Buildings |
20–40 years |
Plant and equipment |
5–20 years |
Fixtures and fiings |
3–5 years |
Marketing related |
5–15 years |
Customer related |
2–10 years |
Technology related |
5–20 years |
Software related |
3–10 years |
Capitalised development |
3–10 years, from the date the patent |
is granted |
Polyolefin Foams |
HPP |
MEL |
Consolidated |
|||||
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
2024 |
2023 |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Group revenue |
66,929 |
67,596 |
79,642 |
58,132 |
1,220 |
1,247 |
147,791 |
126,975 |
Segment profit/(loss) pre-amortisation of acquired intangibles |
5,428 |
7,455 |
21,459 |
15,418 |
(4,636) |
(4,098) |
22,251 |
18,775 |
Amortisation of acquired intangible assets |
– |
– |
– |
– |
(255) |
(257) |
(255) |
(257) |
Exceptional costs of closure of business |
– |
– |
– |
– |
(15,178) |
– |
(15,178) |
– |
Segment profit/(loss) |
5,428 |
7,455 |
21,459 |
15,418 |
(20,069) |
(4,355) |
6,818 |
18,518 |
Foreign exchange losses |
– |
– |
– |
– |
(43) |
– |
754 |
(296) |
Unallocated central costs |
– |
– |
– |
– |
– |
– |
(4,620) |
(3,087) |
Operating profit |
2,952 |
15,135 |
||||||
Financing costs |
– |
– |
– |
– |
– |
– |
(3,147) |
(2,540) |
Financing income |
– |
– |
– |
– |
– |
– |
274 |
191 |
Share of profit from joint venture |
74 |
54 |
– |
– |
– |
– |
74 |
54 |
Taxation |
– |
– |
– |
– |
– |
– |
(2,908) |
(3,598) |
(Loss)/profit for the year |
(2,755) |
9,242 |
||||||
Segment assets |
105,095 |
110,374 |
59,641 |
50,456 |
2,232 |
14,344 |
166,968 |
175,174 |
Unallocated assets |
– |
– |
– |
– |
– |
– |
7,781 |
435 |
Total assets |
174,749 |
175,609 |
||||||
Segment liabilities |
(29,054) |
(37,631) |
(21,218) |
(14,363) |
(2,677) |
(1,504) |
(52,949) |
(53,498) |
Unallocated liabilities |
– |
– |
– |
– |
– |
– |
(12,443) |
(6,348) |
Total liabilities |
(65,392) |
(59,846) |
||||||
Depreciation of PPE |
5,083 |
5,189 |
1,428 |
1,122 |
560 |
532 |
7,071 |
6,843 |
Depreciation of right-of-use assets |
401 |
422 |
153 |
92 |
294 |
204 |
848 |
718 |
Unallocated depreciation of right-of-use assets |
– |
– |
– |
– |
– |
– |
517 |
– |
Amortisation |
151 |
223 |
90 |
101 |
306 |
332 |
547 |
656 |
Capital expenditure: |
||||||||
Property, plant and equipment |
7,931 |
4,619 |
904 |
1,421 |
1,266 |
343 |
10,101 |
6,383 |
Intangible assets |
60 |
118 |
37 |
56 |
3,140 |
2,565 |
3,237 |
2,739 |
United |
Continental |
North |
Rest of |
||
Kingdom |
Europe |
America |
the world |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
For the year ended 31 December 2024 |
|||||
Group revenue from external customers |
12,740 |
30,475 |
28,696 |
75,880 |
147,791 |
Non-current assets |
49,727 |
18,498 |
33,176 |
525 |
101,926 |
Capital expenditure – PPE |
2,212 |
1,873 |
6,011 |
4 |
10,101 |
For the year ended 31 December 2023 |
|||||
Group revenue from external customers |
11,879 |
32,514 |
27,195 |
55,387 |
126,975 |
Non-current assets |
42,745 |
19,815 |
39,697 |
246 |
102,503 |
Capital expenditure – PPE |
4,393 |
524 |
1,464 |
2 |
6,383 |
2024 |
2023 |
|
£’000 |
£’000 |
|
Sale of foam |
146,571 |
125,729 |
Licence and royalty income |
876 |
893 |
Sale of equipment |
344 |
353 |
Group revenue |
147,791 |
126,975 |
2024 |
2023 |
|
£’000 |
£’000 |
|
Revenue |
1,220 |
1,247 |
Cost of sales |
(3,139) |
(2,629) |
Gross loss |
(1,919) |
(1,382) |
Distribution costs |
(589) |
(596) |
Administrative expenses |
(2,426) |
(2,443) |
Exceptional costs of closure of business |
(15,178) |
– |
Operating loss |
(20,112) |
(4,421) |
Finance costs* |
(1,442) |
(1,068) |
Loss before income tax |
(21,554) |
(5,489) |
Income tax expense |
(35) |
– |
Loss for the year |
(21,589) |
(5,489) |
2024 |
2023 |
|
£’000 |
£’000 |
|
Included in (loss)/profit for the year are: |
||
Changes in inventories of finished goods and work in progress |
(1,774) |
4,713 |
Changes in raw materials and consumables used |
1,897 |
1,053 |
Inventory write-down |
2,102 |
215 |
Employee benefits expenses |
36,245 |
33,204 |
Operating lease charges (note 12) |
221 |
386 |
Amortisation (note 13) |
547 |
656 |
Depreciation of PPE and right-of-use assets (note 11 and note 12) |
8,436 |
7,561 |
Disposal of assets |
28 |
4 |
Research and development costs qualified for tax relief expensed |
1,400 |
821 |
Development costs capitalised (note 13) |
(2,859) |
(2,244) |
Net exchange losses |
(754) |
296 |
PKF Lilejohn LLP |
245 |
235 |
Fees payable to the External Auditor in respect of other services: |
||
Audit-related assurance services |
15 |
22 |
Total cost of sales, distribution costs and administrative expenses |
129,661 |
111,840 |
Number of employees |
||||
Group |
Company |
|||
2024 |
2023 |
2024 |
2023 |
|
Production |
309 |
285 |
170 |
167 |
Maintenance |
44 |
40 |
27 |
25 |
Distribution and marketing |
79 |
77 |
40 |
41 |
Administration and technical |
137 |
134 |
96 |
89 |
569 |
536 |
333 |
322 |
Group |
Company |
|||
2024 |
2023 |
2024 |
2023 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Wages and salaries* |
29,529 |
26,882 |
18,449 |
17,139 |
Social security costs* |
3,843 |
3,409 |
2,017 |
1,716 |
Share options granted to Directors and employees (note 25) |
1,077 |
1,335 |
1,077 |
1,335 |
Pension costs, including past service costs |
1,795 |
1,578 |
1,238 |
1,025 |
36,244 |
33,204 |
22,781 |
21,215 |
|
* Net of directly aributable costs capitalised |
666 |
911 |
250 |
291 |
2024 |
2023 |
|
£’000 |
£’000 |
|
Aggregate emoluments |
1,408 |
1,333 |
Social Security costs paid by the Company* |
200 |
146 |
Aggregate gains made on exercise of share options |
32 |
73 |
Aggregate amounts receivable under long-term incentive schemes |
656 |
423 |
Company contribution to defined contribution pension scheme |
67 |
53 |
2,363 |
2,028 |
2024 |
2023 |
|
£’000 |
£’000 |
|
Interest income |
274 |
191 |
2024 |
2023 |
|
£’000 |
£’000 |
|
Interest on borrowings |
2,738 |
2,328 |
Interest on lease liabilities |
411 |
75 |
Interest capitalised |
(105) |
– |
Finance costs expensed |
3,044 |
2,403 |
Interest on defined benefit pension obligation (note 24) |
103 |
137 |
3,147 |
2,540 |
2024 | 2023 | |
£’000 | £’000 | |
UK corporation tax | 2,485 | 2,051 |
Overseas tax | (387) | 632 |
Adjustment for tax for prior years | 431 | 81 |
Total current tax | 2,529 | 2,764 |
Deferred tax | 379 | 834 |
Income tax expense | 2,908 | 3,598 |
2024 | 2023 | |
£’000 | £’000 | |
Tax reconciliation | ||
Profit before tax | 153 | 12,839 |
Tax at the UK tax rate of 25% (2023: 23.5%) | 38 | 3,019 |
Effects of: | ||
Expenses not deductible for tax purposes | 359 | 271 |
(Utilisation of) tax losses for which no deferred income tax asset recognised | 4,026 | 518 |
Effect of different overseas tax rates | 695 | 72 |
Changes in tax rates | – | 7 |
Capital allowance super-deductions | – | (13) |
Recognition of share-based payments and related assets | 246 | – |
Special Economic Zone Relief | (264) | (375) |
Other differences | – | 18 |
Adjustments to prior year UK corporation tax charge | (555) | 81 |
Impairments booked in subsidiaries | (1,637) | – |
2,908 | 3,598 |
2024 | 2023 | |
£’000 | £’000 | |
Prior year final dividend of 4.90p (2023: 4.62p) per 5.0p ordinary share | 2,383 | 2,243 |
Interim dividend of 2.38p (2023: 2.28p) per 5.0p ordinary share | 1,159 | 1,107 |
Dividends paid during the year | 3,542 | 3,350 |
2024 | 2023 | |
Weighted average number of ordinary shares in issue | 48,669,691 | 48,643,755 |
Adjustments for share options | 1,361,985 | 1,161,180 |
Diluted number of ordinary shares issued | 50,031,676 | 49,804,935 |
As at 31 December | ||
2024 | 2023 | |
£’000 | £’000 | |
Cash and cash equivalents | 684 | 721 |
Other assets (excluding cash) | 1,201 | 770 |
Total assets | 1,885 | 1,491 |
Financial liabilities (excluding trade payables) | – | (62) |
Other current liabilities (including trade payables) | (1,324) | (1,016) |
Total liabilities | (1,324) | (1,078) |
Net assets | 561 | 413 |
2024 |
2023 |
|
£’000 |
£’000 |
|
Revenue |
3,811 |
3,533 |
Finance costs |
6 |
5 |
Profit before tax |
141 |
108 |
Income tax expense |
– |
– |
Profit after tax |
141 |
108 |
Other comprehensive income |
7 |
– |
Total comprehensive income |
148 |
108 |
Dividend received from joint venture |
– |
– |
2024 |
2023 |
|
£’000 |
£’000 |
|
Opening net assets |
413 |
305 |
Profit for the year |
148 |
108 |
Closing net assets |
561 |
413 |
Interest in joint venture at 50% |
281 |
207 |
2024 |
2023 |
|
£’000 |
£’000 |
|
Information of the joint venture |
||
Carrying value at 1 January |
207 |
153 |
Share of profit for the year |
74 |
54 |
Carrying value at 31 December |
281 |
207 |
Land and |
Plant and |
Fixtures and |
Under |
||
buildings |
equipment |
fiings |
construction |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Cost |
|||||
At 1 January 2023 |
47,398 |
118,591 |
3,562 |
3,048 |
172,599 |
Additions |
8 |
77 |
93 |
6,205 |
6,383 |
Disposals |
– |
(941) |
(194) |
(44) |
(1,179) |
Effect of movement in foreign exchange |
(793) |
(2,451) |
(73) |
(91) |
(3,408) |
At 31 December 2023 |
46,613 |
115,276 |
3,388 |
9,118 |
174,395 |
At 1 January 2024 |
46,613 |
115,276 |
3,388 |
9,118 |
174,395 |
Additions |
26 |
26 |
18 |
10,031 |
10,101 |
Disposals |
– |
(148) |
(9) |
– |
(157) |
Transfers |
1,852 |
7,669 |
450 |
(9,977) |
(6) |
Effect of movement in foreign exchange |
(477) |
177 |
(11) |
83 |
(228) |
At 31 December 2024 |
48,014 |
123,000 |
3,836 |
9,255 |
184,105 |
Accumulated depreciation |
|||||
At 1 January 2023 |
15,653 |
59,919 |
2,732 |
– |
78,304 |
Depreciation charge |
1,737 |
4,862 |
244 |
– |
6,843 |
Disposals |
– |
(984) |
(191) |
– |
(1,175) |
Effect of movement in foreign exchange |
(331) |
(925) |
(64) |
– |
(1,320) |
At 31 December 2023 |
17,059 |
62,872 |
2,721 |
– |
82,652 |
At 1 January 2024 |
17,059 |
62,872 |
2,721 |
– |
82,652 |
Depreciation charge |
1,597 |
5,155 |
319 |
– |
7,071 |
Impairment |
6 |
1,186 |
53 |
856 |
2,101 |
Disposals |
– |
(74) |
(8) |
– |
(82) |
Transfers |
1 |
(14) |
13 |
– |
– |
Effect of movement in foreign exchange |
37 |
223 |
11 |
4 |
275 |
At 31 December 2024 |
18,700 |
69,348 |
3,109 |
860 |
92,017 |
Net book value |
|||||
At 1 January 2023 |
31,745 |
58,672 |
830 |
3,048 |
94,295 |
At 31 December 2023 and 1 January 2024 |
29,554 |
52,404 |
667 |
9,118 |
91,743 |
At 31 December 2024 |
29,314 |
53,652 |
727 |
8,395 |
92,088 |
Land and |
Plant and |
Fixtures and |
Under |
||
buildings |
equipment |
fiings |
construction |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Cost |
|||||
At 1 January 2023 |
24,335 |
67,231 |
2,131 |
1,442 |
95,139 |
Additions |
– |
13 |
3 |
4,376 |
4,392 |
Disposals |
– |
(988) |
(191) |
– |
(1,179) |
Transfers |
983 |
802 |
176 |
(1,961) |
– |
At 31 December 2023 |
25,318 |
67,058 |
2,119 |
3,857 |
98,352 |
At 1 January 2024 |
25,318 |
67,058 |
2,119 |
3,857 |
98,352 |
Additions |
10 |
20 |
– |
2,173 |
2,203 |
Disposals |
(19) |
– |
(2) |
– |
(21) |
Transfers |
230 |
5,026 |
112 |
(5,368) |
– |
At 31 December 2024 |
25,539 |
72,104 |
2,229 |
662 |
100,534 |
Accumulated depreciation |
|||||
At 1 January 2023 |
9,191 |
43,497 |
1,613 |
– |
54,301 |
Depreciation charge |
1,160 |
1,905 |
134 |
– |
3,199 |
Disposals |
– |
(984) |
(191) |
– |
(1,175) |
At 31 December 2023 |
10,351 |
44,418 |
1,556 |
– |
56,325 |
At 1 January 2024 |
10,351 |
44,418 |
1,556 |
– |
56,325 |
Depreciation charge |
875 |
2,274 |
166 |
– |
3,315 |
Disposals |
(19) |
– |
(1) |
– |
(20) |
Transfers |
– |
(11) |
11 |
– |
– |
At 31 December 2024 |
11,207 |
46,681 |
1,732 |
– |
59,620 |
Net book value |
|||||
At 1 January 2023 |
15,144 |
23,734 |
518 |
1,442 |
40,838 |
At 31 December 2023 and 1 January 2024 |
14,967 |
22,640 |
563 |
3,857 |
42,027 |
At 31 December 2024 |
14,332 |
25,423 |
497 |
662 |
40,914 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Property | 809 | 940 | – | – |
Equipment | 1,344 | 332 | 1,162 | 143 |
Licences | 7,233 | – | 7,233 | – |
9,386 | 1,272 | 8,395 | 143 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Lease liability falls due within 1 year | 2,134 | 507 | 1,654 | 101 |
Lease liability falls due within 1–3 years | 4,203 | 797 | 3,631 | 39 |
Lease liability falls due in more than 3 years | 2,618 | 30 | 2,477 | 7 |
8,955 | 1,334 | 7,762 | 147 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Property | 395 | 782 | – | – |
Equipment | 1,396 | 316 | 1,298 | 77 |
Licence* | 7,749 | – | 7,749 | – |
9,540 | 1,098 | 9,047 | 77 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Property | 472 | 361 | – | – |
Equipment | 376 | 357 | 280 | 282 |
Licences | 517 | – | 517 | – |
1,365 | 718 | 797 | 282 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Impairment of right-of-use-assets | 56 | – | – | – |
Interest expenses (included in finance costs) | 411 | 76 | 336 | 7 |
Expense relating to short-term leases (included in cost of sales | ||||
and administrative expenses) | 118 | 386 | 118 | 295 |
Expense relating to leases of low-value assets that are not shown above | ||||
as short-term leases (included in administrative expenses) | 103 | 27 | 75 | 27 |
The total cash outflow for leases | 2,335 | 753 | 1,639 | 283 |
Marketing | Customer | Technology | Software | Capitalised | |||
related | related | related | related | Goodwill | development | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | |||||||
At 1 January 2023 | 264 | 414 | 6,412 | 3,934 | 2,529 | 2,685 | 16,238 |
Additions | – | – | 321 | 174 | – | 2,244 | 2,739 |
Transfer | – | – | – | 14 | – | (14) | – |
Effect of movement in foreign exchange | (14) | (16) | (329) | (2) | (130) | (160) | (651) |
At 31 December 2023 | 250 | 398 | 6,404 | 4,120 | 2,399 | 4,755 | 18,326 |
At 1 January 2024 | 250 | 398 | 6,404 | 4,120 | 2,399 | 4,755 | 18,326 |
Additions | – | – | 300 | 88 | – | 2,849 | 3,237 |
Transfer | – | – | – | 6 | – | – | 6 |
Effect of movement in foreign exchange | 3 | 4 | 82 | (7) | 32 | 111 | 225 |
At 31 December 2024 | 253 | 402 | 6,786 | 4,207 | 2,431 | 7,715 | 21,794 |
Accumulated amortisation | |||||||
At 1 January 2023 | 264 | 414 | 3,846 | 3,633 | – | 307 | 8,464 |
Charge for the year | – | – | 323 | 154 | – | 179 | 656 |
Transfer | – | – | – | 14 | – | (14) | – |
Effect of movement in foreign exchange | (14) | (16) | (182) | – | – | – | (212) |
At 31 December 2023 | 250 | 398 | 3,987 | 3,801 | – | 472 | 8,908 |
At 1 January 2024 | 250 | 398 | 3,987 | 3,801 | – | 472 | 8,908 |
Charge for the year | – | – | 333 | 124 | – | 90 | 547 |
Impairment (note 4) | – | – | 2,378 | – | 2,386 | 6,876 | 11,640 |
Transfer | – | – | – | (156) | – | 156 | – |
Effect of movement in foreign exchange | 3 | 4 | 88 | – | 45 | 121 | 261 |
At 31 December 2024 | 253 | 402 | 6,786 | 3,769 | 2,431 | 7,715 | 21,356 |
Net book value | |||||||
At 1 January 2023 | – | – | 2,566 | 301 | 2,529 | 2,378 | 7,774 |
At 31 December 2023 and 1 January 2024 | – | – | 2,417 | 319 | 2,399 | 4,283 | 9,418 |
At 31 December 2024 | – | – | – | 438 | – | – | 438 |
Customer | Software | Capitalised | ||
related | related | development | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 1 January 2023 | 121 | 3,816 | 732 | 4,669 |
Additions | – | 174 | – | 174 |
Transfers | – | 14 | (14) | – |
At 31 December 2023 | 121 | 4,004 | 718 | 4,843 |
At 1 January 2024 | 121 | 4,004 | 718 | 4,843 |
Additions | – | 88 | – | 88 |
At 31 December 2024 | 121 | 4,092 | 718 | 4,931 |
Accumulated amortisation | ||||
At 1 January 2023 | 121 | 3,600 | 307 | 4,028 |
Charge for the year | – | 132 | 179 | 311 |
Transfers | – | 14 | (14) | – |
At 31 December 2023 | 121 | 3,746 | 472 | 4,339 |
At 1 January 2024 | 121 | 3,746 | 472 | 4,339 |
Charge for the year | – | 98 | 90 | 188 |
Transfers | – | (156) | 156 | – |
At 31 December 2024 | 121 | 3,688 | 718 | 4,527 |
Net book value | ||||
At 1 January 2023 | – | 216 | 425 | 641 |
At 31 December 2023 and 1 January 2024 | – | 258 | 246 | 504 |
At 31 December 2024 | – | 404 | – | 404 |
2024 | 2023 | |
£’000 | £’000 | |
Shares in Group undertakings – at cost | 30,822 | 30,822 |
Registered office | Ownership | Incorporated in: | |
Zotefoams International Limited | 675 Mitcham Road, Croydon CR9 3AL | 100% | Great Britain |
Zotefoams Pension Trustees Limited | 675 Mitcham Road, Croydon CR9 3AL | 100% | Great Britain |
Zotefoams Inc (indirectly owned) | Corporation Trust Center, 1209 Orange Street, Wilmington, | 100% | USA |
New Castle, Delaware | |||
Zotefoams Midwest LLC (indirectly owned) | Corporation Trust Center, 1209 Orange Street, Wilmington, | 100% | USA |
New Castle, Delaware | |||
MuCell Extrusion LLC (indirectly owned) | Corporation Trust Center, 1209 Orange Street, Wilmington, | 100% | USA |
New Castle, Delaware | |||
Zotefoams Operations Limited (indirectly owned) | 675 Mitcham Road, Croydon CR9 3AL | 100% | Great Britain |
Zotefoams Technology Limited (indirectly owned) | 675 Mitcham Road, Croydon CR9 3AL | 100% | Great Britain |
KZ Trading and Investment Limited (indirectly owned) | 15/F OTB Building, 160 Gloucester Road, Hong Kong | 100% | Hong Kong |
Zotefoams T-FIT Material Technology (Kunshan) | 181 Huanlou Road, Kunshan, Jiangsu | 100% | China |
Limited (indirectly owned) | |||
Zotefoams France SAS (indirectly owned) | 29 Boulevard Albert Einstein, Nantes | 100% | France |
Zotefoams Poland Sp. z.o.o. (indirectly owned) | ul. Grzybowska 2/29, 00-131, Warszawa | 100% | Poland |
T-FIT Insulation Solutions India Private Limited | 412-415, 2nd Floor, Nimai Tower, Udyog Vihar, | 100% | India |
(indirectly owned) | Phase-IV, Gurgaon, Haryana-122015 | ||
Zotefoams Denmark ApS (indirectly owned) | Niels Bohrs Vej 36, 8660 Skanderborg | 100% | Denmark |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Raw materials and consumables | 16,114 | 14,217 | 13,202 | 10,454 |
Work in progress | 10,651 | 11,580 | 7,003 | 8,912 |
Finished goods | 7,737 | 8,583 | 4,628 | 4,038 |
Provision for impairment losses | (4,578) | (2,476) | (1,518) | (788) |
29,924 | 31,904 | 23,315 | 22,616 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Provision for impairment losses as at 1 January | 2,476 | 2,261 | 788 | 1,042 |
Inventories wrien off against provision | (25) | (440) | (25) | (357) |
Additional provisions recognised | 2,561 | 655 | 883 | 103 |
Unused amounts reversed | (351) | – | (128) | – |
Exchange differences | (83) | – | – | – |
Provision for impairment losses as at 31 December | 4,578 | 2,476 | 1,518 | 788 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Amounts falling due over one year: | ||||
Prepayments and accrued income | 14 | 70 | 13 | 70 |
Amounts falling due within one year: | ||||
Trade receivables | 28,833 | 28,850 | 19,133 | 19,421 |
Amounts owed by Group undertakings | – | – | 35,857 | 39,190 |
Other receivables | 1,343 | 2,515 | 1,065 | 1,958 |
Prepayments and accrued income | 1,318 | 1,637 | 651 | 483 |
31,508 | 33,072 | 56,719 | 61,122 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Cash at bank and in hand | 10,534 | 6,294 | 5,449 | 2,875 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Trade payables | 4,970 | 5,246 | 3,760 | 4,337 |
Amounts owed to Group undertakings | – | – | 125 | 30 |
Other taxation and social security | 748 | 619 | 543 | 515 |
Other payables | 3,173 | 3,515 | 1,898 | 2,291 |
Accruals and deferred income | 2,987 | 3,573 | 1,401 | 1,826 |
11,878 | 12,953 | 7,727 | 8,999 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Note | £’000 | £’000 | £’000 | £’000 | |
Current bank borrowings | 22 | 34,602 | 36,527 | 34,602 | 36,527 |
2024 | 2023 | |
£’000 | £’000 | |
Floating rate: | ||
Expiring beyond one year | 15,212 | 13,074 |
Total | 15,212 | 13,074 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Short-term borrowings at 1 January | 36,527 | 37,446 | 36,527 | 37,446 |
Net cash inflows | (1,607) | 378 | (1,607) | 378 |
Loan origination fee | 180 | 180 | 180 | 180 |
Foreign exchange movement | (498) | (1,477) | (498) | (1,477) |
Short-term borrowings at 31 December | 34,602 | 36,527 | 34,602 | 36,527 |
Defined | Tax value of | |||||||||
Property, | Derivative | Benefit | Share | recognised | ||||||
plant and | Rolled-over | financial | Pension | option | losses carried | |||||
equipment | gain | Inventories | instruments | Scheme | Provisions | charges | forward | Offset | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | 4,450 | 806 | (255) | (266) | (822) | – | (322) | (155) | – | 3,436 |
Charged/(credited) to the | 934 | – | (41) | – | 137 | – | (238) | 16 | – | 808 |
income statement | ||||||||||
Recognised in other | ||||||||||
comprehensive income | ||||||||||
and equity | – | – | – | 575 | 21 | – | (5) | – | – | 591 |
Balance at 31 December 2023 | 5,384 | 806 | (296) | 309 | (664) | – | (565) | (139) | – | 4,835 |
Balance at 1 January 2024 | 5,384 | 806 | (296) | 309 | (664) | – | (565) | (139) | – | 4,835 |
Charged/(credited) to the | ||||||||||
income statement | 263 | – | (113) | – | 189 | (28) | 68 | – | – | 379 |
Recognised in other | ||||||||||
comprehensive income | ||||||||||
and equity | – | – | – | (590) | 87 | – | (156) | – | – | (659) |
Balance at 31 December 2024 | 5,647 | 806 | (409) | (281) | (388) | (28) | (653) | (139) | – | 4,555 |
At 31 December 2023 | ||||||||||
Deferred tax liabilities | 5,384 | 806 | – | 309 | – | – | – | – | (1,229) | 5,270 |
Deferred tax assets | – | – | (296) | – | (664) | – | (565) | (139) | 1,229 | (435) |
Net | 5,384 | 806 | (296) | 309 | (664) | – | (565) | (139) | – | 4,835 |
At 31 December 2024 | ||||||||||
Deferred tax liabilities | 5,647 | 806 | – | – | – | – | – | – | (1,350) | 5,103 |
Deferred tax assets | – | – | (409) | (281) | (388) | (28) | (653) | (139) | 1,350 | (548) |
Net | 5,647 | 806 | (409) | (281) | (388) | (28) | (653) | (139) | – | 4,555 |
Defined | ||||||||
Property, | Derivative | Benefit | Share | |||||
plant and | Rolled-over | financial | Pension | option | ||||
equipment | gain | instruments | Scheme | Provisions | charges | Offset | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | 4,450 | 806 | (266) | (822) | – | (322) | – | 3,846 |
Charged/(credited) to the | ||||||||
income statement | 934 | – | – | 137 | – | (238) | – | 833 |
Recognised in other | ||||||||
comprehensive income | ||||||||
and equity | – | – | 575 | 21 | – | (5) | – | 591 |
Balance at 31 December 2023 | 5,384 | 806 | 309 | (664) | – | (565) | – | 5,270 |
Balance at 1 January 2024 | 5,384 | 806 | 309 | (664) | – | (565) | – | 5,270 |
Charged to the income | ||||||||
statement | 263 | – | – | 189 | (28) | 68 | – | 492 |
Recognised in other | ||||||||
comprehensive income | ||||||||
and equity | – | – | (590) | 87 | – | (156) | – | (659) |
Balance at 31 December 2024 | 5,647 | 806 | (281) | (388) | (28) | (653) | – | 5,103 |
At 31 December 2023 | ||||||||
Deferred tax liabilities | 5,384 | 806 | 309 | – | – | – | (1,229) | 5,270 |
Deferred tax assets | – | – | – | (664) | – | (565) | 1,229 | – |
Net | 5,384 | 806 | 309 | (664) | – | (565) | – | 5,270 |
At 31 December 2024 | ||||||||
Deferred tax liabilities | 5,647 | 806 | – | – | – | – | (1,350) | 5,103 |
Deferred tax assets | – | – | (281) | (388) | (28) | (653) | 1,350 | – |
Net | 5,647 | 806 | (281) | (388) | (28) | (653) | – | 5,103 |
Share | ||||
Number of | Par value | premium | Total | |
shares | £’000 | £’000 | £’000 | |
At 1 January 2023 | 48,621,234 | 2,431 | 44,178 | 46,609 |
Share issue to Employee Benefit Trust | 225,000 | 11 | – | 11 |
At 31 December 2023 and 31 December 2024 | 48,846,234 | 2,442 | 44,178 | 46,620 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Counterparties without external credit rating: | £’000 | £’000 | £’000 | £’000 |
Existing customers with no defaults in the past | 28,823 | 28,545 | 19,133 | 19,374 |
Existing customers with some defaults in the past, net of impairment allowance | 10 | 305 | – | 47 |
28,833 | 28,850 | 19,133 | 19,421 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Cash at bank | £’000 | £’000 | £’000 | £’000 |
Moody’s P-1 | 10,161 | 5,928 | 5,449 | 2,875 |
Moody’s P-3 | 373 | 366 | – | – |
10,534 | 6,294 | 5,449 | 2,875 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Derivative financial assets | £’000 | £’000 | £’000 | £’000 |
Moody’s P-1 | 42 | 691 | 42 | 691 |
Moody’s P-2 | – | 573 | – | 573 |
42 | 1,264 | 42 | 1,264 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Gross carrying amount | 29,003 | 29,097 | 19,133 | 19,432 |
– due for less than 60 days | 28,423 | 27,539 | 19,127 | 18,155 |
– due for more than 60 days | 580 | 1,558 | 6 | 1,277 |
Expected loss rate | ||||
– due for less than 60 days | – | 0.04% | – | 0.06% |
– due for more than 60 days | 29.60% | 15.12% | – | – |
Loss allowance | 170 | 247 | – | 11 |
Trade receivables net of allowances | 28,833 | 28,850 | 19,133 | 19,421 |
Group | Company | |
£’000 | £’000 | |
At 1 January 2023 | 214 | 11 |
Increase in loss allowance recognised in profit or loss during the year | 128 | 11 |
Reversal of loss allowance on collection of dues | (95) | (11) |
At 31 December 2023 | 247 | 11 |
At 1 January 2024 | 247 | 11 |
Increase in loss allowance recognised in profit or loss during the year | 33 | – |
Reversal of loss allowance on collection of dues | (110) | (11) |
At 31 December 2024 | 170 | – |
2024 | 2023 | |||||
Effective | Fixed | Variable | Effective | Fixed | Variable | |
interest rate | rates | rates | interest rate | rates | rates | |
Group | % | £’000 | £’000 | % | £’000 | £’000 |
Dollar short-term borrowings | 6.57% | – | 21,559 | 5.04% | – | 21,241 |
Sterling short-term borrowings | – | – | – | – | – | – |
Euro short-term borrowings | 5.06% | – | 13,229 | 4.63% | – | 15,652 |
Dollar long-term borrowings | – | – | – | – | – | – |
Total* | – | 34,788 | – | 36,893 |
2024 | 2023 | |||||
Effective | Fixed | Variable | Effective | Fixed | Variable | |
interest rate | rates | rates | interest rate | rates | rates | |
Company | % | £’000 | £’000 | % | £’000 | £’000 |
Dollar short-term borrowings | 6.57% | – | 21,559 | 5.04% | – | 21,241 |
Sterling short-term borrowings | – | – | – | – | – | – |
Euro short-term borrowings | 5.06% | – | 13,229 | 4.63% | – | 15,652 |
Dollar long-term borrowings | – | – | – | – | – | – |
Total* | – | 34,788 | – | 36,893 |
2024 | 2023 | |||||||||
More | More | |||||||||
Carrying | Contractual | 1 year | 1 to 2 | than | Carrying | Contractual | 1 year | 1 to 2 | than | |
amount | cash flows | or less | years | 2 years | amount | cash flows | or less | years | 2 years | |
Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Non-derivative | ||||||||||
financial liabilities | ||||||||||
Interest-bearing loans | ||||||||||
and borrowings | (34,602) | (34,788) | (34,788) | – | – | (36,527) | (36,893) | (36,893) | – | – |
Trade and other payables | (8,142) | (8,142) | (8,142) | – | – | (8,761) | (8,761) | (8,761) | – | – |
Lease liabilities | (8,955) | (10,180) | (2,625) | (2,401) | (5,154) | (1,334) | (1,832) | (770) | (1,032) | (30) |
Total non-derivative | ||||||||||
financial liabilities | (51,699) | (53,110) | (45,555) | (2,401) | (5,154) | (46,622) | (47,486) | (46,424) | (1,032) | (30) |
Derivative financial liabilities | (1,164) | (1,164) | (1,164) | – | – | (28) | (28) | (28) | – | – |
2024 | 2023 | |||||||||
More | More | |||||||||
Carrying | Contractual | 1 year | 1 to 2 | than | Carrying | Contractual | 1 year | 1 to 2 | than | |
amount | cash flows | or less | years | 2 years | amount | cash flows | or less | years | 2 years | |
Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Non-derivative | ||||||||||
financial liabilities | ||||||||||
Interest-bearing loans | ||||||||||
and borrowings | (34,602) | (34,788) | (34,788) | – | – | (36,527) | (36,893) | (36,893) | – | – |
Trade and other payables | (5,655) | (5,655) | (5,655) | – | – | (6,658) | (6,658) | (6,658) | – | – |
Lease liabilities | (7,762) | (8,847) | (2,081) | (2,081) | (4,685) | (146) | (528) | (263) | (235) | (30) |
Total non-derivative | ||||||||||
financial liabilities | (48,019) | (49,290) | (42,524) | (2,081) | (4,685) | (43,331) | (44,079) | (43,814) | (235) | (30) |
Derivative financial liabilities | (1,164) | (1,164) | (1,164) | – | – | (28) | (28) | (28) | – | – |
2024 | 2023 | |||
Average | Closing | Average | Closing | |
Euro/sterling | 1.177 | 1.210 | 1.150 | 1.150 |
US dollar/sterling | 1.278 | 1.252 | 1.243 | 1.271 |
Euro | US dollar | Other | Total | |
Group – 2024 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 1,593 | 4,066 | 1,264 | 6,923 |
Trade receivables | 4,952 | 17,887 | 1,192 | 24,031 |
Trade payables | (2,048) | (995) | (267) | (3,310) |
Euro | US dollar | Other | Total | |
Group – 2023 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 1,551 | 1,999 | 926 | 4,476 |
Trade receivables | 4,875 | 18,213 | 2,843 | 25,931 |
Trade payables | (2,271) | (1,294) | (314) | (3,879) |
Euro | US dollar | Other | Total | |
Company – 2024 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 363 | 1,489 | 49 | 1,901 |
Trade receivables | 3,160 | 10,600 | 201 | 13,961 |
Trade payables | (1,989) | (96) | – | (2,085) |
Euro | US dollar | Other | Total | |
Company – 2023 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 432 | 761 | 45 | 1,238 |
Trade receivables | 2,974 | 12,541 | 987 | 16,502 |
Trade payables | (2,224) | (808) | – | (3,032) |
Level 1 | Level 2 | Level 3 | Total | |
31 December 2024 | £’000 | £’000 | £’000 | £’000 |
Assets | ||||
Forward exchange contracts | – | 42 | – | 42 |
Total assets | – | 42 | – | 42 |
Liabilities | ||||
Forward exchange contracts | – | (1,164) | – | (1,164) |
Total liabilities | – | (1,164) | – | (1,164) |
Level 1 | Level 2 | Level 3 | Total | |
31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Assets | ||||
Forward exchange contracts | – | 1,264 | – | 1,264 |
Total assets | – | 1,264 | – | 1,264 |
Liabilities | ||||
Forward exchange contracts | – | (28) | – | (28) |
Total liabilities | – | (28) | – | (28) |
2024 | 2023 | |||||||
Foreign | Contract | Transaction | Contract | Foreign | Contract | Transaction | Contract | |
currency | value | fair value | fair value | currency | value | fair value | fair value | |
Group and Company: | $’000 | £’000 | £’000 | £’000 | $’000 | £’000 | £’000 | £’000 |
Sell USD | $67,100 | 52,467 | 51,345 | (1,122) | $67,700 | 54,365 | 55,601 | 1,236 |
2024 | 2023 | |||||
Financial | Financial | Financial | Financial | |||
assets at | Derivatives | liabilities at | assets at | Derivatives | liabilities at | |
amortised | used for | amortised | amortised | used for | amortised | |
cost | hedging | cost | cost | hedging | cost | |
Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade and other receivables | 30,151 | – | – | 31,365 | – | – |
Cash and cash equivalents | 10,534 | – | – | 6,294 | – | – |
Derivative financial instruments – assets | – | 42 | – | – | 1,264 | – |
– liabilities | – | (1,164) | – | – | (28) | – |
Interest-bearing loans and borrowings | – | – | (34,602) | – | – | (36,527) |
Trade and other payables | – | – | (8,142) | – | – | (8,761) |
Lease liability | – | – | (8,955) | – | – | (1,334) |
2024 | 2023 | |||||
Financial | Financial | Financial | Financial | |||
assets at | Derivatives | liabilities at | assets at | Derivatives | liabilities at | |
amortised | used for | amortised | amortised | used for | amortised | |
cost | hedging | cost | cost | hedging | cost | |
Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade and other receivables | 19,784 | – | – | 60,569 | – | – |
Cash and cash equivalents | 5,449 | – | – | 2,875 | – | – |
Derivative financial instruments – assets | – | 42 | – | – | 1,264 | – |
– liabilities | – | (1,164) | – | – | (28) | – |
Interest-bearing loans and borrowings | – | – | (34,602) | – | – | (36,527) |
Trade and other payables | – | – | (5,655) | – | – | (6,658) |
Lease liability | – | – | (7,762) | – | – | (147) |
As at | As at | |
31 December | 31 December | |
2024 | 2023 | |
£’000 | £’000 | |
Net borrowings | 24,068 | 30,233 |
EBITDA | 28,190 | 24,687 |
Net borrowings/EBITDA | 0.85 | 1.22 |
Net finance charges | 2,600 | 2,212 |
EBITDA/Net finance charges | 10.84 | 11.16 |
2024 | 2023 | ||
Note | £’000 | £’000 | |
(Loss)/profit for the year | (2,755) | 9,242 | |
Depreciation and amortisation | 11,12,13 | 8,983 | 8,217 |
Finance costs | 7 | 2,873 | 2,349 |
Share of profit from joint venture | 10 | (74) | (54) |
Equity-seled share-based payments | 25 | 1,077 | 1,335 |
Taxation | 8 | 2,908 | 3,598 |
EBITDA before exceptional items | 13,012 | 24,687 | |
Add back exceptional items | 15,178 | – | |
EBITDA | 28,190 | 24,687 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Capital expenditure contracted for at the end of the reporting period but not yet | ||||
incurred is as follows: | ||||
Property, plant and equipment | 1,737 | 2,309 | 103 | 938 |
As at | As at | |
31 December 2024 | 31 December 2023 | |
Discount rate | 5.50% | 4.60% |
RPI inflation | 3.10% | 3.00% |
CPI inflation | 2.80% | 2.70% |
Salary increases | 2.80% | 2.70% |
Pension increases | ||
– Post 88 guaranteed minimum pension | 2.30% | 2.30% |
– Non guaranteed minimum pension | 3.00% | 3.00% |
Revaluation of deferred pensions in excess of guaranteed minimum pension | 2.80% | 2.70% |
Mortality (pre and post-retirement) | 100% S4PMA_M/ | 100% S3PMA_M/ |
100% S4PFA_M | 100% S3PFA_M | |
CMI_2023_M/F | CMI_2023_M/F | |
1.25% (yob) | 1.25% (yob) |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||
Males | Females | Males | Females | |
For an individual aged 65 in 2024 | 20.8 | 23.4 | 20.8 | 23.3 |
At age 65 for an individual aged 45 in 2024 | 22.1 | 24.9 | 22.1 | 24.8 |
Change in defined | ||
Change in assumption | benefit obligation | |
Discount rate | +0.5%/–0.5% p.a. | –6%/+6% |
RPI inflation | +0.5%/–0.5% p.a. | +5%/–5% |
Assumed life expectancy | +1 year | +3% |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||
Market | % of total | Market | % of total | |
value | Scheme | value | Scheme | |
Asset class | £’000 | assets | £’000 | assets |
Equities and other growth assets | 4,676 | 20% | 6,812 | 29% |
Diversified Credit Funds | 9,158 | 40% | 9,352 | 39% |
Liability Driven Investments | 6,120 | 26% | 6,798 | 28% |
Cash | 2,610 | 11% | 185 | 1% |
Other | 602 | 3% | 661 | 3% |
Total | 23,166 | 100% | 23,808 | 100% |
Actual return on assets over the year | (296) | 1,516 |
2024 | 2023 | |
£’000 | £’000 | |
Market value of plan assets | 23,166 | 23,808 |
Present value of Defined Benefit Pension Scheme obligation | (24,718) | (26,464) |
Deficit – recognised as a liability in the statement of financial position | (1,552) | (2,656) |
2024 | 2023 | |
£’000 | £’000 | |
Value of defined benefit obligation at the start of the year | 26,464 | 26,062 |
Interest cost | 1,190 | 1,219 |
Benefits paid | (1,205) | (1,339) |
Actuarial losses: experience differing from that assumed | 562 | 596 |
Actuarial gains: changes in demographic assumptions | (130) | (491) |
Actuarial (gains)/losses: changes in financial assumptions | (2,163) | 417 |
Value of defined benefit obligation at the end of the year | 24,718 | 26,464 |
2024 | 2023 | |
£’000 | £’000 | |
Market value of plan assets at the start of the year | 23,808 | 22,772 |
Interest income | 1,087 | 1,082 |
Actual return on plan assets | (1,383) | 434 |
Employer contributions | 859 | 859 |
Benefits paid | (1,205) | (1,339) |
Market value of assets at the end of the year | 23,166 | 23,808 |
2024 | 2023 | |
£’000 | £’000 | |
Statement of financial position for: | ||
– Defined Benefit Pension Scheme obligations | (1,552) | (2,656) |
Income statement charge for: | ||
– Defined benefit pension interest cost | (103) | (137) |
Actuarial gains/(losses) recognised in other comprehensive income for: | ||
– Defined Benefit Pension Scheme | 348 | (88) |
2024 | 2023 | |||
Weighted | Weighted | |||
Number | average | Number | average | |
of share | exercise | of share | exercise | |
options | price (p) | options | price (p) | |
Outstanding at the beginning of the year | 127,415 | 345 | 119,294 | 342 |
Exercised during the year | (17,265) | 359 | – | – |
Granted during the year | 9,537 | 419 | 8,121 | 394 |
Forfeited during the year | (17,650) | 340 | – | – |
Outstanding at the end of the year | 102,037 | 351 | 127,415 | 345 |
Exercisable at the end of the year | 59,035 | 345 | 54,546 | 293 |
2024 | 2023 | |||
Weighted | Weighted | |||
Number | average | Number | average | |
of share | exercise | of share | exercise | |
options | price (p) | options | price (p) | |
Outstanding at the beginning of the year | 1,181,012 | – | 1,007,958 | – |
Exercised during the year | (68,437) | – | (45,438) | – |
Granted during the year | 418,894 | – | 382,464 | – |
Forfeited during the year | (234,837) | – | (163,972) | – |
Outstanding at the end of the year | 1,296,632 | – | 1,181,012 | – |
Exercisable at the end of the year | 147,734 | – | – | – |
2024 | 2023 | |||
Weighted | Weighted | |||
Number | average | Number | average | |
of share | exercise | of share | exercise | |
options | price (p) | options | price (p) | |
Outstanding at the beginning of the year | 77,510 | – | 63,702 | – |
Exercised during the year | (12,870) | – | (38,639) | – |
Granted during the year | 75,340 | – | 52,447 | – |
Forfeited during the year | – | – | – | – |
Outstanding at the end of the year | 139,980 | – | 77,510 | – |
Exercisable at the end of the year | – | – | – | – |
19-Apr-22 | 18-Apr-23 | 8-Apr-24 | |
Share price (p) | 325.0 | 394.0 | 419.3 |
Exercise price (p) | 325.0 | 394.0 | 359.1 |
Expected volatility | 48% | 39% | 46% |
Option life | Three years | Three years | Three years |
Expected dividends (p) (assumed to be increasing at 2.5% p.a.) | 6.5 | 7.1 | 7.5 |
Risk-free interest rate (based on national government bonds) | 2.00% | 3.75% | 3.75% |
Fair value at grant date (p) | 98.0 | 106.0 | 80.6 |
2024 | 2023 | ||
£’000 | £’000 | ||
Within administrative expenses | – share-based payment charge | 1,077 | 1,335 |
– related National Insurance | 105 | 161 |
2024 | 2023 | |
£’000 | £’000 | |
Sale of goods: subsidiaries of the Company | 3,954 | 4,434 |
Sale of services: subsidiaries of the Company | 3,528 | 2,598 |
Loans granted (net of repayments) to subsidiaries of the Company | 2,089 | (708) |
Interest income: subsidiaries of the Company | 1,372 | 1,302 |
Sale of goods: joint venture of the Company | 3,514 | 2,944 |
Sale of service: joint venture of the Company | 558 | 368 |
Total | 15,015 | 10,938 |
Receivable from/(payable to) | Investment in | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Zotefoams Inc | 20,249 | 12,669 | – | – |
Azote Asia Limited | 1,257 | 1,000 | – | – |
MuCell Extrusion LLC | – | 7,904 | – | – |
Zotefoams International Limited | 12,983 | 15,487 | 30,822 | 30,822 |
Zotefoams Operations Limited | (18) | – | – | – |
Zotefoams T-FIT Material Technology (Kunshan) Limited | 796 | 2,014 | – | – |
Zotefoams Poland Sp. z o.o. | 1,828 | 1,190 | – | – |
Zotefoams France SAS | (107) | (73) | – | – |