2024 | 2023 | ||
£’000 | £’000 | ||
Revenue | 1 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution expenses | ( | ( | |
Administrative expenses - other | ( | ( | |
Share incentive scheme charges | 21 | ( | ( |
Amortisation of energy supply contract intangible | 7 | ( | ( |
Total administrative expenses | ( | ( | |
Impairment loss on trade receivables | 13 | ( | ( |
Other income | 1 | ||
Operating profit | 2 | ||
Financial income | |||
Financial expenses | 3 | ( | ( |
Net financial expense | ( | ( | |
Profit on disposal of subsidiary | 24 | ||
Profit before taxation | |||
Taxation | 5 | ( | ( |
Profit for the period | |||
Profit and other comprehensive income for the year attributable to owners of the parent | |||
Loss for the year attributable to non-controlling interest | ( | ||
Profit for the period | |||
Basic earnings per share | 19 | ||
Diluted earnings per share | 19 |
Assets | Note | 2024 | 2023 |
Non-current assets | £’000 | £’000 | |
Property, plant and equipment | 6 | ||
Investment property | 6 | ||
Intangible assets | 7 | ||
Goodwill | 8 | ||
Other non-current assets | 12 | ||
Total non-current assets | |||
Current assets | |||
Inventories | |||
Trade and other receivables | 13 | ||
Current tax receivable | |||
Accrued income | 13 | ||
Prepayments | |||
Costs to obtain contracts | 14 | ||
Cash | |||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 16 | ( | ( |
Accrued expenses and deferred income | 17 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Long term borrowings | 15 | ( | ( |
Lease liabilities | 15 | ( | ( |
Deferred tax | 10 | ( | ( |
Total non-current liabilities | ( | ( | |
Total assets less total liabilities | |||
Equity attributable to equity holders of the parent | |||
Share capital | 18 | ||
Share premium | |||
Capital redemption reserve | |||
Treasury shares | 18 | ( | ( |
JSOP reserve | ( | ( | |
Retained earnings | |||
Total equity |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Operating activities | £’000 | £’000 | £’000 | £’000 |
Profit before taxation | 92,542 | 58,658 | ||
Adjustments for: | ||||
Distributions from subsidiary companies | (94,000) | (60,000) | ||
Net financial expense | - | - | ||
Profit on disposal of subsidiary | ( | - | - | |
Depreciation of property, plant and equipment | - | - | ||
Profit on disposal of fixed assets | ( | ( | - | - |
Amortisation of intangible assets and impairment | - | - | ||
Amortisation of debt arrangement fees | - | - | ||
Decrease/(increase) in inventories | ( | - | - | |
(Increase)/decrease in trade and other receivables (including Costs to obtain contracts) | ( | ( | 750 | (285) |
(Decrease)/increase in trade and other payables | ( | 20 | (14) | |
Decrease in inter-company payable | (20,057) | (10,941) | ||
Share incentive scheme charges | - | - | ||
Corporation tax paid | ( | ( | - | - |
Net cash flow from operating activities | ( | (20,745) | (12,582) | |
Investing activities | ||||
Purchase of property, plant and equipment | ( | ( | - | - |
Purchase of intangible assets | ( | ( | - | - |
Disposal of property, plant and equipment | - | - | ||
Disposal of associated companies | - | - | ||
Distributions from subsidiary companies | 94,000 | 60,000 | ||
Cash held in subsidiaries at disposal | ( | - | - | |
Interest received | - | - | ||
Cash flow from investing activities | ( | ( | 94,000 | 60,000 |
Financing activities | ||||
Dividends paid | ( | ( | (64,982) | (50,601) |
Interest paid | ( | ( | - | - |
Interest paid on lease liabilities | ( | ( | - | - |
Drawdown of long term borrowing facilities | - | - | ||
Repayment of long term borrowing facilities | ( | ( | - | - |
Fees associated with borrowing facilities | ( | - | - | |
Repayment of lease liabilities | ( | ( | - | - |
Issue of new ordinary shares | 905 | 3,561 | ||
Purchase of own shares | ( | (10,186) | - | |
Cash flow from financing activities | ( | (74,263) | (47,040) | |
(Decrease)/increase in cash and cash equivalents | ( | (1,008) | 378 | |
Net cash and cash equivalents at the beginning of the year | 1,056 | 678 | ||
Net cash and cash equivalents at the year end | 48 | 1,056 |
Capital | Non- | |||||||
Share | Share | redemption | Treasury | JSOP | Retained | controlling | ||
capital | premium | reserve | shares | reserve | earnings | interest | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 April 2022 | ( | ( | ( | |||||
Profit and total | ( | |||||||
comprehensive income | ||||||||
Dividends | ( | ( | ||||||
Credit arising on share | ||||||||
options | ||||||||
Deferred tax on share options | ( | ( | ||||||
Issue of new ordinary shares | ||||||||
Disposal of non-controlling | ||||||||
interest | ||||||||
Balance at 31 March 2023 | ( | ( | ||||||
Balance at 1 April 2023 | ( | ( | ||||||
Profit and total | ||||||||
comprehensive income | ||||||||
Dividends | ( | ( | ||||||
Credit arising on share | ||||||||
options | ||||||||
Deferred tax on share options | ( | ( | ||||||
Issue of new ordinary shares | ||||||||
Purchase of treasury shares | ( | ( | ||||||
Balance at 31 March 2024 | ( | ( |
Freehold buildings | 50 years | |
Freehold and leasehold improvements | 3 to 25 years | |
Plant and machinery | 15 years | |
Fixtures, fittings and office equipment | ||
- | Fixtures and fittings | 7 to 10 years |
- | Computer and office equipment | 3 to 5 years |
Motor vehicles | 3 to 4 years |
2024 | 2023 | |
£’000 | £’000 | |
Electricity | 1,066,661 | 1,214,683 |
Gas | 708,013 | 1,028,267 |
Landline and broadband | 141,867 | 132,678 |
Mobile | 70,874 | 56,777 |
Other | 51,716 | 42,755 |
2,039,131 | 2,475,160 |
2023 | ||
£’000 | £’000 | |
Contract liabilities, which are included in deferred income | 1,338 | 488 |
Group | 2024 | 2023 |
£’000 | £’000 | |
Statutory profit before tax | 100,477 | 85,454 |
Adjusted for: | ||
Loss for period attributable to non-controlling interest | - | 265 |
Amortisation of energy supply contract intangible assets | 11,228 | 11,228 |
Share incentive scheme charges | 5,160 | 2,849 |
Profit on disposal of subsidiary – Glow Green | - | (3,595) |
Adjusted profit before tax | 116,865 | 96,201 |
Group | 2024 | 2023 |
£’000 | £’000 | |
Operating profit | 106,250 | 85,894 |
Adjusted for: | ||
Depreciation, amortisation and impairment | 21,841 | 21,375 |
EBITDA | 128,091 | 107,269 |
Share incentive scheme charges | 5,160 | 2,849 |
Adjusted EBITDA | 133,251 | 110,118 |
Group | 2024 | 2023 |
£’000 | £’000 | |
Long-term borrowings | (176,509) | (89,721) |
Lease liabilities | (3,821) | (659) |
Less | ||
Cash on balance sheet | 57,829 | 193,804 |
Energy support scheme funds received in advance | - | (120,800) |
Adjusted cash | 57,829 | 73,004 |
Net debt | (122,501) | (17,376) |
Adjusted EBITDA | 133,251 | 110,118 |
Net debt/adjusted EBITDA | 0.9x | 0.2x |
2023 | ||
£’000 | £’000 | |
Depreciation and amortisation | 21,618 | 21,375 |
Profit on disposal of fixed assets | (129) | (85) |
Auditor’s remuneration - audit of Company and consolidated accounts | 694 | 400 |
- audit of subsidiaries of the Company | 32 | 95 |
- audit related assurance services | 57 | 35 |
Inventories expensed | 16,283 | 15,296 |
Trade receivables and accrued income impairment loss | 30,712 | 28,675 |
Rental income | (911) | (969) |
2024 | 2023 | |
£’000 | £’000 | |
Interest costs on bank loans and overdrafts | 9,229 | 5,032 |
Interest costs on lease liabilities | 26 | 17 |
Other financial expenses | - | 2 |
Total financial expenses | 9,255 | 5,051 |
2024 | 2023 | |
£’000 | £’000 | |
The total charge in the Statement of Comprehensive Income | ||
comprised the following: | ||
Wages and salaries | 106,106 | 80,495 |
Social security costs | 9,729 | 9,853 |
Pension contributions | 3,563 | 2,454 |
119,398 | 92,802 | |
Share incentive scheme charges | 5,160 | 2,849 |
124,558 | 95,651 |
2023 | ||
Employees | 2,493 | 2,078 |
2023 | ||
£’000 | £’000 | |
Current tax charge | ||
Current year – UK tax | 29,320 | 17,566 |
Current year – Foreign tax | 40 | 12 |
Adjustments in respect of prior years | (114) | (108) |
29,246 | 17,470 | |
Deferred tax charge | ||
Decelerated capital allowances | (85) | 371 |
Other timing differences | 273 | (746) |
Effect of tax rate change on opening balance | - | (118) |
Adjustment in respect of prior years | 6 | 316 |
194 | (177) | |
Total tax charge | 29,440 | 17,293 |
Telecom Plus PLC Page 157 of 189 31 March 2024 Registered number 3263464 Notes to the consolidated financial statements 5. Taxation (continued) | ||
Fixtures, | ||||||||
Freehold | Leasehold | Freehold & | fittings & | |||||
Investment | land & | land & | leasehold | Plant & | office | Motor | ||
property | buildings | buildings | improvements | machinery | equipment | vehicles | Total | |
Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
2024 | ||||||||
Cost | ||||||||
At 1 April 2023 | 14,129 | 26,958 | 1,086 | 266 | 757 | 21,611 | 883 | 65,690 |
Additions | 12 | - | 3,414 | 365 | 43 | 374 | 88 | 4,296 |
Disposals | - | - | - | - | - | - | (236) | (236) |
At 31 March 2024 | 14,141 | 26,958 | 4,500 | 631 | 800 | 21,985 | 735 | 69,750 |
Depreciation | ||||||||
At 1 April 2023 | (5,858) | (6,859) | (454) | (266) | (382) | (17,075) | (709) | (31,603) |
Charge for the year | (234) | (846) | (260) | (14) | (53) | (2,061) | (93) | (3,561) |
Disposals | - | - | - | - | - | - | 236 | 236 |
At 31 March 2024 | (6,092) | (7,705) | (714) | (280) | (435) | (19,136) | (566) | (34,928) |
Net book amounts | ||||||||
At 31 March 2024 | 8,049 | 19,253 | 3,786 | 351 | 365 | 2,849 | 169 | 34,822 |
Fixtures, | ||||||||
Freehold | Leasehold | Freehold & | fittings & | |||||
Investment | land & | land & | leasehold | Plant & | office | Motor | ||
property | buildings | buildings | improvements | machinery | equipment | vehicles | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Group | ||||||||
2023 | ||||||||
Cost | ||||||||
At 1 April 2022 | 13,923 | 27,147 | 1,086 | 266 | 741 | 18,178 | 979 | 62,320 |
Additions | 206 | - | - | - | 16 | 3,433 | 69 | 3,724 |
Adjustments | - | (189) | - | - | - | - | - | (189) |
Disposals | - | - | - | - | - | - | (165) | (165) |
At 31 March 2023 | 14,129 | 26,958 | 1,086 | 266 | 757 | 21,611 | 883 | 65,690 |
Depreciation | ||||||||
At 1 April 2022 | (5,578) | (6,018) | (344) | (266) | (332) | (14,504) | (753) | (27,795) |
Charge for the year | (280) | (841) | (110) | - | (50) | (2,571) | (116) | (3,968) |
Disposals | - | - | - | - | - | - | 160 | 160 |
At 31 March 2023 | (5,858) | (6,859) | (454) | (266) | (382) | (17,075) | (709) | (31,603) |
Net book amounts | ||||||||
At 31 March 2023 | 8,271 | 20,099 | 632 | - | 375 | 4,536 | 174 | 34,087 |
At 31 March 2022 | 8,345 | 21,129 | 742 | - | 409 | 3,674 | 226 | 34,525 |
Energy | IT Software & | ||
Supply | Web | ||
Contract | Development | Total | |
£’000 | £’000 | £’000 | |
2024 | |||
Cost | |||
At 1 April 2023 | 224,563 | 43,224 | 267,787 |
Additions | - | 11,614 | 11,614 |
Impairment | - | (223) | (223) |
Adjustments | - | (40) | (40) |
At 31 March 2024 | 224,563 | 54,575 | 279,138 |
Amortisation | |||
At 1 April 2023 | (104,795) | (20,501) | (125,296) |
Charge for the period | (11,228) | (6,829) | (18,057) |
At 31 March 2024 | (116,023) | (27,330) | (143,353) |
Net book amount at 31 March 2024 | 108,540 | 27,245 | 135,785 |
Energy | IT Software & | ||
Supply | Web | ||
Contract | Development | Total | |
£’000 | £’000 | ||
£’000 | |||
2023 | |||
Cost | |||
At 1 April 2022 | 224,563 | 35,744 | 260,307 |
Additions | - | 7,480 | 7,480 |
At 31 March 2023 | 224,563 | 43,224 | 267,787 |
Amortisation | |||
At 1 April 2022 | (93,567) | (14,322) | (107,889) |
Charge for the period | (11,228) | (6,179) | (17,407) |
At 31 March 2023 | (104,795) | (20,501) | (125,296) |
Net book amount at 31 March 2023 | 119,768 | 22,723 | 142,491 |
Net book amount at 31 March 2022 | 130,996 | 21,422 | 152,418 |
£’000 | |
Cost | |
At 1 April 2023 and 31 March 2024 | 3,742 |
Impairment | |
At 1 April 2023 and 31 March 2024 | - |
Carrying amounts | |
At 31 March 2024 | 3,742 |
£’000 | |
Cost | |
At 1 April 2022 and 31 March 2023 | 6,094 |
Impairment | |
At 1 April 2022 and 31 March 2023 | (2,352) |
Carrying amounts | |
At 31 March 2023 | 3,742 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Tax effect of temporary differences: | ||||
Accelerated capital allowances | (2,931) | (3,021) | - | - |
Other short term temporary differences | 27 | 145 | - | - |
Transitional tax adjustments relating to IFRS 9 | 43 | 65 | - | - |
Share based payments | 1,762 | 1,917 | - | - |
Transfers from acquisitions | (37) | (37) | - | - |
Transfers to liabilities classified as held for sale | 30 | 30 | - | - |
(1,106) | (901) | - | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
At 1 April | (901) | (1,078) | - | - |
Transfers to liabilities classified as held for sale | - | - | - | - |
Charged to the Statement of Comprehensive Income | (194) | 177 | - | - |
Taken to equity | (11) | - | - | - |
Other differences | - | - | - | - |
At 31 March | (1,106) | (901) | - | - |
2023 | ||
£’000 | £’000 | |
Less than one year | 6,522 | 5,269 |
Between one and two years | 6,522 | 5,269 |
Between two and three years | 6,522 | 5,269 |
Between three and four years | 6,522 | 5,269 |
Between four and five years | 3,196 | 3,864 |
More than five years | 2,649 | 2,731 |
Total undiscounted lease receivable | 31,933 | 27,671 |
Unearned finance lease income | (8,182) | (7,614) |
Net investment in finance leases | 23,751 | 20,057 |
2023 | ||
£’000 | £’000 | |
Less than one year | 1,246 | 1,137 |
Between one and two years | 1,083 | 923 |
Between two and three years | 1,050 | 776 |
Between three and four years | 905 | 769 |
Between four and five years | 1,135 | 508 |
More than five years | 856 | 695 |
Total undiscounted hire purchase agreement receivable | 6,275 | 4,808 |
2023 | ||
£’000 | £’000 | |
Less than one year | 803 | 803 |
Between one and two years | 803 | 803 |
Between two and three years | 803 | 803 |
Between three and four years | 712 | 803 |
Between four and five years | 43 | 712 |
More than five years | 2,504 | 2,504 |
5,668 | 6,428 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Hire purchase agreements receivable | 5,029 | 3,681 | - | - |
Finance lease assets | 23,162 | 19,514 | - | - |
Loan to JSOP Share Trust | - | - | 2,275 | 2,275 |
Trade receivables | 19,030 | 14,728 | - | - |
Loan receivable | 6,450 | 6,450 | - | - |
Other non-current receivables | 2,221 | 3,156 | - | 681 |
Total other non-current assets | 55,892 | 47,529 | 2,275 | 2,956 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Trade receivables | 86,606 | 50,241 | - | - |
Other receivables | 16,214 | 7,495 | 267 | 317 |
Hire purchase agreements receivable | 1,246 | 1,127 | - | - |
Trade and other receivables | 104,066 | 58,863 | 267 | 317 |
Accrued income | 222,036 | 267,576 | - | - |
Trade and other receivables | 104,066 | 58,863 | 267 | 317 |
Accrued income | 222,036 | 267,576 | - | - |
Receivables and accrued income (net) | 326,102 | 326,439 | 267 | 317 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Allowances as at 1 April | 42,691 | 25,026 | - | - |
Additions – charged to consolidated income | ||||
statement | 30,712 | 28,675 | - | - |
Allowances used on fully written down receivables | (14,383) | (11,010) | - | - |
Allowances as at 31 March | 59,020 | 42,691 | - | - |
As at 31 March | Live | Closed | Total | ||||
2024 | Gross | Allowance | Gross | Allowance | Gross | Allowance | Net |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accrued income - not past due | 225,516 | (3,480) | - | - | 225,516 | (3,480) | 222,036 |
Trade receivables - past due | |||||||
0-30 days | 12,703 | (2,803) | 1,874 | (1,034) | 14,577 | (3,837) | 10,740 |
31-90 days | 24,106 | (5,575) | 4,602 | (3,703) | 28,708 | (9,278) | 19,430 |
>91 days | 68,223 | (14,533) | 18,947 | (16,201) | 87,170 | (30,734) | 56,436 |
Total past due | 105,032 | (22,911) | 25,423 | (20,938) | 130,455 | (43,849) | 86,606 |
Trade receivables | |||||||
Total due in over 1 | 30,721 | (11,691) | - | - | 30,721 | (11,691) | 19,030 |
year | |||||||
Total trade | 135,753 | (34,602) | 25,423 | (20,938) | 161,176 | (55,540) | 105,636 |
receivables | |||||||
Total | 361,269 | (38,082) | 25,423 | (20,938) | 386,692 | (59,020) | 327,672 |
As at 31 March | Live | Closed | Total | ||||
2023 | Gross | Allowance | Gross | Allowance | Gross | Allowance | Net |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accrued income - not past due | 274,090 | (6,514) | - | - | 274,090 | (6,514) | 267,576 |
Trade receivables - past due | |||||||
0-30 days | 11,490 | (2,669) | 1,525 | (323) | 13,015 | (2,992) | 10,023 |
31-90 days | 22,174 | (5,815) | 3,367 | (2,583) | 25,541 | (8,398) | 17,143 |
>91 days | 31,527 | (9,561) | 7,789 | (6,680) | 39,316 | (16,241) | 23,075 |
Total past due | 65,191 | (18,045) | 12,681 | (9,586) | 77,872 | (27,631) | 50,241 |
Trade receivables | |||||||
Total due in over 1 | |||||||
year | 23,274 | (8,546) | - | - | 23,274 | (8,546) | 14,728 |
Total trade | 88,465 | (26,591) | 12,681 | (9,586) | 101,146 | (36,177) | 64,969 |
receivables | |||||||
Total | 362,555 | (33,105) | 12,681 | (9,586) | 375,236 | (42,691) | 332,545 |
2023 | ||
£’000 | £’000 | |
Commissions paid to acquire contracts | 2,829 | 3,152 |
Commissions paid in advance | 20,582 | 17,760 |
23,411 | 20,912 |
2023 | ||
£’000 | £’000 | |
As at 1 April | 89,721 | 99,215 |
Changes from financing cashflows | ||
Drawdown of bank loans | 108,550 | 55,000 |
Drawdown of private placement loans | 75,000 | - |
Repayment of bank loans | (95,000) | (65,000) |
Total changes from financing cashflows | 88,550 | (10,000) |
Other changes - arrangement fees | ||
Additions | (2,151) | - |
Amortisation | 389 | 506 |
Total other changes | (1,762) | 506 |
Total long-term borrowings as at 31 March | 176,509 | 89,721 |
Interest expense | 9,255 | 5,051 |
Interest paid | 7,195 | 4,934 |
Due within one year | - | - |
Due after one year | 178,550 | 90,000 |
178,550 | 90,000 |
2023 | ||
£’000 | £’000 | |
Due in one year or less | 11,975 | - |
Due in more than one year but not more than two years | 11,975 | 102,049 |
Due in more than two years but not more than five years | 213,157 | - |
237,107 | 102,049 |
2023 | ||
£’000 | £’000 | |
As at 1 April | 659 | 766 |
Additional lease liability | 3,414 | - |
Changes from financing cashflows | ||
Payment of lease liabilities | (278) | (124) |
Interest relating to lease liabilities | 26 | 17 |
Total changes from financing cashflows | (252) | (107) |
As at 31 March | 3,821 | 659 |
The additional lease liability relates to the Group’s new central London hub office in Farringdon. | ||
Maturity analysis | ||
Group | 2024 | 2023 |
£’000 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Accrued expenses | 112,385 | 359,348 | 18 | 117 |
Energy payment on account creditors* | 56,407 | 57,518 | - | - |
Insurance technical provisions | 11,178 | - | - | - |
Deferred income | 1,338 | 488 | - | - |
181,308 | 417,354 | 18 | 117 |
2023 | ||||
Number | Number | |||
(‘000) | £’000 | (‘000) | £’000 | |
Authorised ordinary shares of 5p each in the Company | 160,000 | 8,000 | 160,000 | 8,000 |
Allotted, called up and fully paid ordinary share capital: | ||||
At 1 April | 79,937 | 3,997 | 79,508 | 3,976 |
Issue of new ordinary shares | 79 | 4 | 429 | 21 |
At 31 March | 80,016 | 4,001 | 79,937 | 3,997 |
Authorised ‘B’ shares of 2p each in subsidiary | 650 | 13 | 650 | 13 |
Allotted and fully paid ‘B’ share capital: | ||||
At 1 April | 330 | 6 | 330 | 6 |
Issue of new ‘B’ shares | - | - | - | - |
Cancellation of ‘B’ shares | - | - | - | - |
At 31 March | 330 | 6 | 330 | 6 |
Total Group share capital at 31 March | 4,007 | 4,003 |
2024 | 2023 | |
£’000 | £’000 | |
Prior year final paid 46p (2023: 30p) per share | 36,445 | 23,689 |
Interim paid 36p (2023: 34p) per share | 28,537 | 26,912 |
2024 | 2023 | |
£'000 | £'000 | |
Earnings for the purpose of basic and diluted EPS | 71,037 | 68,426 |
Share incentive scheme charges (net of tax) | 3,901 | 2,346 |
Amortisation of energy supply contract intangible assets | 11,228 | 11,228 |
Profit on disposal of subsidiary | - | (3,595) |
Earnings excluding share incentive scheme charges and amortisation of intangibles for the purpose of adjusted basic | 86,166 | 78,405 |
and diluted EPS | Number | Number |
(‘000s) | (‘000s) | |
Weighted average number of ordinary shares for the purpose of basic EPS | 79,058 | 79,049 |
Effect of dilutive potential ordinary shares (share incentive | 963 | 1,220 |
awards) | ||
Weighted average number of ordinary shares for the purpose of diluted EPS | 80,021 | 80,269 |
Adjusted basic EPS 1 | 109.0p | 99.2p |
Basic EPS | 89.9p | 86.6p |
Adjusted diluted EPS 1 | 107.7p | 97.7p |
Diluted EPS | 88.8p | 85.2p |
2024 | 2023 | |||
Number | Weighted | Number | Weighted | |
average | average | |||
exercise | exercise | |||
price | price | |||
At 1 April | 3,292,856 | 1,706p | 2,639,501 | 1,261p |
Options granted | 1,792,600 | 1,562p | 1,755,252 | 2,181p |
Options exercised | (123,261) | 1,318p | (610,868) | 1,118p |
Options lapsed/expired | (504,180) | 1,803p | (491,029) | 1,672p |
At 31 March | 4,458,015 | 1,648p | 3,292,856 | 1,706p |
Share | |||||||
price at | Exercise | Expected | Risk free | Dividend | Fair value | ||
grant date | price | volatility | Option life | rate | yield | per option | |
Grant date | (pence) | (pence) | (%) | (years) | (%) | (%) | (pence) |
2017 | Employee Share Option Plan | ||||||
26/07/2022 | 2,190 | 2,178 | 32.98 | 10 | 3.02 | 2.98 | 644 |
15/12/2022 | 2,280 | 2,247 | 41.47 | 10 | 3.52 | 3.56 | 765 |
04/08/2023 | 1,676 | 1,647 | 44.81 | 10 | 4.74 | 4.86 | 524 |
12/12/2023 | 1,472 | 1,523 | 36.90 | 10 | 3.95 | 5.25 | 363 |
Deferred Shares Bonus Plan | |||||||
26/07/2022 | 2,190 | 5 | n/a | 10 | n/a | n/a | n/a |
17/08/2023 | 1,604 | 5 | n/a | 10 | n/a | n/a | n/a |
2015 | Employee SAYE Share Option Plan | ||||||
18/08/2022 | 2,125 | 2,156 | 33.76 | 3.5 | 3.02 | 3.01 | 648 |
17/08/2023 | 1,604 | 1,718 | 44.47 | 3.5 | 4.74 | 4.66 | 560 |
Exercise | ||||||
Number | Number | price per | ||||
1 April 2023 | 31 March 2024 | share | Exercisable from | Expiry date | ||
2007 | Employee Share Option Plan | |||||
17 Jun 2013 | 4,300 | - | 1,219.0p 17 Jun 2016 | 16 Jun 2023 | ||
16 Dec 2013 | 2,500 | - | 1,739.0p 16 Dec 2016 | 15 Dec 2023 | ||
01 Jul 2014 | 2,250 | 1,750 | 1,337.0p 01 Jul 2017 | 30 Jun 2024 | ||
16 Dec 2014 | 1,350 | 1,350 | 1,254.0p 16 Dec 2017 | 15 Dec 2024 | ||
13 Jul 2015 | 86,946 | 83,901 | 985.0p 13 Jul 2018 | 12 Jul 2025 | ||
10 Dec 2015 | 2,729 | 1,729 | 1,074.0p 10 Dec 2018 | 09 Dec 2025 | ||
22 Jul 2016 | 56,250 | 55,750 | 1,047.0p 22 Jul 2019 | 21 Jul 2026 | ||
08 Dec 2016 | 18,210 | 18,210 | 1,209.0p 08 Dec 2019 | 07 Dec 2026 | ||
20 Jul 2017 | 36,396 | 30,246 | 1,117.0p 20 Jul 2020 | 19 Jul 2027 | ||
12 Dec 2017 | 17,590 | 17,240 | 1,181.0p 12 Dec 2020 | 11 Dec 2027 | ||
26 Jul 2018 | 49,722 | 44,622 | 1,057.0p 26 Jul 2021 | 25 Jul 2028 | ||
13 Dec 2018 | 29,625 | 26,545 | 1,370.0p 13 Dec 2021 | 12 Dec 2028 | ||
25 Jul 2019 | 97,285 | 86,775 | 1,342.0p 25 Jul 2022 | 24 Jul 2029 | ||
16 Dec 2019 | 85,951 | 78,120 | 1,383.0p 16 Dec 2022 | 15 Dec 2029 | ||
23 Jul 2020 | 243,450 | 181,080 | 1,382.0p 23 Jul 2023 | 22 Jul 2030 | ||
16 Dec 2020 | 126,200 | 113,200 | 1,474.0p 16 Dec 2023 | 15 Dec 2030 | ||
22 Jul 2021 | 238,250 | 193,000 | 1,045.0p 22 Jul 2024 | 21 Jul 2031 | ||
16 Dec 2021 | 489,750 | 459,750 | 1,520.0p 16 Dec 2024 | 15 Dec 2031 | ||
26 Jul 2022 | 775,645 | 641,345 | 2,178.0p 26 Jul 2025 | 25 Jul 2032 | ||
15 Dec 2022 | 739,785 | 663,985 | 2,247.0p 15 Dec 2025 | 14 Dec 2032 | ||
04 Aug 2023 | - | 1,045,350 | 1,647.0p 04 Aug 2026 | 03 Aug 2033 | ||
12 Dec 2023 | - | 457,840 | 1,523.0p 12 Dec 2026 | 11 Dec 2033 | ||
Deferred Shares Bonus Plan | ||||||
22 Jul 2021 | 40,450 | 38,463 | 22 Jul 2023 | 5.0p | 22 Jul 2031 | |
26 Jul 2022 | 22,327 | 22,327 | 26 Jul 2024 | 5.0p | 26 Jul 2032 | |
04 Aug 2023 | - | 57,106 | 04 Aug 2025 | 5.0p | 04 Aug 2033 | |
2015 | Employee SAYE Share Option Plan | |||||
21 Aug 2019 | 3,197 | - | 01 Nov 2022 | 1,349.0p | 30 Apr 2023 | |
19 Aug 2020 | 14,542 | 5,113 | 01 Nov 2023 | 1,382.0p | 30 Apr 2024 | |
18 Aug 2021 | 51,501 | 47,857 | 01 Nov 2024 | 1,036.0p | 30 Apr 2025 | |
18 Aug 2022 | 20,155 | 12,935 | 01 Nov 2025 | 2,156.0p | 30 Apr 2026 | |
17 Aug 2023 | - | 41,726 | 01 Nov 2026 | 1,523.0p | 30 Apr 2027 | |
Total employees | 3,256,356 | 4,427,315 | ||||
Weighted average | ||||||
exercise price | 1,712.6p | 1,649.9p | ||||
Exercise | |||||
Number | Number | price per | |||
1 April 202 | 31 March 2024 | share | Exercisable from | Expiry date | |
2007 | Networkers and Consultants Share Option Plan | ||||
17 Jun 2013 | 3,000 | - | 1,219.0p | 17 Jun 2016 | 16 Jun 2023 |
16 Dec 2013 | 2,000 | - | 1,739.0p | 16 Dec 2016 | 15 Dec 2023 |
01 Jul 2014 | 6,900 | 6,100 | 1,337.0p | 01 Jul 2017 | 30 Jun 2024 |
16 Dec 2014 | 4,500 | 4,500 | 1,254.0p | 16 Dec 2017 | 15 Dec 2024 |
13 Jul 2015 | 18,600 | 18,600 | 985.0p | 13 Jul 2018 | 12 Jul 2025 |
22 Jul 2016 | 1,500 | 1,500 | 1,047.0p | 22 Jul 2019 | 21 Jul 2026 |
Total distributors | 36,500 | 30,700 | |||
Weighted average | |||||
exercise price | 1,147.8p |
B1 shares – April 2017 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £16.51 | £17.71 | £18.07 | £17.08 |
Number of awards granted | 81,250 | 81,250 | 81,250 | 81,250 |
Key assumptions | ||||
Share price at grant | £12.10 | |||
Exercise price | Nil | |||
Dividend yield | 4.5% | |||
Expected term | 2.3 to 9.3 years | |||
Risk free rate | 0.11% to 0.99% | |||
Share price volatility of the Company | 33.2% | |||
Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
awards | 6.3% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 11.2% |
B2 shares – July 2018 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £10.14 | £10.70 | £10.79 | £9.68 |
Number of awards granted | 15,375 | 15,375 | 15,375 | 15,375 |
Key assumptions | ||||
Share price at grant | £10.36 | |||
Exercise price | Nil | |||
Dividend yield | 4.9% | |||
Expected term | 3 to 10 years | |||
Risk free rate | 0.86% to 1.48% | |||
Share price volatility of the Company | 30.9% | |||
Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
awards | 5.9% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 10.3% | |||
B2 shares – November 2018 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £18.23 | £19.39 | £19.17 | £17.39 |
Number of awards granted | 4,500 | 4,500 | 4,500 | 4,500 |
Key assumptions | ||||
Share price at grant | £13.24 | |||
Exercise price | Nil | |||
Dividend yield | 4.5% | |||
Expected term | 2.7 to 9.7 years | |||
Risk free rate | 0.78% to 1.35% | |||
Share price volatility of the Company | 29.9% | |||
Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
awards | 5.7% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 10.1% |
2023 | ||
£’000 | £’000 | |
Short-term employee benefits | 3,804 | 3,816 |
Deferred shares bonus | - | 723 |
TPIP shares award | 3,438 | - |
Social security costs | 551 | 543 |
Post-employment benefits | 12 | 12 |
7,805 | 5,094 | |
Share incentive scheme charges | 416 | 400 |
8,221 | 5,494 |
2023 | |
£’000 | |
Assets | |
Property, plant and equipment | 610 |
Inventories | 1,771 |
Trade and other receivables | 2,946 |
Cash and cash equivalents | 596 |
5,923 | |
Liabilities | |
Trade and other payables | (10,314) |
Deferred tax | (30) |
Finance lease liabilities | (351) |
(10,695) |