Plant and equipment | 4 years |
Fixtures and fittings | 4 years |
Leasehold improvements | Length of lease |
Effective for | Endorsed by the | |
accounting periods | UK Endorsement | |
Effective in 2024 | beginning on or after | Board (UKEB) |
Classification of Liabilities as Current or Non-current (Amendments to IAS 1) | 1 January 2024 | Yes |
Lease Liability in a Sale and Leaseback (Amendments to IFRS 16) | 1 January 2024 | Yes |
Supplier finance arrangements (Amendments to IAS 7 and IFRS 7) | 1 January 2024 | Yes |
Effective for | Endorsed by the | |
accounting periods | UK Endorsement | |
Effective after 31 December 2024 | beginning on or after | Board (UKEB) |
Amendments to IAS 21 – Lack of Exchangeability | 1 January 2025 | Yes |
Amendments to the Classification and Measurement of Financial | ||
Instruments – Amendments to IFRS 9 and IFRS 7 | 1 January 2026 | No |
IFRS 18, ‘Presentation and Disclosure in Financial Statements’ | 1 January 2027 | No |
North | |||||
UK | America | EMEA | APAC | Total | |
£000 | £000 | £000 | £000 | £000 | |
Revenue | 103,985 | 92,188 | 21,923 | 39,608 | 257,704 |
Depreciation and amortisation | 2,135 | 1,356 | 368 | 1,546 | 5,405 |
Exceptional administrative expenses | 3,636 | 780 | 86 | 392 | 4,894 |
Segment operating profit | 14,512 | 10,666 | 1,186 | 1,075 | 27,439 |
Finance income¹ | 1,842 | 280 | 15 | 6 | 2,143 |
Finance costs¹ | (897) | (149) | (51) | (423) | (1,520) |
Profit before income tax | 15,457 | 10,797 | 1,150 | 658 | 28,062 |
As at 31 December 2024 | |||||
Total assets | 68,210 | 18,936 | 9,599 | 14,705 | 111,450 |
Total liabilities | (12,325) | (7,461) | (7,177) | (17,147) | (44,110) |
North | |||||
UK | America | EMEA | APAC | Total | |
£000 | £000 | £000 | £000 | £000 | |
31 December 2024 | 34,108 | 1,896 | 579 | 4,469 | 41,052 |
FDM Group | |||
FDM | FDM Group | Australia | |
Entity name | Group Inc. | Canada Inc. | Pty Ltd |
Country of registration | USA | Canada | Australia |
£000 | £000 | £000 | |
Revenue | 48,317 | 43,871 | 15,976 |
Non-current assets (excluding deferred tax) | 1,041 | 855 | 3,245 |
North | |||||
UK | America | EMEA | APAC | Total | |
£000 | £000 | £000 | £000 | £000 | |
Revenue | 127,770 | 130,167 | 24,093 | 51,945 | 333,975 |
Depreciation and amortisation | 2,420 | 1,324 | 362 | 1,636 | 5,742 |
Segment operating profit | 28,608 | 21,641 | 2,398 | 2,379 | 55,026 |
Finance income¹ | 1,334 | 260 | 24 | 11 | 1,629 |
Finance costs¹ | (401) | (55) | (61) | (512) | (1,029) |
Profit before income tax | 29,541 | 21,846 | 2,361 | 1,878 | 55,626 |
As at 31 December 2023 | |||||
Total assets | 71,625 | 21,147 | 13,766 | 17,639 | 124,177 |
Total liabilities | (11,093) | (8,629) | (5,479) | (22,305) | (47,506) |
North | |||||
UK | America | EMEA | APAC | Total | |
£000 | £000 | £000 | £000 | £000 | |
31 December 2023 | 32,358 | 1,409 | 911 | 5,724 | 40,402 |
FDM Group | |||
FDM | FDM Group | Australia | |
Entity name | Group Inc. | Canada Inc. | Pty Ltd |
Country of registration | USA | Canada | Australia |
£000 | £000 | £000 | |
Revenue | 71,884 | 58,283 | 21,665 |
Non-current assets (excluding deferred tax) | 1,185 | 224 | 4,377 |
2024 | 2023 | |
£000 | £000 | |
Revenue from client A | 38,234 | 48,960 |
2024 | 2023 | |
£000 | £000 | |
Net foreign exchange differences | 369 | 174 |
Loss on disposal of property, plant and equipment | 3 | 148 |
Profit on disposal of right-of-use assets | (170) | – |
Depreciation of right-of-use assets | 4,547 | 4,279 |
Depreciation of property, plant and equipment and amortisation | 858 | 1,463 |
of software and software licences | ||
Expense relating to short-term leases | 49 | 600 |
2024 | 2023 | |
£000 | £000 | |
Fees payable to the Group’s auditors for the audit of the Parent Company | ||
and Consolidated Financial Statements | 285 | 273 |
Fees payable to the Group’s auditors for other services: | ||
– Audit-related assurance services- Interim review | 60 | 59 |
345 | 332 |
2024 | 2023 | |
Number | Number | |
Consultants | 4,153 | 5,687 |
Administration | 626 | 795 |
4,779 | 6,482 |
2024 | 2023 | |
£000 | £000 | |
Wages and salaries | 182,867 | 227,644 |
Social security costs | 17,752 | 22,166 |
Other pension costs | 6,099 | 8,028 |
Share-based payments | 1,063 | (5,449) |
207,781 | 252,389 |
2024 | 2023 | |
£000 | £000 | |
Short-term employee benefits | 2,802 | 2,577 |
Post-employment benefits | 55 | 55 |
Share-based payments | 71 | (755) |
2,928 | 1,877 |
2024 | 2023 | |
£000 | £000 | |
Bank interest | 1,927 | 1,396 |
Finance income | 1,927 | 1,396 |
2024 | 2023 | |
£000 | £000 | |
Interest on lease liabilities | (1,225) | (718) |
Interest on unwinding of provision for dilapidations | (30) | (7) |
Finance fees and charges | (49) | (71) |
Finance expense | (1,304) | (796) |
2024 | 2023 | |
£000 | £000 | |
Current income tax: | ||
Current income tax charge | 8,254 | 13,352 |
Adjustments in respect of prior periods | (731) | (249) |
Total current income tax | 7,523 | 13,103 |
Deferred tax: | ||
Relating to origination and reversal of temporary differences (note 18) | 32 | 1,758 |
Total deferred tax | 32 | 1,758 |
Total tax expense reported in the income statement | 7,555 | 14,861 |
2024 | 2023 | |
£000 | £000 | |
Profit before income tax | 28,062 | 55,626 |
Profit before income tax multiplied by UK standard rate of | ||
corporation tax of 25% (2023: 23.5%) | 7,016 | 13,072 |
Effect of different tax rates on overseas earnings | 403 | 1,562 |
Effect of expenses not deductible for tax purposes | 287 | 99 |
Adjustments in respect of prior periods | (731) | (249) |
Effect of unused tax losses not recognised for deferred tax assets | 580 | 377 |
Total tax charge | 7,555 | 14,861 |
2024 | 2023 | ||
Profit for the year | £000 | 20,507 | 40,765 |
Average number of ordinary shares in issue (thousands) | 109,224 | 109,151 | |
Basic earnings per share | Pence | 18.8 | 37.3 |
2024 | 2023 | ||
Profit for the year (basic earnings) | £000 | 20,507 | 40,765 |
Share-based payment expense/ (credit) (including social security costs) (note 26 ) | £000 | 1,063 | (5,449) |
Tax effect of share-based payment expense/ (credit) | £000 | (210) | 563 |
Exceptional costs (see note 7) | £000 | 4,894 | – |
Tax effect of exceptional costs | £000 | (1,164) | – |
Adjusted profit for the year | £000 | 25,090 | 35,879 |
Average number of ordinary shares in issue (thousands) | 109,224 | 109,151 | |
Adjusted basic earnings per share | Pence | 23.0 | 32.9 |
2024 | 2023 | ||
Profit for the year (basic earnings) | £000 | 20,507 | 40,765 |
Average number of ordinary shares in issue (thousands) | 109,224 | 109,151 | |
Adjustment for share options (thousands) | 401 | 329 | |
Diluted number of ordinary shares in issue (thousands) | 109,625 | 109,480 | |
Diluted earnings per share | Pence | 18.7 | 37.2 |
2024 | 2023 | |
Properties | £000 | £000 |
Cost | ||
At 1 January | 36,645 | 37,211 |
Additions | 6,622 | 12,784 |
Disposals | (5,606) | (12,456) |
Effect of movements in foreign exchange | (609) | (894) |
At 31 December | 37,052 | 36,645 |
Accumulated depreciation | ||
At 1 January | 18,430 | 27,138 |
Depreciation charge for the year | 4,547 | 4,279 |
Disposals | (5,190) | (12,450) |
Effect of movements in foreign exchange | (349) | (537) |
At 31 December | 17,438 | 18,430 |
Net book value at 31 December | 19,614 | 18,215 |
2024 | 2023 | |
£000 | £000 | |
Current lease liabilities | 4,586 | 4,512 |
Non-current lease liabilities | 17,122 | 15,669 |
21,708 | 20,181 |
2024 | 2023 | |
Movement in lease liabilities in the year | £000 | £000 |
At 1 January | 20,181 | 12,893 |
Additions | 6,182 | 12,563 |
Interest expense | 1,225 | 718 |
Cash payments | (4,901) | (5,525) |
Termination of leases | (586) | (6) |
Effect of movements in foreign exchange | (393) | (462) |
At 31 December | 21,708 | 20,181 |
At net present value | Not discounted | |||
2024 | 2023 | 2024 | 2023 | |
£000 | £000 | £000 | £000 | |
Less than one year | 4,586 | 4,512 | 4,746 | 4,637 |
Between 1 and 2 years | 3,827 | 3,599 | 4,278 | 3,929 |
Between 2 and 5 years | 8,041 | 7,421 | 9,946 | 9,090 |
Over 5 years | 5,254 | 4,649 | 8,535 | 7,814 |
Total lease liabilities | 21,708 | 20,181 | 27,505 | 25,470 |
2024 | 2023 | |
£000 | £000 | |
Depreciation of right-of-use assets – properties | 4,547 | 4,279 |
Profit on disposal of right-of-use assets | (170) | – |
Interest expense (included in finance cost) | 1,225 | 718 |
Expense relating to short-term leases | 49 | 600 |
Leasehold | Fixtures and | Plant and | ||
improvements | fittings | equipment | Total | |
2024 | £000 | £000 | £000 | £000 |
Cost | ||||
At 1 January 2024 | 6,279 | 1,195 | 3,624 | 11,098 |
Additions | 281 | 28 | 26 | 335 |
Disposals | – | – | (453) | (453) |
Effect of movements in foreign exchange | (260) | (25) | (53) | (338) |
At 31 December 2024 | 6,300 | 1,198 | 3,144 | 10,642 |
Accumulated depreciation | ||||
At 1 January 2024 | 4,741 | 1,061 | 2,680 | 8,482 |
Depreciation charge for the year | 371 | 47 | 440 | 858 |
Disposals | – | – | (450) | (450) |
Effect of movements in foreign exchange | (159) | (23) | (40) | (222) |
At 31 December 2024 | 4,953 | 1,085 | 2,630 | 8,668 |
Net book value at 31 December 2024 | 1,347 | 113 | 514 | 1,974 |
Leasehold | Fixtures and | Plant and | ||
improvements | fittings | equipment | Total | |
2023 | £000 | £000 | £000 | £000 |
Cost | ||||
At 1 January 2023 | 8,583 | 1,640 | 4,372 | 14,595 |
Additions | 356 | 162 | 133 | 651 |
Disposals | (2,463) | (575) | (794) | (3,832) |
Effect of movements in foreign exchange | (197) | (32) | (87) | (316) |
At 31 December 2023 | 6,279 | 1,195 | 3,624 | 11,098 |
Accumulated depreciation | ||||
At 1 January 2023 | 6,395 | 1,614 | 2,920 | 10,929 |
Depreciation charge for the year | 802 | 54 | 607 | 1,463 |
Disposals | (2,331) | (575) | (778) | (3,684) |
Effect of movements in foreign exchange | (125) | (32) | (69) | (226) |
At 31 December 2023 | 4,741 | 1,061 | 2,680 | 8,482 |
Net book value at 31 December 2023 | 1,538 | 134 | 944 | 2,616 |
Goodwill | |
2024 | £000 |
Cost | |
At 1 January 2024 | 19,571 |
Effect of movements in foreign exchange | (107) |
At 31 December 2024 | 19,464 |
Accumulated amortisation | |
At 1 January 2024 | – |
Disposals | – |
At 31 December 2024 | – |
Net book value at 31 December 2024 | 19,464 |
Software and | |||
software | |||
licences | Goodwill | Total | |
2023 | £000 | £000 | £000 |
Cost | |||
At 1 January 2023 | 707 | 19,729 | 20,436 |
Disposals | (707) | – | (707) |
Effect of movements in foreign exchange | – | (158) | (158) |
At 31 December 2023 | – | 19,571 | 19,571 |
Accumulated amortisation | |||
At 1 January 2023 | 707 | – | 707 |
Disposals | (707) | – | (707) |
At 31 December 2023 | – | – | – |
Net book value at 31 December 2023 | – | 19,571 | 19,571 |
North | |||||
UK | America | EMEA | APAC | Total | |
£000 | £000 | £000 | £000 | £000 | |
Cost and NBV at 31 December 2024 | 14,843 | 1,778 | 2,843 | – | 19,464 |
Cost and NBV at 31 December 2023 | 14,843 | 1,750 | 2,978 | – | 19,571 |
2024 | 2023 | |
% | % | |
UK | 13.93 | 11.55 |
North America | 21.62 | 20.05 |
EMEA | 9.03 | 11.08 |
2024 | 2023 | |
£000 | £000 | |
Non-current asset: | ||
Non-current temporary differences | 481 | 552 |
Deferred tax asset | 481 | 552 |
2024 | 2023 | |
£000 | £000 | |
Non-current liability: | ||
Non-current temporary differences | – | 31 |
Deferred tax liability | – | 31 |
Recognised | Recognised | |||||
1 January | in income | Deferred tax | in other | Exchange | 31 December | |
2024 | statement | liability | reserves | difference | 2024 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Share-based payments | 360 | 7 | – | 3 | – | 370 |
Right-of-use assets | 14 | (11) | – | – | – | 3 |
Property, plant and equipment | 75 | 35 | (31) | – | (11) | 68 |
Other | 103 | (63) | – | – | – | 40 |
552 | (32) | (31) | 3 | (11) | 481 |
Transfer | |||
1 January | to deferred | 31 December | |
2024 | tax asset | 2024 | |
£000 | £000 | £000 | |
Property, plant and equipment | (31) | 31 | – |
Recognised | Recognised | Transferred | ||||
1 January | in income | in other | to retained | Exchange | 31 December | |
2023 | statement | reserves | earnings | difference | 2023 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Share-based payments | 1,971 | (1,578) | – | (4) | (29) | 360 |
Right-of-use assets | 129 | (112) | – | – | (3) | 14 |
Property, plant and equipment | (29) | 75 | 31 | – | (2) | 75 |
Other | 245 | (143) | – | – | 1 | 103 |
2,316 | (1,758) | 31 | (4) | (33) | 552 |
Recognised | |||
1 January | in income | 31 December | |
2023 | statement | 2023 | |
£000 | £000 | £000 | |
Property, plant and equipment | – | (31) | (31) |
2024 | 2023 | |
£000 | £000 | |
Trade receivables | 22,297 | 24,944 |
Prepayments and accrued income | 5,105 | 6,717 |
Other receivables | 1,130 | 952 |
28,532 | 32,613 |
Gross trade | Loss | ||
Expected | receivable | allowance | |
31 December 2024 | loss rate | £000 | £000 |
Not overdue | 2% | 20,002 | (448) |
Not more than three months past due | 2% | 2,780 | (62) |
More than three months but not more than six months past due | 3% | 26 | (1) |
22,808 | (511) |
Gross trade | Loss | ||
Expected | receivable | allowance | |
31 December 2023 | loss rate | £000 | £000 |
Not overdue | 2% | 21,873 | (443) |
Not more than three months past due | 2% | 3,562 | (72) |
More than three months but not more than six months past due | 2% | 25 | (1) |
25,460 | (516) |
2024 | 2023 | |
£000 | £000 | |
At 1 January | (516) | (498) |
Increase in allowance | – | (18) |
Unused amount reversed | 5 | – |
At 31 December | (511) | (516) |
2024 | 2023 | |
£000 | £000 | |
Cash at bank and in hand | 40,588 | 47,226 |
2024 | 2023 | |
Cash at bank by credit rating | £000 | £000 |
A | 40,563 | 47,202 |
BB | – | 24 |
B | 25 | – |
40,588 | 47,226 |
2024 | 2023 | |
£000 | £000 | |
Trade payables | 1,782 | 1,435 |
Other payables | 1,773 | 2,147 |
Other taxes and social security | 4,798 | 7,031 |
Accruals | 12,381 | 15,025 |
20,734 | 25,638 |
2024 | 2023 | |
Non-current | £000 | £000 |
Dilapidation provision | ||
At 1 January | 228 | – |
Additional provision recognised | 404 | 221 |
Interest expense due to unwinding of discount | 30 | 7 |
Effect of movements in foreign exchange | (4) | – |
At 31 December | 658 | 228 |
2024 | 2024 | 2023 | 2023 | |
Number of shares | £000 | Number of shares | £000 | |
Ordinary shares of £0.01 each | ||||
At 1 January | 109,611,852 | 1,096 | 109,191,669 | 1,092 |
Issued in year | 94,850 | 1 | 420,183 | 4 |
At 31 December | 109,706,702 | 1,097 | 109,611,852 | 1,096 |
2024 | 2023 | |
£000 | £000 | |
Dividends paid | ||
Paid to shareholders | 31,677 | 39,320 |
Capital | Own | Total of | |||
redemption | shares | Translation | Other | All Other | |
reserve | reserve | reserve | reserves | reserves | |
£000 | £000 | £000 | £000 | £000 | |
Balance at 1 January 2024 | 52 | (3,016) | 1,062 | 3,469 | 1,567 |
Other comprehensive expense for the year | – | – | 494 | – | 494 |
Total comprehensive expense for the year | – | – | 494 | – | 494 |
Share-based payments (note 26) | – | – | – | 1,108 | 1,108 |
Transfer to retained earnings | – | – | – | (1,260) | (1,260) |
Own shares sold | – | 616 | – | – | 616 |
Total transactions with owners, recognised directly | – | 616 | – | (152) | 464 |
in equity | |||||
Balance at 31 December 2024 | 52 | (2,400) | 1,556 | 3,317 | 2,525 |
Capital | Own | Total of | |||
redemption | shares | Translation | Other | All Other | |
reserve | reserve | reserve | reserves | reserves | |
£000 | £000 | £000 | £000 | £000 | |
Balance at 1 January 2023 | 52 | (1,494) | 2,391 | 12,576 | 13,525 |
Other comprehensive income for the year | – | – | (1,329) | – | (1,329) |
Total comprehensive income for the year | – | – | (1,329) | – | (1,329) |
Share-based payments (note 26) | – | – | – | (4,434) | (4,434) |
Transfer to retained earnings | – | – | – | (4,673) | (4,673) |
Own shares sold | – | 1,003 | – | – | 1,003 |
Own shares purchased | – | (2,525) | – | – | (2,525) |
Total transactions with owners, recognised directly | – | (1,522) | – | (9,107) | (10,629) |
in equity | |||||
Balance at 31 December 2023 | 52 | (3,016) | 1,062 | 3,469 | 1,567 |
2024 | 2023 | |
Recognised in Income Statement | £000 | £000 |
Expense/ (credit) arising from equity-settled share-based payment transaction | 1,009 | (4,748) |
Social security accrued thereon | 54 | (701) |
1,063 | (5,449) | |
Expenses arising from bonus deferred as shares | 106 | 109 |
Expense/ (credit) arising from equity-settled share-based payment transaction | 1,169 | (5,340) |
2024 | 2023 | |
Recognised in Equity | £000 | £000 |
Expense/ (credit) arising from equity-settled share-based payment transaction | 1,116 | (4,639) |
Deferred tax recognised in other reserves arising from equity-settled | ||
share-based payment transaction (note 18) | 3 | (4) |
Transfer to retained earnings – Recharge | (1,172) | (4,661) |
Transfer to retained earnings – Lapsed options | (88) | (12) |
Currency difference on retranslation | (11) | 209 |
(152) | (9,107) |
2024 | 2023 | |||
Weighted average | Weighted average | |||
Number of shares | exercise price | Number of shares | exercise price | |
Outstanding at 1 January | 1,822,540 | 4p | 2,395,160 | 6p |
Granted during the year | 985,376 | 1p | – | n/a |
Forfeited during the year | (120,875) | 17p | (140,865) | 1p |
Exercised during the year | (94,850) | 1p | (421,954) | 4p |
Lapsed during the year | (707,625) | 1p | (9,801) | 640p |
Outstanding at 31 December | 1,884,566 | 3p | 1,822,540 | 4p |
Exercisable at the end of the year | 92,315 | 44p | 170,290 | 34p |
Weighted average remaining | ||||
contractual life (years) | 8.32 | n/a | 7.49 | n/a |
11 September | 11 September | 11 September | 23 March | 30 December | |
Date of grant | 2024- LTIP | 2024- RSU 1 | 2024- RSU 2 | 2022 | 2020 |
Share price at date of grant | 395.5p | 395.5p | 395.5p | 1000p | 1116p |
Exercise price | 1p | 1p | 1p | 1p | 1p |
Dividend yield | 6.5% | 6.5% | 6.5% | 3.2% | 2.7% |
Expected volatility | 32.5% | 35% | 32.5% | 30% | 30% |
Risk free interest rate | 3.74% | 5.82% | 3.74% | 1.684% | 0% |
Expected life | 4 years | 3 years | 4 years | 4 years | 4 years |
Fair value at date of grant | 304p | 325p | 304p | 880p | 999p |
2024 | 2023 | |
Number of shares in the Company owned by the EBT | 391,341 | 536,914 |
Nominal value of shares held | £3,913 | £5,369 |
Cost price of shares held | £2,400,387 | £3,015,942 |
Prevailing valuation per share | £3.15 | £4.585 |
Total market value of shares | £1,232,724 | £2,461,751 |
Minimum number of shares in the Company owned by EBT during the year | 391,341 | 129,084 |
Maximum number of shares in the Company owned by EBT during the year | 491,996 | 565,571 |
2024 | 2023 | |
£000 | £000 | |
Pounds Sterling | 26,198 | 27,550 |
Singapore Dollar | 3,102 | 1,463 |
US Dollar | 2,800 | 3,035 |
Euro | 2,648 | 6,987 |
Hong Kong Dollar | 1,461 | 693 |
South African Rand | 1,039 | 688 |
Canadian Dollar | 1,002 | 1,752 |
Polish Zloty | 773 | 1,198 |
Australian Dollar | 719 | 1,467 |
Chinese Renminbi | 606 | 2,132 |
Swiss Franc | 228 | 239 |
New Zealand Dollar | 12 | 22 |
40,588 | 47,226 |
2024 | 2023 | |
£000 | £000 | |
Pounds Sterling | 10,498 | 11,103 |
US Dollar | 3,254 | 5,412 |
Canadian Dollar | 2,854 | 2,029 |
Euro | 2,720 | 2,019 |
Hong Kong Dollar | 1,229 | 1,421 |
Singapore Dollar | 928 | 1,111 |
Australian Dollar | 903 | 1,485 |
Polish Zloty | 229 | 440 |
Chinese Renminbi | 97 | 256 |
Swiss Franc | 75 | 112 |
South African Rand | 21 | 72 |
22,808 | 25,460 |
2024 | 2023 | |
£000 | £000 | |
Pounds Sterling | 11,475 | 12,576 |
Euro | 2,616 | 2,311 |
Canadian Dollar | 2,376 | 4,565 |
US Dollar | 1,701 | 1,938 |
Australian Dollar | 1,174 | 2,062 |
Singapore Dollar | 511 | 625 |
Hong Kong Dollar | 390 | 627 |
Polish Zloty | 258 | 451 |
Swiss Franc | 94 | 50 |
Chinese Renminbi | 82 | 134 |
South African Rand | 38 | 52 |
New Zealand Dollar | 19 | 34 |
20,734 | 25,425 |
2024 | 2023 | ||
Note | £000 | £000 | |
Fixed assets | |||
Investments | 4 | 3,314 | 3,469 |
3,314 | 3,469 | ||
Current assets | |||
Trade and other receivables | 5 | 41,410 | 52,273 |
Cash and cash equivalents | 6 | 12 | 201 |
Creditors: amounts falling due within one year | |||
Trade and other payables | 7 | (200) | (367) |
Net assets | 44,536 | 55,576 | |
Equity | |||
Called up share capital | 8 | 1,097 | 1,096 |
Share premium account | 9,705 | 9,705 | |
Capital redemption reserve | 52 | 52 | |
Own shares reserve | 9 | (2,400) | (3,016) |
Other reserves | 3,314 | 3,469 | |
Retained earnings | 32,768 | 44,270 | |
Total equity | 44,536 | 55,576 |
Called up | Share | Capital | Own | ||||
share | premium | redemption | shares | Other | Retained | Total | |
capital | account | reserve | reserve | reserves | earnings | equity | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 January 2024 | 1,096 | 9,705 | 52 | (3,016) | 3,469 | 44,270 | 55,576 |
Profit for the year | – | – | – | – | – | 19,384 | 19,384 |
Total comprehensive income | – | – | – | – | – | 19,384 | 19,384 |
for the year | |||||||
Share-based payments (note 4) | – | – | – | – | 1,016 | – | 1,016 |
Issue of new shares (note 8) | 1 | – | – | – | – | – | 1 |
Transfer to retained earnings | |||||||
(note 4) | – | – | – | – | (1,171) | 1,171 | – |
Own shares purchased/ sold | – | – | – | 616 | – | (317) | 299 |
Recharge of net settled share | |||||||
options | – | – | – | – | – | (63) | (63) |
Dividends paid (note 11) | – | – | – | – | – | (31,677) | (31,677) |
Total transaction with owners, | 1 | – | – | 616 | (155) | (30,886) | (30,424) |
recognised directly in equity | |||||||
Balance at 31 December 2024 | 1,097 | 9,705 | 52 | (2,400) | 3,314 | 32,768 | 44,536 |
Called up | Share | Capital | Own | ||||
share | premium | redemption | shares | Other | Retained | Total | |
capital | account | reserve | reserve | reserves | earnings | equity | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 January 2023 | 1,092 | 9,705 | 52 | (1,494) | 12,572 | 48,331 | 70,258 |
Profit for the year | – | – | – | – | – | 31,295 | 31,295 |
Total comprehensive income | – | – | – | – | – | 31,295 | 31,295 |
for the year | |||||||
Share-based payments (note 4) | – | – | – | – | (4,442) | – | (4,442) |
Issue of new shares (note 8) | 4 | – | – | – | – | – | 4 |
Transfer to retained earnings | |||||||
(note 4) | – | – | – | – | (4,661) | 4,661 | – |
Recharge of net settled | |||||||
share options | – | – | – | – | – | (201) | (201) |
Own shares purchased/ sold | – | – | – | (1,522) | – | (496) | (2,018) |
Dividends paid (note 11) | – | – | – | – | – | (39,320) | (39,320) |
Total transaction with owners, | 4 | – | – | (1,522) | (9,103) | (35,356) | (45,977) |
recognised directly in equity | |||||||
Balance at 31 December 2023 | 1,096 | 9,705 | 52 | (3,016) | 3,469 | 44,270 | 55,576 |