2024 | 2023 | ||||||
| Revenue | Capital | Total | Revenue | Capital | Total | ||
| Notes | £000 | £000 | £000 | £000 | £000 | £000 | |
UK dividends | |||||||
UK special dividends | |||||||
Overseas dividends | |||||||
Total dividend income | |||||||
Interest income | 5 | ||||||
Independent professional services fees | 6 | ||||||
Other income | |||||||
Total income | |||||||
| Net gain on investments held | |||||||
at fair value through profit or loss | 2 | ||||||
Total income and capital gains/(losses) | |||||||
Cost of sales | ( | ( | ( | ( | |||
Goodwill impairment | 10 | ( | ( | ||||
Administrative expenses | 3 | ( | ( | ( | ( | ( | ( |
Operating profit | |||||||
| Finance costs | |||||||
Interest payable | 5 | ( | ( | ( | ( | ( | ( |
Profit before taxation | 6 | ||||||
Taxation | 7 | ( | ( | ( | ( | ||
Profit for the year | 6 | ||||||
Return per ordinary share (pence) | 9 | ||||||
Diluted return per ordinary share (pence) | 9 |
2024 | 2023 | |||||
| Revenue | Capital* | Total | Revenue | Capital | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
Profit for the year | ||||||
Foreign exchange on translation of foreign operations | ( | ( | ( | ( | ( | |
Pension actuarial gains/(losses) | ( | ( | ||||
Taxation on pension | ( | ( | ||||
Other comprehensive income/(loss) for the year | ( | ( | ( | ( | ||
Total comprehensive income for the year |
GROUP | COMPANY | ||||
| 2024 | 2023 | 2024 | 2023 | ||
Assets | Notes | £000 | £000 | £000 | £000 |
| Non-current assets | |||||
Goodwill | 10 | — | — | ||
Property, plant and equipment | 11 | — | — | ||
Right-of-use assets | 22 | — | — | ||
Other intangible assets | 12 | 16 | 16 | ||
Investments held at fair value through profit or loss | 13 | 1,041,938 | 965,126 | ||
Investments in subsidiary undertakings | 13 | 61,176 | 61,368 | ||
Retirement benefit asset | 23 | — | — | ||
Total non-current assets | 1,103,130 | 1,026,510 | |||
| Current assets | |||||
Trade and other receivables | 14 | 2,700 | 3,014 | ||
Contract assets | 14 | 4 | — | ||
Cash and cash equivalents | 15 | 26,453 | 12,382 | ||
Total current assets | 29,157 | 15,396 | |||
Total assets | 1,132,287 | 1,041,906 | |||
| Current liabilities | |||||
Amounts owed to subsidiary undertakings | 19 | 25,537 | 18,558 | ||
Trade and other payables | 16 | 11,789 | 11,023 | ||
Lease liabilities | 22 | — | — | ||
Corporation tax payable | — | — | |||
Other taxation including social security | 25 | 839 | |||
Contract liabilities | 16 | 10 | 8 | ||
Total current liabilities | 37,361 | 30,428 | |||
| Non-current liabilities | |||||
Long-term borrowings | 20 | 124,295 | 124,343 | ||
Contract liabilities | 16 | — | — | ||
Deferred tax liabilities | 7 | — | — | ||
Lease liabilities | 22 | — | — | ||
Total non-current liabilities | 124,295 | 124,343 | |||
Total net assets | 970,631 | 887,135 | |||
| Equity | |||||
Called up share capital | 17 | 6,626 | 6,557 | ||
Share premium account | 119,449 | 107,110 | |||
Own shares | 17 | ( | ( | — | — |
Capital redemption | 8 | 8 | |||
Foreign exchange translation reserve | — | — | |||
Capital reserves | 18 | 810,265 | 740,146 | ||
Retained earnings | 34,283 | 33,315 | |||
Total equity | 970,631 | 887,135 | |||
Total equity pence per share |
| Foreign | ||||||||
| Share | exchange | |||||||
| Share | premium | Own | Capital | translation | Capital | Retained | ||
| capital | account | shares | redemption | reserve | reserves | earnings | Total equity | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Balance at | ( | |||||||
Profit for the year | ||||||||
| Deconsolidation of liquidated | ||||||||
entities | ( | |||||||
Foreign exchange and other movements | ( | ( | ( | |||||
| Actuarial gain on pension | ||||||||
scheme (net of tax) | ||||||||
| Total comprehensive | ||||||||
profit for the year | ||||||||
Issue of shares | ( | |||||||
Dividend relating to 2023 | ( | ( | ||||||
Dividend relating to 2024 | ( | ( | ||||||
| Total equity | ||||||||
at 31 December 2024 | ( |
| Foreign | ||||||||
| Share | exchange | |||||||
| Share | premium | Own | Capital | translation | Capital | Retained | ||
| capital | account | shares | redemption | reserve | reserves | earnings | Total equity | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Balance at 1 January 2023 | ( | |||||||
Profit for the year | ||||||||
Foreign exchange and other movements | ( | ( | ( | |||||
| Actuarial (loss) on pension | ||||||||
scheme (net of tax) | ( | ( | ||||||
| Total comprehensive | ||||||||
profit/(loss) for the year | ( | |||||||
Issue of shares | ( | |||||||
Dividend relating to 2022 | ( | ( | ||||||
Dividend relating to 2023 | ( | ( | ||||||
| Total equity | ||||||||
at 31 December 2023 | ( |
GROUP | COMPANY | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | £000 | £000 | £000 | £000 | |
| Cash flows from operating activities | |||||
(before dividends received) and taxation paid | 28 | (6,319) | (5,780) | ||
Cash dividends received | 50,828 | 48,964 | |||
Taxation paid | ( | — | — | ||
Cash generated from operating activities | 44,509 | 43,184 | |||
| Investing activities | |||||
Acquisition of property, plant and equipment | 11 | ( | ( | — | — |
Acquisition of right of use assets | 22 | — | — | ||
Expenditure on intangible assets | 12 | ( | ( | — | — |
Purchase of investments (less cost of acquisition) | 13 | ( | ( | (193,394) | (98,934) |
Sale of investments | 13 | 192,881 | 62,093 | ||
Interest received | 5 | 449 | 323 | ||
Cash flow from investing activities | ( | ( | (64) | (36,518) | |
| Financing activities | |||||
Interest paid | ( | ( | (6,652) | (6,653) | |
Dividends paid | 8 | ( | ( | (43,012) | (40,518) |
Payment of lease liabilities | 22 | ( | ( | — | — |
Proceeds from issuance of share capital | 12,408 | 24,237 | |||
Purchase of own shares | 17 | ( | ( | — | — |
Movement in amounts owed to subsidiary undertakings* | 6,977 | (1,043) | |||
Net cash flow from financing activities | ( | ( | (30,279) | (23,977) | |
Net increase/(decrease) in cash and cash equivalents | ( | 14,166 | (17,311) | ||
Cash and cash equivalents at beginning of year | 12,382 | 29,825 | |||
Foreign exchange losses on cash and cash equivalents | ( | ( | (95) | (132) | |
Cash and cash equivalents at end of year | 26,453 | 12,382 |
Country of incorporation | Registered number | |
Law Debenture Corporation (Deutschland) Limited | UK | 04019781 |
Law Debenture Governance Services Limited | UK | 07466833 |
LDC (NCS) Limited | UK | 07384180 |
Law Debenture Intermediary Corporation p.l.c. | UK | 01525148 |
Law Debenture Trustees Limited | UK | 00625705 |
Safecall Limited | UK | 03769031 |
L.D.C. Trust Management Limited | UK | 01234879 |
Pegasus Pensions p.l.c. | UK | 11429849 |
Law Debenture Corporate Services Limited | UK | 03388362 |
Office improvements | over the remaining lease period – rental terms are for fixed periods of between 1 to 10 years |
Furniture and equipment | 3-10 years |
Right-of-use assets | over the remaining lease period – rental terms are for fixed periods of between 1 to 10 years |
| 2024 | 2023 | |
| £000 | £000 | |
Realised gains/(losses) based on historical cost | 31,010 | (18,797) |
Amounts recognised as unrealised in previous years | (1,868) | 12,119 |
Realised gains/(losses) based on carrying value at previous year end date | 29,142 | (6,678) |
Unrealised gains on investments | 47,159 | 44,057 |
Net capital gain on investments | 76,301 | 37,379 |
| 2024 | 2023 | |
| £000 | £000 | |
| Administrative expenses include: | ||
Salaries and Directors’ fees | 24,508 | 22,938 |
Social security costs | 2,401 | 2,286 |
Other pension costs | 1,690 | 1,736 |
28,599 | 26,960 | |
Investment management fee 1 | 634 | 584 |
Depreciation – property, plant and equipment | 566 | 403 |
Depreciation – right-of-use assets | 719 | 891 |
Amortisation – intangible assets | 1,046 | 892 |
Interest on lease liabilities | 254 | 267 |
Net foreign exchange loss | 248 | 365 |
Auditors’ remuneration | 859 | 746 |
Other property costs | 1,027 | 1,032 |
IT infrastructure | 1,628 | 1,380 |
Non-recurring expenses (see APMs on pages 159-162) | 1,036 | — |
Business development | 759 | 338 |
Professional fees | 1,785 | 2,171 |
Other expenses | 3,525 | 3,679 |
Administrative expenses | 42,685 | 39,708 |
| 2024 | 2023 | |
| £000 | £000 | |
| Audit services | ||
– fees payable to the Group’s auditors for the audit of its financial statements | 389 | 314 |
– fees payable for the audit of the accounts for subsidiaries of the Company | 438 | 407 |
– audit related regulatory | 32 | 25 |
859 1 | 746 |
| 2024 | 2023 | |
| £000 | £000 | |
Short-term benefits including fees in respect of Directors | 1,350 | 1,541 |
Deferred share bonus scheme | 209 | 131 |
1,559 | 1,672 |
| 2024 | 2023 | |
| £000 | £000 | |
| Interest Income | ||
Interest on bank deposits | 73 | 126 |
Returns on money market funds | 495 | 1,071 |
Other | 171 | — |
Total Group interest | 739 | 1,197 |
| Interest Payable | ||
Interest on long-term debt – revenue | (1,640) | (1,635) |
Interest on long-term debt – capital | (4,908) | (4,908) |
Total | (6,548) | (6,543) |
Net interest payable | (5,809) | (5,346) |
| Independent | ||||||
| Investment Portfolio | Professional Services | Total | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Revenue | ||||||
Dividend income | 34,701 | 33,504 | — | — | 34,701 | 33,504 |
| IPS revenue: | ||||||
Corporate Services | — | — | 28,260 | 25,041 | 28,260 | 25,041 |
Corporate Trust | — | — | 16,524 | 16,043 | 16,524 | 16,043 |
Pensions | — | — | 16,875 | 17,459 | 16,875 | 17,459 |
Segment revenue | 34,701 | 33,504 | 61,659 | 58,543 | 96,360 | 92,047 |
Other income | 1,204 | 1,369 | — | — | 1,204 | 1,369 |
Cost of sales | (214) | (221) | (7,998) | (8,034) | (8,212) | (8,255) |
Administration costs (note 3) | (4,025) | (4,271) | (38,660) | (35,437) | (42,685) | (39,708) |
Profit before interest and tax | 31,666 | 30,381 | 15,001 | 15,072 | 46,667 | 45,453 |
Interest payable (net) (note 5) | (1,184) | (1,302) | 283 | 864 | (901) | (438) |
Profit before tax | 30,482 | 29,079 | 15,284 | 15,936 | 45,766 | 45,015 |
Income tax | — | — | (1,897) | (1,626) | (1,897) | (1,626) |
Profit for the year | 30,482 | 29,079 | 13,387 | 14,310 | 43,869 | 43,389 |
| Revenue return per ordinary share | ||||||
(pence) | 23.26 | 22.41 | 10.22 | 11.02 | 33.48 | 33.43 |
Assets | 1,071,082 | 980,587 | 54,590 | 82,056 | 1,125,672 | 1,062,643 |
Liabilities | (176,239) | (176,314) | (28,669) | (32,100) | (204,908) | (208,414) |
Total net assets | 894,843 | 804,273 | 25,921 | 49,956 | 920,764 | 854,229 |
Adjusted profit before interest and tax | 31,666 | 30,381 | 16,037 | 15,072 | 47,703 | 45,453 |
Adjusted profit before tax | 30,482 | 29,079 | 16,320 | 15,936 | 46,802 | 45,015 |
Adjusted profit after tax | 30,482 | 29,079 | 14,423 | 14,310 | 44,905 | 43,389 |
Adjusted revenue return per share | 23.26 | 22.41 | 11.01 | 11.02 | 34.27 | 33.43 |
| includes the goodwill impairment of £17,037k from the IPS segment. 2024 IPS statutory PBT and PBIT were £(1,753)k and £(2,036)k respectively | |
| following the goodwill impairment reported as a capital expense. | |
| Details regarding the segments are included in note 1 – Segment reporting on page 123. |
Investment Portfolio | Independent Professional Services | Total | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Other information | ||||||
Capital expenditure | — | — | 912 | 1,319 | 912 | 1,319 |
Depreciation and amortisation | — | — | 1,584 | 1,295 | 1,584 | 1,295 |
Depreciation – right-of-use assets | — | — | 719 | 891 | 719 | 891 |
| 2024 | 2023 | |
| £000 | £000 | |
| a) Analysis of the tax charge for the period ended 31 December 2024 | ||
UK Corporation tax at 25% (2023: 23.5%) | 1,821 | 1,013 |
Foreign tax charge | 311 | 169 |
Adjustments in respect of prior periods | 634 | — |
Total current tax charge | 2,766 | 1,182 |
Deferred tax charge | (869) | 444 |
Charge for the year | 1,897 | 1,626 |
| 2024 | 2023 | |
| £000 | £000 | |
Profit for the period before tax | 98,848 | 76,779 |
Net return before taxation multiplied by applicable rate 25% (2023: 23.5%) | 24,712 | 18,043 |
| Effects of: | ||
Permanent tax adjustments | — | (52) |
Higher rates of tax on foreign income | (113) | (275) |
Non-taxable capital (gains) | (18,848) | (9,106) |
Income not subject to taxation | (9,033) | (7,873) |
Limit on Group relief for UK interest expense | 778 | 295 |
Expenses not deductible for tax purposes | 4,636 | — |
Prior year under provision in respect of current tax | 634 | 150 |
Other timing differences | (869) | — |
Total tax for the year | 1,897 | 1,182 |
| 2024 | 2023 | |||
| £000 | £000 | |||
| Dividends on ordinary shares comprise the following: | ||||
2024 | Interims | † 24p (2023: 22.875p) | 31,640 | 29,957 |
2023 | 9.125p (2022: 8.75p) | 11,971 | 11,276 | |
Total | 43,611 | 41,233 |
| 2024 | 2023 | |||
| £000 | £000 | |||
2024 | Interims | † 24p (2023: 22.875p) | 31,640 | 29,957 |
2024 | Final | 12,596 | 11,971 | |
Total | 44,236 | 41,928 |
| 2024 | 2023 | |
| £000 | £000 | |
| c) Deferred taxation | ||
Provision at start of period | (1,788) | (1,344) |
Credit/(charge) to income | 869 | (444) |
(Charge) to other comprehensive income | (499) | — |
Provision at end of period | (1,418) | (1,788) |
| 2024 | 2023 | |
| £000 | £000 | |
Retirement benefit obligations | (2,619) | (2,120) |
Accelerated tax depreciation | 332 | 332 |
Other timing differences | 869 | — |
(1,418) | (1,788) |
| 2024 | 2023 | |
| GROUP | £000 | £000 |
| Cost | ||
At 1 January | 19,457 | 19,509 |
Additions | — | — |
Foreign exchange | 15 | (52) |
At 31 December | 19,472 | 19,457 |
| Accumulated impairment losses | ||
At 1 January | 451 | 473 |
Impairment | 17,037 | — |
Foreign exchange | 8 | (22) |
At 31 December | 17,496 | 451 |
| Net book value | ||
Net book value at 31 December | 1,976 | 19,006 |
| Balance at | ||||
| Balance at | Movements in | 31 December | ||
| 1 January 2024 | exchange rates | Impairment | 2024 | |
| GROUP | £000 | £000 | £000 | £000 |
CGU Safecall | 1,419 | — | — | 1,419 |
CGU Delaware Corporate Services (DCS) | 550 | 7 | — | 557 |
CGU CSS | 17,037 | — | (17,037) | — |
Total | 19,006 | 7 | (17,037) | 1,976 |
| Balance at | ||||
| Balance at | Movements in | 31 December | ||
| 1 January 2023 | exchange rates | Impairment | 2023 | |
| GROUP | £000 | £000 | £000 | £000 |
CGU Safecall | 1,419 | — | — | 1,419 |
CGU Delaware Corporate Services (‘DCS’) | 580 | (30) | — | 550 |
CGU CSS | 17,037 | — | — | 17,037 |
Total | 19,036 | (30) | — | 19,006 |
| Short-term | Short-term | Terminal | ||||
| Discount Rate | Discount Rate | growth rates | growth rates | growth rates | Terminal growth | |
| 2024 | 2023 | 2024 | 2023 | 2024 | rates 2023 | |
| GROUP | % | % | % | % | % | % |
CGU Safecall | 12.8 | 10.5 | 8.0 | 8.0 | 2.0 | 5.0 |
CGU DCS | 12.8 | 10.5 | 8.0 | 8.0 | 2.0 | 5.0 |
2024 | 2023 | |||||
| Office | Furniture and | Office | Furniture and | |||
| improvements | equipment | Total | improvements | equipment | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||
At 1 January | 99 | 3,325 | 3,424 | 114 | 2,498 | 2,612 |
Additions at cost | — | 268 | 268 | 3 | 871 | 874 |
Disposals at cost | — | (68) | (68) | (18) | (37) | (55) |
Foreign exchange | — | (2) | (2) | — | (7) | (7) |
At 31 December | 99 | 3,523 | 3,622 | 99 | 3,325 | 3,424 |
| Accumulated depreciation | ||||||
At 1 January | 49 | 1,108 | 1,157 | 75 | 741 | 816 |
Charge | 26 | 540 | 566 | 27 | 376 | 403 |
Disposals at cost | — | (68) | (68) | (53) | (2) | (55) |
Foreign exchange | — | 9 | 9 | — | (7) | (7) |
At 31 December | 75 | 1,589 | 1,664 | 49 | 1,108 | 1,157 |
| Net book value | ||||||
Net book value at 31 December | 24 | 1,934 | 1,958 | 50 | 2,217 | 2,267 |
2024 | 2023 | |||||||
| Computer | IT project | Customer | Intangible | Computer | IT project | Customer | Intangible | |
| software | costs | relationships | total | software | costs | relationships | total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||||
At 1 January | 1,220 | 2,001 | 2,979 | 6,200 | 1,166 | 1,546 | 2,979 | 5,691 |
Additions at cost | 275 | 369 | — | 644 | 54 | 455 | — | 509 |
Disposals at cost | (1,071) | — | — | (1,071) | — | — | — | — |
At 31 December | 424 | 2,370 | 2,979 | 5,773 | 1,220 | 2,001 | 2,979 | 6,200 |
| Accumulated amortisation | ||||||||
At 1 January | 1,152 | 934 | 1,080 | 3,166 | 1,151 | 413 | 710 | 2,274 |
Charge for the year | 87 | 589 | 370 | 1,046 | 1 | 521 | 370 | 892 |
Disposals at cost | (1,070) | — | — | (1,070) | — | — | — | — |
At 31 December | 169 | 1,523 | 1,450 | 3,142 | 1,152 | 934 | 1,080 | 3,166 |
| Net book value | ||||||||
Net book value at 31 December | 255 | 847 | 1,529 | 2,631 | 68 | 1,067 | 1,899 | 3,034 |
2024 | 2023 | |||||
| Listed | Unlisted | Total | Listed | Unlisted | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
Opening cost at 1 January | 899,027 | 9,711 | 908,738 | 880,982 | 9,711 | 890,693 |
Gains at 1 January | 60,060 | (3,572) | 56,488 | 3,112 | (2,800) | 312 |
Opening fair value at 1 January | 959,087 | 6,139 | 965,226 | 884,094 | 6,911 | 891,005 |
Purchases at cost | 194,185 | — | 194,185 | 99,250 | — | 99,250 |
Cost of acquisition | (791) | — | (791) | (316) | — | (316) |
Sales – proceeds | (192,881) | — | (192,881) | (62,093) | — | (62,093) |
– realised gains/(losses) on sales | 31,010 | — | 31,010 | (18,796) | — | (18,796) |
Gains/(losses) in the income statement | 46,562 | (1,272) | 45,290 | 56,948 | (772) | 56,176 |
Closing fair value at 31 December | 1,037,172 | 4,867 | 1,042,039 | 959,087 | 6,139 | 965,226 |
Closing cost at 31 December | 930,550 | 9,711 | 940,261 | 899,027 | 9,711 | 908,738 |
Gains/(losses) | 106,622 | (4,844) | 101,778 | 60,060 | (3,572) | 56,488 |
Closing fair value at 31 December | 1,037,172 | 4,867 | 1,042,039 | 959,087 | 6,139 | 965,226 |
2024 | 2023 | |||||
| Listed | Unlisted | Total | Listed | Unlisted | Total | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
Opening cost at 1 January | 899,027 | 9,611 | 908,638 | 880,982 | 9,611 | 890,593 |
Gains at 1 January | 60,060 | (3,572) | 56,488 | 3,112 | (2,800) | 312 |
Opening fair value at 1 January | 959,087 | 6,039 | 965,126 | 884,094 | 6,811 | 890,905 |
Purchases at cost | 194,185 | — | 194,185 | 99,250 | — | 99,250 |
Cost of acquisition | (791) | — | (791) | (316) | — | (316) |
Sales – proceeds | (192,881) | — | (192,881) | (62,093) | — | (62,093) |
– realised gains/(losses) on sales | 31,010 | — | 31,010 | (18,796) | — | (18,796) |
Gains/(losses) in the income statement | 46,562 | (1,273) | 45,289 | 56,948 | (772) | 56,176 |
Closing fair value at 31 December | 1,037,172 | 4,766 | 1,041,938 | 959,087 | 6,039 | 965,126 |
Closing cost at 31 December | 930,550 | 9,611 | 940,161 | 899,027 | 9,611 | 908,638 |
Gains/(losses) | 106,622 | (4,845) | 101,777 | 60,060 | (3,572) | 56,488 |
Closing fair value at 31 December | 1,037,172 | 4,766 | 1,041,938 | 959,087 | 6,039 | 965,126 |
| 2024 | 2023 | |
| £000 | £000 | |
| Cost | ||
At 1 January | 61,368 | 61,368 |
Transfers within the Group | (192) | — |
At 31 December | 61,176 | 61,368 |
| 2024 | 2023 | |
| Fair valuation of IPS | £000 | £000 |
Fair valuation of IPS business | 194,505 | 185,063 |
Surplus net assets | 18,811 | 25,729 |
Total | 213,316 | 210,792 |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Contract assets: Current | £000 | £000 | £000 | £000 |
Amounts included in contract assets that were recognised as revenue | 6,659 | 8,604 | 4 | — |
| 2024 | 2023 | 2024 | 2023 | |
| Trade and other receivables: Current | £000 | £000 | £000 | £000 |
Trade receivables | 13,730 | 15,700 | 46 | 21 |
Other receivables | 286 | 353 | 332 | 359 |
Portfolio dividends receivables | 2,210 | 4,120 | 2,210 | 2,634 |
Prepayments | 1,532 | 1,323 | 112 | — |
17,758 | 21,496 | 2,700 | 3,014 |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Cash at bank | 37,573 | 12,023 | 26,453 | 2,376 |
Short-term deposits | 781 | 19,416 | — | 10,006 |
38,354 | 31,439 | 26,453 | 12,382 |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Contract liabilities: Current | £000 | £000 | £000 | £000 |
Deferred Income | 8,996 | 8,000 | 10 | 8 |
| 2024 | 2023 | 2024 | 2023 | |
| Contract liabilities: Non-current | £000 | £000 | £000 | £000 |
Deferred Income | 1,866 | 2,403 | — | — |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Trade and other payables: Current | £000 | £000 | £000 | £000 |
Trade payables | 680 | 2,365 | 3 | 50 |
Dividend payable | 10,607 | 10,003 | 10,607 | 10,003 |
Other payables and accruals | 7,702 | 10,185 | 1,179 | 970 |
18,989 | 22,553 | 11,789 | 11,023 |
| 2024 | 2023 | |
| Allotted, issued and fully paid share capital – GROUP AND COMPANY | £000 | £000 |
| Value (Ordinary shares at 5p each) | ||
At 1 January | 6,557 | 6,407 |
Issued in year | 69 | 150 |
At 31 December | 6,626 | 6,557 |
| Shares (Ordinary shares at 5p each) | Number | Number |
At 1 January | 131,191,892 | 128,172,019 |
Issued in year | 1,402,317 | 3,019,873 |
At 31 December | 132,594,209 | 131,191,892 |
| 2024 | 2023 | |
| Own shares held – GROUP | £000 | £000 |
At 1 January | 3,926 | 3,128 |
Purchase of shares | 1,230 | 798 |
At 31 December | 5,156 | 3,926 |
2024 | 2023 | |||||
| Unrealised | Realised | Unrealised | Realised | |||
| appreciation | reserves | Total | appreciation | reserves | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January | 44,200 | 650,076 | 694,276 | (11,652) | 674,164 | 662,512 |
Transfer on disposal of investments | (1,868) | 1,868 | — | 12,119 | (12,119) | — |
Net gains/(losses) on investments | 47,159 | 29,142 | 76,301 | 44,057 | (6,677) | 37,380 |
Cost of acquisition | (791) | — | (791) | (316) | — | (316) |
Deconsolidation of liquidated entities | — | (4,538) | (4,538) | — | — | — |
Foreign exchange | (16) | — | (16) | (8) | — | (8) |
Transfers to revenue | — | (470) | (470) | — | (384) | (384) |
Goodwill impairment | — | (17,037) | (17,037) | — | — | — |
Other capital movements | — | (4,908) | (4,908) | — | (4,908) | (4,908) |
At 31 December | 88,684 | 654,133 | 742,817 | 44,200 | 650,076 | 694,276 |
2024 | 2023 | |||||
| Unrealised | Realised | Unrealised | Realised | |||
| appreciation | reserves | Total | appreciation | reserves | Total | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January | 37,481 | 702,665 | 740,146 | (18,371) | 726,753 | 708,382 |
Transfer on disposal of investments | (1,868) | 1,868 | — | 12,119 | (12,119) | — |
Net gains on investments | 47,159 | 29,142 | 76,301 | 44,057 | (6,677) | 37,380 |
Cost of acquisition | (791) | — | (791) | (316) | — | (316) |
Foreign exchange | (13) | — | (13) | (8) | — | (8) |
Transfers to revenue | — | (470) | (470) | — | (384) | (384) |
Other capital movements | — | (4,908) | (4,908) | — | (4,908) | (4,908) |
At 31 December | 81,968 | 728,297 | 810,265 | 37,481 | 702,665 | 740,146 |
| 2024 | 2023 | |
| GROUP | £000 | £000 |
| Assets | ||
| Financial assets held at fair value through profit or loss: | ||
Equity investments | 1,042,039 | 965,226 |
| Financial assets held at amortised cost | ||
Trade and other receivables | 17,758 | 17,369 |
Cash and cash equivalents | 38,354 | 31,439 |
56,112 | 48,808 | |
Total financial assets | 1,098,151 | 1,014,034 |
| Liabilities | ||
| Financial liabilities measured at amortised cost | ||
Trade and other payables | 18,989 | 22,553 |
Long-term borrowings | 163,868 | 163,889 |
Lease liabilities | 5,208 | 4,716 |
Total financial liabilities | 188,065 | 191,158 |
| 2024 | 2023 | |
| COMPANY | £000 | £000 |
| Assets | ||
| Financial assets held at fair value through profit or loss: | ||
Equity investments | 1,041,938 | 965,126 |
| Financial assets held at amortised cost | ||
Trade and other receivables | 2,704 | 380 |
Cash and cash equivalents | 26,453 | 12,382 |
29,157 | 12,762 | |
Total financial assets | 1,071,095 | 977,888 |
| Liabilities | ||
| Financial liabilities measured at amortised cost | ||
Amounts owed to subsidiary undertakings | 25,537 | 18,558 |
Trade and other payables | 11,789 | 11,023 |
Long-term borrowings | 124,295 | 124,343 |
Total financial liabilities | 161,621 | 153,924 |
2024 | 2023 | |||||
| Net monetary | Total currency | Net monetary | Total currency | |||
| Investments | assets | exposure | Investments | assets | exposure | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
US Dollar | 41,391 | 4,101 | 45,492 | 24,062 | 1,766 | 25,828 |
Canadian Dollar | 6,329 | — | 6,329 | 5,564 | — | 5,564 |
Euro | 44,247 | 410 | 44,657 | 56,492 | 2,829 | 59,321 |
Danish Krone | 4,935 | — | 4,935 | 3,147 | — | 3,147 |
Swiss Franc | 5,268 | — | 5,268 | 8,376 | — | 8,376 |
Hong Kong Dollar | — | 311 | 311 | — | 1,455 | 1,455 |
Japanese Yen | 13,190 | — | 13,190 | 11,877 | — | 11,877 |
Total | 115,360 | 4,822 | 120,182 | 109,518 | 6,050 | 115,568 |
2024 | 2023 | |||||
| Net monetary | Total currency | Net monetary | Total currency | |||
| Investments | assets | exposure | Investments | (liabilities) | exposure | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
US Dollar | 41,391 | — | 41,391 | 24,062 | — | 24,062 |
Canadian Dollar | 6,329 | — | 6,329 | 5,564 | — | 5,564 |
Euro | 44,247 | — | 44,247 | 56,492 | — | 56,492 |
Danish Krone | 4,935 | — | 4,935 | 3,147 | — | 3,147 |
Swiss Franc | 5,268 | — | 5,268 | 8,376 | — | 8,376 |
Japanese Yen | 13,190 | — | 13,190 | 11,877 | — | 11,877 |
Total | 115,360 | — | 115,360 | 109,518 | — | 109,518 |
| 2024 | |||||||
GROUP | COMPANY | ||||||
| Sterling | HK Dollars | US Dollars | Euro | Sterling | US Dollars | Euro | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Floating rate assets | 33,484 | 311 | 4,101 | 410 | 26,453 | — | — |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Sterling | Sterling | Sterling | Sterling | |
| £000 | £000 | £000 | £000 | |
Fixed rate liabilities | 163,868 | 163,892 | 124,295 | 124,343 |
Weighted average fixed rate for the year | 3.96% | 3.96% | 3.27% | 3.27% |
| 2023 | |||||||
GROUP | COMPANY | ||||||
| Sterling | HK Dollars | US Dollars | Euro | Sterling | US Dollars | Euro | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Floating rate assets | 25,740 | 1,455 | 1,766 | 2,829 | 12,425 | — | — |
| 2024 | 2023 | |||||||
| Interest | Interest | Interest | Interest | Interest | Interest | Interest | Interest | |
| GROUP | payable | payable | payable | payable | payable | payable | payable | payable |
| < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | |
| Instrument | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
6.125% guaranteed secured bonds 2034 | 2,450 | 9,800 | 12,250 | — | 2,450 | 9,800 | 12,250 | 4,900 |
3.77% secured senior notes 2045 | 2,828 | 11,310 | 14,138 | 31,103 | 2,828 | 11,310 | 14,138 | 36,758 |
2.54% secured senior notes 2041 | 508 | 2,032 | 2,540 | 3,556 | 508 | 2,032 | 2,540 | 4,572 |
2.53% secured senior notes 2050 | 759 | 3,036 | 3,795 | 12,144 | 759 | 3,036 | 3,795 | 13,662 |
Lease liabilities: undiscounted cash flows | 1,242 | 4,033 | 771 | — | 1,163 | 3,674 | 1,647 | — |
Total Group | 7,787 | 30,211 | 33,494 | 46,803 | 7,708 | 29,852 | 34,370 | 59,892 |
| 2024 | 2023 | |||||||
| Interest | Interest | Interest | Interest | Interest | Interest | Interest | Interest | |
| COMPANY | payable | payable | payable | payable | payable | payable | payable | payable |
| < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | |
| Instrument | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
3.77% secured senior notes 2045 | 2,828 | 11,310 | 14,138 | 31,103 | 2,828 | 11,310 | 14,138 | 36,758 |
2.54% secured senior notes 2041 | 508 | 2,032 | 2,540 | 3,556 | 508 | 2,032 | 2,540 | 4,572 |
2.53% secured senior notes 2050 | 759 | 3,036 | 3,795 | 12,144 | 759 | 3,036 | 3,795 | 13,662 |
Total Company | 4,095 | 16,378 | 20,473 | 46,803 | 4,095 | 16,378 | 20,473 | 54,992 |
| 1 - 30 days | 31 - 60 days | 61 - 90 days | 91+ days | |||
| Current | overdue | overdue | overdue | overdue | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| 31 December 2024 | ||||||
Expected loss rate | 2.94% | 3.10% | 3.42% | 3.48% | 4.35% | 3.60% |
Gross carrying amount | 1,541 | 4,089 | 2,474 | 2,476 | 5,125 | 15,705 |
Expected credit loss provision | (45) | (127) | (85) | (86) | (223) | (566) |
Specific provision | — | — | — | — | (1,409) | (1,409) |
Net carrying amount | 1,496 | 3,962 | 2,389 | 2,390 | 3,493 | 13,730 |
| 1 - 30 days | 31 - 60 days | 61 - 90 days | 91+ days | |||
| Current | overdue | overdue | overdue | overdue | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| 31 December 2023 | ||||||
Expected loss rate | 0.80% | 2.08% | 2.85% | 5.38% | 5.86% | 3.31% |
Gross carrying amount | 5,902 | 2,409 | 1,965 | 1,375 | 6,192 | 17,843 |
Expected credit loss provision | (47) | (50) | (56) | (74) | (363) | (590) |
Specific provision | — | — | — | — | (1,553) | (1,553) |
Net carrying amount | 5,855 | 2,359 | 1,909 | 1,301 | 4,276 | 15,700 |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
Between 31 and 60 days | 2,474 | 1,965 | — | — |
Between 61 and 90 days | 2,476 | 1,375 | — | — |
More than 91 days | 5,125 | 6,192 | 36 | 21 |
Total | 10,075 | 9,532 | 36 | 21 |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Trade and other payables | £000 | £000 | £000 | £000 |
Due in less than one month | 18,989 | 22,553 | 11,789 | 11,023 |
Due in more than one month and less than three months | — | — | — | — |
Total | 18,989 | 22,553 | 11,789 | 11,023 |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Secured | £000 | £000 | £000 | £000 |
6.125% guaranteed secured bonds 2034 | 39,573 | 39,546 | — | — |
3.77% secured senior notes 2045 | 74,420 | 74,427 | 74,420 | 74,427 |
2.54% secured senior notes 2041 | 19,904 | 19,936 | 19,904 | 19,936 |
2.53% secured senior notes 2050 | 29,971 | 29,980 | 29,971 | 29,980 |
Total | 163,868 | 163,889 | 124,295 | 124,343 |
| GROUP | ||
| Minimum lease payments | ||
| 2024 | 2023 | |
| Amounts payable under leases | £000 | £000 |
Within one year | 1,242 | 1,168 |
Between one and five years | 4,033 | 3,756 |
After five years | 771 | 1,642 |
6,046 | 6,566 | |
Less: future finance charges | (838) | (825) |
Present value of lease obligations | 5,208 | 5,741 |
Less: amounts due for settlement within one year (shown within current liabilities) | (1,018) | (1,025) |
Amounts due for settlement after one year (shown within non current liabilities) | 4,190 | 4,716 |
| GROUP | ||||
Office building leases | Total right-of-use assets | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
| Net book value | ||||
At 1 January | 4,131 | 5,040 | 4,131 | 5,040 |
Lease extension | 389 | 39 | 389 | 39 |
Depreciation | (719) | (891) | (719) | (891) |
Foreign exchange difference | 21 | (57) | 21 | (57) |
| Net book value | ||||
At 31 December | 3,822 | 4,131 | 3,822 | 4,131 |
| 2024 | 2023 | |
| £000 | £000 | |
| Amounts recognised in profit and loss | ||
Depreciation expense on right-of-use assets | 719 | 891 |
Interest expense on lease liabilities | 254 | 267 |
973 | 1,158 |
| 2024 | 2023 | |
| £000 | £000 | |
Current | 1,018 | 1,025 |
Non-current | 4,190 | 4,716 |
Total lease liability | 5,208 | 5,741 |
Significant actuarial assumptions: | 2024 | 2023 | |
Retail Price Inflation | 3.2% | 3.0% | |
Consumer Price Inflation* | RPI at 1.0% p.a. | RPI less 1.0% p.a. | |
to 203 | 0. RPI reduce | prior to 2030. | |
| to low levels p.a. | RPI less 0.1% p.a. | ||
| thereafter | thereafter | ||
CPI single equivalent rate | 2.7% | 2.5% | |
Discount rate | 5.4% | 4.6% | |
National Average Earnings (‘NAE’) increase rate | 4.4% | 4.2% | |
| Pension increases in payment: | |||
RPI, max 2.5% p.a. | 2.1% | 2.0% | |
RPI, max 5.0% p.a. | 3.1% | 2.9% | |
CPI, max 3.0% p.a. | 2.2% | 2.0% |
| 2024 | 2023 | |
| The amounts recognised in the income statement are as follows: | £000 | £000 |
Interest cost | 1,716 | 1,800 |
Interest income | (2,053) | (2,100) |
Total (income) recognised in the income statement | (337) | (300) |
| 2024 | 2023 | |
| years | years | |
Life expectancy of male/female aged 65 in 2024 | 87.5/90.0 | 87.9/90.1 |
Life expectancy of male/female aged 45 in 2024 | 88.7/91.3 | 89.4/91.5 |
2024 | 2023 | |||
The current allocation of plan assets is as follows: | Allocation % | £000 | Allocation % | £000 |
Equities | 17 | 7,834 | 15 | 7,000 |
Corporate bonds | 31 | 14,013 | 30 | 14,000 |
LDI | 19 | 8,340 | 23 | 10,700 |
Pensioner annuities | 1 | 465 | 1 | 500 |
Infrastructure | 16 | 7,220 | 15 | 6,700 |
Liquidity funds | 15 | 6,690 | 14 | 6,464 |
Cash/other | 1 | 632 | 2 | 736 |
Total | 100 | 45,194 | 100 | 46,100 |
| 2024 | 2023 | |
| Movement in present value of defined benefit obligation | £000 | £000 |
Opening defined benefit obligation at 1 January | 38,700 | 38 100 |
Interest cost | 1,716 | 1,800 |
Benefits paid | (1,953) | (1,800) |
| Actuarial losses/(gains) due to: | ||
Experience adjustments | 305 | 200 |
Changes in financial assumptions (gain)/loss | (3,259) | 800 |
Changes in demographic assumptions (gain) | (790) | (400) |
Closing defined benefit obligation at 31 December | 34,719 | 38,700 |
| 2024 | 2023 | |
| Movement in fair value of plan assets | £000 | £000 |
Opening fair value of plan assets at 1 January | 46,100 | 45,500 |
Interest income | 2,053 | 2,100 |
Contributions by the employer | — | 1,100 |
Benefits paid | (1,953) | (1,800) |
Return on assets less interest income | (1,006) | (800) |
Closing fair value of plan assets at 31 December | 45,194 | 46,100 |
| 2024 | 2023 | |
| Analysis of the amount charged to other comprehensive income | £000 | £000 |
Actual return less interest income | (1,006) | (800) |
Actuarial gains/(losses) – change in financial assumptions | 3,259 | (800) |
Actuarial gains – change in demographic assumptions | 790 | 400 |
Actuarial (losses) – experience | (305) | (200) |
Total amount charged to other comprehensive income/(loss) | 2,738 | (1,400) |
| 2024 | 2023 | |
| Movement in the net defined benefit asset | £000 | £000 |
Opening net defined benefit asset at 1 January | (7,400) | (7,400) |
(Income) charged to profit and loss | (337) | (300) |
Employer contributions | — | (1,100) |
Amount recognised outside of profit and loss | (2,738) | 1,400 |
Closing net defined benefit asset at 31 December | (10,475) | (7,400) |
| 2024 | 2023 | |
| Amounts recognised in statement of financial position | £000 | £000 |
Present value of defined benefit obligation | 34,719 | 38,700 |
Fair value of plan assets | (45,194) | (46,100) |
Net defined benefit asset | (10,475) | (7,400) |
| Increase/(decrease) | ||
| in defined benefit obligations | ||
| At 31 December | At 31 December | |
| 2024 | 2023 | |
| £ million | £ million | |
Discount rate +0.5% | (2.0) | (2.4) |
RPI Inflation assumptions +0.5% | 1.5 | 1.9 |
Life expectancy at 65 +1 year | 1.3 | 1.6 |
RPI/CPI gap 0.5% increase in wedge between RPI and CPI at all durations | (0.4) | (0.5) |
| 2024 | 2023 | |
| £000 | £000 | |
Dividends from subsidiaries | 14,250 | 16,000 |
Interest on intercompany balances charged by subsidiaries | 721 | 721 |
Management charges from subsidiaries | 1,000 | 850 |
| 31 December | Non-cash items | 31 December | Non-cash items | 31 December | Non-cash items | |
| 2024 | movement | 2023 | movement | 2022 | movement | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
| Long-term borrowings | ||||||
6.125% guaranteed secured bonds 2034 | 39,573 | 27 | 39,546 | 26 | 39,520 | (139) |
3.77% secured senior notes 2045 | 74,420 | (7) | 74,427 | (7) | 74,434 | (152) |
2.54% secured senior notes 2041 | 19,904 | (31) | 19,936 | (30) | 19,966 | (34) |
2.53% secured senior notes 2050 | 29,971 | (10) | 29,980 | (9) | 29,989 | (11) |
163,868 | (21) | 163,889 | (20) | 163,909 | (336) | |
| COMPANY | ||||||
| Long-term borrowings | ||||||
3.77% secured senior notes 2045 | 74,420 | (7) | 74,427 | (7) | 74,434 | (152) |
2.54% secured senior notes 2041 | 19,904 | (31) | 19,936 | (30) | 19,966 | (34) |
2.53% secured senior notes 2050 | 29,971 | (10) | 29,980 | (9) | 29,989 | (11) |
124,295 | (48) | 124,343 | (46) | 124,389 | (197) |
GROUP | COMPANY | |||
| 2024 | 2023 | 2024 | 2023 | |
| Cash flows from operating activities | £000 | £000 | £000 | £000 |
Operating profit before interest and taxation | 104,657 | 82,125 | 120,997 | 83,093 |
| Adjust for non-cash flow items: | ||||
Gains on investments | (76,301) | (37,379) | (76,301) | (37,379) |
Movement in amortised cost of borrowings | (21) | (20) | (48) | (46) |
Depreciation of property, plant and equipment | 566 | 403 | — | — |
Depreciation of right-of-use assets | 719 | 891 | — | — |
Amortisation of intangible assets | 1,046 | 892 | — | — |
Goodwill impairment | 17,037 | — | — | — |
Decrease/(increase) in trade and other receivables | 5,683 | (3,221) | 502 | (1,730) |
(Decrease)/increase in trade and other payables | (4,387) | 2,027 | 174 | 267 |
Increase in deferred income | 459 | 1,204 | — | — |
Increase in other taxation payable | (1,473) | (1,290) | (815) | (1,021) |
Normal pension contributions in excess of cost | (337) | (1,400) | — | — |
Dividends received | (36,578) | (32,964) | (50,828) | (48,964) |
| Cash flows from operating activities | ||||
(before dividends received and taxation paid) | 11,070 | 11,268 | (6,319) | (5,780) |