Note 2024 | 2023 | |||
Revenue | 2 | |||
Cost of sales | ( | ( | ||
Gross profit | ||||
Distribution expenses | ( | ( | ||
Administrative expenses | ( | ( | ||
Operating profit | 3 | |||
Finance expense | 5 | ( | ( | |
Net finance expense | ( | ( | ||
Profit before tax | ||||
Taxation | 6 | ( | ( | |
Profit for the year | ||||
| Earnings per share (pence) | ||||
Basic | 7 | |||
Diluted | 7 | |||
Adjusted 1 results | Note | 2024 | 2023 | |
Adjusted Operating Profit | 1 | |||
Adjusted Profit Before Tax | 1 | |||
Adjusted Profit After Tax | 1 | |||
Adjusted Basic Earnings Per Share | 7 | |||
Adjusted Diluted Earnings Per Share | 7 |
£m | 2024 | 2023 |
Profit for the year | ||
| Other comprehensive income – amounts that may be reclassified to profit or loss in the future: | ||
Foreign exchange translation differences – foreign operations | ( | ( |
Foreign exchange translation differences on investments in overseas entities | ( | |
| Other comprehensive income – amounts that will not be reclassified to profit or loss: | ||
Changes in the fair value of equity investments at fair value through other comprehensive income | ( | |
Total comprehensive income for the year |
£m Note 2024 | 2023 | ||
| Non-current assets | |||
Property, plant and equipment | 9 | ||
Right‑of‑use assets | 9 | ||
Intangible assets | 10 | ||
Investment in equity instruments | 11 | ||
Financial assets measured at fair value through profit or loss | 20 | ||
Deferred tax asset | 12 | ||
| Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Financial assets measured at fair value through profit or loss | 20 | ||
Current tax asset | |||
Cash and cash equivalents | 15 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 18 | ||
Financial liabilities measured at fair value through profit or loss | 20 | ||
Other financial liabilities | 17 | ||
£m Note 2024 | 2023 | ||
| Non-current liabilities | |||
Interest‑bearing loans and borrowings | 16 | ||
Other financial liabilities | 17 | ||
Deferred tax liability | 12 | ||
Financial liabilities measured at fair value through profit or loss | 20 | ||
Provisions | 17 | ||
Total liabilities | |||
Net assets | |||
Equity attributable to equity holders of the parent | |||
Share capital | 23 | ||
Share premium | 23 | ||
Other reserves | 23 | ( | |
Treasury reserve | 23 | ( | ( |
Retained earnings | |||
Total equity |
| Financial | |||||||
| Share | Share | Translation | assets at | Retained | Treasury | Total | |
| capital | premium | reserve | FVOCI | earnings | reserve | equity | |
Balance at 1 January 2023 | ( | ||||||
| Total comprehensive income | |||||||
Profit for the year | |||||||
Investment revaluation | |||||||
Currency translation differences | ( | ( | |||||
Total comprehensive income for the year | ( | ||||||
| Transactions with owners in their capacity as owners | |||||||
Dividends | ( | ( | |||||
Purchase of own shares | ( | ( | |||||
Disposal of own shares | ( | ||||||
Deferred tax on share‑based payment transactions | |||||||
Share‑based payments charge | |||||||
Total transactions with owners in their capacity as owners | ( | ( | |||||
Balance at 31 December 2023 | ( |
| Financial | |||||||
| Share | Share | Translation | assets at | Retained | Treasury | Total | |
| capital | premium | reserve | FVOCI | earnings | reserve | equity | |
Balance at 31 December 2023 | ( | ||||||
| Total comprehensive income | |||||||
Profit for the year | |||||||
Investment revaluation | ( | ( | |||||
Foreign currency translation differences on investments in overseas entities | ( | ( | |||||
Currency translation differences | ( | ( | |||||
Total comprehensive income for the year | ( | ( | |||||
| Transactions with owners in their capacity as owners | |||||||
Dividends | ( | ( | |||||
Purchase of own shares | ( | ( | |||||
Disposal of own shares | ( | ||||||
Deferred tax on share‑based payment transactions | ( | ( | |||||
Corporation tax on foreign currency translation differences on investments in overseas entities | |||||||
Corporation tax on share‑based payment transactions | |||||||
Share‑based payments charge | |||||||
Total transactions with owners in their capacity as owners | ( | ( | ( | ||||
Balance at 31 December 2024 | ( | ( | ( |
£m Note 2024 | 2023 | ||
| Cash flows from operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Depreciation and amortisation | 9, 10 | ||
Financial expense | 5 | ||
Taxation | 6 | ||
Loss on disposal of tangible assets | |||
Share‑based payments charge | |||
Other non‑cash items | ( | ( | |
Operating cash flow before movement in working capital | |||
(Increase) in trade and other receivables | ( | ( | |
(Increase)/decrease in inventories | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
Cash from operations | |||
Tax paid | ( | ( | |
Net cash from operating activities |
£m Note 2024 | 2023 | ||
| Cash flows from investing activities | |||
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of other intangible assets | 10 | ( | ( |
Disposal of tangible assets | |||
Acquisitions of subsidiaries (net of cash) | 26 | ( | |
Investments | 11 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Origination/(repayment) of borrowings | ( | ||
Interest paid | ( | ( | |
Dividends paid | ( | ( | |
Finance lease liabilities | 17 | ( | ( |
Purchase of own shares | 23 | ( | ( |
Net cash used in financing activities | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 1 January | |||
| Effect of exchange rate fluctuations on cash | |||
held | ( | ||
Cash and cash equivalents at 31 December | 15 |
Note | Description | Page |
10 | Intangible assets | 147 |
Nature of measure | Related IFRS measure | Related IFRS source | Definition | Use/relevance | ||
Adjusted Gross Profit Margin | Gross profit margin | Consolidated Income Statement | Based on the related IFRS | Allows management to assess the | ||
Adjusted Operating Costs | Operating gross profit less | Consolidated Income Statement | measure but excluding the | performance of the business after | ||
| operating profit | adjusting items. A breakdown of | removing large/unusual items or | ||||
Adjusted Operating Profit | Operating profit | Consolidated Income Statement | the adjusting items from 2024 | transactions that are not reflective | ||
and | 202 | 3, which reconciles the | of the underlying business | |||
Adjusted Profit for the Year | Profit for the year (profit after tax) | Consolidated Income Statement | adjusted measures to statutory | operations | ||
Adjusted Basic EPS | Basic EPS | figures, can be found on pages | ||||
132 to | 136 | |||||
Constant Currency | Current period translated at the | Allows management to identify | ||||
| average exchange rate of the prior | the relative year‑on‑year | |||||
| year | performance of the business by | |||||
| removing the impact of currency | ||||||
| that is outside of management’s | ||||||
| control | ||||||
EBITDA | Operating profit | Consolidated Income Statement | Consolidated earnings before | Provides management with an | ||
| interest, tax, depreciation and | approximation of cash generation | |||||
| amortisation | from the Group’s operational | |||||
| activities | ||||||
Low carbon sales | Revenue | Segmental operating | EV charger revenue and LED | Provides management with a | ||
| revenue less sales from lighting | measure of low carbon sales | |||||
| columns and downlight | ||||||
| accessories | ||||||
Adjusted EBITDA | Operating profit | Consolidated Income Statement | EBITDA excluding the adjusting | Provides management with an | ||
| items excluded from Adjusted | approximation of cash generation | |||||
| Operating Profit except for any | from the Group’s underlying | |||||
| adjusting items that relate to | operational activities | |||||
| depreciation and amortisation | ||||||
Bank EBITDA | Operating profit | Consolidated Income Statement | As above definition of “Adjusted | Aligns with the definition of | ||
| EBITDA” but including EBITDA | EBITDA used for bank covenant | |||||
| generated from acquisitions | testing | |||||
| between 1 January and the date | ||||||
| of acquisition and excluding | ||||||
| share‑based payment expense | ||||||
Contribution profit | Operating profit and operating | Consolidated Income Statement | Contribution profit is after | Provides management with an | ||
| costs | allocation of directly attributable | assessment of profitability by | ||||
| adjusted operating expenses for | operating segment | |||||
| each operating segment |
Nature of measure | Related IFRS measure | Related IFRS source | Definition | Use/relevance |
Contribution margin | Operating profit and operating | Consolidated Income Statement | Contribution margin is | Provides management with |
| costs | contribution profit, as above, | an assessment of margin by | ||
| divided by revenue for each | operating segment | |||
| operating segment | ||||
Adjusted Operating Cash Flow | Cash flow from operations | Consolidated Cash Flow | Adjusted Operating Cash Flow | Provides management with |
| Statement | is the cash from operations but | an indication of the amount of | ||
| excluding the cash impact of the | cash available for discretionary | |||
| adjusting items excluded from | investment | |||
| Adjusted Operating Profit | ||||
Adjusted Free Cash Flow | Cash flow from operations | Consolidated Cash Flow | Adjusted Free Cash Flow is | Provides management with |
| Statement | calculated as Adjusted Operating | an indication of the free cash | ||
| Cash Flow less cash flows in | generated by the business | |||
| respect of investing activities | for return to shareholders or | |||
| (except for those in respect of | reinvestment in M&A activity | |||
| acquisitions or disposals), interest | ||||
| and taxes paid | ||||
Adjusted Net Cash Flow | Net increase/(decrease) in cash | Consolidated Cash Flow | Adjusted Net Cash Flow is | Provides management with an |
| and cash equivalents | Statement | calculated as Adjusted Operating | indication of the net cash flow | |
| Cash Flow less cash flows in | generated by the business after | |||
| respect of investing activities | dividends and purchase of shares | |||
| (except for those in respect of | ||||
| acquisitions or disposals), interest, | ||||
| taxes paid, purchase of shares and | ||||
| dividends paid | ||||
| Adjusted Operating Cash | None | Consolidated Cash Flow | Adjusted Operating Cash | Allows management to monitor |
| Conversion | Statement/Income Statement | Conversion is defined as Adjusted | the conversion of operating profit | |
| Operating Cash Flow divided by | into cash | |||
| Adjusted Operating Profit | ||||
Return on Capital Invested (“ROCI”) | None | Operating profit | Adjusted Operating Profit divided | To provide an assessment of |
| Net assets | into the sum of net assets and | how profitably capital is being | ||
| net debt (average for the last two | deployed in the business | |||
| years) as a percentage |
| Amortisation | |||||
| of acquired | Re- | ||||
| intangibles | measurement | ||||
| and related | to fair value | ||||
| acquisition | of hedging | 2024 | 2024 | ||
| £m 2024 | costs 1 | portfolio 2 | Adjustments | Adjusted | |
Revenue | 242.5 | — | — | — | 242.5 |
Cost of sales | (145.0) | — | (0.3) | (0.3) | (145.3) |
Gross profit | 97. 5 | — | (0.3) | (0.3) | 97.2 |
Distribution expenses | (11.3) | — | — | — | (11.3) |
Administrative expenses | (63.0) | 6.1 | — | 6.1 | (56.9) |
Operating profit | 23.2 | 6.1 | (0.3) | 5.8 | 29.0 |
Finance expense/(income) | (4.3) | — | 0.2 | 0.2 | (4.1) |
Net finance expense | (4.3) | — | 0.2 | 0.2 | (4.1) |
Profit before tax | 18.9 | 6.1 | (0.1) | 6.0 | 24.9 |
Taxation | (4.3) | (1.4) | — | (1.4) | (5.7) |
Profit for the year | 14.6 | 4.7 | (0.1) | 4.6 | 19.2 |
| Amortisation | |||||
| of acquired | Re‑ | ||||
| intangibles | measurement | ||||
| and related | to fair value | ||||
| acquisition | of hedging | 2023 | 2023 | ||
| £m 2023 | costs 1 | portfolio 2 | Adjustments | Adjusted | |
Revenue | 209.0 | — | — | — | 209.0 |
Cost of sales | (126.2) | — | (0.5) | (0.5) | (126.7) |
Gross profit | 82.8 | — | (0.5) | (0.5) | 82.3 |
Distribution expenses | (8.6) | — | — | — | (8.6) |
Administrative expenses | (52.0) | 2.3 | — | 2.3 | (49.7) |
Operating profit | 22.2 | 2.3 | (0.5) | 1.8 | 24.0 |
Finance (expense)/income | (3.3) | — | 0.5 | 0.5 | (2.8) |
Net finance (expense)/income | (3.3) | — | 0.5 | 0.5 | (2.8) |
Profit before tax | 18.9 | 2.3 | — | 2.3 | 21.2 |
Taxation | (2.2) | (1.7) | — | (1.7) | (3.9) |
Profit for the year | 16.7 | 0.6 | — | 0.6 | 17.3 |
£m 2024 | 2023 | |
Adjusted Operating Profit | 29.0 | 24.0 |
Adjusted Depreciation and Amortisation | 7.9 | 7.4 |
Adjusted EBITDA | 36.9 | 31.4 |
£m 2024 | 2023 | |
Adjusted EBITDA | 36.9 | 31.4 |
EBITDA from acquisitions from 1 January to the date of acquisition and share‑based payment expense | 4.8 | 0.8 |
Bank EBITDA | 41.7 | 32.2 |
£m 2024 | 2023 | |
| Cash from operations (from Consolidated Cash Flow | ||
Statement) | 21.0 | 32.6 |
| Adjustments to cash from operations (from Consolidated Cash | ||
Flow Statement) | 0.7 | — |
Adjusted Operating Cash Flow | 21.7 | 32.6 |
Adjusted Operating Profit | 29.0 | 24.0 |
Adjusted Operating Cash Conversion | 74.8% | 135.8% |
£m 2024 | 2023 | |
Adjusted Operating Cash Flow (see table opposite) | 21.7 | 32.6 |
Net cash used in investing activities excluding acquisitions and disposals (from Consolidated Cash Flow Statement) | (7.8) | (8.2) |
Interest paid (from Consolidated Cash Flow Statement) | (4.1) | (2.8) |
Tax paid (from Consolidated Cash Flow Statement) | (6.3) | (3.6) |
Adjusted Free Cash Flow | 3.5 | 18.0 |
Revenue | 242.5 | 209.0 |
Adjusted Free Cash Flow as % revenue | 1.4% | 8.6% |
£m 2024 | 2023 | |
Adjusted Free Cash Flow (see above) | 3.5 | 18.0 |
Purchase of own shares | (4.7) | (1.6) |
Dividends | (7.5) | (7.2) |
Adjusted Net Cash Flow | (8.7) | 9.2 |
Revenue | 242.5 | 209.0 |
Adjusted Net Cash Flow as % of revenue | (3.6%) | 4.4% |
£m 2024 | 2023 | |
Net assets | 95.8 | 93.8 |
Net debt (see note 16) | 75.1 | 22.8 |
Capital Invested | 170.9 | 116.6 |
Average Capital Invested (from last two years) | 143.8 | 116.4 |
Adjusted Operating Profit (from above) | 29.0 | 24.0 |
| Return on Capital Invested (Adjusted Operating Profit/average | ||
Capital Invested) | 20.2% | 20.6% |
Effective date | New accounting standards or amendments |
1 January 2024 | Non‑current Liabilities with Covenants – Amendments to |
| IAS 1 | |
| Classification of Liabilities as Current or Non‑current – | |
| Amendments to IAS 1 | |
| Lease Liability in a Sale and Leaseback – Amendments to | |
| IFRS 16 | |
| Supplier Finance Arrangements – Amendments to IAS 7 | |
| and IFRS 7 |
Effective date | New accounting standards or amendments |
1 January 2025 | Lack of Exchangeability – Amendments to IAS 21 |
1 January 2026 | Classification and Measurement of Financial Instruments |
| – Amendments to IFRS 9 and IFRS 7 | |
| Annual Improvements to IFRS Accounting Standards – | |
| Volume 11 | |
1 January 2027 | IFRS 18 Presentation and Disclosure in Financial |
| Statements | |
| IFRS 19 Subsidiaries without Public Accountability: | |
| Disclosures |
| Amount (as a | |||
| percentage of | Timing of satisfaction of | ||
Segment | Nature of revenue | total revenue) | performance obligations |
| Wiring | Revenue from the supply of | 45% | Largely when delivered to |
| Accessories | goods in the form of Wiring | the customer for domestic | |
| Accessories to trade and | customers. For Free On | ||
| specialists. | Board (“FOB”) transactions, | ||
| obligations are when | |||
| legal title passes to the | |||
| customer (when the goods | |||
| are on the ship). | |||
LED Lighting | Revenue from the supply of | 32% | Largely when delivered to |
| commercial and domestic | the customer for domestic | ||
| lighting solutions. This includes | customers. For Free On | ||
| revenue from our DW Windsor | Board (“FOB”) transactions, | ||
| LED business. | obligations are when | ||
| legal title passes to the | |||
| customer (when the goods | |||
| are on the ship). | |||
| Portable | Revenue from the supply of | 23% | Largely when delivered to |
| Power | goods in the form of Portable | the customer for domestic | |
| Power to retailers and | customers. For Free On | ||
| wholesalers and EV chargers. | Board (“FOB”) transactions, | ||
| Revenue from the supply of | obligations are when | ||
| Ross‑branded audio‑visual | legal title passes to the | ||
| products and Sync Energy and | customer (when the goods | ||
| BG EV chargers. | are on the ship). |
| Adjusted | Reported | Adjusted | Reported | |||
2024 | Adjustments | 2024 | 2023 | Adjustments | 2023 | |
| Revenue | ||||||
Wiring Accessories | 108.9 | — | 108.9 | 82.6 | — | 82.6 |
LED Lighting | 78.4 | — | 78.4 | 79.0 | — | 79.0 |
Portable Power | 55.2 | — | 55.2 | 47.4 | — | 47.4 |
242.5 | — | 242.5 | 209.0 | — | 209.0 | |
| Operating profit | ||||||
Wiring Accessories | 19.1 | (4.2) | 14.9 | 15.0 | 0.3 | 15.3 |
LED Lighting | 4.1 | (1.4) | 2.7 | 4.7 | (1.5) | 3.2 |
Portable Power | 5.8 | (0.2) | 5.6 | 4.3 | (0.6) | 3.7 |
29.0 | (5.8) | 23.2 | 24.0 | (1.8) | 22.2 |
2024 | 2023 | |||||
| Amortisation | Re- | Amortisation | Re‑ | |||
| of acquired | measurement | of acquired | measurement | |||
| intangibles | to fair value | intangibles | to fair value | |||
| and related | of hedging | and related | of hedging | |||
£m | Total | costs 1 | portfolio 2 | Total | costs 1 | portfolio 2 |
| Cost of sales | ||||||
Wiring Accessories | 0.1 | — | 0.1 | 0.3 | — | 0.3 |
LED Lighting | 0.1 | — | 0.1 | 0.1 | — | 0.1 |
Portable Power | 0.1 | — | 0.1 | 0.1 | — | 0.1 |
Gross profit | 0.3 | — | 0.3 | 0.5 | — | 0.5 |
| Administrative expenses | ||||||
Wiring Accessories | (4.3) | (4.3) | — | — | — | — |
LED Lighting | (1.5) | (1.5) | — | (1.6) | (1.6) | — |
Portable Power | (0.3) | (0.3) | — | (0.7) | (0.7) | — |
Total | (6.1) | (6.1) | — | (2.3) | (2.3) | — |
| Operating profit | ||||||
Wiring Accessories | (4.2) | (4.3) | 0.1 | 0.3 | — | 0.3 |
LED Lighting | (1.4) | (1.5) | 0.1 | (1.5) | (1.6) | 0.1 |
Portable Power | (0.2) | (0.3) | 0.1 | (0.6) | (0.7) | 0.1 |
Operating profit | (5.8) | (6.1) | 0.3 | (1.8) | (2.3) | 0.5 |
£m 2024 | 2023 | |
UK | 184.2 | 173.6 |
Americas | 22.5 | 8.6 |
Europe | 21.5 | 12.9 |
Middle East and Africa | 10.3 | 8.3 |
Asia Pacific | 4.0 | 5.6 |
Total revenue | 242.5 | 209.0 |
£m 2024 | 2023 | |
UK | 86.4 | 57.3 |
China | 14.4 | 15.3 |
Other | 0.5 | 0.3 |
Non-current assets | 101.3 | 72.9 |
£m 2024 | 2023 | |
Research and development costs expensed as incurred | 3.2 | 2.3 |
Depreciation of property, plant and equipment and right‑of‑use assets | 6.5 | 5.9 |
Amortisation of intangible assets | 3.7 | 3.4 |
£m 2024 | 2023 | |
Audit of these financial statements | 0.6 | 0.5 |
Amounts receivable by the auditor and its associates in respect of: | ||
| Additional amounts in respect of the audit of prior year’s | ||
financial statements | 0.1 | 0.1 |
| Audit‑related assurance for covenant certificates and interim | ||
reviews | 0.1 | 0.1 |
Total | 0.8 | 0.7 |
| Number of employees | ||
2024 | 2023 | |
Administration and support | 680 | 566 |
Production | 989 | 1,024 |
1,590 |
Luceco plc |
£m 2024 | 2023 | |
| Finance expense: | ||
Interest on finance leases | (0.2) | (0.1) |
Interest on bank borrowings | (4.1) | (3.2) |
Net finance expense | (4.3) | (3.3) |
£m 2024 | 2023 | |
| Current tax expense | ||
Current year – UK | 4.8 | 2.9 |
Current year – overseas | 0.2 | — |
Adjustment in respect of prior years | 0.1 | (0.5) |
Current tax expense | 5.1 | 2.4 |
| Deferred tax (credit)/expense | ||
Origination and reversal of temporary differences | (1.1) | 0.9 |
Foreign taxation | 0.3 | — |
Adjustment in respect of prior years | — | (1.3) |
Effect of tax rate change on opening balance | — | 0.2 |
Deferred tax credit | (0.8) | (0.2) |
Total tax expense | 4.3 | 2.2 |
Luceco plc |
£m | 2024 | 2023 |
Earnings for calculating basic earnings per share | 14.6 | 16.7 |
| Adjusted for (see note 1): | ||
| Amortisation of acquired intangibles and related acquisition | ||
costs | 6.1 | 2.3 |
Remeasurement to fair value of currency hedging portfolio | (0.3) | (0.5) |
Remeasurement to fair value of interest swaps | 0.2 | 0.5 |
Income tax on above items | (1.4) | (0.5) |
Other tax items | — | (1.2) |
| Adjusted earnings for calculating Adjusted Basic Earnings | ||
Per Share | 19.2 | 17. 3 |
Number million 2024 | 2023 | |
| Weighted average number of ordinary shares | ||
Basic | 153.2 | 155.2 |
Dilutive effect of share options on potential ordinary shares | 0.9 | 1.3 |
Diluted | 154.1 | 156.5 |
Pence 2024 | 2023 | |
Basic earnings per share | 9.5 | 10.8 |
Diluted earnings per share | 9.5 | 10.7 |
Adjusted Basic Earnings Per Share | 12.5 | 11.1 |
Adjusted Diluted Earnings Per Share | 12.5 | 11.1 |
£m 2024 | 2023 | |
| Final dividend for the year ended 31 December 2023 of 3.2p | ||
(2022: 3.0p) per ordinary share | 4.9 | 4.7 |
| Interim dividend for the year ended 31 December 2024 of 1.7p | ||
(2023: 1.6p) per ordinary share | 2.6 | 2.5 |
Total dividend recognised during the year | 7.5 | 7.2 |
| Land and | Plant and | Fixtures and | Motor | Work in | |||
| £m | buildings | equipment | fittings | vehicles | Tooling | progress | Total |
| Cost | |||||||
Balance at 1 January 2023 | 16.2 | 17.4 | 2.3 | 0.2 | 11.0 | 2.3 | 49.4 |
Additions | 0.2 | 2.5 | 0.2 | — | 1.4 | (0.4) | 3.9 |
Disposals | — | (0.4) | — | — | (0.8) | (0.2) | (1.4) |
Effect of movements in foreign exchange | (0.9) | (0.8) | (0.1) | — | (0.6) | — | (2.4) |
Balance at 31 December 2023 | 15.5 | 18.7 | 2.4 | 0.2 | 11.0 | 1.7 | 49.5 |
Acquired | 2.6 | 0.7 | 0.2 | — | 0.7 | 0.2 | 4.4 |
Additions | 1.8 | 1.5 | 0.3 | 0.1 | 1.3 | — | 5.0 |
Disposals | — | (0.2) | — | (0.1) | (0.3) | (0.1) | (0.7) |
Transfers | — | — | — | — | (0.5) | (0.1) | (0.6) |
Effect of movements in foreign exchange | (0.1) | (0.2) | — | — | (0.1) | — | (0.4) |
Balance at 31 December 2024 | 19.8 | 20.5 | 2.9 | 0.2 | 12.1 | 1.7 | 57.2 |
| Land and | Plant and | Fixtures and | Motor | Work in | |||
| £m | buildings | equipment | fittings | vehicles | Tooling | progress | Total |
| Depreciation | |||||||
Balance at 1 January 2023 | 5.9 | 11.2 | 2.1 | 0.2 | 8.6 | — | 28.0 |
Depreciation charge for the year | 0.5 | 1.9 | 0.1 | — | 1.4 | — | 3.9 |
Disposals | — | (0.4) | — | — | (0.8) | — | (1.2) |
Effect of movements in foreign exchange | (0.3) | (0.4) | (0.1) | — | (0.4) | — | (1.2) |
Balance at 31 December 2023 | 6.1 | 12.3 | 2.1 | 0.2 | 8.8 | — | 29.5 |
Depreciation charge for the year | 0.6 | 1.8 | 0.1 | — | 1.3 | — | 3.8 |
Disposals | — | (0.2) | — | — | (0.2) | — | (0.4) |
Transfers | — | — | — | — | (0.1) | — | (0.1) |
Effect of movements in foreign exchange | (0.1) | (0.1) | — | — | (0.1) | — | (0.3) |
Balance at 31 December 2024 | 6.6 | 13.8 | 2.2 | 0.2 | 9.7 | — | 32.5 |
| Net book value | |||||||
At 1 January 2023 | 10.3 | 6.2 | 0.2 | — | 2.4 | 2.3 | 21.4 |
At 31 December 2023 | 9.4 | 6.4 | 0.3 | — | 2.2 | 1.7 | 20.0 |
At 31 December 2024 | 13.2 | 6.7 | 0.7 | — | 2.4 | 1.7 | 24.7 |
| Land and | Plant and | Motor | ||
| £m | buildings | equipment | vehicles | Total |
| Cost | ||||
Balance at 1 January 2023 | 8.4 | 1.5 | 0.8 | 10.7 |
Additions | 2.7 | 0.4 | 0.4 | 3.5 |
Disposals | (0.1) | (0.9) | (0.1) | (1.1) |
Balance at 31 December 2023 | 11.0 | 1.0 | 1.1 | 13.1 |
Acquired | 2.7 | 0.2 | 0.1 | 3.0 |
Additions | 1.5 | 0.2 | 0.2 | 1.9 |
Disposals | (0.2) | — | — | (0.2) |
Transfers | — | — | (0.1) | (0.1) |
| Effects of movements in foreign | ||||
exchange | (0.1) | — | — | (0.1) |
Balance at 31 December 2024 | 14.9 | 1.4 | 1.3 | 17.6 |
Luceco plc |
| Development | Customer | Tradenames | |||||
£m | Goodwill | Patents | costs | relationships | Software | and brands | Total |
| Cost | |||||||
Balance at 1 January 2023 | 26.3 | 0.6 | 8.8 | 8.8 | — | 3.8 | 48.3 |
Other acquisitions – internally developed | — | — | 1.8 | — | — | — | 1.8 |
Disposals | — | — | (1.3) | — | — | — | (1.3) |
Balance at 31 December 2023 | 26.3 | 0.6 | 9.3 | 8.8 | — | 3.8 | 48.8 |
Acquisitions through business combinations | 14.0 | — | 2.1 | 7.0 | — | 2.6 | 25.7 |
Additions | — | — | 1.9 | — | 1.0 | — | 2.9 |
Disposals | — | — | (1.3) | — | — | — | (1.3) |
Transfers | — | — | 0.6 | — | — | — | 0.6 |
Balance at 31 December 2024 | 40.3 | 0.6 | 12.6 | 15.8 | 1.0 | 6.4 | 76.7 |
| Amortisation | |||||||
Balance at 1 January 2023 | — | 0.5 | 2.8 | 2.7 | — | 0.6 | 6.6 |
Amortisation for the year | — | — | 1.9 | 1.1 | — | 0.4 | 3.4 |
Disposals | — | — | (1.3) | — | — | — | (1.3) |
Balance at 31 December 2023 | — | 0.5 | 3.4 | 3.8 | — | 1.0 | 8.7 |
Amortisation for the year | — | — | 2.0 | 1.1 | 0.1 | 0.5 | 3.7 |
Disposals | — | — | (0.9) | — | — | — | (0.9) |
Transfers | — | — | 0.1 | — | — | — | 0.1 |
Balance at 31 December 2024 | — | 0.5 | 4.6 | 4.9 | 0.1 | 1.5 | 11.6 |
| Net book value | |||||||
At 1 January 2023 | 26.3 | 0.1 | 6.0 | 6.1 | — | 3.2 | 41.7 |
At 31 December 2023 | 26.3 | 0.1 | 5.9 | 5.0 | — | 2.8 | 40.1 |
At 31 December 2024 | 40.3 | 0.1 | 8.0 | 10.9 | 0.9 | 4.9 | 65.1 |
| Goodwill | ||
£m | 2024 1 | 2023 |
Portable Power | 8.9 | 8.9 |
Wiring Accessories | 8.6 | 4.0 |
LED Lighting | 9.5 | 7.2 |
DW Windsor | 6.2 | 6.2 |
D‑Line | 0.7 | — |
CMD | 6.4 | — |
40.3 | 26.3 |
% | 2024 | 2023 |
Portable Power | 12.5 | 13.0 |
Wiring Accessories | 12.7 | 13.3 |
LED Lighting | 12.5 | 13.1 |
DW Windsor | 12.7 | 13.2 |
Assets | Liabilities | Net | ||||
£m | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Property, plant and equipment | — | — | 2.5 | 1.6 | 2.5 | 1.6 |
Intangible assets | — | — | 4.0 | 2.0 | 4.0 | 2.0 |
Losses | (0.8) | (1.1) | — | — | (0.8) | (1.1) |
Share‑based payments | (1.0) | (1.0) | — | — | (1.0) | (1.0) |
Financial assets and liabilities | (0.4) | (0.4) | — | — | (0.4) | (0.4) |
Deferred tax liability/(asset) | (2.2) | (2.5) | 6.5 | 3.6 | 4.3 | 1.1 |
| Acquired | ||||||
| 1 January | during | Recognised | Recognised | 31 December | ||
| £m | 2024 | the year | in income | in equity 2024 | ||
Property, plant and equipment | 1.6 | 0.7 | 0.2 | — | 2.5 | |
Intangible assets | 2.0 | 3.1 | (1.1) | — | 4.0 | |
Losses | (1.1) | — | 0.3 | — | (0.8) | |
Share‑based payments | (1.0) | — | (0.2) | 0.2 | (1.0) | |
Financial assets and liabilities | (0.4) | — | — | — | (0.4) | |
1.1 | 3.8 | (0.8) | 0.2 | 4.3 | ||
| 1 January | Recognised | Recognised | 31 December | ||
| £m | 2023 | in income | in equity 2023 | ||
Property, plant and equipment | 1.6 | — | — | 1.6 | |
Intangible assets | 2.7 | (0.7) | — | 2.0 | |
Losses | (1.0) | (0.1) | — | (1.1) | |
Share‑based payments | (0.8) | — | (0.2) | (1.0) | |
Financial assets and liabilities | (1.0) | 0.6 | — | (0.4) | |
1.5 | (0.2) | (0.2) | 1.1 | ||
£m | 2024 | 2023 |
Raw materials | 8.2 | 7.0 |
Work in progress | 1.2 | 1.4 |
Finished goods | 44.4 | 32.4 |
53.8 | 40.8 |
£m | 2024 | 2023 |
Trade receivables | 76.4 | 53.2 |
Prepayments and other receivables | 3.7 | 2.5 |
80.1 | 55.7 |
31 December 2024 | 1 January 2024 | |||||
| Loss rate | Gross debtor | Loss amount | Loss rate | Gross debtor | Loss amount | |
| Age overdue (days) | (%) | (£k) | (£k) | (%) | (£k) | (£k) |
Current | 1.05% | 68,705 | 721 | 1.59% | 50,719 | 806 |
0‑30 | 2.45% | 7,109 | 174 | 2.67% | 2,487 | 66 |
30‑60 | 2.27% | 2,193 | 50 | 2.34% | 1,419 | 33 |
60‑90 | 6.95% | 66 | 5 | 2.93% | 327 | 10 |
90‑120 | 6.46% | 753 | 49 | 2.47% | 333 | 8 |
120+ | 38.29% | 346 | 132 | 61.49% | 1,015 | 624 |
Total | 1.43% | 79,172 | 1,131 | 2.75% | 56,300 | 1,547 |
£m 2024 | 2023 | |
Current cash balances | 4.1 | 4.6 |
£m 2024 | 2023 | |
| Non-current liabilities | ||
Revolving credit facility | 70.5 | 22.3 |
Overdrafts | 1.5 | — |
72.0 | 22.3 |
| Carrying | Carrying | ||||||
| Nominal | Maturity | Face value 1 | amount 1 | Face value 1 | amount 1 | ||
£m | Currency | interest rate | date | 2024 | 2024 | 2023 | 2023 |
Revolving credit facility | GBP | 2.25% + SONIA | Sep 2026 | 70.5 | 70.5 | 22.3 | 22.3 |
Overdrafts | GBP | 2.25% + base rate | Sep 2026 | 1.5 | 1.5 | — | — |
72.0 | 72.0 | 22.3 | 22.3 |
£m | 2024 | 2023 |
| Net debt as at 31 December represented by: | ||
Revolving credit facility | 70.5 | 22.3 |
Overdrafts | 1.5 | — |
Cash and cash equivalents | (4.1) | (4.6) |
Finance leases – pre‑IFRS 16 | 0.7 | 0.7 |
Bank Net Debt | 68.6 | 18.4 |
Finance leases – post‑IFRS 16 | 6.5 | 4.4 |
Net debt | 75.1 | 22.8 |
| Finance | ||||
£m | Cash | Borrowings | leases | Total |
| Net debt movement: | ||||
As at 1 January 2024 | (4.6) | 22.3 | 5.1 | 22.8 |
Cash (in)/outflow | 0.4 | 49.5 | (2.7) | 47.2 |
Non‑cash movements | 0.1 | 0.2 | 4.8 | 5.1 |
As at 31 December 2024 | (4.1) | 72.0 | 7.2 | 75.1 |
Luceco plc |
| Acquisition | Warranty | |||
| Dilapidations | contingent | product | ||
| £m | provisions | provisions | provisions | Total |
As at 1 January 2024 | 1.5 | — | 0.8 | 2.3 |
Addition/(reduction) | — | — | — | — |
Acquired | 0.9 | 0.8 | — | 1.7 |
As at 31 December 2024 | 2.4 | 0.8 | 0.8 | 4.0 |
| Future minimum | Present value of minimum | |||||
lease payments | Interest | lease payments | ||||
£m | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Less than one year | 2.9 | 2.0 | (0.1) | — | 2.8 | 2.0 |
Between one and five years | 5.0 | 3.4 | (0.6) | (0.3) | 4.4 | 3.1 |
7.9 | 5.4 | (0.7) | (0.3) | 7.2 | 5.1 | |
£m 2024 | 2023 | |
Interest paid from leases under IFRS 16 | 0.2 | 0.1 |
Interest paid excluding interest from leases under IFRS 16 | 3.9 | 2.7 |
Interest paid per cash flow | 4.1 | 2.8 |
£m 2024 | 2023 | |
| Current liabilities | ||
Trade payables | 27.6 | 20.6 |
Accrued expenses 1 | 22.7 | 19.6 |
Other payables | 8.9 | 7.7 |
Trade and other payables | 59.2 | 47.9 |
| Carrying amount | ||
£m | 2024 | 2023 |
Trade receivables | 76.4 | 53.2 |
Cash and cash equivalents | 4.1 | 4.6 |
Financial assets measured at fair value through profit or loss | 0.4 | 0.7 |
80.9 | 58.5 |
| Carrying amount | ||
£m | 2024 | 2023 |
Europe | 67.0 | 47.4 |
Rest of World | 9.4 | 5.8 |
76.4 | 53.2 |
| Carrying | Within | 1‑2 | 2‑5 | |
| 31 December 2023 (£m) | amount | 1 year | years | years |
| Financial liabilities | ||||
Revolving credit facility | 22.3 | — | — | 22.3 |
Financial liabilities measured at fair value through profit or loss 1 | 1.8 | 1.5 | — | 0.3 |
Finance leases | 5.1 | 2.0 | 1.5 | 1.6 |
Trade payables | 20.6 | 20.6 | — | — |
49.8 | 24.1 | 1.5 | 24.2 |
| Carrying | Within | 1-2 | 2-5 | |
| 31 December 2024 (£m) | amount | 1 year | years | years |
| Financial liabilities | ||||
Revolving credit facility | 70.5 | — | 70.5 | — |
Overdraft | 1.5 | — | 1.5 | — |
Financial liabilities measured at fair value through profit or loss | 1.4 | 1.2 | 0.2 | — |
Finance leases | 7.2 | 2.8 | 2.8 | 1.6 |
Trade payables | 27.6 | 27.6 | — | — |
108.2 | 31.6 | 75.0 | 1.6 |
| Profit or loss | ||
| 100bps | 100bps | |
| £m | increase | decrease |
| 31 December 2024 | ||
Variable rate instruments | (0.2) | 0.2 |
Cash flow sensitivity (net) | (0.2) | 0.2 |
| 31 December 2023 | ||
Variable rate instruments | (0.3) | 0.3 |
Cash flow sensitivity (net) | (0.3) | 0.3 |
2024 | 2023 | |||||
£m | RMB | USD | EUR | RMB | USD | EUR |
Trade receivables | — | 24.3 | 2.2 | — | 16.3 | 0.8 |
Bank facilities | 1.4 | 0.3 | — | — | (13.1) | 0.3 |
Trade payables | (5.7) | (1.3) | (0.3) | (5.3) | (0.6) | (0.2) |
Net statement of financial position exposure | (4.3) | 23.3 | 1.9 | (5.3) | 2.6 | 0.9 |
Luceco plc |
£m | Equity | Profit/(loss) |
| 31 December 2024 | ||
GBP strengthens against the USD by 10% | (2.1) | (2.1) |
GBP strengthens against the EUR by 10% | (0.2) | (0.2) |
GBP strengthens against the RMB by 10% | 0.4 | 0.4 |
| 31 December 2023 | ||
GBP strengthens against the USD by 10% | (0.2) | (0.2) |
GBP strengthens against the EUR by 10% | (0.1) | (0.1) |
GBP strengthens against the RMB by 10% | 0.5 | 0.5 |
£m | 2024 | 2023 |
| Assets carried at amortised cost: | ||
Trade receivables | 76.4 | 53.2 |
Cash and cash equivalents | 4.1 | 4.6 |
| Assets carried at fair value: | ||
Financial assets measured at fair value through profit or loss | 0.4 | 0.7 |
Financial assets measured at fair value through OCI | 1.8 | 2.3 |
Financial assets | 82.7 | 60.8 |
| Liabilities carried at amortised cost: | ||
Revolving credit facility | 70.5 | 22.3 |
Overdrafts | 1.5 | — |
Finance leases | 7.2 | 5.1 |
Trade payables | 27.6 | 20.6 |
| Liabilities carried at fair value: | ||
Financial liabilities measured at fair value through profit or loss | 1.4 | 1.8 |
Financial liabilities | 108.2 | 49.8 |
| Fair value | |||
| £m | hierarchy | 2024 | 2023 |
Financial assets measured at fair value through OCI | Level 1 | 1.8 | 2.3 |
| Currency hedging financial (liabilities) measured | |||
at fair value through profit or loss | Level 2 | (0.9) | (1.2) |
Interest swaps financial assets measured at fair value through profit or loss | Level 2 | (0.1) | 0.1 |
£m | 2024 | 2023 |
Bank EBITDA (see note 1) | 41.7 | 32.2 |
Bank Net Debt (see note 16) | 68.6 | 18.4 |
Bank Net Debt : Bank EBITDA | 1.6 | 0.6 |
£m | 2024 | 2023 |
Bank EBITDA (see note 1) | 41.7 | 32.2 |
Adjusted Net Finance Expense (see note 1) | 4.1 | 2.8 |
Bank EBITDA : Adjusted Net Finance Expense | 10.2 | 11.5 |
2024 year‑end covenant | Covenant | 2024 actual | Headroom |
Bank Net Debt : Bank EBITDA | 3.0 : 1 | 1.6 | Bank Net Debt |
| headroom: £58.6m | |||
| Adjusted EBITDA | |||
| headroom: £18.8m | |||
| Bank EBITDA : Adjusted Net | 4.0 : 1 | 10.2 | Adjusted EBITDA |
| Finance Expense | headroom: £25.3m | ||
| Adjusted Net Finance | |||
| Expense headroom: £6.3m |
2024 | 2023 | |
Adjusted Earnings Per Share (pence) | 12.5 | 11.1 |
Bank Net Debt : Bank EBITDA (times) | 1.6 | 0.6 |
Adjusted Free Cash Flow (£m) | 3.5 | 18.0 |
| Number of partnership and | ||||
| Number of free shares | matching shares | |||
2024 | 2023 | 2024 | 2023 | |
Outstanding at 1 January | 25,787 | 28,981 | 1,371,272 | 1,055,167 |
Granted during the year | — | — | 628,236 | 450,585 |
Forfeited during the year | — | (1,106) | (48,686) | (36,480) |
Released during the year | (1,474) | (2,088) | (173,332) | (98,000) |
Outstanding at 31 December | 24,313 | 25,787 | 1,777,490 | 1,371,272 |
Executive Directors | Role | Number of shares awarded |
John Hornby | Chief Executive Officer | 459,644 |
Will Hoy | Chief Financial Officer | 392,241 |
Directors’ and employee share options LTIP awards | 2024 | 2023 |
| Three‑day average share price before options were issued | ||
(pence) | 146.00p | 124.80p |
Fair value of share options | 126.37p | 103.78p |
Average expected volatility | 64.00% | 66.00% |
Expected life | 3 years | 3 years |
Risk‑free rate | 4.24% | 3.45% |
2024 | 2023 | |
Outstanding at 1 January | 8,214,967 | 8,127, 564 |
Granted during the year | 2,054,496 | 2,556,361 |
Forfeited during the year | (2 ,247,807) | (1,185,521) |
Exercised during the year | (1,200,963) | (1,283,437) |
Lapsed during the year | (40,698) | — |
Outstanding at 31 December | 6,779,995 | 8,214,967 |
| Allotted, called up | Number of shares in issue | |||
| and fully paid | (thousands) | |||
| 2024 | 2023 | 2024 | 2023 | |
| £ | £ | Number | Number | |
At 1 January | 80,400 | 80,400 | 160,800 | 160,800 |
At 31 December | 80,400 | 80,400 | 160.800 | 160,800 |
£m | 2024 | 2023 |
Remuneration (including benefits in kind) | 4.7 | 5.1 |
Element of share‑based payments expense | 1.4 | 0.9 |
6.1 | 6.0 |
| Provisional fair | |
| value estimate | |
| on acquisition | |
| £m | |
| Intangible assets | |
(contract related and other intangibles arising on acquisition) | 2.8 |
Property, plant and equipment | 2.8 |
Inventories | 5.6 |
Trade and other receivables | 2.0 |
Cash | 0.8 |
Finance leases | (1.7) |
Corporation tax (liability) | (0.1) |
Deferred tax (liability) | (1.1) |
Provisions | (0.9) |
Trade and other payables | (2.2) |
Total | 8.0 |
Consideration – cash | 8.6 |
Contingent consideration | 0.8 |
Goodwill arising | 1.4 |
| Provisional fair | |
| value estimate | |
| on acquisition | |
| £m | |
| Intangible assets | |
(contract related and other intangibles arising on acquisition) | 8.9 |
Property, plant and equipment | 4.6 |
Inventories | 5.3 |
Trade and other receivables | 4.4 |
Cash | 0.1 |
Finance leases | (1.2) |
Corporation tax asset | 0.2 |
Deferred tax (liability) | (2.6) |
Provisions | — |
Trade and other payables | (2.5) |
Total | 17.2 |
Consideration – cash | 29.8 |
Goodwill arising | 12.6 |