| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £’000 | £’000 | |
Revenue | 4 | ||
Cost of sales | 6 | ( | ( |
Gross profit | |||
Distribution costs | 6 | ( | ( |
Administrative expenses | ( | ( | |
Profit on disposal of property, plant and equipment | |||
Other income | |||
Other expenses | ( | ( | |
Operating profit | 6 | ||
Finance costs | 8 | ( | ( |
Finance income | 9 | ||
Net finance cost | ( | ( | |
Profit before taxation | |||
Taxation | 10 | ( | ( |
Profit for the financial year | |||
| Profit attributable to: | |||
Owners of the Company | |||
| Earnings per share | Notes | pence per share | pence per share |
Basic | 11 | ||
Diluted | 11 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £’000 | £’000 | |
Profit for the financial year | |||
| Other comprehensive (expense)/income: | |||
| Items that may be reclassified subsequently to profit or loss | |||
Change in fair value of cash flow hedges 2 | 23 | ( | ( |
Related tax movements 2 | 10 | ||
( | ( | ||
| Items that will not be reclassified subsequently to profit or loss | |||
Remeasurement of post-employment benefit assets and obligations 2 | 21 | ( | ( |
Related tax movements 2 | 10 | ||
( | ( | ||
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive income for the year, net of tax | |||
| Total comprehensive income attributable to: | |||
Owners of the Company |
| At | At | ||
| 31 December | |||
| 2023 | |||
| Notes | £’000 | £’000 | |
| Assets | |||
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 27 | ||
Post-employment benefit asset | 21 | ||
| Current assets | |||
Inventories | 14 | ||
Current tax recoverable | |||
Trade and other receivables | 15 | ||
Cash and cash equivalents | |||
Assets held for sale | 16 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 18 | ( | ( |
Derivative financial instrument | 23 | ( | ( |
Borrowings | 19 | ( | ( |
Lease liabilities | 27 | ( | ( |
Provisions | 20 | ( | ( |
( | ( | ||
Net current assets | |||
Total assets less current liabilities | |||
| Non-current liabilities | |||
Borrowings | 19 | ( | ( |
Lease liabilities | 27 | ( | ( |
Deferred tax liabilities | 22 | ( | ( |
Provisions | 20 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 24 | ||
Share premium | 25 | ||
Retained earnings | |||
Other reserves | 25 | ( | ( |
Equity attributable to owners of the Company | |||
Total Equity |
| Total equity | ||||||||
| Share | Share | Retained | Other reserves | attributable | Non-controlling | |||
| capital | premium | earnings | (See Note 25) | to owners | interest | Total equity | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at | ( | |||||||
Profit for the year | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
| Total comprehensive income/ | ||||||||
(expense) for the year | ( | |||||||
| Transactions with owners: | ||||||||
Share based payments | 26 | |||||||
Current tax on share based payment | 10 | |||||||
Deferred tax on share based payment | 22 | |||||||
Equity dividends paid | 32 | ( | ( | ( | ||||
| Issue of own shares held on exercise | ||||||||
of share options | 25 | ( | ||||||
At | ( |
| Total equity | ||||||||
| Share | Share | Retained | Other reserves | attributable | Non-controlling | |||
| capital | premium | earnings | (See Note 25) | to owners | interest | Total equity | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
| Total comprehensive income/ | ||||||||
(expense) for the year | ( | |||||||
Transactions with owners: | – | |||||||
Share based payments | 26 | |||||||
Deferred tax on share based payment | 22 | ( | ( | ( | ||||
Equity dividends paid | 32 | ( | ( | ( | ||||
| Issue of own shares held on exercise | ||||||||
of share options | 25 | ( | ||||||
Acquisition of non- controlling interests | ( | ( | ( | ( | ||||
At 31 December 2023 | ( |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Cash flow from operating activities | £’000 | £’000 |
Cash generated from operations (Note 28) | ||
Interest paid | ( | ( |
Other interest paid – lease liabilities | ( | ( |
Tax (paid)/received | ( | |
Net cash inflow from operating activities | ||
| Cash flows from investing activities | ||
Purchase of property, plant and equipment | ( | ( |
Proceeds from sale of property, plant and equipment | ||
| Purchase of intangible assets | | ( |
Settlement of deferred consideration | ( | |
Payment for acquisition of subsidiary undertaking, net of cash acquired (Note 29) | ( | |
Interest received | ||
Net cash outflow from investing activities | ( | ( |
| Cash flows from financing activities | ||
Dividends paid (Note 32) | ( | ( |
Drawdown of borrowings | ||
Repayment of borrowings | ( | ( |
Repayment of lease liabilities | ( | ( |
Acquisition of non-controlling interests | ( | |
Net cash outflow from financing activities | ( | ( |
Net decrease in cash and cash equivalents | ( | ( |
Cash and cash equivalents at beginning of the year | ||
Exchange losses on cash and cash equivalents | ( | ( |
Cash and cash equivalents at end of the year |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Net decrease in cash and cash equivalents | ( | ( |
Proceeds from borrowings | ( | ( |
Repayment of borrowings | ||
Non-cash debt movement | ( | |
Effect of foreign exchange rate changes | ( | ( |
Movement in net debt 1 | ( | ( |
Net debt 1 at start of year | ( | ( |
Net debt 1 at end of year (Note 3) | ( | ( |
| Comprising: | ||
Cash and cash equivalents | ||
Short-term borrowings (Note 19) | ( | ( |
Long-term borrowings (Note 19) | ( | ( |
( | ( |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Net debt | (121,560) | (100,616) |
Adjusted EBITDA | 79,350 | 107,357 |
Impact of IFRS 16 (Note 27) | (12,134) | (12,134) |
Adjusted EBITDA prior to IFRS 16 | 67,216 | 95,223 |
Ratio of net debt to Adjusted EBITDA | 1.8x | 1.1x |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Adjusted EBITDA | 79,350 | 107,357 |
Less: depreciation | (33,619) | (34,626) |
Less: amortisation | (6,938) | (6,938) |
Adjusted earnings before interest and taxation | 38,793 | 65,793 |
Average net debt | 129,699 | 94,863 |
Average equity | 394,836 | 407,061 |
Average pension | (8,305) | (10,160) |
Average capital employed | 516,230 | 491,764 |
Adjusted Return on Capital Employed | 7.5% | 13.4% |
| 31 December | 30 June | 31 December | 30 June | |
| 2024 | 2024 | 2023 | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
Net debt | 121,560 | 137,838 | 100,616 | 89,110 |
Equity | 395,263 | 394,409 | 399,867 | 414,254 |
Less: pension assets | (7,839) | (8,771) | (9,832) | (10,488) |
Capital employed | 508,984 | 523,476 | 490,651 | 492,876 |
| Statutory | Exceptional | Reclassification | Adjusted | |
| Year ended 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
Adjusted EBITDA | 67,630 | 11,720 | – | 79,350 |
Change in working capital | (7,627) | 3,103 | – | (4,524) |
Impairment charges | 3,832 | (3,832) | – | – |
Net interest | (8,751) | – | 139 | (8,612) |
Tax | (500) | – | – | (500) |
Post-employment benefits | 959 | – | (959) | – |
Other | (1,644) | 212 | (8,142) | (9,574) |
Adjusted operating cash flow | 53,899 | 11,203 | (8,962) | 56,140 |
Cash conversion | 71% | |||
Total capex | (45,235) | – | – | (45,235) |
Adjusted free cash flow | 8,664 | 11,203 | (8,962) | 10,905 |
| Statutory | Exceptional | Reclassification | Adjusted | |
| Year ended 31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Adjusted EBITDA | 76,595 | 30,762 | – | 107,357 |
Change in working capital | (31,636) | (5,355) | – | (36,991) |
Impairment charges | 20,599 | (20,599) | – | – |
Net interest | (6,035) | – | 257 | (5,778) |
Tax | 630 | – | – | 630 |
Post-employment benefits | 790 | – | (1,081) | (291) |
Other | (2,692) | (177) | (12,012) | (14,881) |
Adjusted operating cash flow | 58,251 | 4,631 | (12,836) | 50,046 |
Cash conversion | 47% | |||
Total capex | (65,653) | – | – | (65,653) |
Adjusted free cash flow | (7,402) | 4,631 | (12,836) | (15,607) |
| Year ended 31 December 2024 | ||||
| Unallocated and | ||||
| Clay | Concrete | elimination | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Bricks and masonry | 238,932 | 15,874 | – | 254,806 |
Roofing | – | 18,346 | – | 18,346 |
Fencing and landscaping | – | 24,168 | – | 24,168 |
Flooring and lintels | – | 45,762 | – | 45,762 |
Facades | 9,832 | – | – | 9,832 |
Rail and infrastructure | – | 12,562 | – | 12,562 |
Other | – | 731 | – | 731 |
Total revenue | 248,764 | 117,443 | – | 366,207 |
Adjusted EBITDA 1 | 72,287 | 14,646 | (7,583) | 79,350 |
Adjusted EBITDA margin 1 | 29.1% | 12.5% | 21.7% | |
Exceptional items 1 impacting operating profit (see Note 5) | (11,336) | (384) | – | (11,720) |
Depreciation and amortisation pre fair value uplift | (24,188) | (5,446) | (144) | (29,778) |
Incremental depreciation and amortisation following fair value uplift | (5,926) | (4,853) | – | (10,779) |
Net finance costs | (1,303) | (509) | (4,581) | (6,393) |
Profit before tax | 29,534 | 3,454 | (12,308) | 20,680 |
Taxation | (5,588) | |||
Profit for the year | 15,092 | |||
Consolidated total assets | 611,544 | 127,371 | 13,190 | 752,105 |
Consolidated total liabilities | (168,917) | (48,023) | (139,902) | (356,842) |
| Non-current assets | ||||
Consolidated total intangible assets | 52,649 | 21,301 | – | 73,950 |
Property, plant and equipment | 411,111 | 51,393 | – | 462,504 |
Right-of-use assets | 19,300 | 8,541 | 522 | 28,363 |
Total non-current assets | 483,060 | 81,235 | 522 | 564,817 |
Total non-current asset additions | 49,381 | 4,059 | – | 53,431 |
| Year ended 31 December 2023 | ||||
| Unallocated and | ||||
| Clay | Concrete | elimination | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Bricks and masonry | 282,260 | 19,848 | – | 302,108 |
Roofing | – | 21,323 | – | 21,323 |
Fencing and landscaping | – | 20,440 | – | 20,440 |
Flooring and lintels | – | 35,704 | – | 35,704 |
Facades | 9,960 | – | – | 9,960 |
Rail and infrastructure | – | 16,218 | – | 16,218 |
Other | – | 86 | – | 86 |
Total revenue | 292,220 | 113,619 | – | 405,839 |
Adjusted EBITDA 1 | 98,847 | 18,623 | (10,113) | 107,357 |
Adjusted EBITDA margin 1 | 33.8% | 16.4% | 26.5% | |
Exceptional items 1 impacting operating profit (see Note 5) | (28,170) | (2,404) | (188) | (30,762) |
Depreciation and amortisation pre fair value uplift | (23,406) | (5,733) | (175) | (29,314) |
Incremental depreciation and amortisation following fair value uplift | (7,374) | (4,876) | – | (12,250) |
Net finance costs | (2,015) | (569) | (2,380) | (4,964) |
Profit before tax | 37,882 | 5,041 | (12,856) | 30,067 |
Taxation | (9,007) | |||
Profit for the year | 21,060 | |||
Consolidated total assets | 610,867 | 133,502 | 9,862 | 754,231 |
Consolidated total liabilities | (174,062) | (46,127) | (134,175) | (354,364) |
| Non-current assets | ||||
Consolidated total intangible assets | 56,178 | 25,839 | – | 82,017 |
Property, plant and equipment | 389,165 | 51,235 | – | 440,400 |
Right-of-use assets | 29,915 | 9,310 | 606 | 39,831 |
Total non-current assets | 475,258 | 86,384 | 606 | 562,248 |
Total non-current asset additions | 62,837 | 6,654 | – | 69,491 |
| Year ended 31 | Year ended 31 | |
| December 2024 | December 2023 | |
| Exceptional cost of sales | £’000 | £’000 |
Impairment charge – Property, plant and equipment | (1,126) | (15,397) |
Impairment charge – Right-of-use assets | (2,706) | (1,181) |
Impairment charge – Working capital | – | (4,022) |
Total impairment charge (Note 17) | (3,832) | (20,600) |
Redundancy costs | (581) | (7,470) |
Other costs associated with closure of sites | (5,358) | (1,196) |
Total exceptional cost of sales | (9,771) | (29,266) |
| Exceptional administrative expenses: | ||
Redundancy costs | (992) | (1,496) |
Other costs associated with closure of site | (957) | – |
Total exceptional administrative expenses | (1,949) | (1,496) |
Exceptional items 1 impacting operating profit | (11,720) | (30,762) |
Total exceptional items 1 | (11,720) | (30,762) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Changes in inventories of finished goods and work in progress | 2,605 | 23,330 |
Raw material and consumables used | (63,368) | (65,904) |
Employee benefit expense (Note 7) | (74,829) | (85,234) |
Depreciation – Property, plant and equipment (Note 13) | (23,717) | (22,848) |
Depreciation – Right-of-use assets (Note 27) | (9,778) | (11,778) |
Amortisation (Note 12) | (7,062) | (6,938) |
Exceptional cost of sales (Note 5) | (9,771) | (29,266) |
Research and development costs | (13,312) | (11,837) |
Other production costs | (62,418) | (80,408) |
Total cost of sales | (261,650) | (290,883) |
Distribution costs | (34,139) | (36,797) |
Other employee benefit expenses (Note 7) | (31,442) | (31,831) |
Profit on disposal of property, plant and equipment (Note 13) | 261 | 1,957 |
Advertising costs | (1,141) | (1,123) |
Operating lease income | 105 | 136 |
Exceptional administrative expenses (Note 5) | (1,949) | (1,496) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Fees payable to the Company’s auditor and its associates for the | £’000 | £’000 |
audit of Parent Company and consolidated financial statements: | 374 | 306 |
| Fees payable to Company’s auditor and its associates for other services to the Group: | ||
– Audit of the Company’s subsidiaries | 676 | 582 |
Total audit fees | 1,050 | 888 |
– Audit related assurance services | 84 | 80 |
Total non-audit fees | 84 | 80 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Wages and salaries – gross | 91,352 | 98,954 |
Social security costs | 8,014 | 9,503 |
Pensions costs – defined benefit plans (Note 21) | 959 | 1,082 |
Pensions costs – defined contribution plans (Note 21) | 4,693 | 5,218 |
Share based payments (Note 26) | 1,253 | 2,308 |
106,271 | 117,065 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
Sales staff | 187 | 241 |
Administrative staff | 170 | 176 |
Production staff | 1,492 | 1,772 |
2,189 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Short-term employee benefits | 3,674 | 2,156 |
Post-employment benefits | 248 | 154 |
Termination benefits | 132 | – |
Share-based payment | 617 | 464 |
4,671 | 2,774 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Interest costs: | £’000 | £’000 |
Interest payable on Revolving Credit Facility | (4,231) | (1,891) |
Interest payable on Private Placement | (2,226) | (2,220) |
Total interest payable on bank borrowings | (6,457) | (4,111) |
Capitalised interest | 828 | 1,082 |
Other interest payable | (164) | (65) |
Interest expense on financial liabilities at amortised cost | (5,793) | (3,094) |
Interest on lease liabilities (Note 27) | (2,494) | (2,368) |
Net unwinding of discount on provisions/change in discount rate (Note 20) | – | (470) |
Other interest payable | (2,494) | (2,838) |
Total finance costs | (8,287) | (5,932) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Interest income: | £’000 | £’000 |
Net interest income arising on the UK pension scheme (Note 21) | 423 | 711 |
Net unwinding of discount on provisions/change in discount rate (Note 20) | 1,332 | – |
Other interest receivable | 139 | 257 |
Total finance income relating to continuing operations | 1,894 | 968 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Current tax on profit for the year | 1,306 | 2,120 |
Adjustments in respect of prior period | 1,696 | 85 |
Total current tax | 3,002 | 2,205 |
Deferred tax on profit for the year | 4,831 | 5,830 |
Impact of change in tax rate | – | 862 |
Adjustments in respect of prior period | (2,245) | 110 |
Total deferred tax | 2,586 | 6,802 |
5,588 | 9,007 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Tax adjustments arising on the UK pension scheme assets and liabilities: | £’000 | £’000 |
Deferred tax credit | (437) | (1,320) |
| Tax adjustments arising on gains and losses relating to cash flow hedges: | ||
Deferred tax credit | (14) | (148) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Current tax credit on share-based payments | (18) | – |
Deferred tax (credit)/charge on share-based payments | (124) | 147 |
| Exceptional and | ||||||
| other adjusting | ||||||
| Statutory | items | Adjusted | ||||
| Year ended 31 December 2024 | £’000 | Percentage | £’000 | Percentage | £’000 | Percentage |
Profit before tax | 20,680 | 100% | 20,280 | 100% | 40,960 | 100% |
Profit before tax multiplied by the rate of corporation tax in the UK | 5,170 | 25.00% | 5,070 | 25.00% | 10,240 | 25.00% |
| Effects of: | ||||||
Expenses not deductible | 967 | 4.68% | – | – | 967 | 2.36% |
Changes in estimates relating to prior periods | (549) | (2.65%) | – | – | (549) | (1.34%) |
Total taxation expense from continuing operations | 5,588 | 27.03% | 5,070 | 25.00% | 10,658 | 26.02% |
| Exceptional and | ||||||
| other adjusting | ||||||
| Statutory | items | Adjusted | ||||
| Year ended 31 December 2023 | £’000 | Percentage | £’000 | Percentage | £’000 | Percentage |
Profit before tax | 30,067 | 100% | 42,186 | 100% | 72,253 | 100% |
Profit before tax multiplied by the rate of corporation tax in the UK | 7,067 | 23.50% | 9,913 | 23.50% | 16,980 | 23.50% |
| Effects of: | ||||||
Expenses not deductible | 1,175 | 3.91% | (278) | (0.66%) | 897 | 1.24% |
Permanent benefit of super deduction on capital expenditure | (292) | (0.97%) | – | – | (292) | (0.40%) |
Changes in estimates relating to prior periods | 195 | 0.65% | – | – | 195 | 0.27% |
Rate change on deferred tax provision | 862 | 2.87% | (862) | (2.04%) | – | – |
Total taxation expense from continuing operations | 9,007 | 29.95% | 8,773 | 20.80% | 17,780 | 24.61% |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
Basic weighted average number of Ordinary Shares | 393,091 | 392,217 |
Effect of share incentive awards and options | 3,372 | 3,437 |
Diluted weighted average number of Ordinary Shares | 396,463 | 395,654 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Total | Total | |
| £’000 | £’000 | |
Profit for the period attributable to the Parent shareholders | 15,092 | 21,060 |
Add back exceptional items 1 (Note 5) | 11,720 | 30,762 |
Less tax credit on exceptional items 1 | (2,930) | (6,952) |
Add back incremental depreciation and amortisation following fair value uplift (Note 4) | 10,779 | 12,250 |
Less tax on incremental depreciation and amortisation following fair value uplift | (2,695) | (2,878) |
Less net non-cash interest | (2,219) | (826) |
Add back tax expense on non-cash interest | 555 | 194 |
Add back impact of deferred taxation rate change | – | 844 |
Adjusted profit for the period attributable to the Parent shareholders | 30,302 | 54,454 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Total | Total | |
| pence | pence | |
Basic EPS on profit for the year | 3.8 | 5.4 |
Diluted EPS on profit for the year | 3.8 | 5.3 |
Adjusted basic EPS 1 on profit for the year | 7.7 | 13.9 |
Adjusted diluted EPS 1 on profit for the year | 7.6 | 13.8 |
| Customer | |||||
| contracts and | |||||
| Goodwill | relationships | Brands | Licences | Total | |
| Cost | £’000 | £’000 | £’000 | £’000 | £’000 |
At 1 January 2023 | 3,852 | 92,868 | 37,159 | 8,070 | 141,949 |
Additions in the year | 209 | 579 | – | 1,844 | 2,632 |
Utilised in the year | – | – | – | (3,919) | (3,919) |
At 31 December 2023 | 4,061 | 93,447 | 37,159 | 5,995 | 140,662 |
Additions in the year | – | – | – | 1,260 | 1,260 |
Business combination finalisation (Note 29) | (171) | – | – | – | (171) |
Utilised in the year | – | – | – | (2,094) | (2,094) |
At 31 December 2024 | 3,890 | 93,447 | 37,159 | 5,161 | 139,657 |
| Accumulated amortisation and impairment | |||||
At 1 January 2023 | – | (44,037) | (7,670) | – | (51,707) |
Charge for the year | – | (5,882) | (1,056) | – | (6,938) |
At 31 December 2023 | – | (49,919) | (8,726) | – | (58,645) |
Charge for the year | – | (6,007) | (1,055) | – | (7,062) |
At 31 December 2024 | – | (55,926) | (9,781) | – | (65,707) |
| Net book amount | |||||
At 31 December 2023 | 4,061 | 43,528 | 28,433 | 5,995 | 82,017 |
At 31 December 2024 | 3,890 | 37,521 | 27,378 | 5,161 | 73,950 |
| Net book value | ||
| at 31 December | Remaining | |
| 2024 | amortisation | |
| Brands | £’000 | period (years) |
Ibstock Brick | 25,710 | 40.2 |
Forticrete | 10 | 0.2 |
Supreme | 1,033 | 5.2 |
Longley | 624 | 4.6 |
| 27,377 |
| Assets in the | |||||
| course of | |||||
| Land and | Mineral | Plant, machinery | construction | ||
| buildings | reserves | and equipment | (AICC) | Total | |
| Cost | £’000 | £’000 | £’000 | £’000 | £’000 |
At 1 January 2023 | 196,862 | 75,034 | 207,277 | 58,541 | 537,714 |
Additions | 1,751 | 179 | 4,721 | 60,314 | 66,965 |
Acquisitions on business combination | 2,000 | – | 707 | – | 2,707 |
Transfer from AICC | 5,222 | 2,606 | 15,698 | (23,526) | – |
Disposals | (1,520) | (14,626) | (10,720) | – | (26,866) |
At 31 December 2023 | 204,315 | 63,193 | 217,683 | 95,329 | 580,520 |
Additions | 16,240 | – | 8,007 | 22,943 | 47,190 |
Transfer to assets held for sale | (200) | – | – | – | (200) |
Transfer from AICC | 4,021 | – | 21,565 | (25,586) | – |
Disposals | (6,640) | (367) | (20,496) | – | (27,503) |
At 31 December 2024 | 217,736 | 62,826 | 226,759 | 92,686 | 600,007 |
| Accumulated depreciation and impairment | |||||
At 1 January 2023 | (50,120) | (29,185) | (49,318) | – | (128,623) |
Charge for the year | (2,123) | (3,293) | (17,432) | – | (22,848) |
Disposals | 1,392 | 15,007 | 10,349 | – | 26,748 |
Impairment | (1,266) | (2,391) | (11,387) | (353) | (15,397) |
At 31 December 2023 | (52,117) | (19,862) | (67,788) | (353) | (140,120) |
Charge for the year | (2,586) | (952) | (20,179) | – | (23,717) |
Disposals | 6,636 | 363 | 20,461 | – | 27,460 |
Impairment | (852) | – | (274) | – | (1,126) |
At 31 December 2024 | (48,919) | (20,451) | (67,780) | (353) | (137,503) |
| Net book amount | |||||
At 31 December 2023 | 152,198 | 43,331 | 149,895 | 94,976 | 440,400 |
At 31 December 2024 | 168,817 | 42,375 | 158,979 | 92,333 | 462,504 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Raw materials | 41,018 | 38,607 |
Work in progress | 4,240 | 2,541 |
Finished goods | 79,561 | 78,041 |
124,819 | 119,189 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Trade receivables | 38,866 | 32,719 |
Provision for impairment of receivables | (1,296) | (965) |
Net trade receivables | 37,570 | 31,754 |
Prepayments and accrued income | 5,145 | 3,542 |
Other tax | 689 | 852 |
Other receivables | 411 | 1,771 |
Total trade and other receivables | 43,815 | 37,919 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Assets classified as held for sale as of the beginning of the year | – | – |
Additions | 200 | – |
Disposals | – | – |
Assets classified as held for sale as of the end of the year | 200 | – |
| Clay | |
| Cost | £’000 |
Building improvements | 852 |
Plant, machinery and equipment | 274 |
Right-of-use assets | 2,706 |
Total | 3,832 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Trade payables | 53,806 | 44,201 |
Other tax and social security payable | 5,629 | 2,875 |
Energy accruals | 3,026 | 6,834 |
Customer rebates payable | 7,988 | 7,593 |
Accruals and other payables | 18,404 | 19,023 |
88,853 | 80,526 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Current | £’000 | £’000 |
Private placement | 339 | 333 |
Revolving credit facility | 31,086 | 25,163 |
31,425 | 25,496 | |
| Non-current | ||
Private placement | 99,427 | 98,992 |
Total borrowings | 130,852 | 124,488 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Restoration (i) | 4,405 | 5,489 |
Dilapidations (ii) | 3,816 | 4,620 |
Restructuring (iii) | 1,397 | 5,037 |
Other (iv) | 419 | 418 |
10,037 | 15,564 | |
Current | 3,010 | 6,002 |
Non-current | 7,027 | 9,562 |
10,037 | 15,564 |
| Restoration (i) | Dilapidations (ii) | Restructuring (iii) | Other (iv) | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2024 | 5,489 | 4,620 | 5,037 | 418 | 15,564 |
Utilised | (51) | – | (4,384) | (56) | (4,491) |
Charged to the income statement | 99 | – | 1,131 | – | 1,230 |
Unwind of discount/change in rate | (598) | (734) | – | – | (1,332) |
Release of provision | (534) | (70) | (387) | 57 | (934) |
At 31 December 2024 | 4,405 | 3,816 | 1,397 | 419 | 10,037 |
| Restoration (i) | Dilapidations (ii) | Restructuring (iii) | Other (iv) | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 944 | 250 | 1,397 | 419 | 3,010 |
Between two and five years | 875 | 1,316 | – | – | 2,191 |
Between five and ten years | 163 | 1,813 | – | – | 1,976 |
Between ten and twenty years | 2,373 | 394 | – | – | 2,767 |
Over twenty years | 50 | 43 | – | – | 93 |
4,405 | 3,816 | 1,397 | 419 | 10,037 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Funded plan at 31 December | £’000 | £’000 |
Opening balance | 9,832 | 15,194 |
Charge within operating profit | (959) | (1,082) |
Interest income | 423 | 711 |
Remeasurement loss recognised in the statement of comprehensive income | (1,457) | (5,283) |
Contributions | – | 292 |
Carried forward at 31 December | 7,839 | 9,832 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Insured annuities | 320,298 | 361,436 |
Cash fund investment | 9,593 | 11,751 |
Cash | 1,045 | 532 |
Total market value of assets | 330,936 | 373,719 |
Present value of Scheme liabilities | (323,097) | (363,887) |
Net Scheme asset | 7,839 | 9,832 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Administrative expenses | 1,079 | 1,082 |
Past service income | (120) | – |
Defined contribution scheme costs (Note 21b) | 4,693 | 5,218 |
Charge within labour costs and operating profit | 5,652 | 6,300 |
Interest income | (423) | (711) |
Total charge to the income statement | 5,229 | 5,589 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Remeasurement (loss)/gain on defined benefit scheme assets | (37,470) | 5,248 |
Remeasurement gain/(loss) arising from changes in financial assumptions | 32,536 | (9,272) |
Remeasurement gain arising from changes in demographic assumptions | 2,134 | 5,217 |
Experience gains/(losses) | 1,343 | (6,476) |
Other comprehensive expense | (1,457) | (5,283) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Present value of defined benefit obligation at beginning of year | (363,887) | (358,425) |
Past service income | 120 | – |
Interest cost | (16,090) | (16,688) |
Experience gains/(losses) | 1,343 | (6,476) |
Benefits paid | 20,747 | 21,757 |
Remeasurement gain/(loss) arising from change in financial assumptions | 32,536 | (9,272) |
Remeasurement gain arising from change in demographic assumptions | 2,134 | 5,217 |
Present value of defined benefit obligations carried forward at 31 December | (323,097) | (363,887) |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Fair value of pension scheme assets at beginning of the year | 373,719 | 373,619 |
Interest income | 16,513 | 17,399 |
Remeasurement (loss)/gain on pension scheme assets | (37,470) | 5,248 |
Employer contributions | – | 292 |
Benefits paid | (20,747) | (21,757) |
Administrative expenses | (1,079) | (1,082) |
Fair value of pension scheme assets carried forward | 330,936 | 373,719 |
| 31 December 2024 | ||||
| Quoted | Unquoted | Total | ||
| £’000 | £’000 | £’000 | % | |
Insured annuities | – | 320,298 | 320,298 | 97% |
Cash and net current assets | 9,593 | 1,045 | 10,638 | 3% |
Total | 9,593 | 321,343 | 330,936 | 100% |
| 31 December 2023 | ||||
| Quoted | Unquoted | Total | ||
| £’000 | £’000 | £’000 | % | |
Insured annuities | – | 361,436 | 361,436 | 97% |
Cash and net current assets | 11,751 | 532 | 12,283 | 3% |
Total | 11,751 | 361,968 | 373,719 | 100% |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Per annum | Per annum | |
Discount rate | 5.45% | 4.55% |
RPI inflation | 3.25% | 3.10% |
CPI inflation | 2.75% | 2.50% |
Rate of increase in pensions in payment | 3.65% | 3.60% |
Commutation factors | 19.5 | 21.2 |
| Mortality assumptions: life expectancy from age 65 | ||
For a male currently aged 65 | 21.4 years | 21.4 years |
For a female currently aged 65 | 24.2 years | 24.1 years |
For a male currently aged 40 | 23.1 years | 23.1 years |
For a female currently aged 40 | 26.0 years | 25.9 years |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Present value of defined benefit obligations at 31 December | (323,097) | (363,887) |
0.25% increase in discount rate | 9,133 | 11,939 |
0.25% decrease in discount rate | (9,589) | (12,573) |
0.25% increase in pension growth rate | (6,863) | (8,731) |
0.25% decrease in pension growth rate | 6,610 | 8,390 |
0.25% increase in inflation rate | (5,432) | (6,447) |
0.25% decrease in inflation rate | 5,040 | 7,433 |
1 year increase in life expectancy | (12,390) | (15,568) |
1 year decrease in life expectancy | 12,477 | 15,601 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Net deferred tax liability at beginning of period | (89,929) | (84,349) |
Arising on business combination | – | (99) |
Tax charged to the consolidated income statement | (2,586) | (6,802) |
Tax credited within other comprehensive income | 451 | 1,468 |
Tax credit/(charged) directly to equity | 124 | (147) |
Net deferred tax liability at period end | (91,940) | (89,929) |
| Presented in the consolidated balance sheet after offset as: | ||
Deferred tax liabilities | (91,940) | (89,929) |
(91,940) | (89,929) | |
| Deferred tax assets and liabilities before offsetting of balances within the same tax jurisdiction | ||
| are as follows: | ||
Deferred tax assets | 5,427 | 5,621 |
Deferred tax liabilities | (97,367) | (95,550) |
Net deferred tax liability at period end | (91,940) | (89,929) |
Deferred tax assets expected to unwind within one year | 3,005 | 1,202 |
Deferred tax assets expected to unwind after one year | 2,422 | 4,419 |
5,427 | 5,621 | |
Deferred tax liabilities expected to unwind within one year | (5,975) | (3,169) |
Deferred tax liabilities expected to unwind after one year | (91,392) | (92,381) |
(97,367) | (95,550) |
Year ended 31 December 2024 | As at 31 December 2024 | |||||||
| Arising on | Recognised | Recognised | ||||||
| Net balance at | business | in income | Recognised | directly in | Deferred tax | Deferred tax | ||
| 1 January 2024 | combination | statement | in OCI | equity | Net | assets | liabilities | |
| Deferred tax assets/(liabilities) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Intangible fixed assets | (17,846) | – | 1,735 | – | – | (16,111) | – | (16,111) |
Tangible fixed assets | (72,547) | – | (4,051) | – | – | (76,598) | – | (76,598) |
Right-of-use assets | 1,025 | – | 654 | – | – | 1,679 | 1,679 | – |
| Rolled-over and held-over | ||||||||
capital gains | (2,699) | – | – | – | – | (2,699) | – | (2,699) |
Employee pension liabilities | (2,458) | – | 62 | 437 | - | (1,959) | – | (1,959) |
Provisions | 3,771 | – | (849) | – | – | 2,922 | 2,922 | – |
Share incentive plans | 796 | – | (137) | – | 124 | 783 | 783 | – |
| Derivative financial | ||||||||
instrument | 6 | – | – | 14 | – | 20 | 20 | – |
Tax losses | 23 | – | – | – | – | 23 | 23 | – |
| Deferred tax (liabilities)/ | ||||||||
assets before offsetting | (89,929) | – | (2,586) | 451 | 124 | (91,940) | 5,427 | (97,367) |
| Offset of balances within | ||||||||
the same tax jurisdiction | (5,427) | 5,427 | ||||||
Net deferred tax liabilities | (91,940) | |||||||
Year ended 31 December 2023 | As at 31 December 2023 | |||||||
| Arising on | Recognised | Recognised | ||||||
| Net balance at | business | in income | Recognised | directly in | Deferred tax | Deferred tax | ||
| 1 January 2023 | combination | statement | in OCI | equity | Net | assets | liabilities | |
| Deferred tax assets/(liabilities) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Intangible fixed assets | (19,475) | – | 1,629 | – | – | (17,846) | – | (17,846) |
Tangible fixed assets | (62,348) | (99) | (10,100) | – | – | (72,547) | – | (72,547) |
Right-of-use assets | 416 | – | 609 | – | – | 1,025 | 1,025 | – |
| Rolled-over and held-over | ||||||||
capital gains | (2,699) | – | – | – | – | (2,699) | – | (2,699) |
Employee pension liabilities | (3,799) | – | 21 | 1,320 | – | (2,458) | – | (2,458) |
Provisions | 2,860 | – | 911 | – | – | 3,771 | 3,771 | – |
Share incentive plans | 804 | – | 139 | – | (147) | 796 | 796 | – |
| Derivative financial | ||||||||
instrument | (135) | – | (7) | 148 | – | 6 | 6 | – |
Tax losses | 27 | – | (4) | – | – | 23 | 23 | – |
| Deferred tax (liabilities)/ | ||||||||
assets before offsetting | (84,349) | (99) | (6,802) | 1,468 | (147) | (89,929) | 5,621 | (95,550) |
| Offset of balances within | ||||||||
the same tax jurisdiction | (5,621) | 5,621 | ||||||
Net deferred tax liabilities | (89,929) | |||||||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Trade and other receivables (Note 15) | 37,981 | 33,525 |
Cash and cash equivalents | 9,292 | 23,872 |
Total | 47,273 | 57,397 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Trade and other payables (Note 18) | 83,224 | 77,651 |
Derivative financial instruments | 78 | 24 |
Lease liabilities (Note 27) | 35,082 | 43,833 |
Borrowings (Note 19) | 130,852 | 124,488 |
Total | 249,236 | 245,996 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Not past due | 25,573 | 22,655 |
Less than one month past due | 8,833 | 8,390 |
One to six months past due | 1,762 | 2,302 |
Six to twelve months past due | 596 | 23 |
More than 12 months past due | 1,217 | 155 |
37,981 | 33,525 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Less than one month past due | 295 | 478 |
One to six months past due | 103 | 279 |
Six to twelve months past due | 377 | – |
More than 12 months past due | 521 | 208 |
1,296 | 965 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Opening balance | (965) | (676) |
Charged to the income statement | (748) | (347) |
Utilised | 75 | – |
Released | 342 | 58 |
Closing impairment provision | (1,296) | (965) |
| Sterling | US Dollar | Euro | Other | Total | |
| At 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | |||||
Cash and cash equivalents | 7,918 | 136 | 1,238 | – | 9,292 |
Trade and other receivables (Note 15) | 37,741 | – | 240 | – | 37,981 |
| Financial liabilities | 45,659 | 136 | 1,478 | – | 47,273 |
Borrowings (Note 19) | (130,852) | – | – | – | (130,852) |
Lease liabilities (Note 27) | (35,082) | – | – | – | (35,082) |
Derivative financial instruments | (78) | – | – | – | (78) |
Trade and other payables (Note 18) | (82,591) | (206) | (440) | 13 | (83,224) |
(248,603) | (206) | (440) | 13 | (249,236) |
| Sterling | US Dollar | Euro | Other | Total | |
| At 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | |||||
Cash and cash equivalents | 22,855 | 808 | 209 | – | 23,872 |
Trade and other receivables (Note 15) | 32,656 | – | 869 | – | 33,525 |
| Financial liabilities | 55,511 | 808 | 1,078 | – | 57,397 |
Borrowings (Note 19) | (124,488) | – | – | – | (124,488) |
Lease liabilities (Note 27) | (43,833) | – | – | – | (43,833) |
Derivative financial instruments | (24) | – | – | – | (24) |
Trade and other payables (Note 18) | (74,994) | (15) | (2,642) | – | (77,651) |
(243,339) | (15) | (2,642) | – | (245,996) |
| Less than six | Six months to | One to two | Two to five | Greater than | ||
| months | one year | years | years | five years | Total | |
| At 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | ||||||
Borrowings | 425 | – | 31,000 | 30,404 | 69,023 | 130,852 |
Total | 425 | – | 31,000 | 30,404 | 69,023 | 130,852 |
| Less than six | Six months to | One to two | Two to five | Greater than | ||
| months | one year | years | years | five years | Total | |
| At 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | ||||||
Borrowings | 496 | – | – | 54,192 | 69,800 | 124,488 |
Total | 496 | – | – | 54,192 | 69,800 | 124,488 |
| Less than one | One to two | Two to five | Greater than | ||
| year | years | years | five years | Total | |
| At 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | |||||
Borrowings | 2,897 | 2,897 | 35,955 | 74,068 | 115,817 |
Total | 2,897 | 2,897 | 35,955 | 74,068 | 115,817 |
| Less than one | One to two | Two to five | Greater than | ||
| year | years | years | five years | Total | |
| At 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | |||||
Borrowings | 2,899 | 2,897 | 37,275 | 75,197 | 118,268 |
Total | 2,899 | 2,897 | 37,275 | 75,197 | 118,268 |
| Share | ||
| Number | Capital | |
| At 1 January 2023 | of shares | £‘000 |
| Issued, called-up and fully paid: | ||
Ordinary Shares of £0.01 each | 409,631,594 | 4,096 |
At 31 December 2023 and 31 December 2024 | 409,631,594 | 4,096 |
| Comprising: | ||
| Issued, called-up and fully paid: | ||
Ordinary Shares of £0.01 each | 409,631,594 | 4,096 |
| Cash flow | Total other | ||||
| hedging reserve | Merger reserve | Own shares held | Treasury shares | reserves | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2024 | (25) | (369,119) | (514) | (30,000) | (399,658) |
Other comprehensive expense | (40) | – | – | – | (40) |
Issue of own shares held on exercise of share options | – | – | 514 | 2,093 | 2,607 |
At 31 December 2024 | (65) | (369,119) | – | (27,907) | (397,091) |
Balance at 1 January 2023 | 418 | (369,119) | (1,589) | (30,000) | (400,290) |
Other comprehensive expense | (443) | – | – | – | (443) |
Issue of own shares held on exercise of share options | – | – | 1,075 | – | 1,075 |
At 31 December 2023 | (25) | (369,119) | (514) | (30,000) | (399,658) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £000 | £000 | |
Long Term Incentive Plan (26(a)) | 534 | 499 |
Senior Manager Share Plan (26(b)) | 232 | 246 |
Annual and Deferred Bonus Plan (26(c)) | 268 | 118 |
Save As You Earn/Share Incentive Plan (26(d)/(e)/(f)) | 219 | 1,445 |
1,253 | 2,308 |
ADBP | LTIP | SMSP | |
Grant date | 22-Mar-24 | 03-Apr-24 | 03-Apr-24 |
Share price at grant date | £1.51 | £1.47 | £1.47 |
Exercise price | Nil | Nil | Nil |
Number of shares issued | 113,109 | 1,366,325 | 230,841 |
Vesting period | 3 years | 3 years | 2 years |
Pricing model | Share price | Monte Carlo | Share Price |
% expected to vest | 100% | 90% | 90% |
Expected share price volatility | n/a | 28.52% | n/a |
Expected dividend yield | n/a | n/a | n/a |
Expected option life | 3 years | 3 years | 2 years |
Fair value per share | £1.51 | £1.35 | £1.47 |
Risk-free rate | n/a | 4.08% | n/a |
| Executive share | All-employee | |
| options | schemes | |
Outstanding at 1 January 2024 | 4,332,507 | 2,621,379 |
Awards granted | 1,710,275 | – |
Awards granted as dividend equivalent | 41,472 | – |
Awards exercised | (397,058) | (1,046,180) |
Awards lapsed/forfeited | (768,986) | (1,427,764) |
Awards outstanding at 31 December 2024 | 4,918,210 | 147,435 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Right-of-use assets | £’000 | £’000 |
Buildings | 11,088 | 20,697 |
Equipment | 13,196 | 15,163 |
Vehicles | 4,079 | 3,971 |
Total right-of-use assets | 28,363 | 39,831 |
| Lease liabilities | ||
Less than six months | (4,815) | (4,824) |
Six months to one year | (4,656) | (4,468) |
Current | (9,471) | (9,292) |
One to two years | (8,750) | (8,310) |
Two to five years | (13,004) | (16,448) |
Greater than five years | (3,857) | (9,783) |
Non-current | (25,611) | (34,541) |
Total lease liabilities | (35,082) | (43,833) |
| Buildings | Equipment | Vehicles | Total | |
| Cost | £’000 | £’000 | £’000 | £’000 |
At 1 January 2023 | 25,424 | 28,531 | 8,355 | 62,310 |
Additions | 9,660 | 6,769 | 5,001 | 21,430 |
Disposals | – | (118) | – | (118) |
At 31 December 2023 | 35,084 | 35,182 | 13,356 | 83,622 |
Additions | – | 2,627 | 2,354 | 4,981 |
Disposals | – | (107) | – | (107) |
At 31 December 2024 | 35,084 | 37,702 | 15,710 | 88,496 |
| Accumulated depreciation and impairment | ||||
At 1 January 2023 | (10,580) | (13,859) | (6,393) | (30,832) |
Charge for the year | (3,507) | (5,279) | (2,992) | (11,778) |
Impairment | (300) | (881) | – | (1,181) |
At 31 December 2023 | (14,387) | (20,019) | (9,385) | (43,791) |
Charge for the year | (3,045) | (4,487) | (2,246) | (9,778) |
Lease modification | (3,858) | – | – | (3,858) |
Impairment | (2,706) | – | – | (2,706) |
At 31 December 2024 | (23,996) | (24,506) | (11,631) | (60,133) |
| Net book amount | ||||
At 31 December 2023 | 20,697 | 15,163 | 3,971 | 39,831 |
At 31 December 2024 | 11,088 | 13,196 | 4,079 | 28,363 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
As at 1 January | (43,833) | (33,104) |
Additions | (4,999) | (21,432) |
Disposals | 252 | 615 |
Lease modification | 3,858 | – |
Interest payments | (2,494) | (2,368) |
Cash rental payments | 12,134 | 12,456 |
As at 31 December | (35,082) | (43,833) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Buildings | 3,045 | 3,507 |
Equipment | 4,487 | 5,279 |
Vehicles | 2,246 | 2,992 |
9,778 | 11,778 | |
Impairment | 2,706 | 1,181 |
Depreciation expense (included within cost of sales) | 12,484 | 12,959 |
Interest expense (included within finance costs) | 2,494 | 2,368 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Within one year | 64 | 68 |
Between one and five years | – | 40 |
64 | 108 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Amount contracted for, which has not been provided | 16,021 | 30,844 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Cash flows from operating activities | £’000 | £’000 |
Profit before taxation | 20,680 | 30,067 |
| Adjustments for: | ||
Depreciation | 33,495 | 34,626 |
Asset impairment charge – property, plant and equipment (Note 5) | 1,126 | 15,397 |
Asset impairment charge – right-of-use assets (Note 5) | 2,706 | 1,181 |
Asset impairment charge – working capital (Note 5) | – | 4,022 |
Amortisation of intangible assets | 7,062 | 6,938 |
Net finance costs | 6,393 | 4,964 |
Gain on disposal of property, plant and equipment | (261) | (1,957) |
Research and development expenditure credit | (2,635) | (2,427) |
Share based payments | 1,253 | 2,308 |
Post-employment benefits | 959 | 790 |
Other | (245) | (617) |
70,533 | 95,292 | |
Increase in inventory | (5,633) | (28,495) |
(Increase)/decrease in debtors | (5,529) | 28,298 |
Increase/(decrease) in creditors | 8,355 | (36,865) |
(Decrease)/increase in provisions | (4,820) | 5,426 |
Cash generated from operations | 62,906 | 63,656 |
| Fair Value | |
| £000 | |
Cash | 2,532 |
Trade receivables | 1,431 |
Other receivables | 216 |
Inventories | 440 |
Property, plant and equipment | 2,730 |
Trade payables | (819) |
Other payables | (613) |
Provisions | (736) |
Deferred tax liabilities | (137) |
Corporation tax liabilities | (99) |
Net identifiable assets acquired | 4,945 |
Goodwill | 69 |
Net assets acquired | 5,014 |
| Proportion of | Proportion of | ||||
| Ordinary Shares | Ordinary Shares | ||||
| Registration | Country of | held directly by | held by the | ||
Entity | Principal activity | number | incorporation | the parent | Group |
Ibstock Building Products Limited 1 | Holding Company | 09329395 | UK | 100% | 100% |
Figgs Bidco Limited | Holding Company | 09332893 | UK | 100% | 100% |
Ibstock Telling GRC Limited | Manufacturer and supplier of glass | 09415340 | UK | 100% | 100% |
| reinforced concrete products | |||||
Ibstock Group Limited | Dormant | 00984268 | UK | 100% | 100% |
Forticrete Limited | Manufacturer of concrete products | 00221210 | UK | 100% | 100% |
Anderton Concrete Products Limited | Manufacturer and supplier of precast | 01900103 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Supreme Concrete Limited | Manufacturer and supplier of precast | 01410463 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Ibstock Brick Holding Company Limited | Holding Company | 00784339 | UK | 100% | 100% |
Ibstock Brick Limited | Brick manufacturer | 00063230 | UK | 100% | 100% |
Ibstock Manufacturing Services Limited | Brick manufacturer | 12292985 | UK | 100% | 100% |
Kevington Building Products Limited | Dormant | 02122467 | UK | 100% | 100% |
Ibstock Brick Leicester Limited | Dormant | 00106667 | UK | 100% | 100% |
Ibstock Brick Aldridge Limited | Dormant | 00614225 | UK | 100% | 100% |
Ibstock Brick Himley Limited | Dormant | 00092769 | UK | 100% | 100% |
Ibstock Westbrick Limited | Dormant | 01606990 | UK | 100% | 100% |
Ibstock Brick Aldridge Property Limited | Dormant | 00251918 | UK | 100% | 100% |
Moore & Sons Limited | Dormant | 00118818 | UK | 100% | 100% |
Manchester Brick & Precast Limited | Dormant | 02888297 | UK | 100% | 100% |
Ibstock Brick Nostell Limited | Dormant | 00531826 | UK | 100% | 100% |
Ibstock Brick Roughdales Limited | Dormant | 00598862 | UK | 100% | 100% |
Ibstock Brick Cattybrook Limited | Dormant | 00011298 | UK | 100% | 100% |
Ibstock Hathernware Limited | Dormant | 00424843 | UK | 100% | 100% |
Ibstock Bricks (1996) Limited | Holding Company | 00246855 | UK | 100% | 100% |
Loopfire Systems Limited | Dormant | 04105160 | UK | 100% | 100% |
Longley Holdings Limited | Holding Company | 02027916 | UK | 100% | 100% |
Longley Concrete Ltd | Manufacturer and supplier of precast | 00440463 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Generix Facades Ltd | Manufacturer and supplier of facades | 08432030 | UK | 100% | 100% |
Generix Facades International Limited | Dormant | 09777110 | UK | 100% | 100% |
G-Tech Coper Limited | Dormant | 00888875 | UK | 100% | 100% |
Coltman Precast Concrete Limited | Manufacturer and supplier of precast | 01032721 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Valerie Coltman Holdings Limited | Holding Company | 06824310 | UK | 100% | 100% |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Cash flows from operating activities | £’000 | £’000 |
| Declared and paid during the year | ||
| Equity dividends on Ordinary Shares: | ||
Final dividend for 2023: 3.6 pence (2022: 5.5 pence) | 14,135 | 21,566 |
Interim dividend for 2024: 1.5 pence (2023: 3.4 pence) | 5,896 | 13,341 |
20,031 | 34,907 | |
| Proposed (not recognised as a liability as at 31 December) | ||
| Equity dividends on Ordinary Shares: | ||
Final dividend for 2024: 2.5 pence (2023: 3.6 pence) | 9,850 | 14,123 |
9,850 | 14,123 |