2024 | 2023 restated (note 1) | ||||||
| Adjusting | Adjusted | Adjusting | Adjusted | ||||
| Reported | items | measures | Reported | items | measures | ||
| measures | (note 4) | (note 4) | measures | (note 4) | (note 4) | ||
For the year ended 31 December | Note | £m | £m | £m | £m | £m | £m |
Revenue | 2 | 549.9 | 477.9 | ||||
Cost of sales | ( | ( | |||||
Gross profit | |||||||
Administrative expenses | ( | ( | |||||
Amortisation of acquired intangible assets | 5 | ( | ( | ||||
Other operating income | 3 | ||||||
Operating profit | 191.2 | 176.1 | |||||
Finance income | 7 | ||||||
Finance expense | 7 | ( | ( | ||||
Net finance expense | 7 | ( | (29.3) | ( | ( | (5.8) | ( |
Share of profit after tax from joint ventures | 15 | ||||||
Profit before tax | 5 | 158.6 | 114.3 | ||||
Income tax expense | 8 | ( | (44.2) | ( | ( | (32.4) | ( |
Profit for the year | 114.4 | 81.9 | |||||
| Other comprehensive income or expense | |||||||
Remeasurement of retirement benefit asset | 17 | ( | ( | ||||
Deferred tax on remeasurement of retirement benefit asset | 8 | ||||||
Total other comprehensive expense | ( | ( | |||||
Total comprehensive income for the year | |||||||
2024 | 2023 restated (note 1) | ||||
| Reported | Adjusted | Reported | Adjusted | ||
| EARNINGS PER SHARE | measures | measures | measures | measures | |
Basic | 9 | ||||
Diluted | 9 |
Adjusted basic | 9 |
| Vistry Group PLC | |||||
| Company number 003067 18 | |||||
| Group | Company | ||||
| 2023 restated | |||||
| 2024 | (note 1) | 2024 | 2023 | ||
As at 31 December | Note | £m | £m | £m | £m |
| ASSETS | |||||
Goodwill | 11 | - | - | ||
Intangible assets | 12 | - | - | ||
Property, plant and equipment | 13 | - | - | ||
Right-of-use assets | 14 | - | - | ||
Investments | 15 | 2,511.8 | 2,506.3 | ||
Retirement benefit asset | 17 | - | - | ||
Deferred tax asset | 16 | 6.2 | - | ||
Total non-current assets | 2,518.0 | 2,506.3 | |||
Inventories | 18 | - | - | ||
Trade and other receivables | 19 | 245.2 | 411.6 | ||
Cash and cash equivalents | 20 | 242.3 | 18.9 | ||
Current tax assets | - | - | |||
Total current assets | 487.5 | 430.5 | |||
Total assets | 3,005.5 | 2,936.8 | |||
| LIABILITIES | |||||
Trade and other payables | 21 | 25.5 | 54.0 | ||
Lease liabilities | 14 | - | - | ||
Provisions | 22 | - | - | ||
Total current liabilities | 25.5 | 54.0 | |||
Borrowings | 20 | 497.3 | 495.8 | ||
Trade and other payables | 21 | - | 0.8 | ||
Lease liabilities | 14 | - | - | ||
Provisions | 22 | - | - | ||
Deferred tax liabilities | 16 | - | - | ||
Total non-current liabilities | 497.3 | 496.6 | |||
Total liabilities | 522.8 | 550.6 | |||
Net assets | 2,482.7 | 2,386.2 | |||
| EQUITY | |||||
Issued capital | 26 | 165.9 | 173.4 | ||
Share premium | 26 | 361.3 | 361.0 | ||
Capital redemption reserve | 9.0 | 1.5 | |||
Merger reserve | 26 | 1,597.8 | 1,597.8 | ||
Retained earnings | 348.7 | 252.5 | |||
Total equity attributable to equity holders of the parent | 2,482.7 | 2,386.2 |
| Own | Other | Total | Capital | ||||||
| shares | retained | retained | Issued | Share | redemption | Merger | |||
| held | earnings | earnings | capital | premium | reserve | reserve | Total | ||
For the year ended 31 December | Note | £m | £m | £m | £m | £m | £m | £m | £m |
| Balance as at 1 January 2023 | (17.4) | 1,133.6 | 1,116.2 | 173.6 | 360.8 | 1.3 | 1,597.8 | 3,249.7 | |
| as previously reported | |||||||||
Correction of prior year error | 1 | - | (6.2) | (6.2) | - | - | - | - | (6.2) |
Balance as at 1 January 2023 restated | 1 | ( | |||||||
Profit for the year restated | 1 | - | - | - | - | - | |||
Total other comprehensive expense | - | ( | ( | - | - | - | - | ( | |
Total comprehensive income restated | 1 | - | - | - | - | - | |||
Issue of share capital | 26 | - | - | - | - | - | - | ||
Purchase of own shares | 10 | ( | ( | ( | ( | - | - | ( | |
LTIP shares exercised | ( | - | - | - | - | ||||
Share-based payments | 6 | - | - | - | - | - | |||
Deferred tax on share-based payments | 8 | - | - | - | - | - | |||
Dividend paid | 10 | - | ( | ( | - | - | - | - | ( |
Total transactions with owners | ( | ( | ( | - | ( | ||||
Balance as at 31 December 2023 restated | 1 | ( | |||||||
Balance as at 1 January 2024 | ( | ||||||||
Profit for the year | - | - | - | - | - | ||||
Total other comprehensive expense | - | ( | ( | - | - | - | - | ( | |
Total comprehensive income | - | - | - | - | - | ||||
Issue of share capital | 26 | - | - | - | - | - | - | ||
Purchase of own shares | 10 | ( | ( | ( | ( | - | - | ( | |
LTIP shares exercised | ( | - | - | - | - | ||||
Share-based payments | 6 | - | - | - | - | - | |||
Deferred tax on share-based payments | 8 | - | ( | ( | - | - | - | - | ( |
Total transactions with owners | ( | ( | ( | - | ( | ||||
Balance as at 31 December 2024 | ( |
Group | Company | ||||
| 2023 restated | |||||
| 2024 | (note 1) | 2024 | 2023 | ||
For the year ended 31 December | Note | £m | £m | £m | £m |
Operating profit for the year | 250.0 | 190.6 | |||
| Add back: | |||||
Exceptional items in statement of profit or loss | 4 | - | - | ||
Depreciation and amortisation | 5 | - | - | ||
Other non-cash items | ( | - | - | ||
Equity-settled share-based payment expense | 6 | - | - | ||
Operating cash inflow before exceptional cash flows and movements in working capital | 250.0 | 190.6 | |||
| Exceptional cash flows relating to restructuring, integration | ( | ( | - | - | |
| and other exceptional items | |||||
Exceptional cash outflow relating to building safety | ( | ( | - | - | |
Exceptional cash inflow relating to building safety recoveries | - | ||||
Exceptional cash outflows | ( | ( | - | - | |
Defined benefit pension contributions | 17 | ( | ( | - | - |
(Increase)/decrease in trade and other receivables | ( | ( | - | 21.3 | |
Increase in inventories | ( | ( | - | - | |
Increase/(decrease) in trade and other payables | ( | - | 0.4 | ||
Increase/(decrease) in provisions | ( | - | - | ||
Movements in working capital | ( | ( | - | 21.7 | |
| Net cash inflow/(outflow) from operations | ( | 250.0 | 212.3 | ||
| Income taxes paid | ( | ( | - | - | |
Net cash inflow/(outflow) from operating activities | ( | 250.0 | 212.3 | ||
Bank interest received | 0.3 | 0.1 | |||
Purchase of property, plant and equipment | 13 | ( | ( | - | - |
Disposal of subsidiary undertaking | - | - | |||
Loans made to joint ventures | 15 | ( | ( | - | - |
Loan repayments from joint ventures | 15 | - | - | ||
Loan repayments from subsidiary undertaking | - | - | 173.4 | - | |
Interest received on loans to joint ventures | 15 | - | - | ||
Dividends received from joint ventures | 15 | - | - | ||
| Net cash inflow from investing activities | 173.7 | 0.1 | |||
| Dividends paid | 10 | ( | - | (110.4) | |
Lease principal payments | 14,25 | ( | ( | - | - |
Lease interest payments | 14,25 | ( | ( | - | - |
Interest paid on borrowings | ( | ( | (30.7) | (29.8) | |
Proceeds from share issues (including LTIP exercises) | 3.0 | 1.6 | |||
Purchase of own shares | ( | ( | (172.6) | (5.3) | |
Repayment of bank loans | 25 | ( | ( | - | (49.9) |
Net cash outflow from financing activities | ( | ( | (200.3) | (193.8) | |
| Net (decrease)/increase in cash and cash equivalents | ( | ( | 223.4 | 18.6 | |
Opening cash and cash equivalents | 18.9 | 0.3 | |||
Closing cash and cash equivalents | 242.3 | 18.9 |
2024 | 2023 | |
| Average employee numbers |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | ||
Social security contributions | ||
Contributions to defined contribution plans | ||
Expenses related to defined benefit plans | ||
Equity-settled share-based payment expense | ||
Personnel expenses |
| A summary of key management personnel remuneration is as follows: | ||
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | ||
Social security contributions | ||
Equity-settled share-based payment expense | ||
Termination benefits | ||
Key management personnel remuneration |