2024 | 2023 | ||
Note | £m | £m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | 22 | ||
Operating expenses | 3 | ( | ( |
Operating profit | 3 | ||
Gain on bargain purchase | 30 | ||
Finance expense | 6 | ( | ( |
Profit before tax | |||
Taxation | 7 | ( | ( |
Profit for the year | |||
Earnings per share | pence | pence | |
– Basic | 9 | ||
– Diluted | 9 |
2024 | 2023 | ||
£m | £m | ||
Profit for the year | |||
Items that may be recycled subsequently into profit | |||
or loss: | |||
Exchange differences on translation of foreign | |||
operations | ( | ( | |
Cash flow hedges – changes in fair value | 24 | ( | |
Cost of hedging reserve – changes in fair value | 24 | ( | |
Tax relating to components of other comprehensive income | 13 | ( | |
Other comprehensive income for the period, net of incometax | ( | ||
Total comprehensive income for the period attributable toequity shareholders of the parent |
2024 | 2023 | ||
Note | £m | £m | |
Non-current assets | |||
Intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Right of use assets | 12 | ||
Deferred tax assets | 13 | ||
Derivative financial instruments | 24 | ||
Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Derivative financial instruments | 24 | ||
Cash at bank and in hand | 16 | ||
Total assets | |||
Current liabilities | |||
Borrowings | 17 | ( | ( |
Lease liabilities | 12 | ( | ( |
Trade and other payables | 18 | ( | ( |
Provisions | 22 | ( | ( |
Tax payable | ( | ||
Derivative financial instruments | 24 | ( | ( |
( | ( |
2024 | 2023 | ||
Note | £m | £m | |
Non-current liabilities | |||
Borrowings | 17 | ( | ( |
Lease liabilities | 12 | ( | ( |
Derivative financial instruments | 24 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 19 | ||
Share premium | 19 | ||
Hedging reserve | ( | ||
Cost of hedging reserve | ( | ||
Reverse acquisition reserve | ( | ( | |
Merger reserve | |||
Retained earnings | |||
Equity attributable to equity holders of the parent |
Reverse | ||||||||
Share | Share | Hedging | Cost of hedging | acquisition | Merger | Retained | Total | |
capital | premium | reserve | reserve | reserve | reserve | earnings | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 31 January 2022 | ( | |||||||
Total comprehensive income for the period | ||||||||
Profit or loss | ||||||||
Other comprehensive income | ( | |||||||
( | ||||||||
Hedging gains/(losses) and costs of hedging transferred to the cost of inventory | ( | ( | ||||||
Deferred tax on transfers to inventory | ||||||||
Transactions with owners, recorded directly in equity | ||||||||
Share-based payment charges (note 25) | ||||||||
Dividends (note 8) | ||||||||
Total contributions by and distributions to owners | ||||||||
At 31 January 2023 | ( | ( | ||||||
Total comprehensive income for the period | ||||||||
Profit or loss | ||||||||
Other comprehensive income | ( | ( | ( | |||||
( | ||||||||
Hedging gains/(losses) and costs of hedging transferred to the cost of inventory | ( | ( | ||||||
Deferred tax on transfers to inventory | ||||||||
Deferred tax related to Share-based payments | ( | ( | ||||||
Transactions with owners, recorded directly in equity | ||||||||
Shares issued (note 19) | ||||||||
Share-based payment charges (note 25) | ||||||||
Dividends (note 8) | ||||||||
Total contributions by and distributions to owners | ||||||||
At 31 January 2024 | ( | ( |
2024 | 2023 | ||
Note | £m | £m | |
Cash from operations | 20 | ||
Corporation tax paid | ( | ( | |
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Purchase of property, plant and equipment | 11 | ( | ( |
Purchase of intangible assets | 10 | ( | ( |
Acquisition of SA Greetings net of cash acquired | 30 | ( | |
Net cash outflow from investing activities | ( | ( | |
Cash flows from financing activities | |||
Interest paid on bank borrowings | 6 | ( | ( |
Proceeds from bank borrowings | 21 | ||
Repayment of bank borrowings | 21 | ( | ( |
Other financing costs paid | 6 | ( | |
Shares issued under employee share schemes | 25 | ||
Payment of lease liabilities | 21 | ( | ( |
Interest paid in respect of lease liabilities | 21 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Impact of changes in foreign exchange rates | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Closing cash and cash equivalents | 16 |
2024 | 2023 | |
Revenue: | £m | £m |
cardfactory Stores | 478.9 | 440.4 |
cardfactory Online | 8.8 | 8.8 |
Getting Personal | 5.9 | 8.5 |
Partnerships | 17.0 | 5.0 |
Other | 0.3 | 0.7 |
Consolidated Group revenue | 510.9 | 463.4 |
Of which derived from customers in the UK | 484.8 | 451.6 |
Of which derived from customers overseas | 26.1 | 11.8 |
2024 | 2023 | |
EBITDA 1 : | £m | £m |
cardfactory Stores | 127.4 | 116.1 |
cardfactory Online | (3.7) | (2.2) |
Getting Personal | (2.0) | (1.5) |
Partnerships | 1.2 | 1.4 |
Other | (0.3) | (1.8) |
Consolidated Group EBITDA | 122.6 | 112.0 |
Consolidated Group depreciation, amortisation & impairment | (47.4) | (48.7) |
Consolidated Group gain on disposal | 1.2 | 0.5 |
Consolidated Group Operating Profit | 76.4 | 63.8 |
2024 | 2023 | |
£m | £m | |
Revenue derived from customers in the UK | 484.8 | 451.6 |
Revenue derived from customers overseas | 26.1 | 11.8 |
Consolidated revenue | 510.9 | 463.4 |
2024 | 2023 | |
£m | £m | |
Staff costs (note 5) | 162.4 | 138.2 |
Depreciation expense | ||
– owned fixed assets (note 11) | 7.6 | 8.0 |
– right of use assets (note 12) | 35.9 | 35.7 |
Amortisation expense (note 10) | 2.8 | 2.3 |
Impairment of right-of-use assets (note 12) | (0.2) | 1.3 |
Impairment of tangible assets (note 11) | 0.2 | – |
Impairment of intangible assets (note 10) | 1.1 | 1.5 |
Profit on disposal of fixed assets (note 12) | (1.2) | (0.6) |
Foreign exchange gain | 0.6 | 1.5 |
2024 | 2023 | |
£’000 | £’000 | |
Audit of the consolidated and Company financial statements | 55 | 30 |
Amounts receivable by the Company’s auditor and its associates in respect of: | ||
Audit of financial statements of subsidiaries of the Company | 498 | 620 |
Audit-related assurance services | 85 | 50 |
Total fees | 638 | 700 |
2024 | 2023 | |
£m | £m | |
Operating profit | 76.4 | 63.8 |
Depreciation, amortisation and impairment | 47.4 | 48.8 |
Gain on disposal | (1.2) | (0.6) |
EBITDA | 122.6 | 112.0 |
2024 | 2023 | |
Number | Number | |
Management and administration | 534 | 482 |
Operations | 9,797 | 9,367 |
10,331 | 9,849 |
2024 | 2023 | |
£m | £m | |
Employee wages and salaries | 143.1 | 120.5 |
Equity-settled share-based payment expense | 2.0 | 1.7 |
Social security costs | 9.3 | 8.2 |
Defined contribution pension costs | 2.1 | 1.8 |
Total employee costs | 156.5 | 132.2 |
Agency labour costs | 5.9 | 6.0 |
Total staff costs | 162.4 | 138.2 |
2024 | 2023 | |
£m | £m | |
Salaries and short-term benefits | 7.4 | 6.1 |
Equity-settled share-based payment expense | 1.6 | 1.4 |
Social security costs | 1.0 | 0.8 |
Defined contribution pension costs | 0.2 | 0.2 |
10.2 | 8.5 |
2024 | 2023 | |
£m | £m | |
Directors’ remuneration | 1.6 | 1.9 |
Amounts receivable under long-term incentive schemes | 0.5 | 0.1 |
Company contributions to defined contribution pension plans | – | – |
2.1 | 2.0 |
2024 | 2023 | |
£m | £m | |
Finance expense | ||
Interest on bank loans and overdrafts | 6.5 | 6.0 |
Amortisation of loan issue costs | 0.6 | 0.9 |
Lease interest | 6.3 | 4.5 |
13.4 | 11.4 |
2024 | 2023 | |
£m | £m | |
Current tax charge/(credit) | ||
Current year | 13.8 | 8.3 |
Adjustments in respect of prior periods | 0.2 | (1.6) |
Total current tax charge | 14.0 | 6.7 |
Deferred tax charge/(credit) | ||
Origination and reversal of temporary differences | 2.1 | 2.5 |
Adjustments in respect of prior periods | – | (1.8) |
Effect of change in tax rate | – | 0.8 |
Total deferred tax charge | 2.1 | 1.5 |
Total income tax charge | 16.1 | 8.2 |
2024 | 2023 | |
£m | £m | |
Profit before tax | 65.6 | 52.4 |
Tax at the standard UK corporation tax rate of 24% 1 (2023: 19.0%) | 15.8 | 10.0 |
Tax effects of: | ||
Expenses not deductible for tax purposes | 0.6 | 0.7 |
Income not taxable for tax purposes | (0.6) | – |
Adjustments in respect of prior periods | 0.3 | (3.3) |
Effect of change in tax rate | – | 0.8 |
Total income tax charge | 16.1 | 8.2 |
2024 | 2023 | |||||
Current | Deferred | Total | Current | Deferred | Total | |
£m | £m | £m | £m | £m | £m | |
Income statement | 14.0 | 2.1 | 16.1 | 6.7 | 1.5 | 8.2 |
Other comprehensive income | – | (0.7) | (0.7) | – | 1.2 | 1.2 |
Equity | – | (0.4) | (0.4) | – | (1.3) | (1.3) |
Total tax | 14.0 | 1.0 | 15.0 | 6.7 | 1.4 | 8.1 |
2024 | 2023 | |
(Number) | (Number) | |
Weighted average number of shares in issue | 343,339,468 | 342,328,622 |
Weighted average number of dilutive share options | 3,940,467 | 1,604,107 |
Weighted average number of shares for diluted earnings per share | 347,279,935 | 343,932,729 |
£m | £m | |
Profit for the financial period | 49.5 | 44.2 |
Goodwill | Software | Total | |
£m | £m | £m | |
Cost | |||
At 1 February 2023 | 328.2 | 26.0 | 354.2 |
Additions | – | 9.0 | 9.0 |
At 31 January 2024 | 328.2 | 35.0 | 363.2 |
Amortisation/impairment | |||
At 1 February 2023 | 14.4 | 13.5 | 27.9 |
Amortisation in the period | – | 2.8 | 2.8 |
Impairment in the period | – | 1.1 | 1.1 |
At 31 January 2024 | 14.4 | 17.4 | 31.8 |
Net book value | |||
At 31 January 2024 | 313.8 | 17.6 | 331.4 |
At 31 January 2023 | 313.8 | 12.5 | 326.3 |
Goodwill | Software | Total | |
£m | £m | £m | |
Cost | |||
At 1 February 2022 | 328.2 | 17.0 | 345.2 |
Additions | – | 9.4 | 9.4 |
Disposals | – | (0.4) | (0.4) |
At 31 January 2023 | 328.2 | 26.0 | 354.2 |
Amortisation/impairment | |||
At 1 February 2022 | 14.4 | 10.1 | 24.5 |
Amortisation in the period | – | 2.3 | 2.3 |
Impairment in the period | – | 1.5 | 1.5 |
Amortisation on disposals | – | (0.4) | (0.4) |
At 31 January 2023 | 14.4 | 13.5 | 27.9 |
Net book value | |||
At 31 January 2023 | 313.8 | 12.5 | 326.3 |
At 31 January 2022 | 313.8 | 6.9 | 320.7 |
Plant, | ||||
equipment, | ||||
Freehold | Leasehold | fixtures & | ||
property | improvements | vehicles | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 February 2023 | 18.6 | 40.8 | 78.2 | 137.6 |
Additions | 1.3 | – | 17.5 | 18.8 |
Acquisition of SA Greetings (note 30) | 2.7 | – | – | 2.7 |
At 31 January 2024 | 22.6 | 40.8 | 95.7 | 159.1 |
Depreciation | ||||
At 1 February 2023 | 4.9 | 39.0 | 61.5 | 105.4 |
Depreciation in the period | 0.4 | 1.0 | 6.2 | 7.6 |
Impairment in the period | – | – | 0.2 | 0.2 |
At 31 January 2024 | 5.3 | 40.0 | 67.9 | 113.2 |
Net book value | ||||
At 31 January 2024 | 17.3 | 0.8 | 27.8 | 45.9 |
At 31 January 2023 | 13.7 | 1.8 | 16.7 | 32.2 |
Plant, | ||||
equipment, | ||||
Freehold | Leasehold | fixtures & | ||
property | improvements | vehicles | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 February 2022 | 17.9 | 40.8 | 70.3 | 129.0 |
Additions | 0.9 | – | 7.9 | 8.8 |
Disposals | (0.2) | – | – | (0.2) |
At 31 January 2023 | 18.6 | 40.8 | 78.2 | 137.6 |
Depreciation | ||||
At 1 February 2022 | 4.4 | 37.3 | 55.7 | 97.4 |
Depreciation in the period | 0.5 | 1.7 | 5.8 | 8.0 |
At 31 January 2023 | 4.9 | 39.0 | 61.5 | 105.4 |
Net book value | ||||
At 31 January 2023 | 13.7 | 1.8 | 16.7 | 32.2 |
At 31 January 2022 | 13.5 | 3.5 | 14.6 | 31.6 |
2024 | 2023 | |
£m | £m | |
Buildings | 98.2 | 100.2 |
Motor Vehicles | 1.0 | 0.3 |
99.2 | 100.5 |
2024 | 2023 | |
£m | £m | |
At the beginning of the year | 100.5 | 98.5 |
Acquisition of SA Greetings | 1.9 | – |
Additions: | ||
Buildings | 32.0 | 39.4 |
Motor vehicles | 1.2 | 0.2 |
Disposals | (0.7) | (0.6) |
Depreciation charge: | ||
Buildings | (35.4) | (35.3) |
Motor Vehicles | (0.5) | (0.4) |
Net Impairment Reversal/(Charge) | 0.2 | (1.3) |
At the end of the year | 99.2 | 100.5 |
2024 | 2023 | |
£m | £m | |
Current lease liabilities | (25.3) | (27.3) |
Non-current lease liabilities | (75.5) | (78.1) |
Total lease liabilities | (100.8) | (105.4) |
2024 | 2023 | |
£m | £m | |
Depreciation expense on right of use assets | 35.9 | 35.7 |
(Reversal of Impairment)/impairment of right of use assets | (0.2) | 1.3 |
Profit on disposal of right of use assets | (1.2) | (0.5) |
Lease interest | 6.3 | 4.5 |
Expense relating to short-term and low value leases | – | – |
Expense relating to variable lease payments | 0.6 | 0.2 |
Total lease related income statement expense | 41.4 | 41.2 |
Derivative | |||||||
financial | |||||||
Share– | instruments | Other | |||||
Fixed | based | and hedge | IFRS 16 | temporary | |||
assets | payments | accounting | Leases | Tax losses | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 February 2022 | 0.8 | 0.5 | (0.3) | – | 2.2 | 0.4 | 3.6 |
Credit/(charge) to income statement | (0.2) | – | – | – | (2.2) | 0.8 | (1.6) |
Credit/(charge) | |||||||
to other comprehensive income | – | 0.9 | (2.1) | – | – | – | (1.2) |
Charge to equity | – | – | 1.3 | – | – | – | 1.3 |
At 31 January 2023 | 0.6 | 1.4 | (1.1) | – | – | 1.2 | 2.1 |
Acquisition of subsidiary | 0.1 | – | – | – | – | – | 0.1 |
Credit/(charge) to income statement | (2.4) | – | – | – | – | 0.3 | (2.1) |
Credit/(charge) | |||||||
to other comprehensive income | – | – | 0.7 | – | – | – | 0.7 |
Charge to equity | – | (0.2) | 0.6 | – | – | – | 0.4 |
At 31 January 2024 | (1.7) | 1.2 | 0.2 | – | – | 1.5 | 1.2 |
2024 | 2023 | |
£m | £m | |
Deferred tax assets | 2.9 | 3.2 |
Deferred tax liabilities | (1.7) | (1.1) |
Net deferred tax asset | 1.2 | 2.1 |
2024 | 2023 | |
£m | £m | |
Finished goods | 49.5 | 44.7 |
Work in progress | 0.5 | 0.6 |
50.0 | 45.3 |
2024 | 2023 | |
£m | £m | |
Current | ||
Trade receivables | 3.1 | 2.0 |
Other receivables | 0.2 | – |
Prepaid property costs | 3.8 | 2.9 |
Other prepayments | 4.5 | 8.4 |
11.6 | 13.3 |
2024 | 2023 | |
£m | £m | |
Cash at bank and in hand | 11.3 | 11.7 |
Cash presented as current assets in the balance sheet | 11.3 | 11.7 |
Bank overdraft | (0.2) | (1.8) |
Overdraft presented as current liabilities in the balance sheet | (0.2) | (1.8) |
Net cash and cash equivalents | 11.1 | 9.9 |
2024 | 2023 | |
£m | £m | |
Sterling | 6.8 | 0.2 |
Euro | 3.3 | 4.8 |
US Dollar | 1.2 | 4.9 |
South African Rand | (0.2) | – |
11.1 | 9.9 |
2024 | 2023 | |
£m | £m | |
Current liabilities | ||
Bank loans and accrued interest | 6.9 | 25.3 |
Bank overdraft | 0.2 | 1.8 |
Total current liabilities | 7.1 | 27.1 |
Non-current liabilities | ||
Bank loans | 37.9 | 40.4 |
Interest margin | ||||
Liability | Interest rate | ratchet range | ||
£m | % | % | ||
31 January 2024 | ||||
Secured term loans – | – | 5.00 + SONIA | – | |
Tranche ‘A’ | ||||
Secured term loans – | 18.8 | 5.50 +SONIA | – | |
Tranche ‘B’ | ||||
Secured CLBILs | – | See note | – | |
Secured revolving credit | 26.0 | Margin + SONIA | 2.75 – 4.50 | Total facility size = |
facility | £100 million | |||
Accrued interest | 0.1 | |||
Property mortgage | 0.6 | |||
Bank overdraft | 0.2 | |||
Debt issue costs | (0.7) | |||
45.0 |
Interest margin | ||||
Liability | Interest rate | ratchet range | ||
£m | % | % | ||
31 January 2023 | ||||
Secured term loans – | 9.0 | 5.00 + SONIA | – | |
Tranche ‘A’ | ||||
Secured term loans – | 18.8 | 5.50 +SONIA | – | |
Tranche ‘B’ | ||||
Secured CLBILs | 16.1 | See note | – | |
Secured revolving credit | 23.0 | Margin + SONIA | 2.75 – 4.50 | Total facility size = |
facility | £100 million | |||
Accrued interest | 0.2 | |||
Bank overdraft | 1.8 | |||
Debt issue costs | (1.4) | |||
67.5 |
2024 | 2024 | |
£m | £m | |
Current | ||
Trade payables | 25.1 | 29.2 |
Other taxation and social security | 21.8 | 20.6 |
Property accruals | 7.4 | 7.8 |
Payroll accruals | 12.8 | 13.9 |
Other accruals | 13.0 | 13.2 |
80.1 | 84.7 |
2024 | 2023 | |
(Number) | (Number) | |
Share capital | ||
Allotted, called up and fully paid ordinary shares of one pence: | ||
At the start of the period | 342,636,090 | 341,878,341 |
Issued in the period (note 25) | 2,940,271 | 757,749 |
At the end of the period | 345,576,361 | 342,636,090 |
£m | £m | |
Share capital | ||
At the start of the period | 3.4 | 3.4 |
Issued in the period (note 25) | 0.1 | – |
At the end of the period | 3.5 | 3.4 |
£m | £m | |
Share premium | ||
At the start of the period | 202.2 | 202.2 |
Issued in the period (note 25) | 0.5 | – |
At the end of the period | 202.7 | 202.2 |
2024 | 2023 | |
£m | £m | |
Profit before tax | 65.6 | 52.4 |
Gain on bargain purchase | (2.6) | – |
Net finance expense | 13.4 | 11.4 |
Operating profit | 76.4 | 63.8 |
Adjusted for: | ||
Depreciation and amortisation | 46.3 | 46.0 |
Impairment of right-of-use assets | (0.2) | 1.3 |
Impairment of tangible assets | 0.2 | – |
Impairment of intangible assets | 1.1 | 1.5 |
Gain on disposal of fixed assets | (1.2) | (0.5) |
Cash flow hedging foreign currency movements | (0.4) | 0.8 |
Unrealised foreign exchange (gains) / losses | 0.5 | – |
Share-based payments charge | 2.1 | 1.7 |
Operating cash flows before changes in working capital | 124.8 | 114.6 |
Decrease/(increase) in receivables | 3.6 | (5.2) |
Decrease/(increase) in inventories | (1.2) | (12.2) |
(Decrease)/increase in payables | (6.5) | 13.3 |
Movement in provisions | (2.0) | (2.7) |
Cash inflow from operating activities | 118.7 | 107.8 |
At 1 February | Non-cash | At 31 January | ||
2023 | Cash flow | changes | 2024 | |
£m | £m | £m | £m | |
Secured bank loans and accrued interest | ||||
(note17) | (65.7) | 30.1 | (9.2) | (44.8) |
Lease liabilities | (105.4) | 43.7 | (39.1) | (100.8) |
Total debt | (171.1) | 73.8 | (48.3) | (145.6) |
Add: debt costs capitalised | (1.4) | – | 0.7 | (0.7) |
Add: bank overdraft | (1.8) | 1.8 | (0.2) | (0.2) |
Less: cash and cash equivalents (note 16) | 11.7 | (0.4) | – | 11.3 |
Net debt | (162.6) | 75.2 | (47.8) | (135.2) |
Lease liabilities | 105.4 | (43.7) | 39.1 | 100.8 |
Net debt excluding lease liabilities | (57.2) | 31.5 | (8.7) | (34.4) |
At 31 | ||||
At 1 February | Non-cash | January | ||
2022 | Cash flow | changes | 2023 | |
£m | £m | £m | £m | |
Secured bank loans and accrued interest | ||||
(note17) | (111.0) | 51.4 | (6.1) | (65.7) |
Lease liabilities | (119.8) | 57.0 | (42.6) | (105.4) |
Total debt | (230.8) | 108.4 | (48.7) | (171.1) |
Add: debt costs capitalised | (1.5) | (1.8) | 1.9 | (1.4) |
Add: bank overdraft | – | (1.8) | – | (1.8) |
Less: cash and cash equivalents (note 16) | 38.3 | (26.6) | 11.7 | |
Net debt | (194.0) | 78.2 | (46.8) | (162.6) |
Lease liabilities | 119.8 | (57.0) | 42.6 | 105.4 |
Net debt excluding lease liabilities | (74.2) | 21.2 | (4.2) | (57.2) |
Covid-19 | Property | ||
related support | provisions | Total | |
£m | £m | £m | |
At 1 February 2022 | 12.2 | – | 12.2 |
Transfer from contract liabilities | – | 2.5 | 2.5 |
Provisions utilised during the year | (2.3) | (0.9) | (3.2) |
Provisions released during the year | (2.5) | (0.9) | (3.4) |
Amounts provided during the year | – | 1.4 | 1.4 |
At 31 January 2023 | 7.4 | 2.1 | 9.5 |
Provisions utilised during the year | – | (0.2) | (0.2) |
Provisions released during the year | (2.0) | 0.2 | (1.8) |
Amounts provided during the year | – | – | – |
At 31 January 2024 | 5.4 | 2.1 | 7.5 |
Less than | One to | Two to | More than | ||
one year | two years | five years | five years | Total | |
£m | £m | £m | £m | £m | |
At 31 January 2024 | |||||
Bank loans | 8.5 | 38.3 | – | – | 46.8 |
Lease liabilities | 29.5 | 29.7 | 49.4 | 6.9 | 115.5 |
Trade and other payables | 80.1 | – | – | – | 80.1 |
118.1 | 68.0 | 49.4 | 6.9 | 242.4 | |
At 31 January 2023 | |||||
Bank loans | 52.4 | 18.8 | – | – | 71.2 |
Lease liabilities | 32.7 | 31.3 | 47.9 | 7.8 | 119.7 |
Trade and other payables | 84.7 | – | – | – | 84.7 |
169.8 | 50.1 | 47.9 | 7.8 | 275.6 |
Less than | One to | Two to | More than | ||
one year | two years | five years | five years | Total | |
£m | £m | £m | £m | £m | |
At 31 January 2024 | |||||
Foreign exchange contracts | |||||
– Inflow | 63.6 | 28.3 | – | – | 91.9 |
– Outflow | (64.5) | (28.1) | – | – | (92.6) |
Interest rate contracts | |||||
– Inflow | 0.1 | – | – | – | 0.1 |
– Outflow | – | (0.1) | – | – | (0.1) |
At 31 January 2023 | |||||
Foreign exchange contracts | |||||
– Inflow | 76.4 | 21.9 | – | – | 98.3 |
– Outflow | (72.6) | (21.2) | – | – | (93.8) |
Interest rate contracts | |||||
– Inflow | 1.1 | – | – | – | 1.1 |
– Outflow | – | (0.2) | (0.2) | – | (0.4) |
2024 | 2023 | |||
Impact on cash | Impact on cash | |||
Impact on profit | flow hedging | Impact on profit | flow hedging | |
after tax | reserve | after tax | reserve | |
£m | £m | £m | £m | |
10 cent increase | (2.6) | (2.7) | (2.9) | (3.3) |
10 cent decrease | 3.0 | 3.2 | 2.1 | 4.0 |
2024 | 2023 | |||
Impact on cash | Impact on cash | |||
Impact on profit | flow hedging | Impact on profit | flow hedging | |
after tax | reserve | after tax | reserve | |
£m | £m | £m | £m | |
50 basis point interest rate increase | (0.3) | 0.1 | (0.2) | 0.3 |
50 basis point interest rate decrease | 0.3 | (0.1) | 0.2 | (0.3) |
2024 | 2023 | |
£m | £m | |
Derivative assets | ||
Non-current | ||
Interest rate contracts | – | 0.2 |
Foreign exchange contracts | 0.6 | 0.3 |
0.6 | 0.5 | |
Current | ||
Interest rate contracts | 0.2 | 1.1 |
Foreign exchange contracts | 0.7 | 4.2 |
0.9 | 5.3 | |
Derivative liabilities | ||
Current | ||
Interest rate contracts | (0.1) | – |
Foreign exchange contracts | (1.6) | (1.4) |
(1.7) | (1.4) | |
Non-current | ||
Interest rate contracts | (0.1) | (0.2) |
Foreign exchange contracts | (0.7) | (0.3) |
(0.8) | (0.5) | |
Net derivative financial instruments | ||
Interest rate contracts | – | 1.1 |
Foreign exchange contracts | (1.0) | 2.8 |
(1.0) | 3.9 |
Financial | Financial | |||
Cash flow | assets at | liabilities at | ||
Mandatorily | hedging | amortised | amortised | |
at FVTPL | instruments | cost | cost | |
At 31 January 2024 | £m | £m | £m | £m |
Financial assets measured at fair value | ||||
Derivative financial instruments | 0.9 | 0.6 | – | – |
Financial assets not measured at fair value | ||||
Trade receivables | – | – | 3.1 | – |
Cash and cash equivalents | – | – | 11.3 | – |
Financial liabilities measured at fair value | ||||
Derivative financial instruments | (1.2) | (1.3) | – | – |
Financial liabilities not measured at fair value | ||||
Secured bank loans | – | – | – | (44.8) |
Unsecured bank overdrafts | – | – | – | (0.2) |
Trade and other payables | – | – | – | (80.1) |
(0.3) | (0.7) | 14.4 | (125.1) | |
At 31 January 2023 | £m | £m | £m | £m |
Financial assets measured at fair value | ||||
Derivative financial instruments | 0.5 | 5.3 | – | – |
Financial assets not measured at fair value | ||||
Trade receivables | – | – | 2.0 | – |
Cash and cash equivalents | – | – | 11.7 | – |
Financial liabilities measured at fair value | ||||
Derivative financial instruments | (0.9) | (1.0) | – | – |
Financial liabilities not measured at fair value | ||||
Secured bank loans | – | – | – | (65.7) |
Unsecured bank overdrafts | – | – | – | (1.8) |
Trade and other payables | – | – | – | (84.7) |
(0.4) | 4.3 | 13.7 | (152.2) |
RSA/LTIP | SAYE | |||
Weighted | Weighted | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price | options | price | |
Outstanding at 1 February 2022 | 4,449,002 | £0.01 | 4,124,201 | £0.37 |
Granted during the year | 3,799,855 | £0.01 | 2,267,990 | £0.49 |
Exercised during the year | (736,764) | £0.01 | (20,985) | £0.27 |
Forfeited during the year | (664,953) | £0.01 | (1,178,977) | £0.56 |
Outstanding at 31 January 2023 | 6,847,140 | £0.01 | 5,192,229 | £0.42 |
Granted during the year | 2,162,869 | £0.01 | 1,476,343 | £0.72 |
Exercised during the year | (1,170,305) | £0.01 | (1,769,966) | £0.27 |
Forfeited during the year | (210,756) | £0.01 | (901,863) | £0.56 |
Outstanding at 31 January 2024 | 7,628,948 | £0.01 | 3,996,743 | £0.56 |
2024 | 2023 | ||||
RSA/LTIP (1) | SAYE | RSA/LTIP (1) | RSA/LTIP (2) | SAYE | |
Granted during the year | 2,162,869 | 1,476,343 | 3,417,583 | 382,272 | 2,267,990 |
Fair value at grant date | £0.92 | £0.43 | £0.62 | £0.64 | £0.34 |
Share price at grant date* | £0.92 | £0.87 | £0.62 | £0.64 | £0.63 |
Exercise price* | £0.01 | £0.72 | £0.01 | £0.01 | £0.49 |
Expected volatility | 63% | 58% | 72% | 72% | 72% |
Expected term (years) | 3 to 5 | 3 | 2.5 to 5 | 3 to 5 | 3 |
Expected dividend yield | N/A** | 0% | N/A** | N/A** | 0% |
Risk free interest rate | 4.32% | 5.05% | 1.20% | 1.69% | 1.81% |
2024 | 2023 | |
All amounts exclude national insurance costs | £m | £m |
RSA or LTIP | 1.7 | 1.4 |
SAYE | 0.4 | 0.3 |
Total share-based payment expense | 2.1 | 1.7 |
Fair value | |
£m | |
Non-current assets | 4.7 |
Intangible assets | – |
Property, plant & equipment | 2.7 |
Right-of-use assets | 1.9 |
Deferred tax assets | 0.1 |
Current assets | 5.9 |
Inventories | 3.8 |
Trade & other receivables | 1.8 |
Cash at bank and in hand | 0.3 |
Total assets | 10.6 |
Current liabilities | (4.2) |
Borrowings | (1.5) |
Lease liabilities | (0.8) |
Trade & other payables | (1.8) |
Tax payable | – |
Contingent liabilities | (0.1) |
Non-current liabilities | (1.3) |
Borrowings | (0.5) |
Lease liabilities | (0.8) |
Total liabilities | (5.5) |
Net assets | 5.1 |