288) |
At 30 November 2023 |
58,807 |
Foreign currency translation |
(80) |
At 30 November 2024 |
58,727 |
Accumulated impairment |
|
At 1 December 2022 |
9,694 |
Impairment charge |
10,575 |
At 30 November 2023 |
20,269 |
Impairment charge |
9,286 |
At 30 November 2024 |
29,555 |
Carrying amount |
|
At 30 November 2024 |
29,172 |
At 30 November 2023 |
38,538 |
| 2024 |
2023 |
|||||
Year ended 30 |
Pre-tax |
Headroom/ |
Year ended 30 |
Pre-tax |
||
November |
discount rate |
(impairment) |
November |
discount rate |
Headroom |
|
Group |
£000 |
% |
£000 |
£000 |
% |
£000 |
RM TTS |
22,347 |
14.6% |
(9,286) |
31,633 |
14.2% |
811 |
RM Assessment |
6,825 |
14.5% |
112,219 |
6,905 |
14.2% |
54,138 |
RM |
||
RM TTS |
Assessment |
|
Pre-tax discount rate |
14.6% |
14.5% |
Long-term growth rate |
2.2% |
2.2% |
RM |
||
RM TTS |
Assessment |
|
Pre-tax discount rate |
14.2% |
14.2% |
Long-term growth rate |
2.4% |
2.4% |
Intellectual |
||||||
property and |
Other |
|||||
Customer |
database |
Website |
software |
|||
relationships |
Brands |
assets |
platform |
assets |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Cost |
||||||
At 1 December 2022 |
2,352 |
18,066 |
3,041 |
1,324 |
17,833 |
42,616 |
Additions |
– |
– |
– |
– |
457 |
457 |
Transfers between categories |
– |
144 |
(144) |
– |
(90) |
(90) |
Foreign currency translation |
(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 |
Additions |
– |
– |
– |
– |
4,992 |
4,992 |
Transfers from contract assets (Note 21) |
– |
– |
– |
– |
952 |
952 |
Transfers to contract assets (Note 21) |
– |
– |
– |
– |
(3,882) |
(3,882) |
Foreign currency translation |
(13) |
– |
(52) |
– |
(1) |
(66) |
Disposals |
(410) |
(18,210) |
– |
– |
(8,458) |
(27,078) |
At 30 November 2024 |
1,068 |
– |
2,484 |
– |
11,658 |
15,210 |
Accumulated depreciation and |
||||||
impairment |
||||||
At 1 December 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 currency translation |
(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 |
Charge for the year |
118 |
– |
251 |
– |
74 |
443 |
Foreign currency translation |
10 |
– |
(52) |
– |
1 |
(41) |
Disposals |
(410) |
(18,210) |
– |
– |
(8,458) |
(27,078) |
At 30 November 2024 |
1,068 |
– |
1,328 |
– |
5,996 |
8,392 |
Carrying amount |
||||||
At 30 November 2024 |
– |
– |
1,156 |
– |
5,662 |
6,818 |
At 30 November 2023 |
141 |
– |
1,407 |
– |
3,676 |
5,224 |
Plant, |
|||||
Short leasehold |
equipment |
Computer |
|||
improvements |
and fixtures |
equipment |
Vehicles |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
Cost |
|||||
At 1 December 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 currency translation |
(45) |
(47) |
(105) |
(8) |
(205) |
Disposals |
(130) |
(84) |
(64) |
(83) |
(361) |
At 30 November 2023 |
11,377 |
13,279 |
9,347 |
91 |
34,094 |
Additions |
246 |
365 |
334 |
– |
945 |
Foreign currency translation |
(8) |
(9) |
(26) |
(1) |
(44) |
Disposals |
– |
(72) |
(95) |
(18) |
(185) |
At 30 November 2024 |
11,615 |
13,563 |
9,560 |
72 |
34,810 |
Accumulated depreciation |
|||||
At 1 December 2022 |
4,360 |
5,310 |
8,181 |
134 |
17,985 |
Charge for the year |
665 |
1,348 |
428 |
7 |
2,448 |
Impairment charge |
501 |
5,380 |
– |
– |
5,881 |
Transfers between categories |
2 |
(74) |
79 |
(3) |
4 |
Foreign currency translation |
(45) |
(44) |
(82) |
(6) |
(177) |
Disposals |
(130) |
(83) |
(64) |
(41) |
(318) |
At 30 November 2023 |
5,353 |
11,837 |
8,542 |
91 |
25,823 |
Charge for the year |
663 |
649 |
393 |
– |
1,705 |
Impairment charge |
58 |
128 |
– |
– |
186 |
Foreign currency translation |
(8) |
(9) |
(22) |
(1) |
(40) |
Disposals |
– |
(52) |
(43) |
(18) |
(113) |
At 30 November 2024 |
6,066 |
12,553 |
8,870 |
72 |
27,561 |
Carrying amount |
|||||
At 30 November 2024 |
5,549 |
1,010 |
690 |
– |
7,249 |
At 30 November 2023 |
6,024 |
1,442 |
805 |
– |
8,271 |
Land and | Plant and | |||
buildings | equipment | Vehicles | Total | |
Group | £000 | £000 | £000 | £000 |
Cost | ||||
At 1 December 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 |
Remeasurements | 969 | 447 | – | 1,416 |
Disposals | (2,151) | – | (117) | (2,268) |
At 30 November 2024 | 20,247 | 2,509 | 34 | 22,790 |
Accumulated depreciation and impairment | ||||
At 1 December 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 |
Charge for the year | 2,410 | 624 | 5 | 3,039 |
Impairment charge | 638 | – | – | 638 |
Disposals | (2,151) | – | (117) | (2,268) |
At 30 November 2024 | 8,921 | 1,822 | 33 | 10,776 |
Carrying amount | ||||
At 30 November 2024 | 11,326 | 687 | 1 | 12,014 |
At 30 November 2023 | 13,405 | 864 | 6 | 14,275 |
2024 | 2023 | |
Group | £000 | £000 |
Current | 2,152 | 2,194 |
Non-current | 12,816 | 14,297 |
14,968 | 16,491 |
Country of |
||||
Name |
Principal activity |
incorporation |
Class of share |
% Held |
RM Education Limited |
Software, services and systems |
England |
Ordinary |
100% |
RM Educational Resources Limited |
Resource supply |
England |
Ordinary |
100% |
Software and corporate |
||||
RM Education Solutions India Private Limited 1 |
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% |
RM Education Research Machines Limited |
Dormant |
England |
Ordinary |
100% |
RM Education Holdings Limited |
Dormant |
England |
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 2022 |
112,470 |
14,000 |
126,470 |
Share-based payments |
– |
(365) |
(365) |
At 30 November 2023 |
112,470 |
13,635 |
126,105 |
Share-based payments |
– |
644 |
644 |
At 30 November 2024 |
112,470 |
14,279 |
126,749 |
Accumulated impairment |
|||
At 1 December 2022 |
– |
– |
|
Impairment charge |
68,153 |
– |
68,153 |
At 30 November 2023 |
68,153 |
– |
68,153 |
Impairment charge |
1,911 |
1,288 |
3,199 |
At 30 November 2024 |
70,064 |
1,288 |
71,352 |
Carrying value |
|||
At 30 November 2024 |
42,406 |
12,991 |
55,397 |
At 30 November 2023 |
44,317 |
13,635 |
57,952 |
2024 |
2023 |
|
Group |
£000 |
£000 |
Finished goods |
15,190 |
13,959 |
Group |
Company |
|||
2024 |
2023 |
2024 |
2023 |
|
£000 |
£000 |
£000 |
£000 |
|
Current assets |
||||
Financial assets |
||||
Trade receivables |
12,045 |
21,207 |
– |
– |
Other receivables |
766 |
1,160 |
– |
– |
Derivative financial assets |
22 |
– |
– |
– |
Accrued income from customer contracts |
3,563 |
2,860 |
– |
– |
16,396 |
25,227 |
– |
– |
|
Non-financial assets |
||||
Prepayments |
5,327 |
7,106 |
111 |
267 |
21,723 |
32,333 |
111 |
267 |
|
Non-current assets |
||||
Financial assets |
||||
Other receivables |
245 |
240 |
– |
– |
Total non-current assets |
245 |
240 |
– |
– |
Total trade and other receivables |
21,968 |
32,573 |
111 |
267 |
Currency profile of receivables |
||||
Pounds Sterling |
18,279 |
28,389 |
111 |
267 |
US Dollar |
2,099 |
2,404 |
– |
– |
Australian Dollar |
150 |
200 |
– |
– |
Euro |
34 |
135 |
– |
– |
Indian Rupee |
642 |
574 |
– |
– |
Singapore Dollar |
415 |
130 |
– |
– |
Other |
349 |
741 |
– |
– |
21,968 |
32,573 |
111 |
267 |
|
2024 | 2023 | |
Group | £000 | £000 |
Government | 8,188 | 13,254 |
Commercial | 7,420 | 10,813 |
At 30 November | 15,608 | 24,067 |
2024 | 2023 | |
Group | £000 | £000 |
At 1 December | 1,424 | 1,859 |
Expected credit losses provided/(unwound) | 147 | (840) |
Amounts written off in the year | (1,142) | 405 |
At 30 November | 429 | 1,424 |
| 2024 | 2023 | |||||
Trade | Trade | |||||
receivables | Allowance | Net | receivables | Allowance | Net | |
Group | £000 | £000 | £000 | £000 | £000 | £000 |
Not past due | 8,481 | (74) | 8,407 | 15,190 | (239) | 14,951 |
Overdue by less than 60 days | 2,635 | – | 2,635 | 4,931 | (1) | 4,930 |
Overdue by between 60 and 90 days | 628 | (99) | 529 | 732 | (88) | 644 |
Overdue by between 90 and 180 days | 513 | (187) | 326 | 938 | (329) | 609 |
Overdue by more than 180 days | 217 | (69) | 148 | 840 | (767) | 73 |
12,474 | (429) | 12,045 | 22,631 | (1,424) | 21,207 | |
2024 | 2023 | |
Group | £000 | £000 |
At 1 December | 21,207 | 24,441 |
Amounts billed to customers in the period: | ||
Net | 167,509 | 194,969 |
Sales tax | 25,562 | 30,510 |
Cash received | (203,228) | (228,278) |
Movement in provision | (147) | (840) |
Written off | 1,142 | 405 |
At 30 November | 12,045 | 21,207 |
Total customer |
Contract |
|||
Accrued |
Deferred |
contract |
fulfilment |
|
income |
income |
balance |
asset |
|
Group |
£000 |
£000 |
£000 |
£000 |
At 1 December 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 in later |
||||
periods |
– |
(11,450) |
(11,450) |
– |
New contract fulfilment costs incurred |
– |
– |
– |
2,981 |
New contract fulfilment assets amortised in line with performance |
||||
obligations satisfied |
– |
– |
– |
(2,322) |
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 |
Amounts subsequently billed to customers in the period |
(2,631) |
– |
(2,631) |
– |
Performance obligations satisfied (invoiced and deferred in prior periods) |
– |
10,374 |
10,374 |
– |
Revenue recognised but not invoiced in the period |
3,334 |
– |
3,334 |
– |
Amounts billed to customers for which revenue will be recognised in later |
||||
periods |
– |
(11,491) |
(11,491) |
– |
Transfer from other intangible assets |
– |
– |
– |
3,882 |
Transfer to other intangible assets |
– |
– |
– |
(952) |
New contract fulfilment costs incurred |
– |
– |
– |
4,394 |
New contract fulfilment assets amortised in line with performance |
||||
obligations satisfied |
– |
– |
– |
(2,470) |
Written off |
– |
45 |
45 |
– |
Impact of foreign exchange |
– |
15 |
15 |
(192) |
At 30 November 2024 |
3,563 |
(15,812) |
(12,249) |
8,570 |
2024 | 2023 | ||
Group | Note | £000 | £000 |
At 1 December | 3,908 | 3,440 | |
Additions | 4,394 | 2,981 | |
Transfer from intangible assets | 15 | 3,882 | – |
Transfer to intangible assets | 15 | (952) | – |
Amortised in the period | (2,470) | (2,322) | |
Disposed | – | (77) | |
Foreign exchange | (192) | (114) | |
At 30 November | 8,570 | 3,908 | |
Analysed by | |||
Current | 2,909 | 1,949 | |
Non-current | 5,661 | 1,959 | |
At 30 November | 8,570 | 3,908 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£000 | £000 | £000 | £000 | |
Current liabilities | ||||
Financial liabilities | ||||
Trade payables | 13,748 | 16,441 | – | – |
Lease liabilities | 2,152 | 2,194 | – | – |
Other payables | 3,224 | 2,757 | – | – |
Derivative financial instruments | – | 278 | – | – |
Accruals | 7,340 | 7,708 | 109 | 214 |
Amounts owed to Group undertakings | – | – | 38,260 | 30,913 |
26,464 | 29,378 | 38,369 | 31,127 | |
Non-financial liabilities | ||||
Other taxation and social security | 3,206 | 4,702 | – | – |
Deferred income from customer contracts | 12,227 | 12,292 | – | – |
41,897 | 46,372 | 38,369 | 31,127 | |
Non-current liabilities | ||||
Financial liabilities | ||||
Lease liabilities | ||||
– due after one year but within two years | 1,676 | 1,819 | – | – |
– due after two years but within five years | 3,849 | 4,107 | – | – |
– after five years | 7,291 | 8,371 | – | – |
12,816 | 14,297 | – | – | |
Non-financial liabilities | ||||
Deferred income from customer contracts | ||||
– due after one year but within two years | 1,447 | 1,027 | – | – |
– due after two years but within five years | 2,138 | 1,436 | – | – |
16,401 | 16,760 | – | – | |
58,298 | 63,132 | 38,369 | 31,127 | |
Group |
Company |
|||
2024 |
2023 |
2024 |
2023 |
|
£000 |
£000 |
£000 |
£000 |
|
Pound Sterling |
47,525 |
55,939 |
38,369 |
31,127 |
US Dollar |
5,254 |
4,234 |
– |
– |
Australian Dollar |
775 |
567 |
– |
– |
Indian Rupee |
2,134 |
798 |
– |
– |
Other |
2,610 |
1,594 |
– |
– |
58,298 |
63,132 |
38,369 |
31,127 |
|
Employee- |
||||
related |
Contract risk |
|||
Dilapidations |
restructuring |
provisions |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
At 1 December 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 |
Increase in provisions |
876 |
81 |
– |
957 |
Utilisation of provisions |
(287) |
(740) |
(885) |
(1,912) |
Release of provisions |
(323) |
(76) |
(251) |
(650) |
Unwinding of discount on provisions |
78 |
– |
– |
78 |
At 30 November 2024 |
2,636 |
81 |
498 |
3,215 |
2024 |
2023 |
|
Group |
£000 |
£000 |
Current liabilities |
1,972 |
2,993 |
Non-current liabilities |
1,243 |
1,749 |
3,215 |
4,742 |
Year ended | Year ended | ||
30 November | 30 November | ||
2024 | 2023 | ||
Group | Note | £000 | £000 |
Current service cost | – | (69) | |
Past service cost (see Note 6) | (300) | – | |
Administrative expenses | (27) | (6) | |
Operating expense | (327) | (75) | |
Interest cost | (8,763) | (8,269) | |
Interest on scheme assets | 9,510 | 9,360 | |
Net interest income | 8, 9 | 747 | 1,091 |
Income recognised in the Income Statement | 420 | 1,016 | |
Effect of changes in demographic assumptions | 354 | 3,400 | |
Effect of changes in financial assumptions | (73) | 23,820 | |
Effect of experience adjustments | 1,673 | (6,152) | |
Total actuarial gains | 1,954 | 21,068 | |
Return on scheme assets excluding interest on scheme assets | 1,439 | (36,839) | |
Reversal of historical payment accrual | 367 | – | |
Income/(expense) recognised in the Statement of Comprehensive Income | 3,760 | (15,771) |
Local | |||||
Government | |||||
RM | CARE | Platinum | Pension | ||
Scheme | Scheme 1 | Scheme | Schemes | Total | |
£000 | £000 | £000 | £000 | £000 | |
Assets: | |||||
At 1 December 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 |
Interest on scheme assets | 8,748 | 666 | 96 | – | 9,510 |
Return on scheme assets, excluding interest on | |||||
scheme assets | 1,064 | 391 | (16) | – | 1,439 |
Administrative expenses | – | – | (27) | – | (27) |
Contributions from Group | 3,027 | 1,215 | 28 | – | 4,270 |
Benefits paid | (4,405) | (657) | (18) | – | (5,080) |
At 30 November 2024 | 178,980 | 14,280 | 1,937 | – | 195,197 |
Obligations: | |||||
At 1 December 2022 | (174,026) | (14,647) | (1,364) | – | (190,037) |
Reclassification of provision 2 | – | – | – | (30) | (30) |
Interest cost | (7,574) | (636) | (59) | – | (8,269) |
Actuarial gains | 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) | (30) | (172,700) |
Past service cost | (300) | – | – | – | (300) |
Interest cost | (8,045) | (655) | (63) | – | (8,763) |
Actuarial gains/(losses) | 2,064 | (129) | 19 | – | 1,954 |
Benefits paid | 4,405 | 657 | 18 | – | 5,080 |
At 30 November 2024 | (160,263) | (13,173) | (1,263) | (30) | (174,729) |
Net pension surplus/(deficit) | |||||
At 30 November 2024 | |||||
Pension deficit | – | – | – | (30) | (30) |
Pension surplus | 18,717 | 1,107 | 674 | – | 20,498 |
Net pension surplus/(deficit) | 18,717 | 1,107 | 674 | (30) | 20,468 |
At 30 November 2023 | |||||
Pension deficit | – | (381) | – | (30) | (411) |
Pension surplus | 12,159 | – | 637 | – | 12,796 |
Net pension surplus/(deficit) | 12,159 | (381) | 637 | (30) | 12,385 |
Year ended | Year ended | |
30 November | 30 November | |
2024 | 2023 | |
Group | £000 | £000 |
Net pension surplus at 1 December | 12,385 | 22,605 |
Reclassification of provision 1 | – | (30) |
Past service cost | (300) | – |
Net interest income included in the Income Statement | 747 | 1,091 |
Administrative expenses included in the Income Statement | (27) | (6) |
Scheme remeasurements included in the Statement of Comprehensive Income (excluding historical | ||
adjustment) | 3,393 | (15,771) |
Cash contribution | 4,270 | 4,496 |
Net pension surplus at 30 November | 20,468 | 12,385 |
At | At | |
30 November | 30 November | |
2024 | 2023 | |
Group | £000 | £000 |
Vested deferreds | 124,879 | 133,122 |
Retirees | 49,820 | 39,548 |
Local Government Pension Schemes obligations | 30 | 30 |
174,729 | 172,700 |
At | |||
At | 30 November | ||
30 November | 2023 | ||
2024 | (restated 1 ) | ||
Group | Fair value hierarchy | £000 | £000 |
Cash and cash equivalents, including escrow | Level 1 | 1,408 | 3,264 |
Equity instruments | Level 2 | 68,206 | 76,546 |
Equity instruments – pooled investment vehicle | Level 3 | 2,132 | 2,230 |
Debt instruments | Level 2 | 2,019 | 2,496 |
Liability driven investments | Level 2 | 104,415 | 83,339 |
Insurance contract | Level 3 | 17,017 | 17,210 |
195,197 | 185,085 |
Year ended | Year ended | |
Group | 30 November 2024 | 30 November 2023 |
Discount rate (RM Scheme) | 5.15% | 5.15% |
Discount rate (CARE Scheme) | 5.10% | 5.15% |
Discount rate (Platinum Scheme) | 5.15% | 5.10% |
Rate of RPI price inflation (RM Scheme) | 3.10% | 3.10% |
Rate of RPI price inflation (CARE Scheme) | 3.15% | 3.15% |
Rate of RPI price inflation (Platinum Scheme) | 3.05% | 3.10% |
Rate of CPI price inflation – period before 1 January 2030 | 2.20% | 2.10% |
Rate of CPI price inflation – period after 1 January 2030 | 3.10% | 3.10% |
Rate of pensions increases based on RPI with 5% cap (RM Scheme) | 2.90% | 2.90% |
Rate of pensions increases based on RPI with 5% cap (CARE Scheme) | 2.95% | 2.95% |
Rate of pensions increases based on RPI with 2.5% cap | 1.95% | 1.95% |
Mortality base table (RM and CARE Schemes) | S4PA | S3PA |
Mortality base table (Platinum Scheme) | S3PA | S3PA |
Future longevity improvements | CMI 2023 with 1.00% | CMI 2022 with 1.00% |
long-term improvement, | long-term improvement, | |
2020 and 2021 weight | 2020 and 2021 weight | |
parameters of 0%, 2022 and | parameters of 10%, | |
2023 of 100% | 2022 of 35% | |
Weighted average duration of defined benefit obligation | 16 years | 16 years |
Assumed life expectancy on retirement at age 65: | ||
Retiring at the accounting date (male member aged 65) | 20.7 | 21.0 |
Retiring 20 years after the accounting date (male member aged 45) | 21.6 | 21.9 |
Year ended | Year ended | |
Group | 30 November 2024 | 30 November 2023 |
Expected employer contributions for the following year ended | ||
30 November | 1,907 | 4,400 |
Expected total benefit payments | ||
Year 1 | 5,208 | 4,661 |
Year 2 | 5,359 | 4,926 |
Year 3 | 5,514 | 5,224 |
Year 4 | 5,674 | 5,762 |
Year 5 | 5,839 | 6,299 |
Years 6 – 10 | 31,835 | 37,603 |
| At 30 November 2024 |
||||||
Discount rate |
Discount rate |
RPI |
RPI |
Life |
||
Base |
-0.1% |
+0.1% |
-0.1% |
+0.1% |
+1year |
|
Group |
£m |
£m |
£m |
£m |
£m |
£m |
Analysis of net balance sheet position |
||||||
Fair value of scheme assets |
195.2 |
195.2 |
195.2 |
195.2 |
195.2 |
195.2 |
Present value of scheme obligations |
(174.7) |
(177.5) |
(172.1) |
(172.8) |
(176.8) |
(179.3) |
Net pension surplus |
20.5 |
17.7 |
23.1 |
22.4 |
18.4 |
15.9 |
Actuarial assumptions |
||||||
Discount rate (RM Scheme) |
5.15% |
5.05% |
5.25% |
5.15% |
5.15% |
5.15% |
Discount rate (CARE Scheme) |
5.10% |
5.00% |
5.20% |
5.10% |
5.10% |
5.10% |
Discount rate (Platinum Scheme) |
5.15% |
5.05% |
5.25% |
5.15% |
5.15% |
5.15% |
Rate of RPI |
3.10% |
3.10% |
3.10% |
3.00% |
3.20% |
3.10% |
Rate of CPI |
2.20% |
2.20% |
2.20% |
2.10% |
2.30% |
2.20% |
2024 |
2023 |
|
Group and Company |
£000 |
£000 |
Bank loan |
57,000 |
55,000 |
Less capitalised fees |
(1,476) |
(1,349) |
Borrowings |
55,524 |
53,651 |
Ordinary shares of 2 2 / 7 p |
||
Group and Company |
Number 000 |
£000 |
Authorised, allotted, called-up and fully paid: |
||
At 1 December 2022, 30 November 2023 and 30 November 2024 |
83,875 |
1,917 |
Ordinary shares of 2 2 / 7 p |
||
Group and Company |
Number 000 |
£000 |
At 1 December 2022, 30 November 2023 and 30 November 2024 |
619 |
444 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
£000 |
£000 |
|
Equity-settled share-based payment charge/(credit) |
644 |
(364) |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
Number |
Number |
|
Outstanding at the start of the year |
2,467,388 |
1,737,248 |
Granted during the year |
3,285,777 |
2,346,640 |
Lapsed during the year |
(310,377) |
(1,616,500) |
Outstanding at the end of the year |
5,442,788 |
2,467,388 |
Exercisable at the end of the year |
Nil |
Nil |
Weighted average remaining contractual life |
8.9 years |
9.1 years |
Weighted average fair value of options granted |
£0.47 |
£0.49 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
Range of share price at date of grant |
£0.54 to £0.86 |
£0.62 to £0.84 |
Volatility |
74% to 76% |
79% |
Risk-free rate |
4.1% to 4.2% |
3.3% to 4.9% |
Dividend yield |
Nil |
Nil |
Group |
Company |
|||
2024 |
2023 |
2024 |
2023 |
|
£000 |
£000 |
£000 |
£000 |
|
Financial assets |
||||
Trade and other receivables – current |
16,396 |
25,227 |
– |
– |
Trade and other receivables – non-current |
245 |
240 |
– |
– |
Cash and short-term deposits |
8,196 |
8,062 |
– |
– |
24,837 |
33,529 |
– |
– |
|
Financial liabilities |
||||
Trade and other payables – current |
(26,464) |
(29,378) |
(38,369) |
(31,127) |
Trade and other payables – non-current |
(12,816) |
(14,297) |
– |
– |
Bank overdrafts |
(4,325) |
– |
– |
– |
Bank loans/borrowings |
(55,524) |
(53,651) |
(55,524) |
(53,651) |
(99,129) |
(97,326) |
(93,893) |
(84,778) |
|
2024 |
2023 |
|||
Borrowings |
Lease liabilities |
Borrowings |
Lease liabilities |
|
£000 |
£000 |
£000 |
£000 |
|
At 1 December |
53,651 |
16,491 |
48,728 |
19,142 |
Cash movements |
||||
Drawdown of borrowings |
8,000 |
– |
30,167 |
– |
Repayment of borrowings |
(6,000) |
– |
(24,167) |
– |
Borrowing facilities arrangement and commitment fees |
(1,040) |
– |
(1,716) |
– |
Interest paid |
(5,165) |
– |
(4,955) |
– |
Payment of leasing liabilities |
– |
(3,373) |
– |
(3,510) |
Non-cash movements |
||||
Interest and other finance costs |
6,078 |
315 |
5,724 |
330 |
New leases |
– |
1,173 |
– |
490 |
Lease modifications |
– |
362 |
– |
126 |
Lease break exercised |
– |
– |
– |
(87) |
Other |
– |
– |
(130) |
– |
55,524 |
14,968 |
53,651 |
16,491 |
| At 30 November 2024 |
|||||
Forward |
Forward |
Mark-to- |
|||
contract value |
contract value |
market value |
Fair value |
||
Currency |
Contract type |
Currency 000 |
£000 |
£000 |
£000 |
Indian Rupee |
Buy |
721,000 |
(6,640) |
(6,662) |
22 |
(6,640) |
(6,662) |
22 |
|||
| At 30 November 2023 |
|||||
Forward |
Forward |
Mark-to- |
|||
contract value |
contract value |
market value |
Fair value |
||
Currency |
Contract type |
Currency 000 |
£000 |
£000 |
£000 |
US Dollar |
Buy |
3,450 |
(2,764) |
(2,726) |
(38) |
Indian Rupee |
Buy |
961,000 |
(9,287) |
(9,047) |
(240) |
(12,051) |
(11,773) |
(278) |
|||
At 30 November 2024 |
At 30 November 2023 |
|||
Nominal value |
Fair value |
Nominal value |
Fair value |
|
Group |
£000 |
£000 |
£000 |
£000 |
Forward foreign exchange contracts |
6,640 |
22 |
12,051 |
(278) |
At 30 November 2024 |
At 30 November 2023 |
|||
Income |
Equity |
Income |
Equity |
|
Group |
£000 |
£000 |
£000 |
£000 |
10% increase in foreign exchange rates against Pounds Sterling: |
||||
US Dollar |
287 |
– |
169 |
(3) |
Australian Dollar |
2 |
– |
(684) |
– |
Indian Rupee |
71 |
(2) |
190 |
(22) |
| 2024 |
2023 |
|||||
Floating rate |
Interest free |
Total |
Floating rate |
Interest free |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Pounds Sterling |
– |
5,830 |
5,830 |
2,304 |
2,153 |
4,457 |
US Dollar |
– |
471 |
471 |
10 |
2,529 |
2,539 |
Euro |
– |
185 |
185 |
– |
329 |
329 |
Indian Rupee |
535 |
– |
535 |
– |
238 |
238 |
Singapore Dollar |
– |
148 |
148 |
– |
210 |
210 |
Australian Dollar |
– |
810 |
810 |
281 |
5 |
286 |
New Zealand Dollar |
– |
50 |
50 |
– |
3 |
3 |
Swedish Krona |
– |
167 |
167 |
– |
– |
– |
Cash and cash equivalents |
535 |
7,661 |
8,196 |
2,595 |
5,467 |
8,062 |
Bank loan – Pounds Sterling |
57,000 |
– |
57,000 |
55,000 |
– |
55,000 |
2024 |
2023 |
|||
Weighted |
Weighted |
|||
average |
average |
|||
Floating rate |
interest rate |
Floating rate |
interest rate |
|
Group |
£000 |
% |
£000 |
% |
Financial assets |
||||
Cash and cash equivalents |
535 |
0.00 |
2,595 |
0.11 |
Financial liabilities |
||||
Overdrafts |
4,325 |
9.62 |
– |
4.37 |
Bank loans |
57,000 |
9.23 |
55,000 |
9.16 |
2024 |
2023 |
|||
Income |
Equity |
Income |
Equity |
|
sensitivity |
sensitivity |
sensitivity |
sensitivity |
|
Group |
£000 |
£000 |
£000 |
£000 |
1% increase in interest rates |
(570) |
(570) |
(550) |
(550) |
1% decrease in interest rates |
570 |
570 |
550 |
550 |
Derivative |
Borrowings |
||||||
Trade |
Lease |
Other |
financial |
and |
|||
At 30 November 2024 |
payables |
liabilities |
payables |
instruments |
Accruals |
overdrafts 1 |
Total |
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Within one year |
13,748 |
2,430 |
3,224 |
– |
7,340 |
9,341 |
36,083 |
Between one and two years |
– |
1,919 |
– |
– |
– |
60,344 |
62,263 |
Between two and five years |
– |
4,356 |
– |
– |
– |
– |
4,356 |
More than five years |
– |
7,668 |
– |
– |
– |
– |
7,668 |
Total contractual cash flows |
13,748 |
16,373 |
3,224 |
– |
7,340 |
69,685 |
110,370 |
Carrying amount |
13,748 |
14,968 |
3,224 |
– |
7,340 |
59,849 |
99,129 |
Derivative |
|||||||
Trade |
Lease |
Other |
financial |
||||
At 30 November 2023 |
payables |
liabilities |
payables |
instruments |
Accruals |
Borrowings 1 |
Total |
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Within one year |
16,441 |
2,194 |
2,757 |
278 |
7,708 |
5,115 |
34,493 |
Between one and two years |
– |
2,067 |
– |
– |
– |
57,984 |
60,051 |
Between two and five years |
– |
4,672 |
– |
– |
– |
– |
4,672 |
More than five years |
– |
8,901 |
– |
– |
– |
– |
8,901 |
Total contractual cash flows |
16,441 |
17,834 |
2,757 |
278 |
7,708 |
63,099 |
108,117 |
Carrying amount |
16,441 |
16,491 |
2,757 |
278 |
7,708 |
53,651 |
97,326 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
Group |
£000 |
£000 |
Short-term employee benefits |
2,349 |
2,389 |
Post-employment benefits |
68 |
67 |
Termination benefits |
230 |
193 |
Share-based payment expense/(credit) |
605 |
(288) |
3,252 |
2,361 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2024 |
2023 |
|
Company |
£000 |
£000 |
Payments: |
||
Management recharges |
1,382 |
1,175 |
Net intercompany interest payable |
2,052 |
1,048 |
Year ended 30 November 2023 | |||
As originally | |||
reported | RM Consortium | Restated | |
Total | Re-presentation | Total | |
£000 | £000 | £000 | |
Revenue | 195,186 | (19,300) | 175,886 |
Cost of sales | (129,103) | 17,468 | (111,635) |
Gross profit | 66,083 | (1,832) | 64,251 |
Operating expenses | (74,517) | 16,499 | (58,018) |
Reversal of expected credit loss | 840 | - | 840 |
Impairment losses | (38,949) | 38,949 | - |
(Loss)/profit from operations | (46,543) | 53,616 | 7,073 |
Finance income | 1,105 | - | 1,105 |
Other income | 10,785 | - | 10,785 |
Finance costs | (6,585) | - | (6,585) |
(Loss)/profit before tax | (41,238) | 53,616 | 12,378 |
Tax | (2,070) | (7,754) | (9,824) |
(Loss)/profit for the year from continuing operations | (43,308) | 45,862 | 2,554 |
Profit/(loss) for the year from discontinued operations | 14,204 | (45,862) | (31,658) |
Loss for the year | (29,104) | - | (29,104) |
Earnings per ordinary share on continuing operations | |||
- basic | (52.0)p | 3.1p | |
- diluted | (52.0)p | 3.1p | |
Earnings per ordinary share on discontinued operations | |||
- basic | 17.1p | (38.0)p | |
- diluted | 17.0p | (38.0)p | |
Earnings per ordinary share on total operations | |||
- basic | (34.9)p | (34.9)p | |
- diluted | (34.9)p | (34.9)p | |