| 2024 | 2023 | ||
| Note | £000 | £000 | |
| Continuing operations | |||
Revenue | 3, 35 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | 4 | ||
Distribution expenses | ( | ( | |
Administrative expenses before separately disclosed items | ( | ( | |
Acquired intangible amortisation | 2, 13 | ( | ( |
Project Atlas | 2 | ( | ( |
Restructuring and related charges | 2 | ( | ( |
Impairment of non‑current assets | 2, 10. 12, 13 | ( | ( |
Settlement for loss of office | 2 | ( | |
Aborted acquisition costs | 2 | ( | |
Total administrative expenses | ( | ( | |
Share of loss of joint venture accounted for using the equity method | 36 | ( | |
Operating profit/(loss) | 5, 6, 7 | ( | |
Financial income | 8 | ||
Financial expenses | 8 | ( | ( |
Net financing costs | ( | ( | |
Loss before taxation | 3 | ( | ( |
Taxation | 9 | ( | ( |
| Loss for the year | |||
(attributable to equity shareholders of the Parent Company) | ( | ( | |
| Loss per share | |||
Basic | 25 | ( | ( |
Diluted | 25 | ( | ( |
| 2024 | 2023 | |
| £000 | £000 | |
Loss for the year | ( | ( |
| Other comprehensive income/(expense) for the year: | ||
| Items that may be reclassified subsequently to profit or loss: | ||
Exchange differences on translation of foreign operations | ( | |
Gain/(loss) on a hedge of a net investment taken to equity | ( | |
Other comprehensive income/(expense) | ( | |
| Total comprehensive (expense)/income recognised for the year | ||
(attributable to the equity shareholders of the Parent Company) | ( | ( |
| Share | Share | Merger | Own | Translation | Retained | Total | |
| capital | premium | reserve | shares held | reserve | earnings | equity | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2023 | ( | ||||||
| Total comprehensive expense for the year: | |||||||
Loss for the year | ( | ( | |||||
Other comprehensive expense for the year | ( | ( | |||||
Total comprehensive expense recognised for the year | ( | ( | ( | ||||
Issue of share capital (note 24) | |||||||
Share‑based payment transactions (net of tax) (note 22) | ( | ( | |||||
Movement in own shares held (note 24) | ( | ||||||
Dividends (note 24) | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Balance at 31 March 2024 | ( |
| Share | Share | Merger | Own | Translation | Retained | Total | |
| capital | premium | reserve | shares held | reserve | earnings | equity | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2022 | ( | ||||||
| Total comprehensive income/(expense) for the year: | |||||||
Loss for the year | ( | ( | |||||
Other comprehensive income for the year | |||||||
Total comprehensive income/(expense) recognised for the year | ( | ( | |||||
Issue of share capital (note 24) | |||||||
Share‑based payment transactions (net of tax) (note 22) | |||||||
Movement in own shares held (note 24) | ( | ||||||
Dividends (note 24) | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Balance at 31 March 2023 | ( |
Group | Company | ||||
| 2023 | |||||
| 2024 | £000 | 2024 | 2023 | ||
| Note | £000 | (restated) | £000 | £000 | |
| Non-current liabilities | |||||
| Other interest‑bearing | |||||
loans and borrowings | 20, 26 | 41,848 | 69,825 | ||
Right‑of‑use liabilities | 12, 20, 26 | 99 | 17 | ||
Other payables | 21 | — | — | ||
Provisions | 23 | — | — | ||
Deferred tax liabilities | 16, 17 | — | — | ||
Total non-current liabilities | 41,947 | 69,842 | |||
Total liabilities | 3 | 50,672 | 72,654 | ||
Net assets | 63,475 | 61,910 | |||
| Equity | |||||
Share capital | 6,806 | 6,805 | |||
Share premium | 22,537 | 22,530 | |||
Merger reserve | 16,328 | 16,328 | |||
Own shares held | ( | ( | (2,194) | (3,017) | |
Translation reserves | — | — | |||
Retained earnings | 19,998 | 19,264 | |||
Total equity | 63,475 | 61,910 |
Group | Company | ||||
| 2023 | |||||
| 2024 | £000 | 2024 | 2023 | ||
| Note | £000 | (restated) | £000 | £000 | |
| Non-current assets | |||||
Property, plant and equipment | 10, 11 | 5 | 6 | ||
Right‑of‑use assets | 12 | 55 | 36 | ||
Intangible assets | 13, 14 | 6,097 | 7,854 | ||
Equity investments | 15, 36 | 42,186 | 42,298 | ||
Non‑current trade and other receivables | 19 | 61,208 | 76,848 | ||
Deferred tax assets | 16, 17 | 63 | 998 | ||
Total non-current assets | 109,614 | 128,040 | |||
| Current assets | |||||
Inventories | 18 | — | — | ||
Trade and other receivables | 19 | 3,623 | 3,754 | ||
| Assets classified | |||||
as held for sale | 10, 11, 29 | — | 2,130 | ||
Cash and cash equivalents | 26 | 910 | 640 | ||
Total current assets | 4,533 | 6,524 | |||
Total assets | 3 | 114,147 | 134,564 | ||
| Current liabilities | |||||
Trade and other payables | 21 | 1,660 | 2,395 | ||
Right‑of‑use liabilities | 12, 20, 26 | 11 | 21 | ||
| Other interest‑bearing | |||||
loans and borrowings | 20, 26 | 6,447 | — | ||
Provisions | 23 | 607 | 396 | ||
| Liabilities classified | |||||
as held for sale | 29 | — | — | ||
Tax payable | — | — | |||
Total current liabilities | 8,725 | 2,812 |
Group | Company | ||||
| 2023 | |||||
| 2024 | £000 | 2024 | 2023 | ||
| Note | £000 | (restated) | £000 | £000 | |
| Cash flows from operating activities | |||||
(Loss)/profit for the year | ( | ( | 4,663 | (4,325) | |
| Adjustments for: | |||||
Depreciation and amortisation | 10, 11, 13, 14 | 710 | 638 | ||
Right‑of‑use asset depreciation | 12 | 26 | 23 | ||
Unrealised foreign currency loss/(gain) | ( | ( | 1 | (43) | |
Financial income | 8 | ( | ( | (1,792) | (1,268) |
Financial expense (excluding right‑of‑use liabilities) | 8 | 4,914 | 2,383 | ||
Right‑of‑use liabilities’ financial expense | 8, 12 | 3 | 1 | ||
Profit on assets classified as held for sale | ( | (2,014) | — | ||
Loss/(profit) on sale of property, plant and equipment, intangibles and investments | ( | — | 9 | ||
Dividends received | (15,657) | (7,4 34) | |||
Equity settled share‑based payment charge | ( | 1 | (398) | ||
Impairment of goodwill and intangible assets | 2, 3, 13 | 1,476 | — | ||
Gain on termination of right‑of‑use liabilities and expense on lease back | 2 | ( | 44 | — | |
Loans due to subsidiaries written back | (267) | — | |||
Investments and loans/debtors due from subsidiaries written off | 175 | — | |||
Impairment of right‑of‑use assets and property, plant and equipment | 2, 10, 11, 12 | — | — | ||
Taxation expense/(income) | 9 | 953 | (300) | ||
Operating cash inflow/(outflow) before changes in working capital and provisions | (6,764) | (10,714) | |||
Change in trade and other receivables | ( | 1,037 | (536) | ||
Change in inventories | — | — | |||
Change in trade and other payables | ( | (450) | 661 | ||
Change in provisions | ( | 214 | 396 | ||
Cash generated from/(used in) operations | (5,963) | (10,193) | |||
Tax paid | ( | ( | (10) | — | |
Net cash generated from/(used in) operating activities | (5,973) | (10,193) |
Group | Company | |||||
| 2023 | ||||||
| 2024 | £000 | 2024 | 2023 | |||
| Note | £000 | (restated) | £000 | £000 | ||
| Cash flows from investing activities | ||||||
Proceeds from sale of property, plant and equipment | — | — | ||||
Proceeds from sale of assets classified as held for sale | 10 | 4,144 | — | |||
Interest received | 804 | 366 | ||||
Investment in joint venture | ( | — | — | |||
Acquisition of property, plant and equipment and intangibles | 10, 11, 13, 14 | ( | ( | (429) | (1,394) | |
Lending to subsidiary undertakings | (6,421) | (9,897) | ||||
Repayment by subsidiary undertakings | 20,512 | 2,125 | ||||
Dividends received | 15,115 | 7,43 | 4 | |||
Net cash generated (used in)/from investing activities | ( | ( | 33,725 | (1,366) | ||
| Cash flows from financing activities | ||||||
Proceeds from the issue of share capital | 24 | 8 | 19 | |||
Proceeds from new loan | — | 16,423 | ||||
Repayment of external loans | 33 | ( | (116,500) | — | ||
Proceeds from external loans | 33 | 91,414 | — | |||
Proceeds from loans from subsidiaries | 6,447 | — | ||||
Repayment of right‑of‑use liabilities | 12 | ( | ( | (22) | (24) | |
Dividends paid | 24 | ( | ( | (3,026) | (2,812) | |
Interest paid | ( | ( | (5,803) | (2,011) | ||
Net cash generated (used in)/from financing activities | ( | (27,482) | 11,595 | |||
Net change in cash and cash equivalents | ( | 270 | 36 | |||
Cash and cash equivalents at 1 April | 640 | 604 | ||||
Effect of exchange rate fluctuations on cash held | ( | — | — | |||
Cash and cash equivalents at 31 March | 910 | 640 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Underlying profit before tax | 6,525 | 9,300 | |
| Separately disclosed items within administrative expenses | |||
Acquired intangible amortisation | 13 | (1,780) | (1,798) |
Project Atlas | (2,079) | (1,722) | |
Restructuring and reorganisation related charges | (1,491) | (4,235) | |
Impairment of non‑current assets | 13 | (1,964) | (2,926) |
| Settlement for loss of office | — | (1,050) | |
Aborted acquisition costs | — | (261) | |
Profit/(loss) before tax | (789) | (2,692) |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Underlying EBITDA | 19,848 | 19,297 | |
| Separately disclosed items within administrative expenses | |||
Project Atlas | (2,079) | (1,722) | |
Restructuring and reorganisation related charges | (1,491) | (4,235) | |
Impairment of non‑current assets | 13 | (1,964) | (2,926) |
| Settlement for loss of office | — | (1,050) | |
Aborted acquisition costs | — | (261) | |
EBITDA | 14,314 | 9,103 | |
Acquired intangible amortisation | 13 | (1,780) | (1,798) |
Depreciation and non‑acquired amortisation | (7,904) | (7, 313) | |
Operating profit/(loss) | 4,630 | (8) |
| 2024 | 2023 | |
| £000 | £000 | |
National Distribution Centre costs | 2,363 | — |
| Restructuring and other related charges Q4 FY23 | ||
programme | (901) | 4,235 |
Profit on sale of assets related to restructuring | (2,014) | — |
| Restructuring and other related charges Q4 FY24 | ||
programme | 1,871 | — |
Others | 172 | — |
Total | 1,491 | 4,235 |
| North | Common | |||||
| UK & Ireland | Europe | America | Asia | amounts | Total | |
| March 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
| Revenue | ||||||
Revenue from external customers | 73,394 | 86,403 | 28,989 | 44,885 | — | 233,671 |
Inter‑segment revenue | 4,151 | 1,635 | 236 | 7,177 | — | 13,199 |
Total revenue | 77,545 | 88,038 | 29,225 | 52,062 | — | 246,870 |
Underlying operating result | 3,383 | 5,925 | 1,552 | 7,996 | (6,912) | 11,944 |
Net financing costs | (485) | (1,101) | (1,096) | 400 | (3,137) | (5,419) |
Underlying segment result | 2,898 | 4,824 | 456 | 8,396 | (10,049) | 6,525 |
Separately disclosed items (see note 2) | (2,336) | (2,552) | (530) | (207) | (1,689) | (7, 314) |
Profit/(loss) before tax | 562 | 2,272 | (74) | 8,189 | (11,737) | (789) |
| Specific disclosure items | ||||||
Depreciation and amortisation | (2,634) | (3,767) | (825) | (1,723) | (735) | (9,684) |
| Assets and liabilities | ||||||
Non‑current asset additions | 9,517 | 1,417 | 177 | 713 | 474 | 12,299 |
| Non‑current assets | 24,763 | 15,352 | 5,080 | 20,598 | 6,161 | 71,954 |
Segment assets | 73,738 | 69,610 | 24,342 | 55,107 | 7,3 62 | 230,159 |
Segment liabilities | (21,024) | (17,990) | (3,911) | (11,861) | (51,195) | (105,981) |
| UK & Ireland | Europe | North | Common | Total | ||
| £000 | £000 | America | Asia | amounts | £000 | |
| March 2023 | (restated) | (restated) | £000 | £000 | £000 | (restated) |
| Revenue | ||||||
Revenue from external customers | 80,620 | 82,599 | 29,657 | 51,515 | — | 244,391 |
Inter‑segment revenue | 6,034 | 3,075 | 271 | 8,893 | — | 18,273 |
Total revenue | 86,654 | 85,674 | 29,928 | 60,408 | — | 262,664 |
Underlying operating result | 5,507 | 2,917 | 1,256 | 9,473 | (7,169) | 11,984 |
Net financing costs | (376) | (634) | (593) | 28 | (1,109) | (2,684) |
Underlying segment result | 5,131 | 2,283 | 663 | 9,501 | (8,278) | 9,300 |
Separately disclosed items (see note 2) | 4,002 | 4,073 | 401 | 88 | 3,428 | (11,992) |
Profit/(loss) before tax | 1,129 | (1,790) | 262 | 9,413 | (11,706) | (2,692) |
| Specific disclosure items | ||||||
Depreciation and amortisation | (2,279) | (3,500) | (902) | (1,770) | (660) | (9,111) |
Government support income | — | — | — | — | — | — |
| Assets and liabilities | ||||||
Non‑current asset additions | 1,231 | 5,702 | 1,082 | 2,222 | 1,412 | 11,649 |
| Non‑current assets | 17,8 80 | 19,838 | 5,920 | 22,725 | 7,900 | 74, 263 |
Segment assets | 75,713 | 82,221 | 27,426 | 69,475 | 11,751 | 266,586 |
Segment liabilities | (23,657) | (17,659) | (3,612) | (13,608) | (72,161) | (130,697) |
| 2024 | 2023 | |
| £000 | £000 | |
Rental income received from freehold properties | 16 | 16 |
Other income | 704 | 494 |
720 | 510 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
| Depreciation and non‑acquired | |||
amortisation | 10, 13 | 3,836 | 3,673 |
Right‑of‑use assets depreciation | 12 | 4,068 | 3,640 |
Amortisation of acquired intangibles | 13 | 1,780 | 1,798 |
Short‑term/low‑value lease expense | 12 | 230 | 210 |
Net foreign exchange loss | (646) | 273 | |
Project Atlas (including impairment of ‘Customer engagement’ software) | 2,079 | 1,722 | |
Loss/(profit) on disposal of fixed assets | (59) | 149 | |
Profit on disposal of assets classified as held for sale | (2,014) | — |
| 2024 | 2023 | |
| £000 | £000 | |
Audit of these financial statements | 394 | 378 |
| Audit of financial statements of subsidiaries pursuant | ||
to legislation | 436 | 415 |
Other assurance services | 68 | 59 |
Total | 898 | 852 |
Group | Company | |||
Number of employees | Number of employees | |||
2024 | 2023 | 2024 | 2023 | |
Office and management | 112 | 123 | 32 | 32 |
Manufacturing | 325 | 357 | — | — |
Sales | 187 | 205 | — | — |
Distribution | 608 | 667 | — | — |
1,232 | 1,352 | 32 | 32 |
Group | Company | |||
£000 | £000 | |||
2024 | 2023 | 2024 | 2023 | |
| Wages and salaries | ||||
| (including accrued | ||||
bonus) | 38,794 | 42,534 | 3,421 | 3,280 |
Share‑based payments | (102) | 32 | 1 | (262) |
Social security costs | 4,485 | 4,269 | 508 | 453 |
| Contributions to defined | ||||
| contribution plans (see | ||||
note 22) | 2,366 | 2,457 | 178 | 185 |
45,543 | 49,292 | 4,108 | 3,656 |
| 2024 | 2023 | |
| £000 | £000 | |
Directors’ emoluments | 1,104 | 1,010 |
Compensation for loss of office | 353 | 1,006 |
| Company contributions to money | ||
purchase pension plans | 13 | 13 |
Pension cash payments | 11 | 14 |
1,481 | 2,043 |
| Number of Directors | ||
2024 | 2023 | |
| Retirement benefits are accruing to the following number | ||
of Directors under money purchase schemes | 1 | 1 |
The number of Directors who exercised share options was | — | — |
| 2024 | 2023 | |
| £000 | £000 | |
| Financial income | ||
Interest income on financial assets | 269 | 158 |
| Financial expenses | ||
| Interest payable on bank loans, IFRS 16 right‑of‑use | ||
liabilities | 5,688 | 2,842 |
| 2024 | 2023 | |
| Recognised in the income statement | £000 | £000 |
| Current UK tax expense: | ||
Current year | 10 | (25) |
Adjustments for prior years | — | (66) |
10 | (91) | |
| Current foreign tax expense: | ||
Current year | 2,964 | 3,082 |
Adjustments for prior years | 189 | (123) |
3,153 | 2,959 | |
Total current tax | 3,163 | 2,868 |
| Deferred tax expense (note 16): | ||
Origination and reversal of temporary differences | 539 | (2,541) |
Change in tax rates | — | (283) |
Adjustments for prior years | (51) | 130 |
Deferred tax income | 488 | (2,694) |
Tax in income statement | 3,651 | 174 |
| 2024 | 2023 | |
| £000 | £000 | |
Deferred tax recognised directly in equity – IFRS 2 share‑based tax charge | (21) | 29 |
Total tax recognised in equity | (21) | 29 |
| 2024 | ETR | 2023 | ETR | |
| Reconciliation of effective tax rate (ETR) and tax expense | £000 | % | £000 | % |
(Loss) for the period | (4,440) | (2,866) | ||
Tax from continuing operations | 3,651 | 174 | ||
Profit/(loss) before tax | (789) | (2,692) | ||
Tax using the UK corporation tax rate of 25% (FY23: 19%) | (197) | 25 | (511) | 19 |
Tax suffered on dividends | 589 | (74) | 691 | (25) |
Non‑deductible expenses | 960 | (82) | 182 | (6) |
Impairment loss | (37) | 4 | 556 | (20) |
Non‑taxable receipts | (893) | 113 | (530) | 19 |
IFRS 2 share option charge | 172 | (21) | 285 | (11) |
Deferred tax assets not recognised | 3,341 | (373) | 11 | — |
Different tax rates on overseas earnings | (422) | 53 | (167) | 6 |
Adjustments in respect of prior years | 138 | (106) | (60) | 2 |
Tax rate change | — | — | (283) | 10 |
Total tax in income statement | 3,651 | (462) | 174 | (6) |
| Land and | Leasehold | Plant and | Fixtures and | Motor | |||
| buildings | improvements | equipment | fittings | vehicles | Total | ||
| £000 | £000 | £000 | £000 | £000 | £000 | ||
| Cost | |||||||
Balance at 1 April 2022 | 17,466 | 1,781 | 35,865 | 8,733 | 857 | 64,702 | |
Additions | 56 | 86 | 3,496 | 409 | 197 | 4,244 | |
Assets classified as held for sale | (3,905) | — | — | — | — | (3,905) | |
Disposals | — | (46) | (133) | (62) | (20) | (261) | |
Transfers | — | — | (123) | — | — | (123) | |
Effect of movements in foreign exchange | 531 | 78 | 1,200 | 125 | 30 | 1,964 | |
Balance at 31 March 2023 | 14,148 | 1,899 | 40,305 | 9,205 | 1,064 | 66,621 | |
Balance at 1 April 2023 | 14,148 | 1,899 | 40,305 | 9,205 | 1,064 | 66,621 | |
Additions | 53 | 2,815 | 829 | 348 | 54 | 4,099 | |
Assets classified as held for sale | — | — | (45) | (65) | — | (110) | |
Disposals | — | (182) | (519) | (180) | (27) | (908) | |
Transfers/reallocations | — | — | (527) | (190) | — | (717) | |
Effect of movements in foreign exchange | (629) | (54) | (1,608) | (200) | (41) | (2,532) | |
Balance at 31 March 2024 | 13,572 | 4,478 | 38,435 | 8,918 | 1,050 | 66,453 | |
| Depreciation and impairment | |||||||
Balance at 1 April 2022 | 6,416 | 1,010 | 29,757 | 6,530 | 692 | 44,405 | |
Depreciation charge for the year | 300 | 217 | 1,914 | 564 | 72 | 3,067 | |
Assets classified as held for sale | (1,775) | — | — | — | — | (1,775) | |
Disposals | — | (46) | (116) | (57) | (20) | (239) | |
Impairment loss | — | — | 132 | 290 | — | 422 | |
Effect of movements in foreign exchange | 208 | 50 | 950 | 95 | 21 | 1,324 | |
Balance at 31 March 2023 | 5,149 | 1,231 | 32,637 | 7,42 | 2 | 765 | 47, 204 |
Balance at 1 April 2023 | 5,149 | 1,231 | 32,637 | 7,422 | 765 | 47,204 | |
Depreciation charge for the year | 214 | 363 | 1,896 | 484 | 85 | 3,042 | |
Assets classified as held for sale | — | — | (45) | (65) | — | (110) | |
Disposals | — | (161) | (473) | (105) | (26) | (765) | |
Transfers/reallocations | — | 22 | (514) | (225) | — | (717) | |
Impairment loss | — | 184 | 105 | 117 | 24 | 430 | |
Effect of movements in foreign exchange | (196) | (28) | (1,330) | (117) | (30) | (1,701) | |
Balance at 31 March 2024 | 5,167 | 1,611 | 32,276 | 7, 511 | 818 | 47,3 83 | |
| Net book value | |||||||
At 31 March 2022 | 11,050 | 771 | 6,108 | 2,203 | 165 | 20,297 | |
At 31 March 2023 | 8,999 | 668 | 7,668 | 1,783 | 299 | 19,417 | |
At 31 March 2024 | 8,405 | 2,867 | 6,159 | 1,407 | 232 | 19,070 | |
| Land and | Plant and | Fixtures and | ||
| buildings | machinery | fittings | Total | |
| £000 | £000 | £000 | £000 | |
| Cost | ||||
Balance at 1 April 2022 | 3,905 | — | 579 | 4,484 |
Additions | — | 13 | — | 13 |
Assets classified as held for sale | (3,905) | — | — | (3,905) |
Balance at 31 March 2023 | — | 13 | 579 | 592 |
Balance at 1 April 2023 | — | 13 | 579 | 592 |
Additions | — | — | 3 | 3 |
Balance at 31 March 2024 | — | 13 | 582 | 595 |
Depreciation and impairment | ||||
Balance at 1 April 2022 | 1,695 | — | 573 | 2,268 |
Depreciation charge for the year | 80 | 9 | 4 | 93 |
Assets classified as held for sale | (1,775) | — | — | (1,775) |
Balance at 31 March 2023 | — | 9 | 577 | 586 |
Balance at 1 April 2023 | — | 9 | 577 | 586 |
Depreciation charge for the year | — | 3 | 1 | 4 |
Balance at 31 March 2024 | — | 12 | 578 | 590 |
| Net book value | ||||
At 1 April 2022 | 2,209 | — | 7 | 2,216 |
At 31 March 2023 | — | 4 | 2 | 6 |
At 31 March 2024 | — | 1 | 4 | 5 |
| Lease | Fixed | Variable | ||
| contracts | payments | payments | Sensitivity | |
| (number) | % | % | £000 | |
Property leases with periodic uplifts to market | ||||
rentals or inflation | 6 | — | 5 | 10 |
| Property leases | ||||
with fixed payments | 33 | 87 | — | — |
| Leases of equipment | ||||
and vehicles | 98 | 7 | — | — |
At 31 March 2024 | 137 | 94 | 5 | 10 |
| Lease | Fixed | Variable | ||
| contracts | payments | payments | Sensitivity | |
| (number) | % | % | £000 | |
Property leases with periodic uplifts to market | ||||
rentals or inflation | 8 | — | 16 | 25 |
| Property leases | ||||
with fixed payments | 39 | 75 | — | — |
| Leases of equipment | ||||
and vehicles | 127 | 9 | — | — |
At 31 March 2023 | 174 | 84 | 16 | 25 |
| Land and | Motor | |||
| buildings | vehicles | Equipment | Total | |
| £000 | £000 | £000 | £000 | |
At 1 April 2022 | 11,623 | 1,069 | 65 | 12,757 |
Lease extensions | 1,145 | — | — | 1,145 |
New leases | 3,590 | 923 | 7 | 4,520 |
Rent review | 359 | — | — | 359 |
Depreciation | (2,968) | (645) | (27) | (3,640) |
Impairment | (911) | (93) | — | (1,004) |
| Foreign exchange | ||||
movements | 247 | 11 | — | 258 |
At 1 April 2023 | 13,085 | 1,265 | 45 | 14,395 |
Lease extensions | 54 | — | — | 54 |
New leases | 6,458 | 585 | 61 | 7,1 04 |
Rent review | 328 | — | — | 328 |
Depreciation | (3,418) | (615) | (35) | (4,0 68) |
Disposals | (52) | — | — | (52) |
Reclassified to assets held for sale | (44) | (22) | — | (66) |
Impairment | (872) | (28) | — | (900) |
| Foreign exchange | ||||
movements | (312) | (32) | (1) | (345) |
At 31 March 2024 | 15,227 | 1,153 | 70 | 16,450 |
| Land and | Motor | |||
| buildings | vehicles | Equipment | Total | |
| £000 | £000 | £000 | £000 | |
At 1 April 2022 | 12,565 | 1,082 | 64 | 13,711 |
New leases | 1,145 | — | — | 1,145 |
Rent review | 3,218 | 923 | 7 | 4,148 |
Acquisitions | 359 | — | — | 359 |
Lease payments | (3,507) | (687) | (28) | (4,222) |
Interest | 384 | 45 | 1 | 430 |
| Foreign exchange | ||||
movements | 237 | 4 | 1 | 242 |
At 1 April 2023 | 14,401 | 1,367 | 45 | 15,813 |
Lease extensions | 54 | — | — | 54 |
New leases | 5,961 | 585 | 60 | 6,606 |
Rent review | 328 | — | — | 328 |
Lease payments | (3,450) | (671) | (37) | (4,158) |
Interest | 722 | 71 | 3 | 796 |
Disposals | (550) | — | — | (550) |
| Reclassified to liabilities | ||||
held for sale | (54) | (22) | — | (76) |
| Foreign exchange | ||||
movements | (354) | (35) | (1) | (390) |
At 31 March 2024 | 17,058 | 1,295 | 70 | 18,423 |
| 2024 | 2023 | |
| £000 | £000 | |
Short‑term lease expense | 230 | 173 |
Low‑value lease expense | 53 | 37 |
| Aggregate undiscounted future commitments | ||
for short‑term and low‑value leases | 39 | 123 |
| Under | Between 1 | Between 2 | Over | ||
| 1 year | and 2 years | and 5 years | 5 years | Total | |
| £000 | £000 | £000 | £000 | £000 | |
| At 31 March 2024 | |||||
Right‑of‑use liabilities | 3,392 | 2,490 | 5,411 | 7,130 | 18,423 |
| Under | Between 1 | Between 2 | Over | ||
| 1 year | and 2 years | and 5 years | 5 years | Total | |
| £000 | £000 | £000 | £000 | £000 | |
| At 31 March 2023 | |||||
Right‑of‑use liabilities | 3,498 | 3,027 | 5,669 | 3,619 | 15,813 |
| Assets under | |||||
| course of | |||||
| construction | Software | Goodwill | Other | Total | |
| £000 | £000 | £000 | £000 | £000 | |
| Cost | |||||
Balance at 1 April 2022 | 7,172 | — | 46,617 | 22,895 | 76,684 |
Additions | 1,381 | — | — | — | 1,381 |
Disposals | (154) | — | — | — | (154) |
Transfers | (6,560) | 6,560 | — | 123 | 123 |
Effect of movements in foreign exchange | — | — | 1,779 | 735 | 2,514 |
Balance at 31 March 2023 | 1,839 | 6,560 | 48,396 | 23,753 | 80,548 |
Balance at 1 April 2023 | 1,839 | 6,560 | 48,396 | 23,753 | 80,548 |
Additions | 425 | — | — | 49 | 474 |
Transfers | (663) | 663 | — | — | — |
Effect of movements in foreign exchange | — | — | (942) | (475) | (1,417) |
Balance at 31 March 2024 | 1,601 | 7, 223 | 47,454 | 23,327 | 79,605 |
| Amortisation and impairment | |||||
Balance at 1 April 2022 | — | — | 21,859 | 11,844 | 33,703 |
Amortisation for the year | — | 545 | — | 1,859 | 2,404 |
Impairment during the year | — | — | 2,926 | — | 2,926 |
Effect of movements in foreign exchange | — | — | 692 | 372 | 1,064 |
Balance at 31 March 2023 | — | 545 | 25,477 | 14,075 | 40,097 |
Balance at 1 April 2023 | — | 545 | 25,477 | 14,075 | 40,097 |
Amortisation for the year | — | 706 | — | 1,868 | 2,574 |
Impairment during the year | 935 | 541 | — | — | 1,476 |
Effect of movements in foreign exchange | — | — | (478) | (339) | (817) |
Balance at 31 March 2024 | 935 | 1,792 | 24,999 | 15,604 | 43,330 |
| Net book value | |||||
At 31 March 2022 | 7,172 | — | 24,758 | 11,051 | 42,981 |
At 31 March 2023 | 1,839 | 6,015 | 22,919 | 9,678 | 40,451 |
At 31 March 2024 | 666 | 5,431 | 22,455 | 7,723 | 36,275 |
| 2024 | 2023 | |
| £000 | £000 | |
Special Fasteners Engineering Co. Ltd (Taiwan) | 11,114 | 11,511 |
TR Fastenings AB (Sweden) | 1,063 | 1,063 |
Lancaster Fastener Company Ltd (UK) | 1,245 | 1,245 |
Serco Ryan Ltd (within TR Fastenings Ltd) (UK) | 4,083 | 4,083 |
TR Italy SPA (VIC) (Italy) | — | — |
TR Kuhlmann GmbH (Germany) | 1,500 | 1,540 |
TR Falcon Fastenings Inc | 1,302 | 1,330 |
Precision Technology Supplies Ltd (UK) | 2,043 | 2,043 |
Other | 105 | 104 |
22,455 | 22,919 |
SFE | TR Italy | Serco | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Long‑term revenue growth rate | 2.0% | 2.0% | 2.0% | 2.0% | 2.0% | 2.0% |
Discount rate – post‑tax | 8.4% | 8.3% | 10.6% | 10.9% | 10.8% | 10.4% |
Discount rate – pre‑tax | 10.5% | 10.4% | 14.7% | 15.1% | 14.4% | 13.9% |
Terminal EBIT margin | 22.1% | 22.0% | 11.5% | 11.8% | 10.0% | 10.3% |
| Assets under | ||||
| course of | ||||
| construction | Software | Other | Total | |
| £000 | £000 | £000 | £000 | |
| Cost | ||||
Balance at 1 April 2022 | 7,027 | — | 62 | 7,089 |
Additions | 1,381 | — | — | 1,381 |
Disposals | (9) | — | — | (9) |
Transfers | (6,560) | 6,560 | — | — |
Balance at 31 March 2023 | 1,839 | 6,560 | 62 | 8,461 |
Balance at 1 April 2023 | 1,839 | 6,560 | 62 | 8,461 |
Additions | 425 | — | — | 425 |
Transfers | (663) | 663 | — | — |
Balance at 31 March 2024 | 1,601 | 7, 223 | 62 | 8,886 |
| Amortisation and impairment | ||||
Balance at 1 April 2022 | — | — | 62 | 62 |
Amortisation for the year | — | 545 | — | 545 |
Balance at 31 March 2023 | — | 545 | 62 | 607 |
Balance at 1 April 2023 | — | 545 | 62 | 607 |
Amortisation for the year | — | 706 | — | 706 |
Impairment | 935 | 541 | — | 1,476 |
Balance at 31 March 2024 | 935 | 1,792 | 62 | 2,789 |
| Net book value | ||||
At 1 April 2022 | 7,027 | — | — | 7,027 |
At 31 March 2023 | 1,839 | 6,015 | — | 7,854 |
At 31 March 2024 | 666 | 5,431 | — | 6,097 |
| Total | |
| £000 | |
| Cost | |
Balance at 1 April 2022 and 1 April 2023 | 43,443 |
Disposals | — |
Investments written off | (112) |
Balance at 31 March 2024 | 43,331 |
| Provision | |
Balance at 1 April 2022, 31 March 2023, 1 April 2023 and 31 March 2024 | 1,145 |
| Net book value | |
Balance at 1 April 2023 | 42,298 |
Balance at 31 March 2024 | 42,186 |
Assets | Liabilities | Net | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Property, plant and equipment | — | — | 1,794 | 1,840 | 1,794 | 1,840 |
IFRS 16 Leases | (188) | (215) | — | — | (188) | (215) |
Intangible assets | (171) | (153) | 1,306 | 1,398 | 1,135 | 1,245 |
Provision on inventories | (865) | (918) | — | — | (865) | (918) |
Provisions/accruals | (2,518) | (1,847) | 1,137 | 974 | (1,381) | (873) |
IFRS 2 Share‑based Payments | (197) | (348) | — | — | (197) | (348) |
Tax losses | (2,446) | (3,357) | — | — | (2,446) | (3,357) |
Tax (assets)/liabilities | (6,385) | (6,838) | 4,237 | 4,212 | (2,148) | (2,626) |
Reclassified to assets held for sale | (3) | — | — | — | (3) | — |
Tax set‑off | 2,132 | 2,549 | (2,132) | (2,549) | — | — |
Net tax (assets)/liabilities | (4,256) | (4, 289) | 2,105 | 1,663 | (2,151) | (2,626) |
Property, plant and equipment | 1,840 | 24 | (70) | 1,794 |
IFRS 16 Leases | (215) | 22 | 5 | (188) |
Intangible assets | 1,245 | (93) | (17) | 1,135 |
Provision on inventories | (918) | 34 | 19 | (865) |
Provisions/accruals | (873) | (522) | 14 | (1,381) |
IFRS 2 Share‑based Payments | (348) | 172 | (21) | (197) |
Tax losses | (3,357) | 854 | 57 | (2,446) |
Reclassified to assets held for sale | — | (3) | — | (3) |
(2,626) | 488 | (13) | (2,151) |
Property, plant and equipment | 1,819 | (24) | — | 45 | 1,840 |
IFRS 16 Leases | (211) | 22 | — | (26) | (215) |
Intangible assets | 1,487 | (274) | — | 32 | 1,245 |
Provision on inventories | (979) | 86 | — | (25) | (918) |
Provisions/accruals | (71) | (786) | — | (16) | (873) |
IFRS 2 Share‑based Payments | (748) | 371 | — | 29 | (348) |
Tax losses | (1,223) | (2,089) | — | (45) | (3,357) |
74 | (2,694) | — | (6) | (2,626) |
Assets | Liabilities | Net | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Property, plant and equipment | — | — | 51 | 141 | 51 | 141 |
Provisions/accruals | (42) | (16) | — | — | (42) | (16) |
IFRS 2 Share‑based Payments | (72) | (136) | — | — | (72) | (136) |
Tax losses | — | (987) | — | — | — | (987) |
Tax (assets)/liabilities | (114) | (1,139) | 51 | 141 | (63) | (998) |
Tax set‑off | 51 | 141 | (51) | (141) | — | — |
Net tax assets | (63) | (998) | — | — | (63) | (998) |
| 1 April | Recognised | Recognised | 31 March | ||
| 2023 | in income | in equity 2024 | |||
| £000 | £000 | £000 | £000 | ||
Property, plant and equipment | 141 | (90) | — | 51 | |
Provisions/accruals | (16) | (26) | — | (42) | |
IFRS 2 Share‑based Payments | (136) | 72 | (8) | (72) | |
Tax losses | (987) | 987 | — | — | |
(998) | 943 | (8) | (63) | ||
| 1 April | Recognised | Recognised | 31 March | ||
| 2022 | in income | in equity 2023 | |||
| £000 | £000 | £000 | £000 | ||
Property, plant and equipment | 153 | (12) | — | 141 | |
Provisions/accruals | (3) | (13) | — | (16) | |
IFRS 2 Share‑based Payments | (426) | 264 | 26 | (136) | |
Tax losses | (448) | (539) | — | (987) | |
(724) | (300) | 26 | (998) | ||
| 2024 | 2023 | |
| £000 | £000 | |
Raw materials and consumables | 4,449 | 5,646 |
Work in progress | 2,374 | 2,301 |
Finished goods and goods for resale | 66,580 | 83,001 |
73,403 | 90,948 |
Group | Company | ||||
| 2023 | |||||
| 2024 | £000 | 2024 | 2023 | ||
| £000 | (restated) | £000 | £000 | ||
Trade receivables | 53,690 | 56,012 | — | — | |
| Non‑trade receivables and prepayments | 5,349 | 7,14 | 6 | 160 | 63 |
Amounts owed by subsidiary undertakings | — | — | 3,463 | 3,691 | |
59,039 | 63,158 | 3,623 | 3,754 |
Group | Company | |||
| 2023 | 2023 | |||
| 2024 | £000 | 2024 | £000 | |
| £000 | (restated) | £000 | (restated) | |
Amounts owed by subsidiary undertakings | — | — | 61,208 | 76,848 |
Current | Non‑current | |||||
| 2024 | 2023 | 2024 | 2023 | |||
| Initial loan value | Rate | Maturity | £000 | £000 | £000 | £000 |
| Group (excluding Company) | ||||||
Right‑of‑use liabilities | Various | 2024–2050 | 3,381 | 3,477 | 14,932 | 12,298 |
| Company | ||||||
| Revolving Credit Facility | SONIA/SOFR/ | |||||
| EURIBOR | ||||||
| + 2.10% to 3.60% | 2026 | — | — | 22,680 | 69,825 | |
| Export Development Guarantee Facility | SONIA/SOFR/ | |||||
| EURIBOR | ||||||
+ 2.10% | 2026 | — | — | 20,582 | — | |
| Prepaid arrangement fees | — | — | (1,414) | — | ||
| SONIA/SOFR/ | ||||||
| EURIBOR | ||||||
| Loans from subsidiaries | + 2.10% to 3.60% | 2025 | 6,447 | — | — | — |
Right‑of‑use liabilities | Various | 2024–2026 | 11 | 21 | 99 | 17 |
Total Group (excluding loans from subsidiaries) | 3,392 | 3,498 | 56,879 | 82,140 | ||
Total Company (including loans from subsidiaries) | 6,458 | 21 | 41,947 | 69,842 |
| Current | ||||
Group | Company | |||
| 2023 | ||||
| 2024 | £000 | 2024 | 2023 | |
| £000 | (restated) | £000 | £000 | |
Trade payables | 21,181 | 18,281 | — | — |
Amounts payable to subsidiary undertakings | — | — | — | 267 |
Other payables and accrued expenses | 12,971 | 13,790 | 1,501 | 1,627 |
Other taxes and social security | 2,066 | 3,436 | 159 | 501 |
36,218 | 35,507 | 1,660 | 2,395 |
| Non-current | ||||
Group | Company | |||
| 2023 | ||||
| 2024 | £000 | 2024 | 2023 | |
| £000 | (restated) | £000 | £000 | |
Other payables | 892 | 1,077 | — | — |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| exercise | exercise | |||
| Options | price | Options | price | |
Outstanding at beginning of year | 2,678,240 | 0.85 | 2,622,863 | 0.93 |
Granted during the year | 1,476,256 | 0.69 | 1,477,409 | 0.77 |
Forfeited/lapsed during the year | (1,970,656) | 0.83 | (1,400,980) | 0.93 |
Exercised during the year | — | — | — | — |
Vested early during the year | (9,740) | 0.77 | (21,052) | 0.86 |
Outstanding at the end of the year | 2,174,100 | 0.76 | 2,678,240 | 0.85 |
Exercisable at the end of the year | — | — | 7,682 | 1.78 |
| Deferred | |
| equity bonus | |
| shares | |
Outstanding at beginning of year | 347,239 |
Shares exercised | (347,239) |
Outstanding at the end of the year | — |
Exercisable at the end of the year | — |
| SM/OEB/ELT | |
| LTIP shares | |
Outstanding at beginning of year | 5,627, 572 |
Granted during the year | 4,143,933 |
Lapsed during the year | (2,684,641) |
Vested early during the year | — |
Exercised during the year | (148,614) |
Outstanding at end of year | 6,938,250 |
| Board | |
| LTIP shares | |
Outstanding at beginning of year | 319,224 |
Granted during the year | 1,323,648 |
Lapsed during the year | (661,114) |
Outstanding at end of year | 981,758 |
| SAYE share options | Share | ||||||||||
| Number | price on | Expected | |||||||||
| outstanding on | date of | Exercise | Expected | Vesting | Expected | Risk‑free | annual | Fair | |||
| Date of | Type of | Valuation | 31 March | grant | price | volatility | period | life | rate | dividend | value |
| grant | instrument | model | 2024 | (£) | (£) | % | (years) | (years) | % | % | (£) |
13/08/2019 | SAYE 5 Year | Black‑Scholes | 13,986 | 2.06 | 1.78 | 28.46 | 5.00 | 5.00 | 0.43 | 2.66 | 0.24 |
15/09/2020 | SAYE 3 Year | Black‑Scholes | 73,891 | 0.98 | 0.86 | 36.62 | 3.00 | 3.00 | (0.10) | 1.22 | 0.27 |
15/09/2020 | SAYE 5 Year | Black‑Scholes | 177, 885 | 0.98 | 0.86 | 33.12 | 5.00 | 5.00 | (0.06) | 1.22 | 0.29 |
10/08/2021 | SAYE 3 Year | Black‑Scholes | 88,580 | 1.44 | 1.05 | 40.39 | 3.00 | 3.00 | 0.21 | 1.11 | 0.54 |
10/08/2021 | SAYE 5 Year | Black‑Scholes | 29,926 | 1.44 | 1.05 | 34.99 | 5.00 | 5.00 | 0.34 | 1.11 | 0.55 |
15/09/2022 | SAYE 3 Year | Black‑Scholes | 374,413 | 0.84 | 0.77 | 43.25 | 3.13 | 3.13 | 3.06 | 2.50 | 0.26 |
15/09/2022 | SAYE 3 Year | Black‑Scholes | 153,967 | 0.84 | 0.77 | 38.10 | 3.13 | 5.13 | 3.04 | 2.50 | 0.28 |
15/09/2023 | SAYE 3 Year | Black‑Scholes | 937,678 | 0.81 | 0.69 | 47. 80 | 3.13 | 3.13 | 4.47 | 2.79 | 0.29 |
15/09/2023 | SAYE 5 Year | Black‑Scholes | 323,774 | 0.81 | 0.69 | 44.20 | 5.13 | 5.13 | 4.27 | 2.79 | 0.32 |
Total SAYE share options | 2,174,100 |
| Share options | Share | ||||||||||
| Number | price on | Expected | |||||||||
| outstanding on | date of | Exercise | Expected | Vesting | Expected | Risk‑free | annual | Fair | |||
| Date of | Type of | Valuation | 31 March | grant | price | volatility | period | life | rate | dividend | value |
| grant | instrument | model | 2024 | (£) | (£) | % | (years) | (years) | % | % | (£) |
30/12/2016 | SM LTIP – equity | DDM | 228,348 | 2.05 | n/a | n/a | 3.00 | 3.00 | n/a | 1.46 | 1.96 |
03/08/2021 | Board LTIP shares – EPS | DDM | 87, 346 | 1.45 | n/a | n/a | 3.00 | 3.00 | 0.11 | 1.11 | 1.40 |
03/08/2021 | Board LTIP shares – TSR | Monte Carlo | 37,434 | 1.45 | n/a | 41.2 | 3.00 | 3.00 | 0.11 | 1.11 | 0.68 |
03/08/2021 | OEB LTIP | DDM | 485,030 | 1.45 | n/a | n/a | 3.00 | 3.00 | n/a | 1.11 | 1.40 |
03/08/2021 | SM LTIP – equity | DDM | 656,666 | 1.45 | n/a | n/a | 3.00 | 3.00 | n/a | 1.11 | 1.40 |
03/08/2021 | SM LTIP – cash | DDM | 61,000 | 1.45 | n/a | n/a | 3.00 | 2.34 | n/a | 2.00 | 1.10 |
06/09/2022 | OEB LTIP – equity | DDM | 702,082 | 0.94 | n/a | n/a | 3.00 | 3.00 | n/a | 2.24 | 0.88 |
06/09/2022 | SM LTIP – equity | DDM | 751,667 | 0.94 | n/a | n/a | 3.00 | 2.44 | n/a | 3.03 | 0.88 |
06/09/2022 | SM LTIP – cash | DDM | 98,500 | 0.94 | n/a | n/a | 3.00 | 3.00 | n/a | 2.24 | 0.88 |
18/11/2022 | SM LTIP – cash | DDM | 12,500 | 0.57 | n/a | n/a | 3.00 | 3.00 | n/a | 3.68 | 0.51 |
28/11/2023 | Board LTIP – relative TSR | Monte Carlo | 642,734 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | Board LTIP – UOM | DDM | 214,244 | 0.76 | n/a | n/a | 3.00 | 3.00 | 4.20 | 2.77 | 0.70 |
28/11/2023 | ELT LTIP – TSR equity | Monte Carlo | 543,205 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | ELT LTIP – UOM – equity | DDM | 181,068 | 0.76 | n/a | n/a | 3.00 | 3.00 | 4.20 | 2.77 | 0.70 |
28/11/2023 | SM LTIP – TSR – equity | Monte Carlo | 2,097,152 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | SM LTIP – UOM – equity | DDM | 699,051 | 0.76 | n/a | n/a | 3.00 | 3.00 | n/a | 2.77 | 0.70 |
28/11/2023 | SM LTIP – TSR – cash | Monte Carlo | 316,486 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | SM LTIP – UOM – cash | DDM | 105,495 | 0.74 | n/a | n/a | 3.00 | 2.66 | n/a | 2.82 | 0.69 |
Total share options (inc SAYE) | 10,094,108 |
| Number of | Contractual life | |||
| Grant date/employees entitled | instruments | of options | ||
13/08/ 19 SAYE | 13,986 | Apr | 202 | 3, Apr 2025 |
15/09/20 SAYE | 251,776 | Apr 2024, | Apr 2026 | |
10/08/21 SAYE | 118,506 | Apr | 2025 | , Apr 2027 |
15/09/22 SAYE | 528,380 | Apr | 2026 | , Apr 2028 |
15/09/23 SAYE | 1,261,452 | Apr | 2 | 027, Apr 2029 |
Total outstanding options | 2,174,100 | |||
Senior Manager and EC LTIP shares | 6,938,250 | Aug/Dec 2024, Sep/Nov 2025, Jul 2028, | ||
| Aug/Nov 2029, Sep/Nov 2030, | ||||
| Nov 2031 | ||||
Board LTIP shares | 981,758 | Aug | 202 | 9, Nov 2031 |
Total | 10,094,108 | |||
| Restructuring | Dilapidations | Total | |
| Group | £000 | £000 | £000 |
Balance at 31 March 2023 | 2,809 | 1,443 | 4,252 |
Utilised during the year | (2,145) | — | (2,145) |
Released during the year | (416) | — | (416) |
Increase during the year | 1,661 | 628 | 2,289 |
Balance at 31 March 2024 | 1,909 | 2,071 | 3,980 |
| 2024 | 2023 | |
| Group | £000 | £000 |
| Non‑current (greater than one year) | 1,548 | 1,443 |
Current (less than one year) | 2,432 | 2,809 |
Balance at 31 March | 3,980 | 4,252 |
| Share capital | ||
| Number of ordinary shares | ||
| Group | 2024 | 2023 |
In issue at 1 April | 136,104,935 | 136,083,883 |
Shares issued | 9,740 | 21,052 |
In issue at 31 March – fully paid | 136,114,675 | 136,104,935 |
| 2024 | 2023 | |
| Group | £000 | £000 |
| Allotted, called up and fully paid | ||
Ordinary shares of 5p each | 6,806 | 6,805 |
| 2024 | 2023 | |
| £000 | £000 | |
| Final paid 2023 – | ||
per qualifying ordinary share | 2,020 | 1,875 |
| Interim paid 2023 – 0.75p (FY22: 0.70p) | ||
per qualifying ordinary share | 1,006 | 937 |
Total | 3,026 | 2,812 |
| 2024 | 2023 | |
| £000 | £000 | |
| Final proposed 2024 – 1.20p (FY23: 1.50p) | ||
| per qualifying ordinary share | 1,617 | 2,013 |
| Interim paid 2024 – 0.60p (FY23: 0.75p) | ||
per qualifying ordinary share | 808 | 1,007 |
Total | 2,425 | 3,020 |
| Weighted average number of ordinary shares | ||
2024 | 2023 | |
Issued ordinary shares at 1 April | 136,104,935 | 136,083,883 |
Net effect of shares issued (held) | (1,145,303) | (1,190,360) |
| Weighted average number of ordinary shares at 31 March | 134,959,632 | 134,893,523 |
| Weighted average number of ordinary shares (diluted) | ||
2024 | 2023 | |
Weighted average number of ordinary shares at 31 March | 134,959,632 | 134,893,523 |
Effect of share options on issue | — | — |
Weighted average number of ordinary shares (diluted) at 31 March | 134,959,632 | 134,893,523 |
2024 | EPS | 2023 | EPS | |||||
| Earnings | Earnings | |||||||
| EPS (total) | £000 | Basic | Diluted | £000 | Basic | Diluted | ||
Loss after tax for the financial year | (4,440) | (3.29)p | (3.29)p | (2,866) | (2.12)p | (2.12)p | ||
| Separately disclosed items: | ||||||||
Acquired intangible amortisation | 1,780 | 1.32p | 1.32p | 1,798 | 1.33p | 1.33p | ||
Project Atlas | 2,079 | 1.54p | 1.54p | 1,722 | 1.28p | 1.28p | ||
Aborted acquisitions costs/acquisition costs | — | — | — | 261 | 0.19p | 0.19p | ||
Restructuring costs | 1,491 | 1.11p | 1.11p | 4,235 | 3.14p | 3.14p | ||
Impairment of Non‑current assets | 1,964 | 1.46p | 1.46p | 2,926 | 2.17p | 2.17p | ||
Settlement for loss of office | — | — | — | 1,050 | 0.78p | 0.78p | ||
Tax charge on adjusted items above | (692) | (0.52)p | (0.52)p | (2,211) | (1.64)p | (1.64)p | ||
Tax adjusted items | — | — | — | — | — | — | ||
Underlying profit after tax | 2,182 | 1.62p | 1.62p | 6,915 | 5.13p | 5.13p |
2024 | 2023 | |
0–90 days | 53,422 | 55,138 |
90–120 days | 759 | 1,084 |
120–360 days | 415 | 789 |
360 days+ | 202 | 211 |
Total | 54,798 | 57,222 |
2024 | 2023 | |
0–90 days | 1.4% | 1.3% |
90–120 days | 19.3% | 10.4% |
120–360 days | 16.1% | 27.9 % |
360 days+ | 79.1% | 73.9% |
Total | 2.0% | 2.1% |
| 2024 | 2023 | |
| £000 | £000 | |
Balance at 1 April | (1,210) | (1,305) |
Impairment reversal movement | 102 | 95 |
Balance at 31 March | (1,108) | (1,210) |
| 2024 | ||||||
| Carrying | Contractual | Less than | 1 to 2 | 2 to 5 | Over 5 | |
| amount | cash flows | 1 year | years | years | years | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Non-derivative financial liabilities | ||||||
| Group and Company | ||||||
Revolving Credit Facility (see note 20) | 22,175 | 22,680 | — | — | 22,680 | — |
Export Development Guarantee Facility (see note 20) | 19,673 | 20,582 | — | — | 20,582 | — |
Right‑of‑use liabilities (see note 12) | 18,423 | 25,147 | 4,749 | 3,953 | 7,087 | 9,358 |
Total Group and Company | 60,271 | 68,409 | 4,749 | 3,953 | 50,349 | 9,358 |
| 2023 | ||||||
| Carrying | Contractual | Less than | 1 to 2 | 2 to 5 | Over 5 | |
| amount | cash flows | 1 year | years | years | years | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Non-derivative financial liabilities | ||||||
| Group and Company | ||||||
Revolving Credit Facility (see note 20) | 69,825 | 69,825 | — | 69,825 | — | — |
Right‑of‑use liabilities (see note 12) | 15,813 | 18,136 | 3,994 | 3,428 | 6,390 | 4,324 |
Total Group and Company | 85,638 | 87, 961 | 3,994 | 73,253 | 6,390 | 4,324 |
2024 | 2023 | |||||
| Available | Utilised | Unutilised | Available | Utilised | Unutilised | |
| facilities | facilities | facilities | facilities | facilities | facilities | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Group and Company | ||||||
Revolving Credit Facility | 70,000 | 22,680 | 47,320 | 80,000 | 69,825 | 10,175 |
Export Development Guarantee Facility | 50,000 | 20,582 | 29,418 | — | — | — |
Total Group and Company | 120,000 | 43,262 | 76,738 | 80,000 | 69,825 | 10,175 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
| Variable rate instruments | ||||
Financial assets | 20,884 | 31,798 | 910 | 640 |
Financial liabilities 1 | (41,848) | (69,825) | (41,848) | (69,825) |
Adjusted net debt | (20,964) | (38,027) | (40,938) | (69,185) |
| Singapore | ||||||
| Sterling | Euro | US Dollar | Dollar | Japanese Yen | Total | |
| 31 March 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
Cash and cash equivalents exposure | 774 | 1,383 | 5,056 | 48 | 65 | 7,326 |
| Singapore | ||||||
| Sterling | Euro | US Dollar | Dollar | Japanese Yen | Total | |
| 31 March 2023 | £000 | £000 | £000 | £000 | £000 | £000 |
Cash and cash equivalents exposure | 665 | 2,751 | 8,222 | 5 | 44 | 11,687 |
| Equity and profit or loss | |||
| 2024 | 2023 | ||
Foreign currency | Local currency | £000 | £000 |
Euro | Sterling | (4) | (6) |
US Dollar | Singapore Dollar | (12) | (37) |
US Dollar | Taiwanese Dollar | (35) | (40) |
Euro | Taiwanese Dollar | (2) | (16) |
2021 | 2022 | 2023 | 2024 | |
| Net debt to | ||||
underlying EBITDA | (0.9)x | 1.3x | 2.2x | 1.3x |
| 2024 | 2023 | |
| £000 | £000 | |
Borrowings (note 20) | 60,271 | 85,638 |
Equity | 124,178 | 135,889 |
Capital employed | 184,449 | 221,527 |
| 2024 | 2023 | |
| £000 | £000 | |
Short‑term employee benefits | 2,365 | 1,732 |
Compensation for loss of office | 461 | 1,006 |
Company contributions to money purchase plans | 132 | 96 |
Share‑based payments | 30 | — |
2,988 | 2,834 |
| Income | Loan | Expenditure | Loan | ||||
| Rent | management | interest | Total | management | interest | Total | |
| income | fees | receivable | income | fees | payable | expense | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
TR Fastenings Ltd | 235 | 1,244 | 216 | 1,695 | 580 | 106 | 686 |
Lancaster Fastener Co. Ltd | — | 25 | — | 25 | — | — | — |
Precision Technology Supplies Ltd | — | 67 | — | 67 | — | 22 | 22 |
TR Southern Fasteners Ltd | — | 70 | 8 | 78 | — | — | — |
TR Norge AS | — | 27 | — | 27 | — | — | — |
TR Fastenings AB | — | 106 | 91 | 197 | — | — | — |
TR Miller BV | — | 198 | 18 | 216 | — | — | — |
TR Hungary Kft | — | 168 | 46 | 215 | — | — | — |
TR VIC SPA | — | 180 | 247 | 427 | — | — | — |
TR Kuhlmann GmbH | — | 93 | 104 | 197 | — | — | — |
TR Fastenings España | — | 96 | 338 | 435 | — | — | — |
TR Fastenings Inc | — | 116 | 668 | 784 | — | — | — |
TR Falcon Fastening Solutions | — | 95 | 5 | 100 | — | — | — |
TR Asia Investments Pte Ltd | — | 411 | — | 411 | — | — | — |
Total | 235 | 2,896 | 1,741 | 4,874 | 580 | 128 | 708 |
| Income | Loan | Expenditure | ||||
| Rent | management | interest | Total | management | Total | |
| income | fees | receivable | income | fees | expense | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
TR Fastenings Ltd | 290 | 376 | 217 | 883 | 1,649 | 1,649 |
Lancaster Fastener Co. Ltd | — | 24 | — | 24 | — | — |
Precision Technology Supplies Ltd | — | 65 | — | 65 | — | — |
TR Southern Fasteners Ltd | — | 22 | 8 | 30 | — | — |
TR Norge AS | — | 27 | — | 27 | — | — |
TR Fastenings AB | — | 99 | 42 | 141 | — | — |
TR Miller BV | — | 89 | 56 | 145 | — | — |
TR Hungary Kft | — | 104 | 32 | 136 | — | — |
TR VIC SPA | — | 183 | 203 | 386 | — | — |
TR Kuhlmann GmbH | — | 87 | — | 87 | — | — |
TR Fastenings España | — | 65 | 141 | 206 | — | — |
TR Fastenings Inc | — | 111 | 563 | 674 | — | — |
TR Falcon Fastening Solutions | — | 51 | 6 | 57 | — | — |
TR Asia Investments Pte Ltd | — | 207 | — | 207 | — | — |
Total | 290 | 1,510 | 1,268 | 3,068 | 1,649 | 1,649 |
2024 | 2023 | |||
| Balances | Balances | Balances | Balances | |
| receivables | payables | receivables | payables | |
| £000 | £000 | £000 | £000 | |
TR Fastenings Ltd | 2,277 | 5,447 | 6,007 | — |
Lancaster Fastener Company Ltd | 15 | — | 35 | — |
Precision Technology Supplies | 45 | 1,000 | 39 | — |
TR Southern Fasteners Ltd | 54 | — | 293 | — |
TR Norge AS | 7 | — | 7 | — |
TR Fastenings AB | 537 | — | 1,834 | — |
TR Miller Holding BV | 147 | — | 1,287 | — |
TR Hungary Kft | 457 | — | 1,247 | — |
TR VIC SPA | 888 | — | 6,353 | — |
TR Kuhlmann GmbH | 6,053 | — | 22 | — |
TR Fastenings España | 4,447 | — | 4,374 | — |
TR Fastenings Inc | 5,546 | — | 13,303 | — |
TR Falcon Fastening Solutions | 19 | — | 250 | — |
TR Asia Investments Holdings Pte Ltd | 581 | — | 806 | — |
TR Formac Pte Ltd | 30 | — | 173 | — |
Special Fasteners Engineering Co Ltd | 14 | — | 21 | — |
Power Steel & Electro‑Plating Works SDN Bhd | 16 | — | 28 | — |
TR Formac Co Ltd | 3 | — | 1 | — |
TR Fastenings Poland Sp Zoo | — | — | 48 | — |
Non‑trading dormant subsidiaries/other | 15 | — | — | 267 |
Trifast Overseas Holdings Ltd | 43,491 | — | 44,400 | — |
Trifast Holdings BV | 29 | — | 11 | — |
64,671 | 6,447 | 80,539 | 267 |
| 2024 | 2023 | |
| £000 | £000 | |
Right‑of‑use assets | 66 | — |
Deferred tax asset | 3 | — |
Inventories | 306 | — |
Trade and other receivables | 249 | — |
Assets held for sale | 623 | — |
Right‑of‑use liabilities | 76 | — |
Trade and other payables | 272 | — |
Liabilities held for sale | 348 | — |
| Percentage of | ||||||||||||||
| ordinary shares held | ||||||||||||||
| Country of | Issued and | |||||||||||||
| incorporation | fully paid | Principal | ||||||||||||
| or registration | share capital | activity | Group Company | Office address | ||||||||||
| Europe | ||||||||||||||
Trifast Overseas Holdings Ltd | United Kingdom | £112 | Holding Company | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East | ||||||||
| Sussex, TN22 1QW, UK | ||||||||||||||
Trifast Holdings B.V. | Netherlands | €18,427 | Holding Company | — | 100% | KVK | 33268 | 836, | Vestigingsnr. 000018832806, | |||||
| Kelvinstratt 5, 7575 AS Oldenzaal, Netherlands | ||||||||||||||
TR Fastenings Ltd | United Kingdom | £10,200 | Manufacture and | — | 100% | Trifast House, Bellbrook Park, Uckfield, East | ||||||||
| distribution of fastenings | Sussex, TN22 1QW, UK | |||||||||||||
TR Southern Fasteners Limited | Republic of | €254 | Distribution of fastenings | — | 100% | Mallow Business & Technology Park, Mallow, Co. | ||||||||
| Ireland | Cork, P51 HV12, Republic of Ireland | |||||||||||||
| TR Norge AS | Norway | NOK | 300,000 | Distribution of fastenings | — | 100% | Masteveien 8, NO‑1481 Hagan, Norway | |||||||
TR Miller Holding B.V. | Netherlands | €45,378 | Distribution of fastenings | — | 100% | Kelvinstraat 5, 7575 AS, Oldenzaal, Netherlands | ||||||||
Lancaster Fastener Company Ltd | United Kingdom | £40,000 | Distribution of fastenings | — | 100% | Trifast House, Bellbrook Park, Uckfield, East | ||||||||
| Sussex, TN22 1QW, UK | ||||||||||||||
TR Fastenings AB | Sweden | SEK 1,500,000 | Distribution of fastenings | — | 100% | Box | 4133 | , Smedjegatan 6, 7tr, | ||||||
| SE‑131 04 Nacka, Sweden | ||||||||||||||
TR Hungary Kft | Hungary | HUF | 68,257,300 | Distribution of fastenings | — | 100% | Szigetszentmiklós, Diósgyőri utca 2, | |||||||
2310 | Hungary | |||||||||||||
TR Fastenings Poland Sp. Z o.o | Poland | PLN | 50,000 | Distribution of fastenings | 100% | 100% | Al Jerozolimskie 56c, 00‑803 Warszawa, | |||||||
| Poland | ||||||||||||||
TR Italy SPA | Italy | € 187, 20 0 | Manufacture and | — | 100% | Via Giuseppe Costantini, 19, | ||||||||
| distribution of fastenings | 06022 | Fossato Di Vico (PG), Italy | ||||||||||||
| VIC Sp. Z o.o. | Poland | PLN | 50,000 | Distribution of fastenings | — | 100% | Wroclaw, ul Wiosenna 14/2, Poland | |||||||
TR Kuhlmann GmbH | Germany | €25,000 | Distribution of fastenings | — | 100% | Lerchenweg 99, 33415 Verl, Germany | ||||||||
Precision Technology Supplies Ltd | United Kingdom | £10,000 | Distribution of fastenings | — | 100% | Trifast House, Bellbrook Park, Uckfield, East | ||||||||
| Sussex, TN22 1QW, UK | ||||||||||||||
TR Fastenings España – Ingenieria Industrial, S.L. | Spain | €3,085 | Distribution of fastenings | — | 100% | Calle De La CiIencia 43, Viladecans Barcelona, | ||||||||
0 | CP | 8 | 840, Spain | |||||||||||
| Percentage of | ||||||||||||
| ordinary shares held | ||||||||||||
| Country of | Issued and | |||||||||||
| incorporation | fully paid | Principal | ||||||||||
| or registration | share capital | activity | Group Company | Office address | ||||||||
| Asia | ||||||||||||
TR Asia Investment Holdings Pte Ltd | Singapore | S$4 | Holding Company | — | 100% | 57 Senoko Road, Singapore 758121 | ||||||
TR Formac Pte Ltd | Singapore | S$315,000 | Manufacture and | — | 100% | 57 Senoko Road, Singapore 758121 | ||||||
| distribution of fastenings | ||||||||||||
TR Formac (Shanghai) Pte Ltd | China | US$200,000 | Distribution of fastenings | — | 100% | Room D, 1F, Building 2, No 390 Ai Du Road, China | ||||||
| (Shanghai) Pilot Free Trade Zone, Shanghai | ||||||||||||
Special Fasteners Engineering Co Ltd | Taiwan TW$100,000,000 | Manufacture and | — | 100% | 9F.‑3 No. 366, Bo Ai 2nd Rd. Kaohsiung 81358, | |||||||
| distribution of fastenings | Taiwan, R.O.C. | |||||||||||
TR Formac Fastenings Private Ltd | India | INR | 18,850,000 | Distribution of fastenings | — | 100% | Door No:6, 05th Cross Street, Mangala Nagar, | |||||
| Porur, Chennai‑600 116, India | ||||||||||||
Power Steel & Electro‑Plating Works SDN Bhd | Malaysia | MYR 4,586,523 | Manufacture and | — | 100% | Suite | 16 | 09, Tingkat 16, Plaza Pengkalan, Batu 3 | ||||
| distribution of fastenings | Jalan Sultan Azlan Shah 51200 Kuala Lumpur, | |||||||||||
| Malaysia | ||||||||||||
TR Formac Co. Ltd | Thailand | THB | 60,000,000 | Distribution of fastenings | — | 100% | 28, 3rd Floor Motorway Road, Prawet, Bangkok | |||||
| 10,250, Thailand | ||||||||||||
| Americas | ||||||||||||
TR Fastenings Inc | USA | US$20,000 | Distribution of fastenings | — | 100% | 10811 | Vine Crest Drive, Suite 190, Houston, Texas | |||||
7 | 70 | 86, USA | ||||||||||
TR Falcon Fastening Solutions | USA | US$1,000 | Distribution of fastenings | — | 100% | 10715 | John Proce Road, Charlotte, North Carolina, | |||||
28273, | USA | |||||||||||
Trifast Holdings (US) Inc | USA | $1 | Holding Company | — | 100% | 251 | Little Falls Drive, Wilmington, Delaware, | |||||
19808, | USA | |||||||||||
| Percentage of | ||||||
| ordinary shares held | ||||||
| Country of | Issued and | |||||
| incorporation | fully paid | Principal | ||||
| or registration | share capital | activity | Group Company | Office address | ||
| Dormants | ||||||
| Trifast Systems Ltd | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
| Ivor Green (Exports) Ltd | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
Charles Stringer’s Sons & Co. Limited | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
| Fastech (Scotland) Ltd | United Kingdom | £1 | Dormant | 100% | 100% | International House, Stanley Boulevard, Hamilton |
| Intnl Technology Park, Blantyre, Glasgow, | ||||||
| Scotland, G72 0BN | ||||||
| Micro Screws & Tools Ltd | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
Trifast Holdings (Asia) Ltd | United Kingdom | £2 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
Rollthread International Ltd | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
| TR Group Ltd | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
| Fastener Techniques Ltd | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
| Trifast Qualifying Employee Share Ownership Trustee | United Kingdom | £2 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Ltd | Sussex, TN22 1QW, UK | |||||
| Trifix Ltd | United Kingdom | £100 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
| Serco Ryan Ltd | United Kingdom | £3,000 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
TR Europe Ltd | United Kingdom | £2,500 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
| Sussex, TN22 1QW, UK | ||||||
2024 | 2023 | |||||
| Profit impact | Tax impact | ETR | Profit impact | Tax impact | ETR | |
| £000 | £000 | % | £000 | £000 | % | |
Profit/(loss) before tax | (789) | (3,651) | (462.7)% | (2,692) | (174) | (6.5)% |
Separately disclosed items | 7,314 | (692) | 9.5% | 11,992 | (2,211) | 18.4% |
Underlying profit before tax | 6,525 | (4,343) | 66.6% | 9,300 | (2,385) | 25.6% |
| 2024 | 2023 | |
| £000 | £000 | |
Underlying cash conversion | 34,344 | 9,435 |
Project Atlas | 815 | (1,634) |
Restructuring and reorganisation costs | (5,262) | — |
Acquisition costs | — | (261) |
Settlement for loss of office | — | (1,050) |
Profit on disposal of assets classified as held for sale | 2,014 | — |
Cash generated from operations | 31,911 | 6,490 |
| 2024 | 2023 | |
| £000 | £000 | |
Net debt | (39,387) | (53,840) |
Right‑of‑use lease liabilities | 18,423 | 15,813 |
Adjusted net debt | (20,964) | (38,027) |
| 2024 | 2023 | |
| £000 | £000 | |
Underlying EBITDA | 19,848 | 19,297 |
| IFRS 2 Share‑based Payment charge | ||
and other related costs | (101) | 168 |
Operating lease payments | (4,447) | (4,483) |
Adjusted underlying EBITDA | 15,300 | 14,982 |
| 2024 | 2023 | |
| £000 | £000 | |
Net interest | (5,419) | (2,684) |
Right‑of‑use liability interest | 796 | 430 |
Adjusted net interest | (4,623) | (2,254) |
| 2024 | 2023 | |
| £000 | £000 | |
Underlying EBIT/underlying operating profit | 11,944 | 11,984 |
| Separately disclosed items within administrative expenses | ||
Settlement for loss of office | — | (1,050) |
Impairment of non‑current assets | (1,964) | (2,926) |
Acquired intangible amortisation | (1,780) | (1,798) |
Project Atlas | (2,079) | (1,722) |
Acquisition costs | — | — |
Restructuring and reorganisation costs | (1,491) | (4,235) |
Aborted acquisition cost | — | (261) |
Operating profit | 4,630 | (8) |
| 2024 | 2023 | |
| £000 | £000 | |
Net change in cash and cash equivalents | (9,825) | 4,862 |
Proceeds from new loan | — | (16,423) |
Repayment of external loan | 116,500 | — |
Proceeds from external loan | (91,414) | — |
Net increase in right‑of‑use liabilities | (3,000) | (1,860) |
Net proceeds from borrowings | 22,086 | (18,283) |
| Increase/(decrease) in net debt before exchange rate | ||
differences | 12,260 | (13,421) |
Movement in prepaid arrangement fees | 1,414 | (206) |
Exchange rate differences | 779 | (2,736) |
Increase in net debt | 14,453 | (16,363) |
Opening net (debt) | (53,840) | (37,477) |
Closing net debt | (39,387) | (53,840) |
| 2024 | 2023 | |
| £000 | £000 | |
Cash and cash equivalents | 20,884 | 31,798 |
Other interest‑bearing loans and borrowings | (41,848) | (69,825) |
Right‑of‑use liabilities | (18,423) | (15,813) |
Closing net (debt) | (39,387) | (53,840) |
| 2024 | 2023 | |
| £000 | £000 | |
| Group | ||
Finance liabilities at 1 April | 85,638 | 64,218 |
Cash flow changes | (28,448) | 12,631 |
Foreign exchange on financial liabilities | (1,867) | 2,931 |
Arrangement fees unwinding | (1,414) | 206 |
Right‑of‑use liabilities additions | 6,988 | 5,652 |
Right‑of‑use liabilities reclassified as held for sale | (76) | — |
Right‑of‑use liabilities derecognition on termination | (550) | — |
Finance liabilities at 31 March | 60,271 | 85,638 |
| 2024 | 2023 | |
| £000 | £000 | |
| Company | ||
Finance liabilities at 1 April | 69,863 | 50,549 |
Cash flow changes | (18,661) | 16,399 |
Foreign exchange on financial liabilities | (1,476) | 2,690 |
Arrangement fees unwinding | (1,414) | — |
Right‑of‑use liabilities additions | 93 | 19 |
Arrangement fees unwinding | — | 206 |
Finance liabilities at 31 March | 48,405 | 69,863 |
March 2024 | UK & Ireland | Europe | North America | Asia | Total |
Light vehicle | 8% | 14% | 6% | 6% | 34% |
Health & home | 2% | 11% | — | 6% | 19% |
Distributors | 7% | 2% | 1% | 4% | 14% |
Energy, tech & infrastructure | 6% | 5% | 3% | 3% | 17% |
General industrial | 5% | 4% | 2% | — | 11% |
Heavy vehicle | 2% | 3% | — | — | 5% |
Revenue from external customers (AER) | 30% | 39% | 12% | 19% | 100% |
March 2023 | UK & Ireland | Europe | North America | Asia | Total |
Light vehicle | 6% | 11% | 5% | 6% | 28% |
Health & home | 2% | 10% | — | 6% | 18% |
Distributors | 10% | 1% | 1% | 6% | 18% |
Energy, tech & infrastructure | 6% | 5% | 4% | 3% | 18% |
General industrial | 5% | 5% | 3% | — | 13% |
Heavy vehicle | 2% | 3% | — | — | 5% |
Revenue from external customers (AER) | 31% | 35% | 13% | 21% | 100% |