2023 | 2022 | ||||||
| Revenue | Capital | Total | Revenue | Capital | Total | ||
| Notes | £000 | £000 | £000 | £000 | £000 | £000 | |
UK dividends | |||||||
UK special dividends | |||||||
Overseas dividends | |||||||
Total dividend income | |||||||
Interest income | 5 | ||||||
Independent professional services fees | 6 | ||||||
Other income | |||||||
Total income | |||||||
| Net gain/(loss) on investments held | |||||||
at fair value through profit or loss | 2 | ( | ( | ||||
Total income and capital gains/(losses) | ( | ( | |||||
Cost of sales | ( | ( | ( | ( | |||
Administrative expenses | 3 | ( | ( | ( | ( | ( | ( |
Operating profit/(loss) | ( | ( | |||||
| Finance costs | |||||||
Interest payable | 5 | ( | ( | ( | ( | ( | ( |
Profit/(loss) before taxation | 6 | ( | ( | ||||
Taxation | 7 | ( | ( | ( | ( | ||
Profit/(loss) for the year | 6 | ( | ( | ||||
Return per ordinary share (pence) | 9 | ( | ( | ||||
Diluted return per ordinary share (pence) | 9 | ( | ( |
2023 | 2022 | |||||
| Revenue | Capital | Total | Revenue | Capital | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
Profit/(loss) for the year | ( | ( | ||||
Foreign exchange on translation of foreign operations | ( | ( | ||||
Pension actuarial (losses)/gains | ( | ( | ( | ( | ||
Taxation on pension | ||||||
Other comprehensive (loss)/income for year | ( | ( | ( | |||
Total comprehensive income for the year | ( | ( |
GROUP | COMPANY | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Assets | Notes | £000 | £000 | £000 | £000 |
| Non-current assets | |||||
Goodwill | 10 | — | — | ||
Property, plant and equipment | 11 | — | — | ||
Right-of-use assets | 22 | — | — | ||
Other intangible assets | 12 | 16 | 16 | ||
Investments held at fair value through profit or loss | 13 | 965,126 | 890,905 | ||
Investments in subsidiary undertakings | 13 | 61,368 | 61,368 | ||
Retirement benefit asset | 23 | — | — | ||
Total non-current assets | 1,026,510 | 952,289 | |||
| Current assets | |||||
Trade and other receivables | 14 | 3,014 | 1,284 | ||
Contract assets | 14 | — | — | ||
Cash and cash equivalents | 15 | 12,382 | 29,825 | ||
Total current assets | 15,396 | 31,109 | |||
Total assets | 1,041,906 | 983,398 | |||
| Current liabilities | |||||
Amounts owed to subsidiary undertakings | 18,558 | 19,603 | |||
Trade and other payables | 16 | 11,023 | 10,046 | ||
Lease liabilities | 22 | — | — | ||
Corporation tax payable | — | — | |||
Other taxation including social security | 839 | 1,860 | |||
Contract liabilities | 16 | 8 | 7 | ||
Total current liabilities | 30,428 | 31,516 | |||
| Non-current liabilities | |||||
Long-term borrowings | 20 | 124,343 | 124,389 | ||
Contract liabilities | 16 | — | 125 | ||
Deferred tax liabilities | 7 | — | — | ||
Lease liabilities | 22 | — | — | ||
Total non-current liabilities | 124,343 | 124,514 | |||
Total net assets | 887,135 | 827,368 | |||
| Equity | |||||
Called up share capital | 17 | 6,557 | 6,407 | ||
Share premium account | 107,110 | 83,022 | |||
Own shares | 17 | ( | ( | — | — |
Capital redemption | 8 | 8 | |||
Foreign exchange translation reserve | — | — | |||
Capital reserves | 18 | 740,146 | 708,382 | ||
Retained earnings | 33,315 | 29,549 | |||
Total equity | 887,135 | 827,368 | |||
Total equity pence per share |
| Share | premium | Own | Capital | translation | Capital | Retained | ||
| capital | account | shares | redemption | reserve | reserves | earnings | Total equity | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Balance at 1 January 2023 | ( | |||||||
Profit/(loss) for the year | ||||||||
Foreign exchange | ( | ( | ( | |||||
Actuarial (loss)/gain on pension scheme (net of tax) | ( | ( | ||||||
| Total comprehensive | ||||||||
profit/(loss) for the year | ( | |||||||
Issue of shares | ( | |||||||
Dividend relating to 2022 | ( | ( | ||||||
Dividend relating to 2023 | ( | ( | ||||||
Balance at 31December 2023 | ( | |||||||
| Foreign | ||||||||
| Share | exchange | |||||||
| Share | premium | Own | Capital | translation | Capital | Retained | ||
| capital | account | shares | redemption | reserve | reserves | earnings | Total equity | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Balance at 1 January 2022 | ( | |||||||
(Loss)/profit for the year | ( | ( | ||||||
Foreign exchange | ||||||||
Actuarial (loss)/gain on pension scheme (net of tax) | ( | ( | ||||||
| Total comprehensive | ||||||||
profit/(loss) for the year | ( | ( | ||||||
Issue of shares | ||||||||
Dividend relating to 2021 | ( | ( | ||||||
Dividend relating to 2022 | ( | ( | ||||||
Balance at 31December 2022 | ( | |||||||
| Capital reserves comprises realised and unrealised gains on investments held at fair value through profit or loss (see note 18). | ||||||||
| Please refer to note 8 for details of dividends paid. |
GROUP | COMPANY | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £000 | £000 | £000 | £000 | |
| Cash flows from operating activities | |||||
(before dividends received) and taxation paid | 28 | (5,780) | (6,361) | ||
Cash dividends received | 48,964 | 47,136 | |||
Taxation paid | ( | — | — | ||
Cash generated from operating activities | 43,184 | 40,775 | |||
| Investing activities | |||||
Acquisition of property, plant and equipment | 11 | ( | ( | — | — |
Acquisition of right of use assets | 22 | ( | — | — | |
Expenditure on intangible assets | 12 | ( | ( | — | — |
Purchase of investments (less cost of acquisition) | 13 | ( | ( | (98,934) | (170,653) |
Sale of investments | 13 | 62,093 | 145,892 | ||
Interest received | 323 | 204 | |||
Cash flow from investing activities | ( | ( | (36,518) | (24,557) | |
| Financing activities | |||||
Interest paid | 5 | ( | ( | (6,653) | (6,653) |
Dividends paid | 8 | ( | ( | (40,518) | (37,167) |
Payment of lease liabilities | 22 | ( | ( | — | — |
Proceeds of increase in share capital | 24,237 | 41,419 | |||
Purchase of own shares | 17 | ( | — | — | |
Amounts receivable from intercompany | (18,037) | (23,207) | |||
Intercompany funding | 16,994 | 11,114 | |||
Net cash flow from financing activities | ( | ( | (23,977) | (14,494) | |
Net (decrease)/increase in cash and cash equivalents | ( | (17, 311) | 1,724 | ||
Cash and cash equivalents at beginning of year | 29,825 | 25,507 | |||
Foreign exchange (losses)/gains on cash and cash equivalents | ( | (132) | 2,594 | ||
Cash and cash equivalents at end of year | 12,382 | 29,825 |
Country of incorporation | Registered number | |
Law Debenture Corporation (Deutschland) Limited | UK | 04019781 |
Law Debenture Governance Services Limited | UK | 07466833 |
LDC (NCS) Limited | UK | 07384180 |
Law Debenture Intermediary Corporation p.l.c. | UK | 01525148 |
Law Debenture Trustees Limited | UK | 00625705 |
Safecall Limited | UK | 03769031 |
L.D.C. Trust Management Limited | UK | 01234879 |
Pegasus Pensions p.l.c. | UK | 11429849 |
| 2023 | 2022 | |
| £000 | £000 | |
Realised (losses)/gains based on historical cost | (18,797) | 51,984 |
Amounts recognised as unrealised in previous years | 12,119 | (36,288) |
Realised (losses)/gains based on carrying value at previous year end date | (6,678) | 15,696 |
Unrealised gains/(losses) on investments | 44,057 | (141,930) |
Net capital gain/(loss) on investments | 37,379 | (126,234) |
| 2023 | 2022 | |
| £000 | £000 | |
| Administrative expenses include: | ||
Salaries and Directors’ fees | 22,938 | 20,137 |
Social security costs | 2,286 | 2,112 |
Other pension costs | 1,736 | 1,746 |
26,960 | 23,995 | |
| Investment management fee | 584 | 566 |
Depreciation – property, plant and equipment | 403 | 328 |
Depreciation – right-of-use assets | 891 | 931 |
Amortisation – intangible assets | 892 | 675 |
Interest on lease liabilities | 267 | 294 |
Net foreign exchange loss/(gain) | 365 | 25 |
Auditors’ remuneration | 746 | 660 |
Other property costs | 1,032 | 801 |
IT infrastructure | 1,380 | 1,163 |
Business development | 338 | 250 |
Professional fees | 2,171 | 1,156 |
Other expenses | 3,679 | 3,488 |
Administrative expenses | 39,708 | 34,332 |
| 2023 | 2022 | |
| £000 | £000 | |
| Audit services | ||
– fees payable to the Group’s auditors for the audit of its financial statements | 314 | 239 |
– fees payable for the audit of the accounts for subsidiaries of the Company | 407 | 356 |
– audit related regulatory | 25 | 65 |
746 | 660 |
| 2023 | 2022 | |
| £000 | £000 | |
Short-term benefits including fees in respect of Directors | 1,541 | 1,300 |
Deferred share bonus scheme | 131 | 110 |
1,672 | 1,410 |
| 2023 | 2022 | |
| £000 | £000 | |
| Interest Income | ||
Interest on bank deposits | 126 | 111 |
Returns on money market funds | 1,071 | 155 |
1,197 | 266 | |
| Interest Payable | ||
Interest on long-term debt – revenue | (1,635) | (1,636) |
Interest on long-term debt – capital | (4,908) | (4,908) |
Total | (6,543) | (6,544) |
Net interest payable | (5,346) | (6,278) |
| Independent | ||||||
| Investment Portfolio | Professional Services | Total | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Revenue | ||||||
| Dividend income | 33,504 | 34,464 | — | — | 33,504 | 34,464 |
| IPS revenue: | ||||||
| Corporate Services | — | — | 25,041 | 25,792 | 25,041 | 25,792 |
| Corporate Trust | — | — | 16,043 | 13,292 | 16,043 | 13,292 |
| Pensions | — | — | 17,459 | 14,368 | 17,459 | 14,368 |
| Segment revenue | 33,504 | 34,464 | 58,543 | 53,452 | 92,047 | 87,916 |
| Other income | 1,369 | 847 | — | — | 1,369 | 847 |
| Cost of sales | (221) | (125) | (8,034) | (8,283) | (8,255) | (8,408) |
| Administration costs | (4,271) | (3,522) | (35,437) | (30,810) | (39,708) | (34,332) |
| Profit before interest and tax | 30,381 | 31,664 | 15,072 | 14,359 | 45,453 | 46,023 |
| Interest payable (net) (note 5) | (1,302) | (1,432) | 864 | 62 | (438) | (1,370) |
| Profit before tax | 29,079 | 30,232 | 15,936 | 14,421 | 45,015 | 44,653 |
| Income tax | — | — | (1,626) | (1,392) | (1,626) | (1,392) |
| Profit for the year | 29,079 | 30,232 | 14,310 | 13,029 | 43,389 | 43,261 |
| Revenue return per ordinary share | ||||||
| (pence) | 22.41 | 24.06 | 11.02 | 10.38 | 33.43 | 34.44 |
| Assets | 980,587 | 922,080 | 82,056 | 84,640 | 1,062,643 | 1,006,720 |
| Liabilities | (176,314) | (176,377) | (32,100) | (31,276) | (208,414) | (207,653) |
| Total net assets | 804,273 | 745,703 | 49,956 | 53,364 | 854,229 | 799,067 |
Gross Revenue | Cost of sales | Net Revenue | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Pensions | 17,459 | 14,368 | (63) | (25) | 17, 396 | 14,343 |
| Corporate Trust | 16,043 | 13,292 | (3,570) | (2,672) | 12,473 | 10,620 |
| Corporate Services | 25,041 | 25,792 | (4,401) | (5,586) | 20,640 | 20,206 |
| Total IPS revenue | 58,543 | 53,452 | (8,034) | (8,283) | 50,509 | 45,169 |
Investment Portfolio | Independent Professional Services | Total | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Other information | ||||||
Capital expenditure | — | — | 1,319 | 745 | 1,319 | 745 |
Depreciation and amortisation | — | — | 1,295 | 1,003 | 1,295 | 1,003 |
Depreciation – right-of-use assets | — | — | 891 | 931 | 891 | 931 |
| 2023 | 2022 | |
| £000 | £000 | |
| Taxation based on revenue for the year comprises: | ||
UK Corporation tax at 23.5% (2022: 19.0%) | 1,013 | 620 |
Foreign tax charge | 169 | 431 |
Total current tax charge | 1,182 | 1,051 |
Deferred tax charge | 444 | 341 |
Charge for the year | 1,626 | 1,392 |
| 2023 | 2022 | |
| £000 | £000 | |
Profits before taxation | 76,779 | (84,955) |
Tax on ordinary activities at standard rate 23.5% (2022: 19.0%) | 18,043 | (16,141) |
| Effects of: | ||
Permanent tax adjustments | (52) | (52) |
Higher rates of tax on foreign income | (275) | 200 |
Non-taxable capital (gains)/losses | (9,106) | 23,371 |
Tax credit on dividend income | (7,873) | (6,548) |
Limit on Group relief for UK interest expense | 295 | 418 |
Prior year (over)/under provision in respect of current tax | 150 | (197) |
Total current tax charge | 1,182 | 1,051 |
| 2023 | 2022 | ||
| £000 | £000 | ||
| Dividends on ordinary shares comprise the following: | |||
2023 | Interims † 22.875p (2022: 21.75p) | 29,957 | 27,612 |
2022 | Final 8.75p (2021: 8.375p) | 11,276 | 10,396 |
Total | 41,233 | 38,008 |
| 2023 | 2022 | ||
| £000 | £000 | ||
2023 | Interims † 22.875p (2022: 21.75p) | 29,957 | 27,612 |
2023 | Final | 11,971 | 11,295 |
Total | 41,928 | 38,907 |
| Retirement | |||
| GROUP | Accelerated tax | benefit | |
| depreciation | obligations | Total | |
| Deferred tax assets/(liabilities) | £000 | £000 | £000 |
At 31 December 2021 | 195 | (1,255) | (1,060) |
(Charge) to income | (132) | (209) | (341) |
Credit/(charge) to other comprehensive income | — | 57 | 57 |
At 31 December 2022 | 63 | (1,407) | (1,344) |
Credit/(charge) to income | 269 | (713) | (444) |
Credit/(charge) to other comprehensive income | — | — | — |
At 31 December 2023 | 332 | (2,120) | (1,788) |
| 2023 | 2022 | |
| GROUP | £000 | £000 |
| Cost | ||
At 1 January | 19,509 | 19,396 |
Additions | — | — |
Foreign exchange | (52) | 113 |
At 31 December | 19,457 | 19,509 |
| Accumulated impairment losses | ||
At 1 January | 473 | 423 |
Foreign exchange | (22) | 50 |
At 31 December | 451 | 473 |
| Net book value | ||
Net book value at 31 December | 19,006 | 19,036 |
| Balance at | |||||
| Balance at | Business | Movements in | |||
| Combinations | exchange rates | Impairment | 2023 | ||
| GROUP | £000 | £000 | £000 | £000 | £000 |
CGU Safecall | 1,419 | — | — | — | 1,419 |
CGU Delaware Corporate Services (DCS) | 580 | — | (30) | — | 550 |
CGU CSS | 17,037 | — | — | — | 17,037 |
Total | 19,036 | — | (30) | — | 19,006 |
| Balance at | |||||
| Balance at | Business | Movements in | |||
| Combinations | exchange rates | Impairment | 2022 | ||
| GROUP | £000 | £000 | £000 | £000 | £000 |
CGU Safecall | 1,419 | — | — | — | 1,419 |
CGU Delaware Corporate Services (DCS) | 517 | — | 63 | — | 580 |
CGU CSS | 17,037 | — | — | — | 17,037 |
Total | 18,973 | — | 63 | — | 19,036 |
| Short-term | Short-term | Terminal | Terminal | |||
| Discount Rate | Discount Rate | growth rates | growth rates | growth rates | growth rates | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| GROUP | % | % | % | % | % | % |
CGU Safecall | 10.5 | 10.5 | 8.0 | 8.0 | 5.0 | 2.0 |
CGU DCS | 10.5 | 10.5 | 8.0 | 8.0 | 5.0 | 2.0 |
CGU CSS | 10.5 | 10.5 | 8.0 | 8.0 | 5.0 | 2.0 |
2023 | 2022 | |||||
| Office | Furniture and | Office | Furniture and | |||
| improvements | equipment | Total | improvements | equipment | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||
At 1 January | 114 | 2,498 | 2,612 | 83 | 2,440 | 2,523 |
Additions at cost | 3 | 871 | 874 | 92 | 58 | 150 |
Disposals at cost | (18) | (37) | (55) | (61) | — | (61) |
Foreign exchange | — | (7) | (7) | — | — | — |
At 31 December | 99 | 3,325 | 3,424 | 114 | 2,498 | 2,612 |
| Accumulated depreciation | ||||||
At 1 January | 75 | 741 | 816 | 83 | 466 | 549 |
Charge | 27 | 376 | 403 | 53 | 275 | 328 |
Disposals at cost | (53) | (2) | (55) | (61) | — | (61) |
Foreign exchange | — | (7) | (7) | — | — | — |
At 31 December | 49 | 1,108 | 1,157 | 75 | 741 | 816 |
| Net book value | ||||||
Net book value at 31 December | 50 | 2,217 | 2,267 | 39 | 1,757 | 1,796 |
2023 | 2022 | |||||||
| Computer | IT project | Customer | Intangible | Computer | IT project | Customer | Intangible | |
| Software | Costs | Relationships | Total | Software | Costs | Relationships | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||||
At 1 January | 1,166 | 1,546 | 2,979 | 5,691 | 1,183 | 968 | 2,963 | 5,114 |
Additions at cost | 54 | 455 | — | 509 | — | 578 | 16 | 594 |
Disposals at cost | — | — | — | — | (17) | — | — | (17) |
At 31 December | 1,220 | 2,001 | 2,979 | 6,200 | 1,166 | 1,546 | 2,979 | 5,691 |
| Accumulated amortisation | ||||||||
At 1 January | 1,151 | 413 | 710 | 2,274 | 1,138 | 121 | 340 | 1,599 |
Charge for the year | 1 | 521 | 370 | 892 | 13 | 292 | 370 | 675 |
At 31 December | 1,152 | 934 | 1,080 | 3,166 | 1,151 | 413 | 710 | 2,274 |
| Net book value | ||||||||
Net book value at 31 December | 68 | 1,067 | 1,899 | 3,034 | 15 | 1,133 | 2,269 | 3,417 |
2023 | 2022 | |||||
| Listed | Unlisted | Total | Listed | Unlisted | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
Opening cost at 1 January | 880,982 | 9,711 | 890,693 | 811,314 | 3,431 | 814,745 |
Gains at 1 January | 3,112 | (2,800) | 312 | 176,104 | 1,629 | 177,733 |
Opening fair value at 1 January | 884,094 | 6,911 | 891,005 | 987,418 | 5,060 | 992,478 |
Investments delisted in the current year | — | — | — | (1,277) | 1,277 | — |
Purchases at cost | 99,250 | — | 99,250 | 166,198 | 5,000 | 171,198 |
Cost of acquisition | (316) | — | (316) | (545) | — | (545) |
Sales – proceeds | (62,093) | — | (62,093) | (145,892) | — | (145,892) |
– realised gains on sales | (18,796) | — | (18,796) | 51,984 | — | 51,984 |
Gains/(losses) in the income statement | 56,948 | (772) | 56,176 | (173,792) | (4,426) | (178,218) |
Closing fair value at 31 December | 959,087 | 6,139 | 965,226 | 884,094 | 6,911 | 891,005 |
Closing cost at 31 December | 899,027 | 9,711 | 908,738 | 880,982 | 9,711 | 890,693 |
Gains | 60,060 | (3,572) | 56,488 | 3,112 | (2,800) | 312 |
Closing fair value at 31 December | 959,087 | 6,139 | 965,226 | 884,094 | 6,911 | 891,005 |
2023 | 2022 | |||||
| Listed | Unlisted | Total | Listed | Unlisted | Total | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
Opening cost at 1 January | 880,982 | 9,611 | 890,593 | 811,314 | 3,331 | 814,645 |
Gains at 1 January | 3,112 | (2,800) | 312 | 176,104 | 1,629 | 177,733 |
Opening fair value at 1 January | 884,094 | 6,811 | 890,905 | 987,418 | 4,960 | 992,378 |
Investments delisted in the current year | — | — | — | (1,277) | 1,277 | — |
Purchases at cost | 99,250 | — | 99,250 | 166,198 | 5,000 | 171,198 |
Cost of acquisition | (316) | — | (316) | (545) | — | (545) |
Sales – proceeds | (62,093) | — | (62,093) | (145,892) | — | (145,892) |
– realised gains on sales | (18,796) | — | (18,796) | 51,984 | — | 51,984 |
Gains/(losses) in the income statement | 56,948 | (772) | 56,176 | (173,792) | (4,426) | (178,218) |
Closing fair value at 31 December | 959,087 | 6,039 | 965,126 | 884,094 | 6,811 | 890,905 |
Closing cost at 31 December | 899,027 | 9,611 | 908,638 | 880,982 | 9,611 | 890,593 |
Gains | 60,060 | (3,572) | 56,488 | 3,112 | (2,800) | 312 |
Closing fair value at 31 December | 959,087 | 6,039 | 965,126 | 884,094 | 6,811 | 890,905 |
| 2023 | 2022 | |
| £000 | £000 | |
| Cost | ||
At 1 January | 61,368 | 61,368 |
Additions in year | — | — |
At 31 December | 61,368 | 61,368 |
| 2023 | 2022 | |
| Fair valuation of IPS | £000 | £000 |
EBITDA at a multiple of 10.5x (2022: 10.5x) | 185,063 | 174,174 |
Surplus net assets | 25,729 | 27, 566 |
Total | 210,792 | 201,740 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| Contract assets: current | £000 | £000 | £000 | £000 |
Amounts included in contract assets that were recognised as revenue | 8,604 | 5,436 | — | — |
| 2023 | 2022 | 2023 | 2022 | |
| Trade and other receivables: current | £000 | £000 | £000 | £000 |
Trade receivables | 15,700 | 18,186 | 21 | 515 |
Other receivables | 353 | 592 | 359 | — |
Portfolio dividends receivables | 4,120 | 1,746 | 2,634 | 769 |
Prepayments | 1,323 | 919 | — | — |
21,496 | 21,443 | 3,014 | 1,284 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| £000 | £000 | £000 | £000 | |
Cash at bank | 12,023 | 15,280 | 2,376 | 6,858 |
Short-term money market deposits | 19,416 | 34,279 | 10,006 | 22,967 |
31,439 | 49,559 | 12,382 | 29,825 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| Contract liabilities: Current | £000 | £000 | £000 | £000 |
Deferred Income | 8,000 | 5,223 | 8 | 7 |
| 2023 | 2022 | 2023 | 2022 | |
| Contract liabilities: Non-current | £000 | £000 | £000 | £000 |
Deferred Income | 2,403 | 3,976 | — | 125 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| Trade and other payables: Current | £000 | £000 | £000 | £000 |
Trade payables | 2,365 | 5,880 | 50 | — |
Dividend payable | 10,003 | 9,292 | 10,003 | 9,292 |
Other payables and accruals | 10,185 | 4,643 | 970 | 754 |
22,553 | 19,815 | 11,023 | 10,046 |
| 2023 | 2022 | |
| Allotted, issued and fully paid share capital – GROUP AND COMPANY | £000 | £000 |
| Value (Ordinary shares at 5p each) | ||
At 1 January | 6,407 | 6,145 |
Issued in year | 150 | 262 |
At 31 December | 6,557 | 6,407 |
| Shares (Ordinary shares at 5p each) | Number | Number |
At 1 January | 128,172,019 | 122,915,835 |
Issued in year | 3,019,873 | 5,256,184 |
At 31 December | 131,191,892 | 128,172,019 |
| 2023 | 2022 | |
| Own shares held – GROUP | £000 | £000 |
At 1 January | 3,128 | 3,215 |
Issue of shares | 798 | (87) |
At 31 December | 3,926 | 3,128 |
2023 | 2022 | |||||
| Unrealised | Realised | Unrealised | Realised | |||
| appreciation | reserves | Total | appreciation | reserves | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January | (11,652) | 674,164 | 662,512 | 166,777 | 622,646 | 789,423 |
Transfer on disposal of investments | 12,119 | (12,119) | — | (36,288) | 36,288 | — |
Net gains/(losses) on investments | 44,057 | (6,677) | 37,380 | (141,930) | 15,696 | (126,234) |
Cost of acquisition | (316) | — | (316) | (545) | — | (545) |
Foreign exchange | (8) | — | (8) | 334 | — | 334 |
Transfers to revenue | — | (384) | (384) | — | (2,829) | (2,829) |
Transfers to capital | — | (4,908) | (4,908) | — | 2,363 | 2,363 |
At 31 December | 44,200 | 650,076 | 694,276 | (11,652) | 674,164 | 662,512 |
2023 | 2022 | |||||
| Unrealised | Realised | Unrealised | Realised | |||
| appreciation | reserves | Total | appreciation | reserves | Total | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January | (18,371) | 726,753 | 708,382 | 160,058 | 675,235 | 835,293 |
Transfer on disposal of investments | 12,119 | (12,119) | — | (36,288) | 36,288 | — |
Net gains on investments | 44,057 | (6,677) | 37,380 | (141,930) | 15,696 | (126,234) |
Cost of acquisition | (316) | — | (316) | (545) | — | (545) |
Foreign exchange | (8) | — | (8) | 334 | — | 334 |
Transfers to revenue | — | (384) | (384) | — | (2,829) | (2,829) |
Transfers to capital | — | (4,908) | (4,908) | — | 2,363 | 2,363 |
At 31 December | 37,481 | 702,665 | 740,146 | (18,371) | 726,753 | 708,382 |
| 2023 | 2022 | |
| GROUP | £000 | £000 |
| Assets | ||
| Financial assets held at fair value through profit or loss: | ||
Equity investments | 965,226 | 891,005 |
| Financial assets held at amortised cost | ||
Trade and other receivables | 17,369 | 19,697 |
Cash and cash equivalents | 31,439 | 49,559 |
48,808 | 69,256 | |
Total financial assets | 1,014,034 | 960,261 |
| Liabilities | ||
| Financial liabilities measured at amortised cost | ||
Trade and other payables | 22,553 | 19,815 |
Long-term borrowings | 163,889 | 163,909 |
Lease liabilities | 4,716 | 6,650 |
Total financial liabilities | 191,158 | 190, 374 |
| 2023 | 2022 | |
| COMPANY | £000 | £000 |
| Assets | ||
| Financial assets held at fair value through profit or loss: | ||
Equity investments | 965,126 | 890,905 |
| Financial assets held at amortised cost | ||
Trade and other receivables | 380 | 515 |
Cash and cash equivalents | 12,382 | 29,825 |
12,762 | 30,340 | |
Total financial assets | 977,888 | 921,245 |
| Liabilities | ||
| Financial liabilities measured at amortised cost | ||
Amounts owed to subsidiary undertakings | 18,558 | 19,603 |
Trade and other payables | 11,023 | 10,046 |
Long-term borrowings | 124,343 | 124,389 |
Total financial liabilities | 153,924 | 154,038 |
2023 | 2022 | |||||
| Net monetary | Total currency | Net monetary | Total currency | |||
| Investments | assets | exposure | Investments | assets | exposure | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
US Dollar | 24,062 | 1,766 | 25,828 | 35,552 | 7,681 | 43,233 |
Canadian Dollar | 5,564 | — | 5,564 | 6,700 | — | 6,700 |
Euro | 56,492 | 2,829 | 59,321 | 64,452 | 3,508 | 67,960 |
Danish Krone | 3,147 | — | 3,147 | 2,405 | — | 2,405 |
Swedish Krona | — | — | — | — | — | — |
Swiss Franc | 8,376 | — | 8,376 | 7,237 | — | 7,237 |
Hong Kong Dollar | — | 1,455 | 1,455 | — | 976 | 976 |
Japanese Yen | 11,877 | — | 11,877 | 9,426 | — | 9,426 |
Total | 109,518 | 6,050 | 115,568 | 125,772 | 12,165 | 137,937 |
2023 | 2022 | |||||
| Net monetary | Total currency | Net monetary | Total currency | |||
| Investments | assets | exposure | Investments | (liabilities) | exposure | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
| US Dollar | 24,062 | — | 24,062 | 35,552 | — | 35,552 |
| Canadian Dollar | 5,564 | — | 5,564 | 6,700 | — | 6,700 |
| Euro | 56,492 | — | 56,492 | 64,452 | — | 64,452 |
| Danish Krone | 3,147 | — | 3,147 | 2,405 | — | 2,405 |
| Swedish Krona | — | — | — | — | — | — |
| Swiss Franc | 8,376 | — | 8,376 | 7,237 | — | 7,237 |
| Japanese Yen | 11,877 | — | 11,877 | 9,426 | — | 9,426 |
Total | 109,518 | — | 109,518 | 125,772 | — | 125,772 |
| 2023 | |||||||
GROUP | COMPANY | ||||||
| Sterling | HK Dollars | US Dollars | Euro | Sterling | US Dollars | Euro | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Floating rate assets | 25,740 | 1,455 | 1,766 | 2,829 | 12,425 | — | — |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| Sterling | Sterling | Sterling | Sterling | |
| £000 | £000 | £000 | £000 | |
Fixed rate liabilities | 163,892 | 163,909 | 124,343 | 124,389 |
Weighted average fixed rate for the year | 3.962% | 3.961% | 3.274% | 3.276% |
| 2022 | |||||||
GROUP | COMPANY | ||||||
| Sterling | HK Dollars | US Dollars | Euro | Sterling | US Dollars | Euro | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Floating rate assets | 37, 351 | 976 | 7,681 | 3,508 | 14,357 | 5,780 | 2,662 |
| 2023 | 2022 | |||||||
| Interest | Interest | Interest | Interest | Interest | Interest | Interest | Interest | |
| payable | payable | payable | payable | payable | payable | payable | payable | |
| GROUP | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years |
| INSTRUMENT | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
6.125% guarenteed secured bonds 2034 | 2,450 | 9,800 | 12,250 | 4,900 | 2,450 | 9,800 | 12,250 | 4,900 |
3.77% secured senior notes 2045 | 2,828 | 11,310 | 14,138 | 36,758 | 2,828 | 11,310 | 14,138 | 36,758 |
2.54% secured senior notes 2041 | 508 | 2,032 | 2,540 | 4,572 | 508 | 2,032 | 2,540 | 4,572 |
2.53% secured senior notes 2050 | 759 | 3,036 | 3,795 | 13,662 | 759 | 3,036 | 3,795 | 13,662 |
Lease liabilities: undiscounted cash flows | 1,163 | 3,674 | 1,647 | — | 1,259 | 3,966 | 2,518 | — |
Total Group | 7,708 | 29,852 | 34,370 | 59,892 | 7,804 | 30,144 | 35,241 | 59,892 |
| 2023 | 2022 | |||||||
| Interest | Interest | Interest | Interest | Interest | Interest | Interest | Interest | |
| payable | payable | payable | payable | payable | payable | payable | payable | |
| COMPANY | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years |
| INSTRUMENT | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
3.77% secured senior notes 2045 | 2,828 | 11,310 | 14,138 | 36,758 | 2,828 | 11,310 | 14,138 | 36,758 |
2.54% secured senior notes 2041 | 508 | 2,032 | 2,540 | 4,572 | 508 | 2,032 | 2,540 | 4,572 |
2.53% secured senior notes 2050 | 759 | 3,036 | 3,795 | 13,662 | 759 | 3,036 | 3,795 | 13,662 |
Total Company | 4,095 | 16,378 | 20,473 | 54,992 | 4,095 | 16,378 | 20,473 | 54,992 |
| Trade receivables - days past due | ||||||
| 1 - 30 days | 31 - 60 days | 61 - 90 days | 91+ days | |||
| Current | overdue | overdue | overdue | overdue | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| 31 December 2023 | ||||||
| Expected loss rate | 0.80% | 2.08% | 2.85% | 5.38% | 5.86% | 3.31% |
| Gross carrying amount | 5,902 | 2,409 | 1,965 | 1,375 | 6,192 | 17,843 |
| Expected credit loss provision | (47) | (50) | (56) | (74) | (363) | (590) |
| Specific provision | — | — | — | — | (1,553) | (1,553) |
| Net carrying amount | 5,855 | 2,359 | 1,909 | 1,301 | 4,276 | 15,700 |
| Trade receivables - days past due | ||||||
| 1 - 30 days | 31 - 60 days | 61 - 90 days | 91+ days | |||
| Current | overdue | overdue | overdue | overdue | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| 31 December 2022 | ||||||
| Expected loss rate | 1.71% | 5.64% | 3.75% | 4.68% | 3.59% | 3.79% |
| Gross carrying amount | 2,634 | 3,562 | 2,162 | 1,367 | 11,640 | 21,365 |
| Expected credit loss provision | (45) | (201) | (81) | (64) | (418) | (809) |
| Specific provision | — | — | — | — | (3,144) | (3,144) |
| Net carrying amount | 2,589 | 3,361 | 2,081 | 1,303 | 8,078 | 17,412 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| £000 | £000 | £000 | £000 | |
Between 31 and 60 days | 1,965 | 2,162 | — | — |
Between 61 and 90 days | 1,375 | 1,367 | — | — |
More than 91 days | 6,192 | 11,640 | 21 | 15 |
Total | 9,532 | 15,169 | 21 | 15 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| Trade and other payables | £000 | £000 | £000 | £000 |
Due in less than one month | 22,553 | 19,815 | 11,023 | 10,046 |
Due in more than one month and less than three months | — | — | — | — |
Total | 22,553 | 19,815 | 11,023 | 10,046 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| Secured | £000 | £000 | £000 | £000 |
6.125% guaranteed secured bonds 2034 | 39,546 | 39,520 | — | — |
3.77% secured senior notes 2045 | 74,427 | 74,434 | 74,427 | 74,434 |
2.54% secured senior notes 2041 | 19,936 | 19,966 | 19,936 | 19,966 |
2.53% secured senior notes 2050 | 29,980 | 29,989 | 29,980 | 29,989 |
Total | 163,889 | 163,909 | 124,343 | 124,389 |
| GROUP | ||
| Minimum lease payments | ||
| 2023 | 2022 | |
| Amounts payable under leases | £000 | £000 |
Within one year | 1,168 | 1,259 |
Between one and five years | 3,756 | 3,966 |
After five years | 1,642 | 2,518 |
6,566 | 7,743 | |
Less: future finance charges | (825) | (1,093) |
Present value of lease obligations | 5,741 | 6,650 |
Less: amounts due for settlement within one year (shown within current liabilities) | (1,025) | (991) |
Amounts due for settlement after one year (shown within non current liabilities) | 4,716 | 5,659 |
Office building leases | Total right-of-use assets | |||
| 2023 | 2022 | 2023 | 2022 | |
| £000 | £000 | £000 | £000 | |
| Cost | ||||
At 1 January | 5,040 | 5,542 | 5,040 | 5,542 |
| Accumulated depreciation | ||||
Adjustment to opening balance | — | 199* | — | 199* |
Leases signed in year | — | 195 | — | 195 |
Lease extension | 39 | 40 | 39 | 40 |
Depreciation | (891) | (931) | (891) | (931) |
Foreign exchange difference | (57) | (5) | (57) | (5) |
| Net book value | ||||
At 31 December | 4,131 | 5,040 | 4,131 | 5,040 |
| 2023 | 2022 | |
| £000 | £000 | |
| Amounts recognised in profit and loss | ||
Depreciation expense on right-of-use assets | 891 | 931 |
Interest expense on lease liabilities | 267 | 294 |
1,158 | 1,225 |
| 2023 | 2022 | |
| £000 | £000 | |
Current | 1,025 | 991 |
Non-Current | 4,716 | 5,659 |
Total lease liability | 5,741 | 6,650 |
2023 | 2022 | |
| Significant actuarial assumptions: | ||
Retail Price Inflation | % | 3.20% |
Consumer Price Inflation* | RPI less 1.0% p.a. | RPI less 1.0% p.a. |
| prior to 2030, | prior to 2030, | |
| RPI less 0.1% p.a. | RPI less 0.1% p.a. | |
| thereafter | thereafter | |
CPI single equivalent rate | 2.50% | 2.60% |
Discount rate | 4.55% | 4.80% |
5% limited RPI pension increases in payment | n/a | n/a |
General salary increases | n/a | n/a |
| 2023 | 2022 | |
| £000 | £000 | |
| The amounts recognised in the income statement are as follows: | ||
Interest (income)/expense | (300) | 100 |
Total (income)/expense recognised in the income statement | (300) | 100 |
| The amounts recognised outside the income statement are as follows: | ||
Remeasurements | 1,400 | 300 |
Loss/(gain) recognised outside the income statement | 1,400 | 300 |
| 2023 | 2022 | |
| years | years | |
Life expectancy of male/female aged 65 in 2023 | 22.9/25.1 | 23.2/25.3 |
Life expectancy of male/female aged 65 in 2040 | 24.4/26.5 | 24.7/26.8 |
Weighted average duration | 14.0 | 13.8 |
2023 | 2022 | |||
Allocation % | £000 | Allocation % | £000 | |
| The current allocation of plan assets is as follows: | ||||
Equities | 15 | 7,000 | 30 | 13,500 |
Corporate bonds | 30 | 14,000 | 10 | 4,500 |
LDI | 23 | 10,700 | 21 | 9,700 |
Pensioner annuities | 1 | 500 | 1 | 500 |
Diversified growth funds | — | — | 8 | 3,600 |
Infrastructure | 15 | 6,700 | 15 | 6,800 |
Cash/other | 16 | 7,200 | 15 | 6,900 |
Total | 100 | 46,100 | 100 | 45,500 |
| 2023 | 2022 | |
| Movement in present value of defined benefit obligation | £000 | £000 |
Opening defined benefit obligation at 1 January | 38 100 | 61,700 |
Interest on obligation | 1,800 | 1,200 |
Benefits paid | (1,800) | (2,800) |
| Actuarial losses/(gains) due to: | ||
Experience loss/(gain) | 200 | 2,400 |
Changes in financial assumptions loss/(gain) | 800 | (24,100) |
Changes in demographic assumptions (gain)/loss | (400) | (300) |
Closing defined benefit obligation at 31 December | 38,700 | 38,100 |
| 2023 | 2022 | |
| Movement in fair value of plan assets | £000 | £000 |
Opening fair value of plan assets at 1 January | 45,500 | 68,300 |
Interest on assets | 2,100 | 1,300 |
Contributions by the employer | 1,100 | 1,000 |
Benefits paid | (1,800) | (2,800) |
Actual returns net of interest | (800) | (22,300) |
Closing fair value of plan assets at 31 December | 46,100 | 45,500 |
Actual return on assets | 1,300 |
| 2023 | 2022 | |
| Movement in the net defined benefit liability | £000 | £000 |
Opening net defined benefit (asset)/liability at 1 January | (7,400) | (6,600) |
(Income)/expense charged to profit and loss | (300) | (100) |
Employer contributions | (1,100) | (1,000) |
Amount recognised outside of profit and loss | 1,400 | 300 |
Closing net defined benefit (asset)/liability at 31 December | (7,400) | (7,400) |
| 2023 | 2022 | |
| Amounts recognised in statement of financial position | £000 | £000 |
Present value of defined benefit obligation | 38,700 | 38,100 |
Fair value of plan assets | (46,100) | (45,500) |
(Surplus)/deficit | (7,400) | (7,400) |
Effect of asset ceiling | — | — |
Net defined benefit (asset)/liability | (7,400) | (7,400) |
| Increase/(decrease) | ||
| in defined benefit obligations | ||
| At 31 December | At 31 December | |
| 2023 | 2022 | |
| £ million | £ million | |
Discount rate +0.5% | (2.4) | (2.5) |
RPI Inflation assumptions +0.5% | 1.9 | 1.9 |
Life expectancy at 65 +1 year | 1.6 | 1.5 |
RPI/CPI gap 0.5% increase in wedge between RPI and CPI at all durations | (0.5) | (0.5) |
| 2023 | 2022 | |
| £000 | £000 | |
Dividends from subsidiaries | 16,000 | 9,638 |
Interest on intercompany balances charged by subsidiaries | 721 | 2,559 |
Management charges from subsidiaries | 850 | 850 |
| 31 December | Non-cash items | 31 December | Non-cash items | 31 December | Non-cash items | |
| 2023 | movement | 2022 | movement | 2021 | movement | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
| Long-term borrowings | ||||||
6.125% guaranteed secured bonds 2034 | 39,546 | 26 | 39,520 | (139) | 39,659 | 27 |
3.77% secured senior notes 2045 | 74,427 | (7) | 74,434 | (152) | 74,586 | 17 |
2.54% secured senior notes 2041 | 19,936 | (30) | 19,966 | (34) | 20,000 | — |
2.53% secured senior notes 2050 | 29,980 | (9) | 29,989 | (11) | 30,000 | — |
163,889 | (20) | 163,909 | (336) | 164,245 | 44 |
| COMPANY | ||||||
| Long-term borrowings | ||||||
3.77% secured senior notes 2045 | 74,427 | (7) | 74,434 | (152) | 74,586 | 17 |
2.54% secured senior notes 2041 | 19,936 | (30) | 19,966 | (34) | 20,000 | — |
2.53% secured senior notes 2050 | 29,980 | (9) | 29,989 | (11) | 30,000 | — |
124,343 | (46) | 124,389 | (197) | 124,586 | 17 |
GROUP | COMPANY | |||
| 2023 | 2022 | 2023 | 2022 | |
| £000 | £000 | £000 | £000 | |
Operating profit/(loss) before interest and taxation | 82,125 | (78,677) | 83,093 | (82,863) |
| Adjust for non-cash flow items: | ||||
Adjust for (gains)/losses on investments | (37,379) | 126,234 | (37,379) | 126,234 |
Movement in amortised cost of borrowings | (20) | (336) | (46) | (197) |
Depreciation of property, plant and equipment | 403 | 328 | — | — |
Depreciation of right-of-use assets | 891 | 931 | — | — |
Amortisation of intangible assets | 892 | 675 | — | — |
(Increase)/decrease in receivables | (3,221) | 198 | (1,730) | 860 |
Decrease/(increase) in payables | 2,027 | (9,604) | 267 | (4,269) |
Decease/(increase) in deferred income | 1,204 | (475) | — | — |
Normal pension contributions in excess of cost | (1,400) | (1,123) | — | — |
(Decrease)/increase in other taxation payable | (1,290) | 1,330 | (1,021) | 1,010 |
Dividends receivable | (32,964) | (37,498) | (48,964) | (47,136) |
Cash flows from operating activities (before dividends received and taxation paid) | 11,268 | (1,983) | (5,780) | (6,361) |