Latest Results

Final Results

‘Well positioned for market recovery’

Lords (AIM:LORD), a leading distributor of building materials in the UK, today announces its Final Results for the year ended 31 December 2024 (‘FY24’ or the ‘year’).

FY24 Financial Performance

ADJUSTED RESULTS  FY24FY23 Change
Revenue £436.7m£462.6m (5.6)%
Adjusted EBITDA2 £22.4m£26.8m (16.5)%
Adjusted EBITDA excluding property gains £20.6m£26.6m (22.5)%
Adjusted EBITDA margin 5.1%5.8% (70) bps
Adjusted operating profit3 £10.4m£16.5m (37.0)%
Adjusted profit before tax £3.8m£10.4m (63.8)%
Adjusted basic earnings per share 1.85p4.35p (57.5)%
Total dividend per share 0.84p2.00p (58.0)%

STATUTORY RESULTS FY24 FY23 Change
Revenue £436.7m£462.6m (5.6)%
Operating profit £4.3m£9.1m (53.1)%
(Loss)/profit before tax £(2.6)m£3.0m -
Basic (loss)/earnings per share (1.19)p0.84p -
Net debt4 £32.4m£28.5m +13.5%

FY24 Highlights

  • Group revenue of £436.7 million (FY23: £462.6 million)
    • Merchanting like-for-like1 revenue 3.6% lower; recovering strongly in H2 with revenue growth of 2.3% against prior year comparative period
    • Plumbing and Heating (‘P&H’) revenue 10.2% down in line with boiler volumes in the UK market
    • Strong growth in sales of renewable products, up 99% to £5.5 million, supported by the acquisition of Ultimate Renewables Supplies in October 2024

  • Continued progress against strategy to deliver margin accretive growth by opening new branches, extending the Group’s product range and expanding digital revenues
    • New exclusivity agreements with leading global boiler manufacturers (Navien) and Air Source Heat Pump producers (Clivet) broadening product range
    • Three new branch openings in 2025 to date
    • Further investment in Merchanting’s digital team with website upgrades to improve customer experience

  • Decisive management actions taken on overheads delivered like-for-like efficiency savings of £3.7 million during the year whilst ensuing excellent customer service continues to be delivered

  • Adjusted EBITDAresilient at £22.4 million (FY23: £26.8 million)

  • Final proposed dividend of 0.52 pence per share, scaled in line with earnings per share (FY23: 1.33 pence per share)

Current Trading and Outlook

  • Strong like-for-like revenue performance during Q1 FY25
    • P&H Q1 FY25 revenue 22% above a weak Q1 FY24 and benefiting from a pull forward of boiler volumes ahead of industry-wide price increases on 1 April 2025
    • Merchanting Q1 FY25 revenues 11% ahead of Q1 FY24

  • Sale and leaseback of four properties for £13.1 million completed in H1 2025 providing additional liquidity to leverage growth opportunities as the market recovers

  • Board expectations for full year unchanged.

 

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, inclusive of property gains and losses, (defined as earnings before interest, tax, depreciation, amortisation and impairment charges) excluding adjusting items (note 5).

3 Inclusive of property gains and losses.

4 Net debt is cash less borrowings before lease liabilities at 31 December 2024 and is therefore stated prior to the H1 FY25 property sale and leaseback to realise cash proceeds of £13.1 million.

 

Shanker Patel, Chief Executive Officer of Lords, commented: “Against a challenging market backdrop in 2024, Lords delivered a resilient performance.  We continue to focus on what is within our control: managing costs, driving efficiencies, reducing debt and pragmatically supporting strategic initiatives to deliver organic and acquisitive growth.

“Whilst the strength and timing of the anticipated recovery in the UK construction market remains uncertain, the medium-term market drivers are positive.  The recent property transaction has strengthened our balance sheet and Lords is well positioned to invest in organic growth and selective acquisitions.  A strong start to FY25 gives the Board confidence of delivering an improved financial performance for the full year.”

 

Chairman’s statement

We entered 2024 with some optimism, following a very difficult 2023 when high inflation and interest rates weighed on the housing market and our sector.  However, 2024 saw interest rates remain substantially higher than economists anticipated and the industry therefore continued to face a very difficult trading environment.

Lords has proved resilient, reflecting our defensive characteristics and in particular our focus on the repairs, maintenance and improvement (RMI) market, which is more protected in these conditions than new house builds. While low consumer confidence did affect demand for RMI products in 2024, notably on the improvement side, our Merchanting division outperformed the market in the second half of the year and this has continued into the first quarter of 2025.

In the face of persistent economic headwinds, we have focused on internal initiatives: preserving cash, reducing costs and maintaining our excellent customer service, which differentiates us in the market and protects our profitability. We have slowed our acquisition activity and, after careful consideration, we have scaled the dividend in line with earnings, while retaining our overall policy of paying a progressive dividend as the market recovers.  We have also continued to invest strategically, for example in our management team, our systems and technology, to drive productivity and efficiency and position us for the return to growth.

At the same time, we and other small and medium-sized businesses have continued to contend with broader challenges. These include significant rises in employers’ National Insurance and the minimum wage, and an increasingly onerous regulatory environment, which takes up management time and adds to our costs.  We have also seen the continued outflow of liquidity from the UK equity market, resulting in companies being unable to raise new capital to invest.  This is a particular problem for AIM companies, which are also affected by changes to Inheritance Tax relief. We welcome meaningful action from the Government and targeted and proportional measures from regulators, to support economic growth and deliver a more prosperous future for the UK.

In spite of these issues, we are confident that we are in a strong position to gain from the recovery when it comes. Our strategy of investing in organic growth while consolidating the sector through selective acquisitions remains the right one, and we are aware of the opportunities that the last couple of difficult years will present going forward. With only 1% of the RMI market, there is significant potential for Lords to grow.  Following the recently announced property disposal, the Group has additional capital to support both organic and inorganic investment.

I also believe that the spirit, enthusiasm and hard work of our colleagues will ensure our continued success, alongside the entrepreneurial mindset that lives in the business, from the branches right the way through to the organisation. The Group has exceptional agility, which underpins our performance and will continue to do so. In closing, I want to thank all of our colleagues for their dedication during a difficult 12 months and our customers for their continued loyalty.

 

Gary O’Brien
Independent Non-Executive Chairman
7 May 2025

Chief Executive Officer’s review

2024 was another challenging year for the Group and the industry. The UK economy has continued to feel the impact of high interest rates and the after-effects of double-digit inflation, and the Government’s Budget did not inspire confidence for either businesses or consumers.  We have also faced headwinds such as rising business rates, while the introduction and subsequent deferral of the Clean Heat Market Mechanism (CHMM) substantially disrupted the boiler market, which is key for the Plumbing and Heating division.

In this environment, we have focused on positioning the business to outperform as the market recovers. The downturn has reinforced the importance of investing in our customer proposition, focusing even more on retaining and engaging our colleagues, and being measured in our actions.  While we are rigorous about managing our cost base, we will not cut costs at the expense of customer service, which is key to the way we compete and helps to protect our margins.  The market environment has also demonstrated that our devolved divisional structure works very well, with small teams who are highly motivated to perform and have ownership of their results.

Performance

Group revenue was £436.7 million in FY24, down 5.6% on the £462.6 million we achieved in FY23, which was a record year.

Our Merchanting business recovered well after a tough first half and delivered Like-for-Like (‘LFL’) growth in the second six months of the year, and particularly in the last quarter.  Specialist businesses A.W. Lumb and Advance Roofing had strong years.  Conditions for P&H were very challenging and its revenue declined by over 10%, in line with the wider boiler market. The CHMM had a major impact and we still do not have complete clarity about the Government’s strategy for the energy transition.  Even so, there is no doubt that clean heating products are gaining traction and we have begun to tilt our business to take advantage of this opportunity (see the strategy section below).  Reflecting this, renewables revenue in P&H grew by 99%, to more than £5.5 million.

Adjusted EBITDA including property gains was 16.5% lower at £22.4 million (FY23: £26.8 million), with the adjusted EBITDA margin down 0.7 percentage points to 5.1% (FY23: 5.8%).  This reflects market conditions, lower volumes and the mix of products sold in the year.  Adjusted EBITDA excluding property gains was £20.6 million (2023: £26.6 million). We remain confident of increasing our EBITDA margin over the medium term and have several levers to do so, including operational leverage, growing our higher‑margin product lines, continued improvements to our productivity and efficiency and further accretive acquisitions.

The business remained soundly financed, with net debt at the year-end of £32.4 million (31 December 2023: £28.5 million).  We have significant liquidity, with headroom of £52.3 million in our facilities and £10.3 million of available cash as at 31 December 2024.  Nevertheless, lower profitability in FY24 reduced our operating cash flow, and the Board and management have been highly focused on maintaining our balance sheet strength, while making appropriate investments in our 3Ps of people, plant and premises, to support our customer proposition. In H1 FY25, the Company completed a sale and leaseback of four properties from which the Merchanting division operates for a cash consideration of £13.1 million.  The proceeds of the property sale have significantly reduced the Group’s net debt position and resulted in a gain of £2.0 million.

Strategy

We continued to implement our strategy in FY24, while remaining flexible and adjusting our approach to the prevailing market conditions. Our strategic aim is to deliver margin‑accretive growth by opening new branches, extending our product range and expanding our digital revenues, through carefully targeted capital expenditure.

We also acquire businesses that add to our geographical presence and product range.  While a tough market can create more acquisition opportunities, we have been very disciplined in this respect, in part because we are wary of buying businesses with declining earnings in a falling market.  During 2024, we acquired Ultimate Renewables Supplies, a rapidly growing business for an initial consideration of £0.6 million.

New branches

We expanded our geographical presence in FY24, with Ultimate Renewables Supplies adding one branch in Bicester to P&H’s network.  We also opened a new George Lines site in Maidstone just after the end of the year and continue to look for further locations for this business, as well as for specialist Merchanting businesses such as Advance Roofing and A.W. Lumb, with the latter having opened a new branch in Mansfield in April 2025. Opening Mr Central Heating branches also remains part of our plans.

However, market conditions and the time it takes for new branches to reach profitability meant it was sensible to pause this rollout in FY24, and we intend to resume it when the market recovers.

Product range extension

P&H signed a number of important distribution agreements in FY24, including exclusive arrangements with Navien, the world’s largest boiler manufacturer, and Clivet, which produces air source heat pumps (AHSP). The relationship with Clivet, along with our purchase of Ultimate Renewables Supplies, shows our clear intent to grow in the renewables market.  Our new agreement with Termo Teknik adds radiators to APP’s range, which are a natural fit and will help us to grow non-boiler revenues.

Ultimate Renewables Supplies generates revenue from renewable product sales and from providing associated services, such as design and commissioning.  We are always focused on adding value for our customer and the end-consumer, whether through organic innovation or acquisitions, and we will look to increase our service offering over time.

In Merchanting, we are developing a core product range for our Lords and Hevey brands, to provide consistency across branches and online, drive sales and improve our stock management.  We will work with our suppliers to fill gaps in the range and continue to build mutually beneficial relationships.

We are also leveraging our specialist products, such as roofing, civils and drylining, by focusing on synergy sales across our Merchanting businesses.

Digital capabilities

Digital channels are an important growth driver for us. APP launched a customer portal in FY24, providing visibility of real-time stock levels, to their own terms and conditions, and place orders 24/7.  The division is also exploring the use of chatbots and AI to rapidly answer customer questions, such as advising on the right boiler specification for a particular house.

Merchanting has strengthened its marketing and digital team with experienced hires, including expertise in digital marketing, and developed plans to further improve the functionality of our websites and enhance the customer journey.

One of our challenges is to continually improve our productivity and efficiency, and technology has a key role to play. The transition to a new ERP system in P&H is starting to deliver benefits, including underpinning further developments such as click-and-collect functionality and electronic proof of delivery.  Another major initiative is an in-cab system, which combines telematics and AI-enabled cameras to track driver behaviour. This improves safety and efficiency and reduces fuel consumption, along with the associated carbon emissions.

Our 3Ps – people, plant and premises

Our colleagues have always been fundamental to the business and I want to thank them all for their hard work and focus on delivering for our customers.  The UK’s labour force has reduced in recent years and this makes it more important than ever that we retain our people and bring in new talent, such as our apprentices.

We made several changes to our senior team in FY24. In addition to appointing Stuart Kilpatrick as CFO, as outlined in last year’s report, we recruited Steve Durdant‑Hollamby to lead Merchanting as COO, while Neil Lake now heads up P&H, having joined the Group in 2022 when we acquired the DH&P businesses he founded.  Both Steve and Neil have substantial experience of their respective industries and make natural partners for me, with their operational focus allowing me to spend more time on strategic matters.  We now have a very strong Operating Board, which also includes Anne Prince, our Group HR Director.

We continue to invest in our branches, including complete refurbishments of the Alloway Timber sites we acquired last year and expanding the capacity of two A.W. Lumb branches.  We also moved a Condell branch from the site it shared with Lords in Kings Langley, to nearby Hemel Hempstead, to give both businesses the room they need to grow.

Outlook

The economic environment at the start of 2025 is not conducive to growth.  While end-consumers should be well placed after a period of significant wage increases, much depends on the timing and scale of interest rate cuts. There are signs of an improving construction market, which should support an improvement in the repair, maintenance and improvement (RMI) sector, but this is not generally expected before the end of 2025.  Like all UK businesses, we also face increased costs in 2025 in relation to employer’s National Insurance, business rates and the minimum wage, which amount to around £1.0 million for us annually.

We therefore continue to focus on what is within our control: managing costs, driving efficiencies, reducing debt and pragmatically supporting strategic initiatives to deliver organic and acquisitive growth.  We believe this puts us in a strong position for the anticipated recovery in the construction market, with the Group’s operational gearing meaning rising volumes will produce a greater increase in profits.

In addition, we will look for opportunities to continue our M&A strategy, focused on specialist, independent businesses that can broaden our product range or geographic reach in highly fragmented markets.  There is still significant scope for consolidation, given our reputation as an acquirer of choice in the market.

 

Shanker Patel
Chief Executive Officer
7 May 2025

Financial review

In challenging market conditions, the Group delivered a resilient performance in FY24, as we focused on managing costs, driving efficiencies, carefully managing cash and pragmatically supporting strategic initiatives to drive organic and acquisitive growth.  The business is well positioned to deliver financial growth as market conditions improve.

Revenue

Group revenue was £436.7 million (FY23: £462.6 million), down 5.6%. On a LFL basis, revenue was 7.0% lower, with the difference primarily reflecting the contribution from acquisitions made in FY23.

After a challenging first half, Merchanting built momentum through the second half of the year and LFL revenue was 2.3% higher than the second half of FY23. Overall for the year, the division’s revenues were similar to FY23 but 3.6% lower on a LFL basis.

P&H saw revenue decline by 10.2% in FY24, or 10.4% LFL, in line with the reduced activity in the UK boiler market during the year.  This in part reflected the very strong end to FY23, which saw accelerated activity ahead of the introduction of the Clean Heat Market Mechanism on 1 January 2024.

Gross margin

Gross margins across the Group held up reasonably well, with a modest reduction from 20.0% in FY23 to 19.5% in FY24, primarily due to the challenging UK boiler market. Merchanting achieved a gross margin of 26.7% (FY23: 27.5%), mainly driven by product mix, while the gross margin in P&H was 12.6% (FY23: 13.4%).

Income statement

We have represented our income statement in FY24 to align our disclosure with listed peers in the sector and show property gains of £1.8 million (FY23: £0.3 million) on the face of the income statement. Property gains in FY24 included a lease surrender premium of £1.7 million, relating to Merchanting’s Park Royal site.  This followed the local authority’s redesignation of the area and the landlord’s intention to redevelop the site on the expiry of our lease in 2026.  The surrender premium arises from a commercial negotiation to balance the benefit of securing the site at nil rental in the short term, while compensating us for anticipated disruption and potential loss of trade as the branch looks for an alternative location.

In addition, the Group sold and leased back its George Lines’ Colnbrook site, resulting in a gain of £0.1 million.

Operating expenses and EBITDA

Operating expenses in the year were £1.2 million lower at £64.6 million (FY23: £65.8 million).  Excluding the impact on operating expenses of businesses acquired in FY23 and FY24, on a LFL basis costs were 6.5% lower. This reflects our rigorous approach to managing costs in the year, particularly in the light of the increased minimum wage and rental increases at some properties following their five-yearly rent reviews.

Adjusted EBITDA (earnings before interest, tax, depreciation and amortisation) inclusive of property gains/losses was £22.4 million (FY23: £26.8 million). Excluding property gains and losses, adjusted EBITDA was £20.6 million (2023: £26.6 million).

The table below shows adjusted EBITDA by division:

 FY24 FY24 FY23 FY23
Adjusted EBITDA £m margin £m margin
Merchanting 14.4 6.7% 14.0 6.5%
Plumbing and Heating 8.0 3.6% 12.9 5.2%
Total Group 22.4 5.1% 26.8 5.8%

 

Presented numbers are based on underlying, not rounded, figures and inclusive of property gains and losses.

Operating profit

Depreciation and amortisation was £12.0 million (FY23: £10.3 million) and adjusted operating profit is set out below:

 

 FY24 FY23  
 £m £m Change
Adjusted operating profit inclusive of property gains/(losses) 10.4 16.5 (37.0%)
Adjusted operating profit excluding property gains/(losses) 8.6 16.3 (47.2%)
Operating profit 4.3 9.1 (53.1%)

 

Operating profit, which is after amortisation of intangible assets, exceptional items and share-based payments, declined by 53.1% to £4.3 million (FY23: 9.1 million).

Adjusting items

Adjusting items (note 5) include exceptional items, share based payments and amortisation of acquired intangible assets.

Exceptional items of £0.6 million (FY23: £2.8 million) comprised £0.8 million of redundancy and restructuring costs and £0.1 million of acquisition related costs. A further £1.5 million was due to non-cash impairment charges (FY23: £0.5 million) relating to leased right-of-use assets.

Net finance costs

Net finance costs were £6.9 million (FY23: £6.2 million), comprising £4.1 million (FY23: £3.7 million) in respect of bank borrowings, £2.8 million (FY23: £2.3 million) related to lease liabilities and £0.2 million (FY23: £0.2 million) to unwind discounted future liabilities.

Finance costs increased mainly due to higher interest rates, which were on average 40bps up on FY23, and the higher level of average borrowings during the year.  Interest in relation to lease liabilities increased by £0.5 million, reflecting the full-year impact of the Alloway Timber and Chiltern Timber branches acquired during 2023.

Profit before tax and earnings per share

Adjusted profit before tax was £3.8 million (FY23: £10.4 million). Statutory loss before tax for the year was £2.6 million (FY23: profit of £3.0 million).  Adjusted earnings per share was 1.85 pence (FY23: 4.35 pence). Basic loss per share was (1.19) pence (FY23: earnings of 0.84 pence).

Dividend

The Board has carefully considered the interests of the Group’s stakeholders, and while our dividend policy through the cycle will continue to be progressive as the market recovers, the Board has taken a prudent approach to the dividend for FY24 and scaled it in line with the change in adjusted earnings per share.

The Board has therefore recommended a final dividend of 0.52 pence per share (FY23: 1.33 pence per share), which will be paid on 4 July 2025 to shareholders on the register at the close of business on 30 May 2025. The Company’s shares will be marked ex-dividend on 29 May 2025.

We paid an interim dividend of 0.32 pence per share (H1 2023: 0.67 pence per share) in October 2024. The total dividend in respect of FY24 is therefore 0.84 pence per share (FY23: 2.0 pence per share), which is 2.2 times covered by adjusted earnings per share (FY23: 2.2 times).  The cash cost of the total dividend in respect of FY24 is £1.4 million (FY23: £3.3 million).

At the year end, the Company had distributable reserves of £14.2 million (31 December 2023: £15.8 million).

Debt financing and liquidity

As at 31 December 2024, the Group has debt facilities totalling £95.0 million with HSBC, NatWest and BNP Paribas. The facilities comprised £70.0 million revolving credit facility (RCF), and a £25.0 million receivables financing facility.

During 2024, the term of the Group’s bank facilities was extended to April 2027, and in April 2025, the Group requested that the RCF be reduced by £20.0 million, which will reduce non‑utilisation costs.

At 31 December 2024, the Group had net debt (defined as borrowings less cash and cash equivalents, and before recognising lease liabilities) of £32.4 million (31 December 2023: £28.5 million). The Group had substantial headroom within its debt facilities of £52.3 million at the year-end (31 December 2023: £46.7 million) and a further £10.3 million of accessible cash (31 December 2023: £19.8 million).

Cash flow

Adjusted cash generated by operating activities was £17.4 million (FY23: 22.5 million) while free cash flow was £3.1 million (FY23: £8.7 million). Free cash flow, which is the net cash flow before payments for business acquisitions and dividends, was lower in FY24 mainly due to the lower EBITDA in the year. Operating cash flow conversion, which is operating cash flow as a percentage of adjusted operating profit, was 71.0% (FY23: 92.9%).

We continued to invest in our 3P’s in the year as we refurbished the Alloway branches acquired in 2023 and established a new ERP system in Plumbing and Heating. Total capital expenditure in FY24 was £2.8 million (FY23: £4.9 million). In addition, the Group invested £1.1 million (FY23: £0.7 million) on in digital development, ERP and rebate tracking software.

In October 2024, we completed a sale and leaseback transaction for the Heathrow site, as part of our focus on cash generation. This resulted in cash proceeds of £3.9 million, while ensuring we retain secure tenure on this key location.

Other important uses of cash during FY24 included:

  • deferred consideration for prior‑year acquisitions: £2.3 million (FY23: £6.4 million);
  • consideration for acquisitions in the year: £0.6 million (FY23: £5.2 million), comprising the initial consideration for Ultimate Renewables Supplies and the repayment of its existing debt; and
  • dividends, comprising the final dividend for the prior year and the interim dividend for the current year: £2.7 million (FY23: £3.3 million).

Working capital

Inventory was unchanged at £49.3 million (31 December 2023: £49.3 million). The year‑end balance equated to 57 days of stock (31 December 2023: 50 days). The increase in stock days is primarily due to investing in advance of the winter season in P&H, and final quarter sales being lower than anticipated.

Creditor days decreased by two to 59 (31 December 2023: 61 days) and debtor days were 46 at the year-end (31 December 2023: 44 days).  The ratio of working capital to sales increased from 7.6% to 8.9% in the year.

Net assets

 FY24 FY23
 £m £m
Property, plant and equipment 14.1 20.2
Inventories 49.3 49.3
Trade and other receivables 76.2 81.2
Trade and other payables (86.6) (95.3)
Operating capital employed 53.0 55.4
Deferred consideration (3.3) (9.5)
ROU assets 52.7 47.4
Lease liabilities (60.0) (51.8)
Goodwill, intangible assets, tax provision, other 37.6 38.2
Net debt (32.4) (28.5)
Shareholders’ funds 47.6 51.2

 

Operating capital employed reduced by £2.4 million in the year as reduced property, plant & equipment, following the Colnbrook sale and leaseback, was partly offset by higher working capital in our P&H division. Deferred consideration decreased by £6.2 million following the sale and leaseback of Colnbrook (£2.6 million), payments of £3.2 million and adjustments to forecast liabilities of £0.4 million. ROU assets and related lease liability movements mainly relate to Colnbrook referred to above.

Post balance sheet events

Since the end of FY24:

  • The Group completed the sale and leaseback of four of the Group’s freehold properties for a cash consideration of £13.1 million. The four sites within the Merchanting division at Tamworth, Dewsbury, Luton and Ilkeston will be leased back for fifteen-years on market terms. The net proceeds from the sale have been applied towards reducing Group borrowings.
  • The Group, with the agreement of its banks, reduced its Revolving Credit Facility by £20.0 million to £50.0 million, securing reduced non-utilisation costs.

 

Stuart Kilpatrick
Chief Financial Officer

7 May 2025

 

Consolidated statement of comprehensive income
For the year ended 31 December 2024

   2023
  2024 (re-presented)1
 Note £’000 £’000
Revenue 4 436,684 462,601
Cost of sales  (351,452) (370,238)
Gross profit  85,232 92,363
Operating expenses  (65,953) (69,157)
Property gains 2 1,812 252
Depreciation, amortisation and impairment  (16,806) (14,325)
Operating profit  4,285 9,133
Finance income  320 196
Finance expense 6 (7,214) (6,356)
(Loss)/profit before taxation  (2,609) 2,973
Taxation 7 824 (1,273)
(Loss)/profit for the year  (1,785) 1,700
Other comprehensive income  
Total comprehensive (expense)/income  (1,785) 1,700
Total comprehensive (expense)/income for the year attributable to:
Owners of the parent company  (1,970) 1,382
Non-controlling interests  185 318
  (1,785) 1,700
Earnings per share    
Basic (loss)/earnings per share (pence) 9 (1.19) 0.84
Diluted (loss)/earnings per share (pence) 9 (1.19) 0.82

 

1 For details of re-presentation of the consolidated statement of comprehensive income, please see note 2.

 

The results for the year arise solely from continuing activities.

Consolidated statement of financial position
As at 31 December 2024

  2024 2023
 Note £’000 £’000
Non-current assets    
Intangible assets 10 44,284 46,205
Property, plant and equipment 11 14,081 20,233
Right-of-use assets 12 52,654 47,364
Other receivables  236 200
Investments  130 180
  111,385 114,182
Current assets    
Inventories  49,252 49,292
Trade and other receivables  76,215 81,171
Cash and cash equivalents 13 10,312 19,811
  135,779 150,274
Total assets  247,164 264,456
Current liabilities    
Trade and other payables  (88,238) (98,915)
Borrowings 13 (11,946) (9,507)
Lease liabilities 12 (8,310) (7,815)
Current tax liabilities   (7)
Total current liabilities  (108,494) (116,244)
Non-current liabilities    
Other payables  (1,540) (5,917)
Borrowings 13 (30,119) (38,239)
Lease liabilities 12 (51,732) (43,953)
Other provisions  (1,581) (1,565)
Deferred taxation  (6,082) (7,373)
Total non-current liabilities  (91,054) (97,047)
Total liabilities  (199,548) (213,291)
Net assets  47,616 51,165
Equity    
Share capital  829 828
Share premium  28,412 28,293
Merger reserve  (9,980) (9,980)
Share-based payments reserve  1,459 1,009
Retained earnings  25,078 29,386
Equity attributable to owners of the parent company  45,798 49,536
Non-controlling interests  1,818 1,629
Total equity  47,616 51,165

 

Consolidated statement of changes in equity
For the year ended 31 December 2024

  
 
 
Called up

share capital
£’000
 
 
 
Share

premium
£’000
 
 
 
Merger

reserve
£’000
 
 
Share-based

payments
reserve
£’000
 
 
 
Retained

earnings
£’000
Equity
attributable to
owners of
the parent
company
£’000
 
 
 
Non-controlling

interests
£’000
 
 
 
 
Total equity

£’000
As at 1 January 2024 828 28,293 (9,980) 1,009 29,386 49,536 1,629 51,165
(Loss)/profit for the financial period and total comprehensive income (1,970) (1,970) 185 (1,785)
Share-based payments 753 753 753
Exercise of share-based payments (303) 303
Share capital issued 1 119 120 120
Put and call options over non-controlling interests 92 92 92
Acquisition of non-controlling interests 4 4
Dividends paid (2,733) (2,733) (2,733)
As at 31 December 2024 829 28,412 (9,980) 1,459 25,078 45,798 1,818 47,616
  
 
 
Called up
share capital
£’000
 
 
 
Share
premium
£’000
 
 
 
Merger
reserve
£’000
 
 
Share-based
payments
reserve
£’000
 
 
 
Retained
earnings
£’000
Equity
attributable to
owners of
the parent
company
£’000
 
 
 
Non-controlling
interests
£’000
 
 
 
 
Total equity
£’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 828 28,293 (9,980) 1,009 29,386 49,536 1,629 51,165

 

Consolidated statement of cash flows
For the year ended 31 December 2024

 2024 2023
 £’000 £’000
Cash flows from operating activities  
(Loss)/profit before taxation (2,609) 2,973
Adjusted for:  
  Depreciation of property, plant and equipment 2,321 2,610
  Amortisation of intangibles 3,667 3,515
  Amortisation of right-of-use assets 9,355 7,699
  Impairment 1,463 501
  Profit on disposal of property, plant and equipment (285) (368)
  Profit on sale of business (385) (119)
  Write-off of investment 56
  Share-based payment expense 753 513
  Finance income (320) (196)
  Finance expense 7,214 6,356
Operating cash flows before movements in working capital 21,174 23,540
Decrease in inventories 184 5,199
Decrease/(increase) in trade and other receivables 5,908 (8,067)
(Decrease)/increase in trade and other payables (9,933) 2,112
Cash generated by operations 17,333 22,784
Corporation tax paid (521) (3,124)
Net cash generated by operating activities 16,812 19,660
Cash flows from investing activities  
Purchase of intangible assets (1,150) (734)
Business acquisitions (net of cash acquired) (607) (5,150)
Deferred consideration paid (716) (3,116)
Purchase of property, plant and equipment (2,802) (4,905)
Purchase of investments (150)
Proceeds on disposal of property, plant and equipment 3,909 4,160
Cash received on sale of business 340
Interest received 320 196
Net cash used in investing activities (1,046) (9,359)
Cash flows from financing activities  
Principal paid on lease liabilities (8,381) (6,912)
Interest paid on lease liabilities (2,761) (2,340)
Issue of share capital 15
Dividends (2,733) (3,311)
Purchase of non-controlling interest (1,594) (2,126)
Capital repayment to non-controlling interests (17)
Proceeds from borrowings 33,648 109,116
Repayment of borrowings (39,405) (97,853)
Bank interest paid (3,210) (2,917)
Interest paid on invoice discounting facilities (829) (805)
Net cash outflow from financing activities (25,265) (7,150)
Net (decrease)/increase in cash and cash equivalents (9,499) 3,151
Cash and cash equivalents at the beginning of the year 19,811 16,660
Cash and cash equivalents at the end of the year 10,312 19,811