The information contained within this announcement is deemed by the Company to constitute inside information pursuant to Article 7 of EU Regulation 596/2014 as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 as amended. Upon the publication of this announcement via a Regulatory Information Service, this inside information is now considered to be in the public domain.
10 September 2024
Lords Group Trading plc
('Lords', the 'Company' or the 'Group')
Interim Results
Lords (AIM:LORD), a leading distributor of building materials in the UK, today announces its unaudited Interim Results for the six months ended 30 June 2024 ('H1 2024' or the 'Period').
H1 2024 Highlights
· Group revenue of £214.2 million (H1 2023: £222.6 million)
· Group like-for-like1 revenue decreased by 6.1% due to the challenging economic backdrop and previously announced market disruption within Plumbing and Heating relating to the Clean Heat Market Mechanism ('CHMM') deferral
· Gross margin broadly in line with prior period and ahead of FY23 reflecting focus on customer service excellence
· Decisive management actions taken on overhead costs expected to deliver annualised savings of £2.6 million in FY 2025
· FY 2023 acquisitions successfully integrated and rebranded
· Adjusted EBITDA2 16.6% lower at £12.6 million (H1 2023: £15.1 million)
· Plumbing and Heating division ('P&H') continuing to benefit from the UK's commitment to sustainable living, with sales of Air Source Heat Pumps up 492%
· Interim dividend of 0.32 pence per share, scaled in line with earnings per share (H1 2023: 0.67 pence per share)
· Well positioned to deliver operational gearing from a recovery in the market
| | Note | H1 2024 | H1 2023 | Change
|
| Revenue | | £214.2m | £222.6m | (3.8)% |
| Gross margin | | 20.2% | 20.4% | (20) bps |
| Adjusted EBITDA | 17 | £12.6m | £15.1m | (16.6)% |
| Adjusted EBITDA margin | | 5.9% | 6.8% | (90) bps |
| Adjusted operating profit | 17 | £7.1m | £10.2m | (30.7)% |
| Adjusted diluted earnings per share | 10 | 1.57p | 3.30p | (52.4)% |
| Dividend per share | | 0.32p | 0.67p | (52.2)% |
| Operating profit | | £4.5m | £8.1m | (44.4)% |
| Diluted earnings per share | | 0.39p | 2.28p | (82.9)% |
Shanker Patel, Chief Executive Officer of Lords, commented:
"Trading conditions have remained challenging throughout the first half of 2024 with like-for-like (LFL) revenue 6.1% lower. The introduction and subsequent deferral of the Clean Heat Market Mechanism (CHMM) disrupted the Plumbing and Heating market and we experienced a 15% LFL revenue reduction in the first quarter, but a stronger second quarter resulted in a resilient first half with divisional revenue 3.2% down overall.
"In this challenging market, management has remained focused on optimising capital allocation and operating efficiency, with actions taken on costs expected to deliver annualised overhead savings of £2.6 million in FY2025. The Group's resilience and strategy of maintaining gross margin is testament to our outstanding colleagues and our focus on excellent customer service.
"The Board welcomes the new government's support for the sector and the recent interest rate reduction which is widely expected to lead to improved conditions for the UK construction market. The Group's focus on operational efficiency and working capital management will ensure that we are well positioned for any market recovery. In the medium term, the Group is well placed in a highly fragmented and essential repair, maintenance and improvement ('RMI') market, to grow the Group's market share organically and through selective, valued-added acquisitions which will become more attractive as the market returns. We are encouraged by the growth in Renewable product sales and believe this could be an additional near-term growth lever.
"Whilst the outlook for the Construction sector is beginning to improve, the Board is not expecting any change to trading conditions in the second half of 2024 and, recognising the important Autumn season ahead, particularly in Plumbing and Heating, expect that Adjusted EBITDA, will be in line with management expectations."
FOR FURTHER ENQUIRIES:
| Lords Group Trading plc | Via Burson Buchanan |
| Shanker Patel, Chief Executive Officer | Tel: +44 (0) 20 7466 5000 |
| Stuart Kilpatrick, Chief Financial Officer | |
| | |
| Cavendish Capital Markets Limited (Nominated Adviser and Joint Broker) | Tel: +44 (0)20 7220 0500 |
| Ben Jeynes / Dan Hodkinson (Corporate Finance) | |
| Julian Morse / Henry Nicol / Charlie Combe (Sales and ECM) | |
| Berenberg (Joint Broker) Matthew Armitt / Richard Bootle / Detlir Elezi
| Tel: +44 (0)20 3207 7800 |
| Burson Buchanan | Tel: +44 (0) 20 7466 5000 |
| Henry Harrison-Topham / Stephanie Whitmore / Abby Gilchrist |
Percentages are based on underlying, not rounded, figures.
1 Like-for-like sales is a measure of growth in sales, adjusted for new, divested and acquired locations such that the periods over which the sales are being compared are consistent.
2 Adjusted EBITDA is EBITDA (defined as earnings before interest, tax, depreciation, amortisation and impairment charges) but also excluding exceptional items, and share-based payments.
Notes to editors:
Lords is a specialist distributor of building, plumbing, heating and DIY goods. The Group principally sells to local tradesmen, small to medium sized plumbing and heating merchants, construction companies and retails directly to the general public.
The Group operates through the following two divisions:
Merchanting: supplies building materials and DIY goods through its network of merchant businesses and online platform capabilities. It operates both in the 'light side' (building materials and timber) and 'heavy side' (civils and landscaping), through 31 locations in the UK.
Plumbing and Heating: a specialist distributor in the UK of plumbing and heating products to a UK network of independent merchants, installers and the general public. The division offers its customers an attractive proposition through a multi-channel offering. The division operates over 17 locations enabling nationwide next day delivery service.
Lords was established over 35 years ago as a family business with its first retail unit in Gerrards Cross, Buckinghamshire. Since then, the Group has grown to a business operating from 48 sites.
Chief Executive Officer's Review
On behalf of the Board, I am pleased to report our Interim Results for the six months ended 30 June 2024.
Overview
Revenue in the first half of 2024 was 3.8% lower at £214.2 million (H1 2023: £222.6 million). Like-for-like ('LFL') revenue, which adjusts for branches that were not part of the Group in the whole of the comparator period, was 6.1% lower than the first half of 2023.
Gross margins were in line with the first half of 2023 at 20.2% (H1 2023: 20.4%) but showed an increase on FY 2023 (20.0%) and FY 2022 (19.7%).
Adjusted EBITDA of £12.6 million (H1 2023: £15.1 million) reflected the reduction in LFL revenue and the impact of the Clean Heat Market Mechanism ('CHMM') on our Plumbing and Heating division, particularly in the first quarter, traditionally one of its busiest.
Merchanting
Merchanting revenue was 4.4% lower in the H1 2024 at £104.6 million (H1 2023: £109.4 million). The Group acquired Chiltern Timber and Alloway Timber during FY 2023 and after adjusting for their contribution, LFL revenue was 9.3% lower. Whilst our businesses are primarily focused on the more resilient RMI sector, brands such as AW Lumb, Hevey and MAP have exposure to the new build sector which has impacted performance in H1 2024.
Our focus on customer service excellence is demonstrated by a small improvement in gross margin despite the challenging competitive market.
The division renegotiated the terms of its Park Royal branch lease in the first half of 2024 due to the landlord's intention to redevelop the property at the expiry of the lease in 2026. In doing so, it exchanged certainty of vacant possession for improved terms and flexibility. This resulted in a gain of £1.7 million in the period with nil rental going forward, allowing the business flexibility to relocate during a three and half year period following the agreement.
Alloway Timber, acquired in September 2023 as a business requiring turnaround, has now been fully integrated into the Group and rebranded as Lords Builders Merchants ('LBM'). Four of its five sites in the South-East of England have been fully refurbished, management has been strengthened and greater emphasis placed on business development. Although we are confident that the steps we have taken will result in the business contributing positively to profit in 2025, as previously advised, the business has required more attention than we anticipated, especially in these difficult trading conditions. Similarly, Chiltern Timber, which we acquired in April 2023, has also been successfully integrated into LBM and is trading well in relation to the market with sales growth of 3.2% in H1 2024.
Costs to serve the business were slightly lower on a LFL basis, as inflation increases were offset by efficiencies and Adjusted EBITDA was 10.2% lower at £7.6 million (H1 2023: £8.4 million).
Plumbing and Heating
The introduction of the CHMM resulted in price increases from 1 January 2024, which were passed onto customers. In advance of this, customers stocked up and our Plumbing and Heating division experienced increased demand in the final quarter in 2023. This reversed in the first quarter of 2024 and in traditionally one of the division's stronger quarters, LFL revenue was down on prior period comparative by 15.1%.
During March 2024, the government deferred the introduction of the CHMM, and increased administration time was incurred as the manufacturer's price increases had to be returned. Having seen the destocking hit sales in the first quarter, the second quarter resumed to more normal trading resulting in a first half LFL fall of only 3.2% at £109.6 million (H1 2023: £113.2 million).
Gross margin decreased from 14.5% to 13.2% in the period as the market disruption and manufacturer promotions impacted the mix of boilers sold and associated heating products.
Overheads were reduced by £0.3 million compared to the first half of 2023 and Adjusted EBITDA fell by £1.6 million to £5.0 million (H1 2023: £6.6 million) in the period.
Mr Central Heating, our digitally led P&H trade counter business, continued to develop recent branch openings in Edinburgh and West Bromwich, with both expected to contribute in line with normal timeframes in the second half of 2024. With a strong digital proposition and a broad product range, further selective branch openings will drive organic growth as the market improves.
Our P&H range recently broadened after signing an exclusive distribution agreement, with the World's largest boiler manufacturer, Navien, providing 24-hour availability to over 2,500 independent plumbers merchants. In addition, we are commencing distribution of the Viessmann Climate Solutions' portfolio of gas boilers, Heat Pumps and commercial heating solutions. In continuation of our strategy of product group diversification, P&H are starting to distribute Termotechnik radiators, who make up approximately 30% of the UK radiator market.
Renewables
The Group supports the initiatives aimed at the decarbonisation of housing stock and is well placed to serve this market through its branch network in both divisions. In H1 2024, air source heat pump (ASHP) revenue increased by 492% and related renewable products, including controls, under floor heating and air conditioning grew strongly. The Group recently agreed an exclusive distribution agreement with South Korean manufacturer, Clivet, to distribute its ASHPs. We continue to look for organic and acquisitive opportunities within the product category where our product knowledge and related system design can differentiate.
Operational efficiencies
I am proud of my 900 colleagues, who have strived to maintain our excellence in customer service throughout this challenging period and worked hard to delivery operational efficiencies that will optimise our financial performance once the underlying market conditions improve. Our teams achieved improvements in working capital whilst maintaining high levels of service and reduced administration costs by c. 2% on a LFL basis, which will benefit operational gearing in advance of a market recovery.
Strategic development
In addition to the organic opportunities to develop our existing brands into new geographies, expand their product range and enhance their digital and direct routes to market, there is a significant consolidation opportunity to combine independent merchants and distributors within the fragmented UK building supplies sector where Lords Group Trading has less than 1% market share. Our selective approach to acquisitions and focus on delivering value to shareholders combined with tight control of costs and working capital gives the Board confidence that the Group will benefit from an improvement in market conditions.
Environmental, social and governance (ESG)
The Group's environmental footprint continues to be a priority for our management teams. We have increased accountability in the divisions and across local and regional brands, agreeing reduction plans and incentivised targets. Emissions data for 2022 and 2023 has now been collated in line with the Task Force on Climate-related Financial Disclosures ('TCFD') and progress in 2024 includes solar panel installations, hydrotreated vegetable oil fuel trials and electric forklifts as replacements are required. Our updated environmental policy was published on our website early in 2024.
As previously reported, Chris Day stepped down from the Board on 17 May 2024 to take up a new opportunity and we thank him for his service. On 4 June 2024, Stuart Kilpatrick joined the Board as Chief Financial Officer.
Outlook
The Board welcomes the new government's support for the sector and the recent interest rate reduction which is widely expected to lead to improved conditions for the UK construction market. The Group's focus on operational efficiency and working capital management will ensure that we are well positioned for any market recovery. In the medium term, the Group is well placed in a highly fragmented and essential repair, maintenance and improvement ('RMI') market, to grow the Group's market share organically and through selective, valued-added acquisitions which will become more attractive as the market returns. We are encouraged by the growth in Renewable product sales and believe this could be an additional near-term growth lever.
Whilst the outlook for the Construction sector is beginning to improve, the Board is not expecting any change to trading conditions in the second half of 2024 and, recognising the important Autumn season ahead, particularly in Plumbing and Heating, expect that Adjusted EBITDA, will be in line with management expectations.
Shanker Patel
Chief Executive Officer
10 September 2024
Financial Review
Our financial objectives during these challenging market conditions have been to maintain our focus on customer service, maintain or improve gross margins, maximise our efficiency in delivering our services and to manage working capital and cash.
Revenue
H1 2024 revenue was 3.8% lower at £214.2 million (H1 2023: £222.6 million), as businesses acquired in FY 2023 contributed 2.3% to revenue in H1 2024.
In Plumbing and Heating ('P&H'), H1 2024 revenue was 3.2% lower than H1 2023 due to the impact as described above by the uncertainty surrounding the CHMM, with a stronger second quarter mitigating performance. Merchanting, which also had a stronger second quarter, was 4.4% behind H1 2023 but after adjusting for businesses acquired in FY 2023, LFL revenue was 9.3% lower.
Operating performance
Gross margins overall held up well at 20.2% (H1 2023: 20.4%) with improvement in Merchanting offset by a reduction in P&H as the CHMM led to changes in product mix within boilers and in ancillary products.
Adjusted earnings before interest, tax, depreciation and amortisation (EBITDA) was 16.6% lower at £12.6 million (H1 2023: £15.1 million) due to the effect of high levels of operational gearing within the business. Costs to serve the business continue to be tightly managed and after excluding the impact of businesses acquired during 2023, administrative expenses on a LFL basis were c. 2% lower. Full time equivalent employees totalled 890 at 30 June 2024, 7% lower than at 30 September 2023.
| | Merchanting | Plumbing and Heating | Group | |||
| | H1 2024 | H1 2023 | H1 2024 | H1 2023 | H1 2024 | H1 2023 |
| Revenue (£m) | 104.6 | 109.4 | 109.6 | 113.2 | 214.2 | 222.6 |
| Adjusted EBITDA (£m) | 7.6 | 8.4 | 5.0 | 6.6 | 12.6 | 15.1 |
| Adjusted EBITDA margin (%) | 7.3% | 7.7% | 4.5% | 5.8% | 5.9% | 6.8% |
Whilst revenue in P&H was resilient, the market disruption referred to above, impacted gross margin and although overheads were tightly managed, Adjusted EBITDA margin declined from 5.8% to 4.5% in the period. During 2024, following the redesignation of the local area by the local authorities, an agreement was negotiated with the landlord at the Park Royal branch in the Merchanting division, to remove future uncertainty of tenure at that site. The negotiation resulted in a lease surrender premium of £1.7 million included within other income in the period, which arises from a commercial negotiation to balance the benefit of securing the site in the short term whilst compensating for anticipated disruption and potential loss of trade as the business looks for a potential alternative location in the next three and a half years.
Amortisation increased by 15.6% to £6.1 million (H1 2023: £5.3 million) due to the five sites acquired with Alloway Timber adding to amortisation on right of use assets. Depreciation was similar to the prior period at £1.2 million (H1 2023: £1.3 million). Adjusted operating profit was £7.1 million (H1 2023: £10.2 million) and statutory operating profit was £4.5 million (H1 2023: £8.1 million).
Exceptional costs in the period were £0.5 million (H1 2023: £0.2 million) comprising £0.3 million of redundancy, system and wider integration costs of businesses previously acquired and £0.2 million relating to deferred consideration. In the first half of 2023, exceptional items of £0.2 million related to the cost of business combinations (£0.3 million), partly offset by a profit on disposal of business of £0.1 million.
Net finance costs
Net finance costs were £3.4 million (H1 2023: £2.5 million), with £0.3 million of the increase due to the higher interest rates in 2024, which were on average 100bps higher than in 2023. Additionally, the average level of borrowings was higher in the first half of 2024. The interest expense associated with the Group's leases was also £0.2 million higher at £1.3 million (H1 2023: £1.1 million) due to the additional Alloway Timber branches.
Profit before tax and earnings per share
Adjusted profit before tax, which excludes exceptional items, share-based payments, acquisition related charges, including amortisation of intangible assets and impairment, was £3.7 million (H1 2023: £7.7 million). Statutory profit before tax for the period was £1.1 million (H1 2023: £5.6 million).
Adjusted diluted earnings per share was 1.57 pence (H1 2023: 3.30 pence). Basic diluted earnings per share was 0.39 pence (H1 2023: 2.28 pence).
Dividend
The Board has carefully considered the interests of all of its stakeholders and based on first half financial performance, has scaled the interim dividend in line with the change in adjusted earnings per share. Whilst the Board considers this a prudent approach, its dividend policy through the cycle will continue to be progressive as the market recovers. The interim dividend of 0.32 pence per ordinary share (H1 2023: 0.67p) will be paid on 11 October 2024 to shareholders on the register at the close of business on 20 September 2024. The Company's ordinary shares will therefore be marked ex-dividend on 19 September 2024.
Cash flow
The Group typically experiences a seasonal outflow in working capital in the first half of the year which reverses in the second half. Whilst the Group made good progress in reducing stock and debtor days, in the first half of 2024, a drop in payables, which were higher in December 2023 due to the market reaction to the CHMM in Plumbing and Heating, resulted in a net outflow of £6.7 million (H1 2023: outflow of £16.2 million). Boiler supply issues in the first half of 2023 exacerbated the seasonal outflow in the first half of 2023. Cash generated by operations was £5.4 million (H1 2023: outflow of £1.4 million). Investing activities included deferred consideration of £0.5 million (H1 2023: £3.5 million) related to two acquisitions and financing activities included £1.1 million (H1 2023: £1.1 million) to buy out non-controlling interests.
Capital expenditure of £2.6 million (H1 2023: £4.4 million) in the period included £0.9 million (H1 2023: £2.2 million) in scheduled payments for the George Lines branch near Heathrow. Other significant capex included £0.5 million to refurbish the Alloway branches acquired in 2023, and the rollout of a new ERP system within the Plumbing and Heating division.
After financing and investing activities, net debt (defined as borrowings less cash and cash equivalents, and before recognising lease liabilities) increased by £7.8 million (H1 2023; £18.6 million) since the end of the year to £36.3 million (H1 2023: £38.0 million).
Debt financing and liquidity
The Group has banking facilities with a syndicate of HSBC, NatWest and BNP Paribas. The facilities comprise a £70.0 million revolving credit facility ('RCF') and a £25.0 million receivables financing facility. Entered into in April 2023, the RCF includes a £20.0 million accordion option and both facilities run for an initial three years, with two one-year extension options. The accordion and extension options are subject to lender approval.
In May 2024, the Group exercised its extension option under the banking facilities agreement such that the RCF has now been extended from its initial three-year term by 12 months to expire on 5 April 2027.
The Group had substantial headroom of £47.5 million (H1 2023: £49.6 million) within its debt facilities at the period end, and a further £11.9 million of accessible cash (H1 2023: £7.4 million).
Working capital
Inventories decreased by £7.9 million compared to 30 June 2023 and by £2.0 million since year end. The reduction reflects the continued focus on inventory optimisation, but also industry wide boiler supply issues described earlier at 30 June 2023. The 30 June 2024 balance equated to 46 days of stock (30 June 2023: 53 days).
Current trade and other payables at £79.6 million were £3.4 million higher than 30 June 2023 (£76.2 million), representing trade creditor days of 49 (30 June 2023: 45 days). Current trade and other receivables of £69.2 million remained broadly in line with the prior year balance of £69.0 million, resulting in trade debtor days of 38 relative to 37 at 30 June 2023.
Non-current assets
Intangible assets of £44.8 million were £1.4 million lower than at 31 December 2023 (£46.2 million). Software additions of £0.5 million in relation to an ERP upgrade in the Plumbing and Heating division, were offset by the amortisation charge of £1.8 million (H1 2023: £1.7 million).
Leases that are recorded on the balance sheet as right of use assets, with a corresponding lease liability, relate to properties, cars and distribution vehicles. The right-of-use asset in the balance sheet at 30 June 2024 was £42.5 million (31 December 2023: £47.4 million). The reduction comprises amortisation for the period of £4.3 million, and a £2.2 million reduction as a result of the lease surrender agreement at the Park Royal site within the Merchanting division.
Non-current liabilities
Trade and other payables relate to deferred consideration liabilities. The liability has reduced since the year end by £1.7 million reflecting the scheduled payments on the acquisition of the non-controlling interest of Hevey Building Supplies and in relation to the acquisition of AW Lumb (£0.5 million).
Stuart Kilpatrick
Chief Financial Officer
10 September 2024
Consolidated statement of comprehensive income
For the six months ended 30 June 2024
| | | | | |
| |||
| | |
|
| |
| |||
| | | 30 June | 30 June | 31 December | ||||
| | | 2024 | 2023 | 2023 | ||||
| | | (unaudited) | (unaudited) | (audited) | ||||
| | Note | £'000 | £'000 | £'000 | ||||
| Revenue | | 214,150 | 222,552 | 462,601 | ||||
| Cost of sales | | (170,929) | (177,153) | (370,238) | ||||
| Gross profit | | 43,221 | 45,399 | 92,363 | ||||
| Other operating income | | 2,069 | 349 | 766 | ||||
| Distribution expenses | | (2,231) | (2,174) | (5,057) | ||||
| Administrative expenses | | (30,494) | (28,517) | (61,252) | ||||
| Adjusted EBITDA | 17 | 12,565 | 15,057 | 26,820 | ||||
| Depreciation | | (1,195) | (1,294) | (2,610) | ||||
| Amortisation of right-of-use-assets | | (4,283) | (3,538) | (7,699) | ||||
| Adjusted Operating Profit | 17 | 7,087 | 10,225 | 16,511 | ||||
| Share based payments | | (301) | (211) | (513) | ||||
| Exceptional items | 7 | (484) | (165) | (2,849) | ||||
| Amortisation of acquired intangibles | | (1,814) | (1,736) | (3,515) | ||||
| Impairment charge | | - | - | (501) | ||||
| Operating profit | | 4,488 | 8,113 | 9,133 | ||||
| Finance income | | 142 | 99 | 196 | ||||
| Finance expense | 8 | (3,523) | (2,623) | (6,356) | ||||
| Profit before taxation | | 1,107 | 5,589 | 2,973 | ||||
| Taxation | 9 | (355) | (1,699) | (1,273) | ||||
| Profit for the period | | 752 | 3,890 | 1,700 | ||||
| Other comprehensive income | | - | - | -- | ||||
| Total comprehensive income | | 752 | 3,890 | 1,700 | ||||
| Total comprehensive income for the period attributable to: | |
| | | ||||
| Owners of the parent company | | 651 | 3,839 | 1,382 | ||||
| Non-controlling interests | | 101 | 51 | 318 | ||||
| | | 752 | 3,890 | 1,700 | ||||
| Earnings per share | |
| | | ||||
| Basic earnings per share (pence) | 10 | 0.39 | 2.35 | 0.84 | ||||
| Diluted earnings per share (pence) | 10 | 0.39 | 2.28 | 0.82 | ||||
The results for the period arise solely from continuing activities.
The condensed financial statements should be read in conjunction with the accompanying notes.
Consolidated statement of financial position
As at 30 June 2024
| | |
| | |
| ||
| | | 30 June | 30 June | 31 December | |||
| | | 2024 | 2023 | 2023 | |||
| | | (unaudited) | (unaudited) | (audited) | |||
| | Note | £'000 | £'000 | £'000 | |||
| Non-current assets | |
| | | |||
| Intangible assets | 11 | 44,845 | 44,600 | 46,205 | |||
| Property, plant and equipment | 12 | 20,479 | 20,707 | 20,233 | |||
| Right-of-use assets | 13 | 42,510 | 42,301 | 47,364 | |||
| Other receivables | | 192 | 337 | 200 | |||
| Investments | | 180 | 30 | 180 | |||
| | | 108,206 | 107,975 | 114,182 | |||
| Current assets | |
| | | |||
| Inventories | | 47,323 | 55,184 | 49,292 | |||
| Trade and other receivables | | 69,195 | 69,029 | 81,171 | |||
| Cash and cash equivalents | | 11,881 | 7,409 | 19,811 | |||
| | | 128,399 | 131,622 | 150,274 | |||
| Total assets | | 236,605 | 239,597 | 264,456 | |||
| Current liabilities | |
| | | |||
| Trade and other payables | | (79,649) | (76,205) | (98,915) | |||
| Borrowings | 14 | (9,851) | (6,334) | (9,507) | |||
| Lease liabilities | 15 | (7,663) | (9,289) | (7,815) | |||
| Current tax liabilities | | (568) | (2,032) | (7) | |||
| Total current liabilities | | (97,731) | (93,860) | (116,244) | |||
| Non-current liabilities | |
| | | |||
| Trade and other payables | | (2,638) | (6,847) | (5,917) | |||
| Borrowings | 14 | (37,686) | (39,080) | (38,239) | |||
| Lease liabilities | 15 | (40,010) | (37,273) | (43,953) | |||
| Other provisions | | (1,427) | (1,353) | (1,565) | |||
| Deferred tax | | (7,019) | (7,085) | (7,373) | |||
| Total non-current liabilities | | (88,780) | (91,638) | (97,047) | |||
| Total liabilities | | (186,511) | (185,498) | (213,291) | |||
| Net assets | | 50,094 | 54,099 | 51,165 | |||
| Equity | |
| | | |||
| Share capital | | 829 | 828 | 828 | |||
| Share premium | | 28,412 | 28,293 | 28,293 | |||
| Merger reserve | | (9,980) | (9,980) | (9,980) | |||
| Share-based payment reserve | | 1,127 | 707 | 1,009 | |||
| Retained earnings | | 27,976 | 32,889 | 29,386 | |||
| Equity attributable to owners of the parent company | | 48,364 | 52,737 | 49,536 | |||
| Non-controlling interests | | 1,730 | 1,362 | 1,629 | |||
| Total equity | | 50,094 | 54,099 | 51,165 | |||
Consolidated statement of changes in equity
For the six months ended 30 June 2024
| | | | | | | | | |
|
| Called up share capital | Share premium | Merger reserve | Share‑ based payments reserve | Retained earnings | Equity attributable to owners of parent company | Non- controlling interests | Total equity |
|
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
| As at 1 January 2024 | 828 | 28,293 | (9,980) | 1,009 | 29,386 | 49,536 | 1,629 | 51,165 |
| Profit for the financial period and total comprehensive income | - | - | - | - | 651 | 651 | 101 | 752 |
| Share-based payments | - | - | - | 303 | - | 303 | - | 303 |
| Exercise of share-based-payments | - | - | - | (185) | 185 | - | - | - |
| Share capital issued | 1 | 119 | - | - | - | 120 | - | 120 |
| Put and call options over non-controlling interests | - | - | - | - | (44) | (44) | - | (44) |
| Dividends paid | - | - | - | - | (2,202) | (2,202) | - | (2,202) |
| As at 30 June 2024 (unaudited) | 829 | 28,412 | (9,980) | 1,127 | 27,976 | 48,364 | 1,730 | 50,094 |
|
| Called up share capital | Share premium | Merger reserve | Share-based payments reserve | Retained earnings | Equity attributable to owners of parent company | Non- controlling interests | Total equity |
|
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
| As at 1 January 2023 | 813 | 28,293 | (9,980) | 497 | 31,237 | 50,860 | 1,328 | 52,188 |
| Profit for the financial period and total comprehensive income | - | - | - | - | 3,839 | 3,839 | 51 | 3,890 |
| Share-based payments | - | - | - | 212 | - | 212 | - | 212 |
| Share capital issued | 15 | - | - | - | - | 15 | - | 15 |
| Put and call options over non-controlling interests | - | - | - | - | 15 | 15 | - | 15 |
| Deferred tax on options | | | | (2) | - | (2) | - | (2) |
| Capital reorganisation | - | - | - | - | - | - | (17) | (17) |
| Dividends paid | - | - | - | - | (2,202) | (2,202) | - | (2,202) |
| As at 30 June 2023 (unaudited) | 828 | 28,293 | (9,980) | 707 | 32,889 | 52,737 | 1,362 | 54,099 |
| | | | | | | | | |
| | | | |
|
|
| | |
| | | | |
|
|
| | |
| | | | |
|
|
| | |
|
|
|
|
|
|
|
|
|
|
|
| Called up share capital | Share premium | Merger reserve | Share‑ based payments reserve | Retained earnings | Equity attributable to owners of parent company | Non- controlling interests | Total equity |
|
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
| As at 1 January 2023 | 813 | 28,293 | (9,980) | 497 | 31,237 | 50,860 | 1,328 | 52,188 |
| Profit for the financial period and total comprehensive income | - | - | - | - | 1,382 | 1,382 | 318 | 1,700 |
| Share-based payments | - | - | - | 512 | - | 512 | - | 512 |
| Share capital issued | 15 | - | - | - | - | 15 | - | 15 |
| Put and call options over non-controlling interests | - | - | - | - | 78 | 78 | - | 78 |
| Corporation tax on options | - | - | - | - | 515 | 515 | - | 515 |
| Deferred tax on options | - | - | - | - | (515) | (515) | - | (515) |
| Capital repayment | - | - | - | - | - | - | (17) | (17) |
| Dividends paid | - | - | - | - | (3,311) | (3,311) | - | (3,311) |
| As at 31 December 2023 (audited) | 828 | 28,293 | (9,980) | 1,009 | 29,386 | 49,536 | 1,629 | 51,165 |
Consolidated statement of cash flows
For the six months ended 30 June 2024
| | 30 June | 30 June | 31 December |
| | 2024 | 2023 | 2023 |
| | (unaudited) | (unaudited) | (audited) |
| | £'000 | £'000 | £'000 |
| Cash flows from operating activities |
|
| |
| Profit before taxation | 1,107 | 5,589 | 2,973 |
| Adjusted for: |
| | |
| Depreciation of property, plant and equipment | 1,195 | 1,294 | 2,610 |
| Amortisation of intangibles | 1,814 | 1,736 | 3,515 |
| Amortisation of right-of-use assets | 4,283 | 3,538 | 7,699 |
| Impairments of property plant and equipment | - | - | 77 |
| Impairments of right-of-use assets | - | - | 424 |
| Profit on disposal of property, plant and equipment | - | (27) | (368) |
| Profit on sale of business | - | (103) | (119) |
| Write off of investment | - | 55 | 56 |
| Share-based payment expense | 301 | 211 | 513 |
| Finance income | (142) | (99) | (196) |
| Finance expense | 3,523 | 2,623 | 6,356 |
| Operating cash flows before movements in working capital | 12,081 | 14,817 | 23,540 |
| Decrease / (increase) in inventories | 1,969 | (1,601) | 5,199 |
| Decrease / (increase) in trade and other receivables | 11,984 | 2,108 | (8,067) |
| (Decrease) / increase in trade and other payables | (20,611) | (16,749) | 2,112 |
| Cash generated by operations | 5,423 | (1,425) | 22,784 |
| Corporation tax received / (paid) | 127 | (1,435) | (3,124) |
| Net cash inflow/ (outflow) from operating activities | 5,550 | (2,860) | 19,660 |
| Cash flows from investing activities |
| | |
| Purchase of intangible assets | (454) | (128) | (734) |
| Business acquisitions (net of cash acquired) | - | (696) | (5,150) |
| Deferred consideration paid | (550) | (3,467) | (3,116) |
| Purchase of property, plant and equipment | (2,184) | (4,301) | (4,905) |
| Purchase of investments | - | - | (150) |
| Proceeds on disposal of property, plant and equipment | 58 | 264 | 4,160 |
| Cash received on sale of business | - | 340 | 340 |
| Interest received | 142 | 99 | 196 |
| Net cash outflow from investing activities | (2,988) | (7,889) | (9,359) |
| Cash flows from financing activities |
| | |
| Principal paid on lease liabilities | (3,753) | (2,702) | (6,912) |
| Interest paid on lease liabilities | (1,325) | (1,073) | (2,340) |
| Issue of share capital | - | 15 | 15 |
| Dividends | (2,202) | (2,202) | (3,311) |
| Purchase of non-controlling interest of Hevey | (1,063) | (1,063) | (2,126) |
| Capital repayment to non-controlling interests | - | (17) | (17) |
| Proceeds from borrowings | 20,891 | 9,980 | 109,116 |
| Repayment of borrowings | (21,100) | - | (97,853) |
| Bank interest paid | (1,548) | (1,395) | (2,917) |
| Interest paid on invoice discounting facilities | (392) | (45) | (805) |
| Net cash (outflow) / inflow from financing activities | (10,492) | 1,498 | (7,150) |
| Net (decrease) / increase in cash and cash equivalents | (7,930) | (9,251) | 3,151 |
| Cash and cash equivalents at the beginning of the period | 19,811 | 16,660 | 16,660 |
| Cash and cash equivalents at the end of the period | 11,881 | 7,409 | 19,811 |
Notes to the financial statements
For the six months ended 30 June 2024
1. General information
Lords Group Trading PLC is a public limited company incorporated in England and Wales. The registered office is 2nd Floor 12-15 Hanger Green, London W5 3EL. Lords is a specialist distributor of building, plumbing, heating and DIY goods. The Group principally sells to local tradesmen, small to medium sized plumbing and heating merchants, construction companies and retails directly to the general public.
2 Basis of preparation
These interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting" as contained in UK-adopted International Accounting Standards. These interim financial statements do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006. Accordingly, this report should be read in conjunction with the annual report for the year ended 31 December 2023 (the "Annual Financial Statements") which was prepared in accordance with UK-adopted International Accounting Standards.
The Annual Financial Statements constitute statutory accounts as defined in section 434 of the Companies Act 2006 and a copy of these statutory accounts has been delivered to the Registrar of Companies. The auditor's report on the Annual Financial Statements was not qualified, did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying the report and did not contain statements under section 498(2) or (3) of the Companies Act 2006. The accounting policies adopted in the preparation of the interim financial statements are consistent with those used to prepare the Group's consolidated financial statements for the year ended 31 December 2023 and the corresponding interim reporting period.
These interim financial statements have been prepared on a going concern basis, under the historical cost convention.
These interim financial statements are presented in Pound sterling (£), which is also the functional currency of the Company. These interim financial statements have been approved by the Board of Directors.
3.Accounting policies
Going concern
The Group is well funded with strong support from stakeholders. The Group operates strong cash flow management and forecasting enabling cash receipts and payments to be balanced in accordance with trading levels. The Board of Directors has completed a rigorous review of the Group's going concern assessment and its cash flow liquidity which included:
· The Group's cash flow forecasts and revenue projections for all subsidiaries;
· Reasonably possible changes in trading performance, including a number of downside scenarios;
· Reviewing the committed facilities available to the Group and the covenants thereon; and,
· Reviewing the Group's policy towards liquidity and cash flow management.
The Group has banking facilities of £95.0 million available to it until 5 April 2027 and on 30 June 2024 had headroom against the facilities of £47.5 million and cash of £11.9 million.
After reviewing the Group's forecasts and risk assessments and making other enquiries, the Board has formed the judgement at the time of approving the interim financial statements that there is a reasonable expectation that the Group and subsidiaries have adequate resources to continue in operational existence until at least 5 April 2027.
Taxation
Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual profit or loss.
4. Critical accounting judgements and estimates
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The preparation of financial information in compliance with UK-adopted International Accounting Standards requires the use of certain critical accounting estimates. It also requires Group management to exercise judgement and use assumptions in applying the Group's accounting policies. The resulting accounting estimates calculated using these judgements and assumptions will, by definition, seldom equal the related actual results but are based on historical experience and expectations of future events. Management believe that the estimates utilised in preparing the financial information are reasonable.
Key accounting estimates and judgements
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
In preparing the condensed interim financial statements, the Board considers both quantitative and qualitative factors in forming its judgements, and related disclosures, and are mindful of the need to best serve the interests of its stakeholders and to avoid unnecessary clutter borne of the disclosure of immaterial items. In making this assessment the Board considers the nature of each item, as well as its size, in assessing whether any disclosure omissions or misstatements could influence the decisions of users of the condensed interim financial statements.
4.1 Key accounting judgements
Recognition of legal and regulatory provisions
A key area of judgement applied in the preparation of these financial statements is determining whether a present obligation exists and where one does, in estimating the probability, timing and amount of any outflows. In determining whether a provision needs to be made and whether it can be reliably estimated, the Group consults relevant professional experts and reassess the Group's judgements on an ongoing basis as facts change. In the early stages of legal and regulatory matters, it is often not possible to reliably estimate the outcome and in these cases the Group does not provide for their outcome but instead include further disclosures outlining the matters within its contingent liabilities note. See note 18 for contingent liabilities.
Assessment of who has the risk and reward of ownership of non-controlling interests with put and call options
A key area of judgement applied in the preparation of these financial statements is determining whether the risk and rewards of ownership reside with the non-controlling interests or the Group when an acquisition has put and call options.
Where the pricing is at a variable price, the Group assesses the risks and rewards reside with the non-controlling interests. This is because the exposure to any increase or decrease in the value of the business resides with the non-controlling interest, as they will either retain the investment indefinitely (if neither party exercises) or they can recover the fair value of the business through the exercise price.
Where the exercise price is a fixed amount (or an amount that varies only for the passage of time), then the risks and rewards reside with the Group. This is because once the put and call become exercisable, one party will be incentivised to exit because they benefit from doing so.
4.2 Key accounting estimates and assumptions
The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.
Useful economic lives of intangible and tangible assets
Annual amortisation and depreciation charge for intangible and tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on cash generating unit performance, technological advances, future investments, economic utilisation and the physical condition of the assets.
Fair value of goodwill and intangible assets
The fair value of customer relationship assets and trade names separately acquired through business combinations involved the use of valuation techniques and the estimation of future cash flows to be generated over several years. The estimation of the future cash flows requires a combination of assumptions including assumptions for customer attrition rate, sales growth, EBIT and discount rates. The relief from royalty rate is the value that would be obtained by licencing trade names out to a third party, as a percentage of sales.
Inventories
The Group carries significant levels of inventory and key judgments are made by management in estimating the level of provisioning required for slow moving inventory. Provision estimates are forward looking and are formed using a combination of factors including historical experience, management's knowledge of the industry, group discounting and sales pricing. Management use a number of internally generated reports to monitor and continually re-assess the adequacy and accuracy of the inventory provision.
5. Segmental analysis
The Group operates through the following two divisions:
· Merchanting: supplies building materials and DIY goods through its network of merchant businesses and online platform capabilities. It operates both in the 'light side' (building materials and timber) and 'heavy side' (civils and landscaping), through 31 locations in the UK.
· Plumbing and Heating: a specialist distributor in the UK of heating and plumbing products to a UK network of independent merchants, installers and the general public. The division offers its customers an attractive proposition through a multi-channel offering. The division operates over fifteen locations enabling nationwide next day delivery service.
Operating segments are reported in a manner consistent with the internal reporting provided to the Chief Operating Decision Maker (CODM). The CODM, who is responsible for allocating resources and assessing performance of the Operating segments, has been identified as the Board of directors of the Group. The Group will provide information to the CODM on the basis of products and services; being the sale and distribution of plumbing and heating goods, and the sale and distribution of all other merchanting services.
All of the Group's revenue was generated from the sale of goods in the UK for both periods. No one customer makes up 10% or more of revenue in any period.
| | Plumbing and |
|
|
| | Heating | Merchanting | Total |
| Six months to 30 June 2024 | £'000 | £'000 | £'000 |
| Revenue | 109,596 | 104,554 | 214,150 |
| Gross profit | 14,492 | 28,729 | 43,221 |
| Adjusted EBITDA | 4,981 | 7,584 | 12,565 |
| Depreciation | (272) | (923) | (1,195) |
| Amortisation of right-of-use-assets | (1,328) | (2,955) | (4,283) |
| Adjusted Operating Profit | 3,381 | 3,706 | 7,087 |
| Share-based payments | (110) | (191) | (301) |
| Exceptional items | (64) | (420) | (484) |
| Amortisation of acquired intangibles | (634) | (1,180) | (1,814) |
| Operating profit | 2,573 | 1,915 | 4,488 |
| Finance income | | | 142 |
| Finance costs | | | (3,523) |
| Profit before taxation | | | 1,107 |
| Taxation | | | (355) |
| Profit for the period | | | 752 |
|
| | | |
| Additions to non-current assets | 1,452 | 2,102 | 3,554 |
|
| Plumbing and |
|
|
|
| Heating | Merchanting | Total |
| Six months to June 2023 | £'000 | £'000 | £'000 |
| Revenue | 113,167 | 109,385 | 222,552 |
| Gross profit | 16,367 | 29,032 | 45,399 |
| Adjusted EBITDA | 6,609 | 8,448 | 15,057 |
| Depreciation | (216) | (1,078) | (1,294) |
| Amortisation of right-of-use-assets | (1,324) | (2,214) | (3,538) |
| Adjusted Operating Profit | 5,069 | 5,156 | 10,225 |
| Share based payments | (73) | (138) | (211) |
| Exceptional items | (89) | (76) | (165) |
| Amortisation of acquired intangibles | (589) | (1,147) | (1,736) |
| Operating profit | 4,318 | 3,795 | 8,113 |
| Finance income | | | 99 |
| Finance costs | | | (2,623) |
| Profit before taxation | | | 5,589 |
| Taxation | | | (1,699) |
| Profit for the period | | | 3,890 |
|
| | | |
| Additions to non-current assets | 3,462 | 12,126 | 15,588 |
|
| Plumbing and |
|
|
|
| Heating | Merchanting | Total |
| Year to 31 December 2023 | £'000 | £'000 | £'000 |
| Revenue | 247,667 | 214,934 | 462,601 |
| Gross profit | 33,234 | 59,129 | 92,363 |
| Adjusted EBITDA | 12,860 | 13,960 | 26,820 |
| Depreciation | (485) | (2,125) | (2,610) |
| Amortisation of right-of-use-assets | (2,632) | (5,067) | (7,699) |
| Adjusted Operating Profit | 9,743 | 6,768 | 16,511 |
| Share based payments | (156) | (357) | (513) |
| Exceptional items Amortisation of acquired intangibles | (838) | (2,011) | (2,849) |
| Exceptional items | (1,183) | (2,332) | (3,515) |
| Impairment charge | - | (501) | (501) |
| Operating profit | 7,566 | 1,567 | 9,133 |
| Finance income | | | 196 |
| Finance costs | | | (6,356) |
| Profit before taxation | | | 2,973 |
| Taxation | | | (1,273) |
| Profit for the period | | | 1,700 |
|
| | | |
| Additions to non-current assets | 5,281 | 28,670 | 33,951 |
6. Share based payments
Share based payments relate to the fair value, at the date of the grant, of share-based payments to the directors and employees which are expensed in the profit and loss on a straight-line basis over the vesting period, with the corresponding credit going to the share-based payment reserve.
7. Exceptional items
Exceptional items are presented separately as one-off costs that are unlikely to reoccur or costs outside normal business trading.
| |
|
|
| |
| |||
| |
| 30 June | 30 June | 31 December | ||||
| |
| 2024 | 2023 | 2023 | ||||
| |
| (unaudited) | (unaudited) | (audited) | ||||
| |
| £'000 | £'000 | £'000 | ||||
| Group simplification and restructuring costs |
| 305 | - | 594 | ||||
| Stock provisioning/ theft |
| - | - | 1,382 | ||||
| Profit on disposal of Lords at Home Ltd |
| - | (103) | (119) | ||||
| Costs of business combinations |
| 27 | 179 | 936 | ||||
| Retention employment costs on acquisitions |
| 152 | 89 | 219 | ||||
| National insurance recovery |
| - | - | (13) | ||||
| Reduction in contingent consideration |
| - | - | (150) | ||||
| |
| 484 | 165 | 2,849 | ||||
The Group continued its reorganisation activities following the hive up of its subsidiaries in 2023. These activities include redundancy and other costs of integrating the businesses. The activities in 2024 included the hive up of AW Lumb Northern and AW Lumb Midlands into parent entity AW Lumb & Co. The cost of such exercises amounted to £305,000.
The costs associated with the business combinations including costs associated with other potential acquisitions which will not occur or had not occurred before the balance sheet date amount to £27,000. Where the Group includes retention payments on its acquisitions for key staff, the cost of these retentions is expensed over the period that it relates to. The costs in the period were £152,000.
8. Finance expense
| |
|
| | ||||
| | 30 June | 30 June | 31 December |
| |||
| | 2024 | 2023 | 2023 |
| |||
| | (unaudited) | (unaudited) | (audited) |
| |||
| | £'000 | £'000 | £'000 |
| |||
| Bank loans and overdrafts | 1,719 | 1,395 | 2,917 |
| |||
| Invoice discounting facilities | 392 | 45 | 805 |
| |||
| Unwinding of deferred consideration and call and put options | 54 | 84 | 236 |
| |||
| Interest on dilapidation provision | 33 | 26 | 58 |
| |||
| Lease liabilities | 1,325 | 1,073 | 2,340 |
| |||
| | 3,523 | 2,623 | 6,356 |
| |||
9. Taxation
Tax expense is recognised based on management's estimate of the weighted average effective annual income tax rate expected for the full financial year. The estimated average annual rate for the year ended 31 December 2024 is 32.0% (2023: 30.4%).
10. Earnings per share
| |
|
| |
| ||
| | 30 June | 30 June | 31 December | |||
| | 2024 | 2023 | 2023 | |||
| | (unaudited) | (unaudited) | (audited) | |||
| Basic earnings per share |
|
| | |||
| Earnings from continuing activities (pence) | 0.39 | 2.35 | 0.84 | |||
| Diluted earnings per share |
| | | |||
| Earnings from continuing activities (pence) | 0.39 | 2.28 | 0.82 | |||
| |
| | | |||
| Weighted average shares for basic earnings per share | 165,641,697 | 163,446,193 | 164,340,814 | |||
| Number of dilutive share options | 472,046 | 4,636,633 | 3,750,887 | |||
| Weighted average number of shares for diluted earnings per share | 166,113,742 | 168,082,826 | 168,091,701 | |||
| Earnings attributable to the equity holders of the parent (£'000) | 651 | 3,839 | 1,382 | |||
The Group has also presented adjusted earnings per share. Adjusted earnings per share have been calculated using earnings attributable to shareholders of the parent company, Lords Group Trading PLC, adjusted for the after-tax effect of exceptional items (see note 7), share based payments, amortisation of intangible assets and impairments as the numerator.
| |
|
| |
| | 30 June | 30 June | 31 December |
| | 2024 | 2023 | 2023 |
| | (unaudited) | (unaudited) | (audited) |
| | £'000 | £'000 | £'000 |
| Earnings attributable to the equity holders of the parent | 651 | 3,839 | 1,382 |
| Add back / (deduct): |
| | |
| Exceptional items | 484 | 165 | 2,849 |
| Share-based payments | 301 | 211 | 513 |
| Amortisation of intangible assets | 1,814 | 1,736 | 3,515 |
| Impairments | - | - | 501 |
| Less tax impact of adjustments | (650) | (402) | (1,617) |
| Adjusted earnings | 2,600 | 5,549 | 7,143 |
| Adjusted basic earnings per share |
| | |
| Earnings from continuing activities (pence) | 1.57 | 3.39 | 4.35 |
| Adjusted diluted earnings per share |
| | |
| Earnings from continuing activities (pence) | 1.57 | 3.30 | 4.25 |
11. Intangible assets
| |
|
|
|
|
|
| | Software | Customer relationships | Trade names | Goodwill | Total |
| | £'000 | £'000 | £'000 | £'000 | £'000 |
| Six months ended 30 June 2024 (unaudited) |
|
|
|
|
|
| Opening net book value | 1,604 | 23,550 | 2,617 | 18,434 | 46,205 |
| Additions | 454 | - | - | - | 454 |
| Amortisation charge | (160) | (1,481) | (173) | - | (1,814) |
| Closing net book value | 1,898 | 22,069 | 2,444 | 18,434 | 44,845 |
| At 30 June 2024 | | | | | |
| Cost | 2,897 | 34,722 | 3,741 | 18,434 | 59,794 |
| Accumulated amortisation and impairment | (999) | (12,653) | (1,297) | - | (14,949) |
| Net book value | 1,898 | 22,069 | 2,444 | 18,434 | 44,845 |
|
|
|
|
|
|
|
| Six months ended 30 June 2023 (unaudited) |
|
|
|
|
|
| Opening net book value | 1,112 | 25,316 | 2,607 | 16,296 | 45,331 |
| Additions | 128 | - | - | - | 128 |
| Acquired through business combinations | - | - | 350 | 527 | 877 |
| Amortisation charge | (102) | (1,466) | (168) | - | (1,736) |
| Closing net book value | 1,138 | 23,850 | 2,789 | 16,823 | 44,600 |
| At 30 June 2023 |
|
|
|
|
|
| Cost | 1,837 | 33,555 | 3,741 | 16,823 | 55,956 |
| Accumulated amortisation and impairment | (699) | (9,705) | (952) | - | (11,356) |
| Net book value | 1,138 | 23,850 | 2,789 | 16,823 | 44,600 |
|
|
|
|
|
|
|
| Year ended 31 December 2023 (audited) |
|
|
|
|
|
| Opening net book value | 1,112 | 25,316 | 2,607 | 16,296 | 45,331 |
| Additions | 734 | - | - | - | 734 |
| Acquired through business combinations | - | 1,167 | 350 | 2,138 | 3,655 |
| Amortisation charge | (242) | (2,933) | (340) | - | (3,515) |
| Closing net book value | 1,604 | 23,550 | 2,617 | 18,434 | 46,205 |
| At 31 December 2023 | | | | | |
| Cost | 2,443 | 34,722 | 3,741 | 18,434 | 59,340 |
| Accumulated amortisation and impairment | (839) | (11,172) | (1,124) | - | (13,135) |
| Net book value | 1,604 | 23,550 | 2,617 | 18,434 | 46,205 |
12. Property, plant and equipment
| | Land and buildings | Land and building leasehold improvements | Plant and Machinery | Motor vehicles | Fixtures, fittings and equipment | Office equipment | Total |
| | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
| Six months ended 30 June 2024 (unaudited) |
|
|
|
|
|
|
|
| Opening net book value | 12,975 | 3,064 | 1,212 | 646 | 1,583 | 753 | 20,233 |
| Additions | - | 724 | 515 | 45 | 173 | 42 | 1,499 |
| Disposals | - | - | - | (55) | - | (3) | (58) |
| Depreciation charge | (125) | (421) | (207) | (38) | (245) | (159) | (1,195) |
| Closing net book value | 12,850 | 3,367 | 1,520 | 598 | 1,511 | 633 | 20,479 |
| At 30 June 2024 | | | | | | | |
| Cost | 13,539 | 8,195 | 3,476 | 904 | 4,510 | 1,742 | 32,366 |
| Accumulated depreciation and impairment | (689) | (4,828) | (1,956) | (306) | (2,999) | (1,109) | (11,887) |
| Net book value | 12,850 | 3,367 | 1,520 | 598 | 1,511 | 633 | 20,479 |
|
|
|
|
|
|
|
|
|
| Six months ended 30 June 2023 (unaudited) | | | | | | | |
| Opening net book value | 6,962 | 2,542 | 1,451 | 832 | 1,275 | 585 | 13,647 |
| Additions | 6,280 | 657 | 484 | 244 | 383 | 313 | 8,361 |
| Disposals | (229) | - | - | (8) | - | - | (237) |
| Acquired through business combinations | 153 | - | 38 | 39 | - | - | 230 |
| Depreciation charge | (145) | (305) | (302) | (160) | (223) | (159) | (1,294) |
| Closing net book value | 13,021 | 2,894 | 1,671 | 947 | 1,435 | 739 | 20,707 |
| At 30 June 2023 | | | | | | | |
| Cost | 13,487 | 6,909 | 3,095 | 1,472 | 3,845 | 1,571 | 30,379 |
| Accumulated depreciation and impairment | (466) | (4,015) | (1,424) | (525) | (2,410) | (832) | (9,672) |
| Net book value | 13,021 | 2,894 | 1,671 | 947 | 1,435 | 739 | 20,707 |
|
|
|
|
|
|
|
|
|
| Year ended 31 December 2023 (audited) |
|
|
|
|
|
|
|
| Opening net book value | 6,962 | 2,542 | 1,451 | 832 | 1,275 | 585 | 13,647 |
| Additions | 6,494 | 1,077 | 211 | 85 | 735 | 373 | 8,975 |
| Disposals | (3,838) | - | (12) | (34) | - | - | (3,884) |
| Acquired through business combinations | 3,600 | 142 | 190 | 38 | 140 | 72 | 4,182 |
| Impairment | - | (7) | (14) | - | (43) | (13) | (77) |
| Depreciation charge | (243) | (690) | (614) | (275) | (524) | (264) | (2,610) |
| Closing net book value | 12,975 | 3,064 | 1,212 | 646 | 1,583 | 753 | 20,233 |
| At 31 December 2023 | | | | | | | |
| Cost | 13,539 | 7,471 | 2,962 | 1,286 | 4,337 | 1,703 | 31,298 |
| Accumulated depreciation and impairment | (564) | (4,407) | (1,750) | (640) | (2,754) | (950) | (11,065) |
| Net book value | 12,975 | 3,064 | 1,212 | 646 | 1,583 | 753 | 20,233 |
13. Right-of-use-assets
|
| Leasehold | Plant and | Motor |
|
|
| property | equipment | vehicles | Total |
|
| £'000 | £'000 | £'000 | £'000 |
| Six months ended 30 June 2024 (unaudited) |
|
|
|
|
| Opening net book value | 39,252 | 1,743 | 6,369 | 47,364 |
| Additions | 360 | - | 1,241 | 1,601 |
| Lease modifications | (2,172) | - | - | (2,172) |
| Amortisation charge | (2,405) | (396) | (1,482) | (4,283) |
| Closing net book value | 35,035 | 1,347 | 6,128 | 42,510 |
| At 30 June 2024 | | | | |
| Cost | 53,575 | 3,930 | 10,715 | 68,220 |
| Accumulated amortisation and impairment | (18,540) | (2,583) | (4,587) | (25,710) |
| Net book value | 35,035 | 1,347 | 6,128 | 42,510 |
| Six months ended 30 June 2023 (unaudited) | | | | |
| Opening net book value | 34,015 | 2,381 | 2,572 | 38,968 |
| Additions | 1,630 | 156 | 3,466 | 5,252 |
| Acquired through business combinations | 970 | - | - | 970 |
| Lease modifications | 1,307 | - | - | 1,307 |
| Disposals | (653) | - | (5) | (658) |
| Amortisation charge | (2,311) | (363) | (864) | (3,538) |
| Closing net book value | 34,958 | 2,174 | 5,169 | 42,301 |
| At 30 June 2024 | | | | |
| Cost | 52,215 | 6,151 | 12,365 | 70,731 |
| Accumulated amortisation and impairment | (17,257) | (3,977) | (7,196) | (28,430) |
| Net book value | 34,958 | 2,174 | 5,169 | 42,301 |
| Year ended 31 December 2023 (audited) |
|
|
|
|
| Opening net book value | 34,015 | 2,381 | 2,572 | 38,968 |
| Additions | 5,044 | 330 | 5,031 | 10,405 |
| Acquired through business combinations | 5,519 | 113 | 378 | 6,010 |
| Lease modifications | 818 | (262) | 372 | 928 |
| Disposals | (819) | - | (5) | (824) |
| Impairment | (424) | - | - | (424) |
| Amortisation charge | (4,901) | (819) | (1,979) | (7,699) |
| Closing net book value | 39,252 | 1,743 | 6,369 | 47,364 |
| At 31 December 2023 | | | | |
| Cost | 57,726 | 4,881 | 9,861 | 72,468 |
| Accumulated amortisation and impairment | (18,474) | (3,138) | (3,492) | (25,104) |
| Net book value | 39,252 | 1,743 | 6,369 | 47,364 |
14. Borrowings
| |
| 30 June | 30 June | 31 December |
| |
| 2024 | 2023 | 2023 |
| |
| (unaudited) | (unaudited) | (audited) |
| |
| £'000 | £'000 | £'000 |
| Current |
|
| | |
| Other loans |
| 9,851 | 6,334 | 9,507 |
| Total current borrowings |
| 9,851 | 6,334 | 9,507 |
| |
|
| | |
| Non-current |
|
| | |
| Bank loans |
| 37,686 | 39,080 | 38,239 |
| Total non-current borrowings |
| 37,686 | 39,080 | 38,239 |
| |
|
| | |
| Total borrowings |
| 47,537 | 45,414 | 47,746 |
Loans under invoice financing are included within other loans.
The Group has available banking facilities totalling £95 million, consisting of:
· An invoice financing facility of £25 million attracting an interest rate of UK base rate + 1.4%.
· A revolving credit facility of £70 million attracting an interest rate of SONIA + margin with fixed tiers between 2.00% and 2.80% based on leverage.
In May 2024 the Group exercised its extension option under the banking facilities agreement. The facilities were extended from the initial three year term by twelve months such that the revolving credit facility will now expire on 5 April 2027.
15. Lease liabilities
|
| Leasehold | Plant and | Motor |
|
|
| property | equipment | vehicles | Total |
|
| £'000 | £'000 | £'000 | £'000 |
| At 1 January 2024 | 44,166 | 1,544 | 6,058 | 51,768 |
| Additions | 360 | - | 1,329 | 1,689 |
| Lease modifications | (2,031) | - | - | (2,031) |
| Interest expenses | 1,084 | 35 | 206 | 1,325 |
| Lease payments (including interest) | (3,238) | (434) | (1,406) | (5,078) |
| At 30 June 2024 (unaudited) | 40,341 | 1,145 | 6,187 | 47,673 |
| At 1 January 2023 | 37,699 | 1,945 | 2,876 | 42,520 |
| Additions | 1,562 | 156 | 3,466 | 5,184 |
| Acquired through business combinations | 970 | - | - | 970 |
| Disposals | (736) | - | (5) | (741) |
| Lease modifications | 1,331 | - | - | 1,331 |
| Interest expenses | 891 | 44 | 138 | 1,073 |
| Lease payments (including interest) | (2,604) | (426) | (745) | (3,775) |
| At 30 June 2023 (unaudited) | 39,113 | 1,719 | 5,730 | 46,562 |
| At 1 January 2023 | 37,699 | 1,945 | 2,876 | 42,520 |
| Additions | 4,894 | 329 | 5,029 | 10,252 |
| Acquired through business combinations | 5,402 | 113 | 378 | 5,893 |
| Disposals | (901) | - | (5) | (906) |
| Lease modifications | 838 | 45 | 38 | 921 |
| Interest expenses | 1,933 | 90 | 317 | 2,340 |
| Lease payments (including interest) | (5,699) | (978) | (2,575) | (9,252) |
| At 31 December 2023 (audited) | 44,166 | 1,544 | 6,058 | 51,768 |
Reconciliation of current and non-current lease liabilities
| | 30 June | 30 June | 31 December |
| | 2024 | 2023 | 2023 |
| | (unaudited) | (unaudited) | (audited) |
| | £'000 | £'000 | £'000 |
| Current | 7,663 | 9,289 | 7,815 |
| Non-current | 40,010 | 37,273 | 43,953 |
| Total | 47,673 | 46,562 | 51,768 |
16. Dividends
A final dividend for the year ended 31 December 2023 of £2,202,485 was paid to shareholders on 28 June 2024. An interim dividend for 2024 of 0.32 pence per share will be paid on 11 October 2024 to shareholders on the register at the close of business on 20 September 2024.
17. Alternative Performance Measures
Income Statement
| | 30 June | 30 June | 31 December |
| | 2024 | 2023 | 2023 |
| | £'000 | £'000 | £'000 |
| Operating Profit | 4,488 | 8,113 | 9,133 |
| Depreciation | 1,195 | 1,294 | 2,610 |
| Amortisation | 6,097 | 5,274 | 11,214 |
| Impairment charge | - | - | 501 |
| EBITDA | 11,780 | 14,681 | 23,458 |
| Exceptional items | 484 | 165 | 2,849 |
| Share- based payments | 301 | 211 | 513 |
| Adjusted EBITDA | 12,565 | 15,057 | 26,820 |
| | 30 June | 30 June | 31 December |
| | 2024 | 2023 | 2023 |
| | £'000 | £'000 | £'000 |
| Operating Profit | 4,488 | 8,113 | 9,133 |
| Amortisation of intangible assets | 1,814 | 1,736 | 3,515 |
| Impairment charge | - | - | 501 |
| Exceptional items | 484 | 165 | 2,849 |
| Share- based payments | 301 | 211 | 513 |
| Adjusted operating profit | 7,087 | 10,225 | 16,511 |
| | 30 June | 30 June | 31 December |
| | 2024 | 2023 | 2023 |
| | £'000 | £'000 | £'000 |
| Profit before tax | 1,107 | 5,589 | 2,973 |
| Exceptional items | 484 | 165 | 2,849 |
| Share- based payments | 301 | 211 | 513 |
| Impairment charge | - | - | 501 |
| Amortisation of intangible assets | 1,814 | 1,736 | 3,515 |
| Adjusted profit before tax | 3,706 | 7,701 | 10,351 |
Balance Sheet
| | 30 June | 30 June | 31 December |
| | 2024 | 2023 | 2023 |
| | £'000 | £'000 | £'000 |
| Short-term borrowings | (9,851) | (6,334) | (9,507) |
| Long- term borrowings | (37,686) | (39,080) | (38,239) |
| Cash and cash equivalents | 11,881 | 7,409 | 19,811 |
| Less capitalised debt costs | (664) | - | (580) |
| Net debt | (36,320) | (38,005) | (28,515) |
- ENDS -
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.