Year ended 31 December 2023 | Year ended 31 December 2022 | ||||||
| Underlying | Non-underlying | Total | Underlying | Non-underlying | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 4,9 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution costs | ( | ( | ( | ( | ( | ( | |
Administrative expenses | ( | ( | ( | ( | ( | ( | |
| Other income | |||||||
Operating profit | 9 | ( | ( | ||||
Finance expense | 10 | ( | ( | ( | ( | ( | |
Profit before tax from continuing operations | 9 | ( | ( | ||||
Taxation | 11 | ( | ( | ( | ( | ||
Profit after tax from continuing operations | ( | ( | |||||
| Discontinued operations | |||||||
Loss after tax from discontinued operations | 12 | ( | |||||
| Profit for the year and total | |||||||
comprehensive income | |||||||
| Basic earnings per share | |||||||
from continuing operations | 13 | ||||||
| Diluted earnings per share | |||||||
from continuing operations | 13 |
| 2023 | 2022 | ||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 15 | ||
Right-of-use assets | 16 | ||
Intangible assets | 17 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Corporation tax | |||
Deferred consideration | 12 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
| Liabilities | |||
| Current liabilities | |||
Trade and other payables | 22 | ( | ( |
Lease liabilities | 23 | ( | ( |
Provisions | 24 | ( | ( |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Borrowings | 21 | ( | |
Lease liabilities | 23 | ( | ( |
Provisions | 24 | ( | ( |
Deferred tax | 25 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
| Equity attributable to equity holders of the parent | |||
Share capital | 26 | ||
Share premium account | 26 | ||
Treasury shares | 26 | ( | |
Share-based payment reserve | 27 | ||
Retained earnings | |||
Total equity |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Note | £m | £m | |
Cash generated from operations | 32 | ||
Income taxes paid | ( | ( | |
Net cash generated from operating activities | |||
| Investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Net cash flow arising on sale of business | 12 | ||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Proceeds from new share capital issued | 26 | ||
Purchase of own shares held as treasury shares | 26 | ( | |
Repayment of bank and other borrowings | ( | ( | |
Proceeds from bank borrowings | |||
Bank borrowings arrangement costs | ( | ( | |
Principal elements of lease payments | ( | ( | |
Finance elements of lease payments | ( | ( | |
Finance expense paid | ( | ( | |
Dividends paid to equity Shareholders | 14 | ( | ( |
Net cash used in financing activities | ( | ( | |
| Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents 1 at beginning of year | 33 | ||
Cash and cash equivalents 1 at end of year | 33 |
| Share | Share-based | ||||||
| Share | premium | Treasury | payment | Retained | Total | ||
| capital | account | shares | reserve | earnings | equity | ||
| Note | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | |||||||
| Comprehensive income forthe year | |||||||
Profit for the year | |||||||
Total comprehensive incomeforthe year | |||||||
| Contributions by and distributions | |||||||
| to owners | |||||||
Exercise of share options | 26, 27 | ( | |||||
Share-based payments | 27 | ||||||
Purchase of own shares | 26 | ( | ( | ||||
Dividends paid | 14 | ( | ( | ||||
| Total transactions with owners | |||||||
recognised directlyin equity | ( | ( | ( | ||||
Balance at 31 December 2023 | ( |
| Share | Share-based | ||||||
| Share | premium | Treasury | payment | Retained | Total | ||
| capital | account | shares | reserve | earnings | equity | ||
| Note | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2022 | |||||||
| Comprehensive income forthe year | |||||||
Profit for the year | |||||||
Total comprehensive income for the year | |||||||
| Contributions by and distributions to owners | |||||||
Exercise of share options | 27 | ||||||
Share-based payments | 27 | ( | ( | ||||
Dividends paid | 14 | ( | ( | ||||
| Total transactions with owners recognised | |||||||
directlyin equity | ( | ( | ( | ||||
Balance at 31 December 2022 |
Intangible asset | Useful economic life | Valuation method |
Software | 5 to 10 years | Cost to acquire |
Technology-based | 10 to 17 years | Cost to acquire |
Customer-related | 5 to 10 years | Cost to acquire |
Marketing-related | 10 to 15 years | Cost to acquire |
Asset class | Depreciation policy |
Freehold property | 2.5% per annum straight-line |
Leasehold improvements | Equal instalments over the period of the lease |
| Plant and machinery | |
Mixing plant | Between 20% and 25% per annum on cost |
Extruders | 13 years based on production usage |
Stillages and tooling | 5 to 10 years based on production usage |
Other | Between 10% and 25% per annum on cost |
Motor vehicles | Between 20% and 25% per annum on cost |
Office equipment and fixtures | Between 20% and 25% per annum on cost |
| 2023 | 2022 | |
| £m | £m | |
Operating profit | 14.9 | 29.1 |
Depreciation and amortisation | 24.7 | 23.9 |
EBITDA | 39.6 | 53.0 |
Non-underlying items | 3.5 | 2.2 |
Adjusted EBITDA | 43.1 | 55.2 |
Operating lease rentals under IAS 17 | (15.2) | (14.4) |
Pre-IFRS 16 adjusted EBITDA | 27.9 | 40.8 |
| 2023 | 2022 | |
| £m | £m | |
Total net debt | 58.2 | 78 .1 |
Lease liabilities | (58.6) | (63.7) |
Pre-IFRS 16 net (cash)/debt | (0.4) | 14.4 |
| 2023 | 2022 | |
| Financial assets | £m | £m |
Cash and cash equivalents | 0.4 | 5.1 |
Deferred consideration | — | 0.8 |
Trade and other receivables | 35.1 | 40.2 |
Total financial assets | 35.5 | 46 .1 |
| 2023 | 2022 | |
| Financial liabilities | £m | £m |
Trade and other payables | 39.6 | 45.0 |
Lease liabilities | 58.6 | 63.7 |
Borrowings | — | 21.0 |
Total financial liabilities | 98.2 | 129.7 |
| Between | Between | Between | ||||
| Up to 3 | 3 and 12 | 1 and 2 | 2 and 5 | Over | ||
| months | months | years | years | 5 years | ||
At 31 December 2023 | Total | £m | £m | £m | £m | £m |
Trade and other payables | 39.6 | 39.6 | — | — | — | — |
Lease liabilities | 64.2 | 4.6 | 9.8 | 8.4 | 25.8 | 15.6 |
Borrowings | — | — | — | — | — | — |
Total | 103.8 | 44.2 | 9.8 | 8.4 | 25.8 | 15.6 |
| Between | Between | Between | ||||
| Up to 3 | 3 and 12 | 1 and 2 | 2 and 5 | Over | ||
| months | months | years | years | 5 years | ||
At 31 December 2022 | Total | £m | £m | £m | £m | £m |
Trade and other payables | 45.0 | 45.0 | — | — | — | — |
Lease liabilities | 69.6 | 3.6 | 10.7 | 13.1 | 23.0 | 19.2 |
Borrowings | 21.0 | — | — | — | 21.0 | — |
Total | 135.6 | 48.6 | 10.7 | 13 .1 | 44.0 | 19.2 |
| As at 31 December 2023 | ||||
| GBP | EUR | USD | Total | |
| £m | £m | £m | £m | |
Trade and other receivables | 35.0 | 0.1 | — | 35.1 |
Cash and cash equivalents | 0.4 | — | — | 0.4 |
Lease liabilities | (58.2) | (0.4) | — | (58.6) |
Trade and other payables | (39.0) | (0.6) | — | (39.6) |
(61.8) | (0.9) | — | (62.7) |
| As at 31 December 2022 | ||||
| GBP | EUR | USD | Total | |
| £m | £m | £m | £m | |
Trade and other receivables | 40.0 | 0.2 | — | 40.2 |
Cash and cash equivalents | 4.8 | 0.3 | — | 5.1 |
Deferred consideration | 0.8 | — | — | 0.8 |
Lease liabilities | (63.5) | (0.2) | — | (63.7) |
Other interest-bearing borrowings | (21.0) | — | — | (21.0) |
Trade and other payables | (44.7) | (0.3) | — | (45.0) |
(83.6) | — | — | (83.6) |
| 2023 | 2022 | |
| £m | £m | |
Sale of goods | 364.5 | 381.2 |
| 2023 | 2022 | |
| £m | £m | |
United Kingdom | 359.3 | 376.6 |
European Union | 4.1 | 4.0 |
Rest of World | 1.1 | 0.6 |
364.5 | 381.2 |
| 2023 | 2022 | |
| £000 | £000 | |
Audit of these Financial Statements | 100 | 100 |
| Amounts receivable by auditors and their associates in respect of: | ||
Audit of Financial Statements of subsidiaries pursuant to legislation | 238 | 232 |
Audit-related assurance services | 70 | 65 |
408 | 397 |
| 2023 | 2022 | |
| £m | £m | |
Depreciation of property, plant and equipment (Note 15) | 9.3 | 8.8 |
Depreciation of right-of-use assets (Note 16) | 13.7 | 13.3 |
Amortisation of intangible assets (Note 17) | 1.7 | 1.8 |
Impairment of property, plant and equipment and right-of-use assets | 0.3 | 0.6 |
Other non-underlying operating expenses | 3.2 | 1.6 |
Cost of inventories | 169.5 | 181.8 |
Other variable costs | 21.2 | 14.9 |
Employee benefits expense (Note 8) | 85.2 | 84.9 |
Short-term lease rentals | 2.0 | 2.2 |
Other expenses | 43.9 | 43.3 |
Total cost of sales, distribution costs and administration expenses | 350.0 | 353.2 |
| 2023 | 2022 | |
| £m | £m | |
Restructuring costs | 2.7 | 1.6 |
Asset impairment charges | — | 0.6 |
Cloud computing expenses | 0.8 | — |
Non-underlying operating expenses | 3.5 | 2.2 |
Finance expense | — | 0.3 |
Total non-underlying expenses | 3.5 | 2.5 |
Taxation | (0.8) | (0.5) |
Impact on profit after tax | 2.7 | 2.0 |
| 2023 | 2022 | |
| £m | £m | |
| Staff costs (including Directors) comprise: | ||
Wages and salaries | 73.7 | 74. 2 |
Share-based payments | 0.8 | (0.2) |
Social security costs | 8.0 | 8.2 |
Other pension costs | 2.7 | 2.7 |
85.2 | 84.9 |
| 2023 | 2022 | |
| No. | No. | |
Production | 767 | 789 |
Office and administration | 426 | 459 |
Distribution | 908 | 1,002 |
2,101 | 2,250 |
| 2023 | 2022 | |
| £m | £m | |
Emoluments | 1.4 | 1.7 |
Share-based payments | 0.5 | ( 0.1) |
Pension and other post-employment benefit costs | 0.1 | 0.1 |
2.0 | 1.7 |
| Building | ||||
| Profiles | Plastics | Corporate | Total | |
| 2023 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | |
| Revenue | ||||
Total revenue | 219.8 | 210.0 | — | 429.8 |
Inter-segmental revenue | (64.9) | (0.4) | — | (65.3) |
Total revenue from external customers | 154.9 | 209.6 | — | 364.5 |
Adjusted EBITDA | 25.5 | 17.4 | 0.2 | 43.1 |
Amortisation of intangible assets | — | — | (1.7) | (1.7) |
Depreciation of property, plant and equipment | (7.3) | (1.2) | (0.8) | (9.3) |
Depreciation of right-of-use assets | (6.3) | (7. 3) | (0.1) | (13.7) |
Adjusted operating profit/(loss) | 11.9 | 8.9 | (2.4) | 18.4 |
Non-underlying operating expenses | (1.8) | (0.7) | (1.0) | (3.5) |
Operating profit/(loss) | 10.1 | 8.2 | (3.4) | 14.9 |
Finance expense | (3.2) | |||
Profit before tax from continuing operations | 11.7 |
| Building | ||||
| Profiles | Plastics | Corporate | Total | |
| 2022 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | |
| Revenue | ||||
Total revenue | 234.0 | 219.8 | — | 453.8 |
Inter-segmental revenue | (72.3) | (0.3) | — | (72.6) |
Total revenue from external customers | 161.7 | 219.5 | — | 381.2 |
Adjusted EBITDA | 32.7 | 21.0 | 1.5 | 55.2 |
Amortisation of intangible assets | — | — | (1.8) | (1.8) |
Depreciation of property, plant and equipment | ( 7. 0 ) | (1.1) | (0.7) | (8.8) |
Depreciation of right-of-use assets | (5.5) | (7.7) | (0 .1) | (13.3) |
Adjusted operating profit/(loss) | 20.2 | 12.2 | (1.1) | 31.3 |
Non-underlying operating expenses | (0.9) | (1.3) | — | (2.2) |
Operating profit/(loss) | 19.3 | 10.9 | (1.1) | 29.1 |
Finance expense | (2.9) | |||
Profit before tax from continuing operations | 26.2 |
| Building | ||||
| Profiles | Plastics | Corporate | Total | |
| 2023 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | |
Additions to plant, property, equipment and intangible assets | 6.9 | 1.5 | 0.5 | 8.9 |
Segment assets | 126.9 | 78.5 | 18.4 | 223.8 |
Segment liabilities | (53.3) | (43.7) | (4.5) | (101.5) |
Borrowings | — | |||
Deferred tax liability | (8.0) | |||
Total liabilities | (109.5) | |||
Total net assets | 114.3 |
| Building | ||||
| Profiles | Plastics | Corporate | Total | |
| 2022 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | |
Additions to plant, property, equipment and intangible assets | 7.6 | 1.4 | 3.3 | 12.3 |
Segment assets | 14 5.1 | 89.4 | 19.8 | 254.3 |
Segment liabilities | (61.3) | (43.2) | ( 7. 8 ) | (112. 3) |
Borrowings | (20.3) | |||
Deferred tax liability | (6.8) | |||
Total liabilities | (139.4) | |||
Total net assets | 114.9 |
| Non-current | Non-current | |||
| Revenue | assets | Revenue | assets | |
| 2023 | 2023 | 2022 | 2022 | |
| £m | £m | £m | £m | |
United Kingdom | 362.5 | 130.8 | 379.3 | 138.3 |
Republic of Ireland* | 2.0 | — | 1.9 | — |
Total | 364.5 | 130.8 | 381.2 | 138.3 |
| 2023 | 2022 | |
| £m | £m | |
| Finance expense | ||
Bank borrowings | 1.4 | 1.2 |
Interest on lease liabilities | 1.8 | 1.4 |
Underlying finance expense | 3.2 | 2.6 |
Non-underlying finance expense (Note 7) | — | 0.3 |
Total finance expense | 3.2 | 2.9 |
| 2023 | 2022 | |
| £m | £m | |
| Current tax expense | ||
Current tax on profits for the year | 2.0 | 3.2 |
Adjustments in respect of prior years | (1.1) | 0.3 |
Total current tax | 0.9 | 3.5 |
| Deferred tax expense | ||
Origination and reversal of temporary differences | 0.4 | 0.7 |
Adjustment in respect of change in rates | — | 0.2 |
Adjustment in respect of prior years | 0.8 | (0.7) |
Total deferred tax | 1.2 | 0.2 |
Total tax expense | 2 .1 | 3.7 |
| 2023 | 2022 | |
| £m | £m | |
Continuing operations | 2.1 | 4.2 |
Discontinued operations | — | (0.5) |
Total tax expense | 2 .1 | 3.7 |
| 2023 | 2022 | |
| £m | £m | |
Profit before tax from continuing operations | 11.7 | 26.2 |
Loss before tax from discontinued operations | — | (2.8) |
Profit before tax | 11.7 | 23.4 |
Expected tax charge based on the standard rate of corporation tax in the UK of 23.5% (2022: 19.0%) | 2.7 | 4.4 |
| Taxation effect of: | ||
Expenses not deductible for tax purposes | 0.4 | 0.4 |
Capital allowance super-deduction utilised | — | (0.3) |
Patent Box claims | (0.5) | (0.4) |
Deferred tax impact of share-based payments | 0.1 | — |
Adjustment in respect of prior years | (1.1) | 0.3 |
Tax effect of accelerated capital allowances | (0.7) | (0.9) |
Current tax expense | 0.9 | 3.5 |
| 2023 | 2022 | |
| £m | £m | |
Profit before tax from continuing operations | 11.7 | 26.2 |
Loss before tax from discontinued operations | — | (2.8) |
Profit before tax | 11.7 | 23.4 |
Expected tax charge based on the standard rate of corporation tax in the UK of 23.5% (2022: 19.0%) | 2.7 | 4.4 |
| Taxation effect of: | ||
Expenses not deductible for tax purposes | 0.2 | 0.2 |
Capital allowance super-deduction utilised | — | (0.3) |
Patent Box claims | (0.5) | (0.4) |
Adjustments in respect of prior years | (0.3) | (0.4) |
Adjustment in respect of change in rates | — | 0.2 |
Total tax expense | 2 .1 | 3.7 |
| Year ended | |
| 31 December | |
| 2022 | |
| £m | |
Revenue | 2.9 |
Cost of sales | (2.2) |
Gross profit | 0.7 |
Distribution costs | (0.8) |
Administrative expenses | (1.2) |
Operating loss | (1.3) |
Finance expense | — |
Loss before tax from discontinued operations | (1.3) |
Taxation | 0.2 |
Loss after tax from discontinued operations | (1.1) |
Loss on sale of trade and assets after tax | (1.2) |
Loss from discontinued operation | (2.3) |
| 2022 | |
| £m | |
| Consideration received | |
Cash | 0.4 |
Deferred consideration | 0.8 |
Total consideration | 1.2 |
Carrying value of net assets sold | (2.6) |
Transaction costs | (0.1) |
Loss on sale before tax | (1.5) |
Taxation | 0.3 |
Loss on sale after tax | (1.2) |
| £m | |
Property, plant and equipment | 0.4 |
Right-of-use assets | 0.3 |
Intangible assets | 0.3 |
Inventories | 1.9 |
Lease liabilities | (0.3) |
Carrying value of net assets sold | 2.6 |
| 2023 | 2022 | |
| £m | £m | |
Net cash outflow from operating activities | — | (0.2) |
Net cash inflow from investing activities | 0.8 | 0 .1 |
Net increase/(decrease) in cash generated by discontinued operation | 0.8 | (0.1) |
| 2022 | |
| Pence | |
Basic losses per share from discontinued operations | (2.0) |
Diluted losses per share from discontinued operations | (2.0) |
| 2023 | 2022 | |
| £m | £m | |
| Profit from continuing operations attributable to ordinary shareholders | ||
excluding non-underlying items | 12.3 | 24.0 |
Profit from continuing operations attributable to ordinary shareholders | 9.6 | 22.0 |
Loss from discontinued operations | — | (2.3) |
Profit attributable to ordinary shareholders | 9.6 | 19.7 |
| 2023 | 2022 | ||||
| No. | No. | ||||
Weighted average number of shares – basic | 111, | 88 | 5,08 | 3 | 112,036,668 |
Dilutive impact of share options granted | 53,451 | 747,137 | |||
Weighted average number of shares – diluted | 111,9 | 38 ,534 | 112,783,8 0 5 |
| 2023 | 2022 | |
| Pence | Pence | |
| Continuing operations | ||
Basic earnings per share | 8.6 | 19.6 |
Adjusted basic earnings per share | 11.0 | 21.4 |
Diluted earnings per share | 8.6 | 19.5 |
Adjusted diluted earnings per share | 11.0 | 21.3 |
| Discontinued operations | ||
Basic losses per share | — | (2.0) |
Diluted losses per share | — | (2.0) |
| Total | ||
Basic earnings per share | 8.6 | 17. 6 |
Diluted earnings per share | 8.6 | 17. 5 |
| 2023 | 2022 | |
| £m | £m | |
| Dividends paid during the year | ||
Interim dividend for 2023 of | 2.2 | 3.9 |
Final dividend for 2022 of 7.2p per share (2021: 6.4p per share) | 8.1 | 7. 2 |
10.3 | 11.1 | |
| Dividends proposed | ||
Final dividend for 2023 of | 3.8 | — |
Final dividend for 2022 of | — | 8.1 |
3.8 | 8.1 |
| Office | |||||||
| Freehold | Leasehold | Plant and | Motor | equipment | Assets under | ||
| property | improvements | machinery | vehicles | and fixtures | construction | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
Balance at 1 January 2022 | 9.0 | 0.1 | 54.8 | 0.4 | — | 12.2 | 76.5 |
Additions | — | — | 2.0 | — | — | 10.0 | 12.0 |
Disposals | (0.1) | — | (1.6) | — | — | — | (1.7) |
Disposal of business | — | — | (0.3) | (0.1) | ( 0.1) | ( 0.1) | (0.6) |
Transfers | 0.1 | (0 .1) | 14.2 | 0.8 | 0.1 | (16.1) | (1.0) |
Balance at 31 December 2022 | 9.0 | — | 69.1 | 1.1 | — | 6.0 | 85.2 |
Additions | — | — | 1.7 | 0.3 | — | 6.8 | 8.8 |
Disposals | — | — | (2.2) | (0.2) | — | (0.4) | (2.8) |
Transfers | — | — | 4.5 | — | — | (5.4) | (0.9) |
Balance at 31 December 2023 | 9.0 | — | 73.1 | 1.2 | — | 7.0 | 90.3 |
| Accumulated depreciation and impairment | |||||||
Balance at 1 January 2022 | 1.7 | — | 15.5 | 0.1 | — | — | 17. 3 |
Charge for the year | 0.3 | — | 8.4 | 0.1 | — | — | 8.8 |
Impairment charges | — | — | 0.2 | — | — | — | 0.2 |
Disposals | (0.1) | — | (1.6) | — | — | — | (1.7) |
Disposal of business | — | — | ( 0.1) | ( 0.1) | — | — | (0.2) |
Transfers | (0.1) | — | (1.6) | 0.8 | — | — | (0.9) |
Balance at 31 December 2022 | 1.8 | — | 20.8 | 0.9 | — | — | 23.5 |
Charge for the year | 0.3 | — | 8.9 | 0.1 | — | — | 9.3 |
Impairment charges | — | — | 0.2 | — | — | — | 0.2 |
Disposals | — | — | (2.2) | (0.2) | — | — | (2.4) |
Transfers | — | — | (0.2) | — | — | — | (0.2) |
Balance at 31 December 2023 | 2 .1 | — | 27.5 | 0.8 | — | — | 30.4 |
| Net book value | |||||||
At 31 December 2023 | 6.9 | — | 45.6 | 0.4 | — | 7.0 | 59.9 |
At 31 December 2022 | 7. 2 | — | 48.3 | 0.2 | — | 6.0 | 61.7 |
| Office | ||||
| Leasehold | Motor | equipment | ||
| improvements | vehicles | and fixtures | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Balance at 1 January 2022 | 62.6 | 22.0 | 0.1 | 84.7 |
Additions | 13.2 | 5.7 | — | 18.9 |
Disposals | (5.7) | (3.2) | — | (8.9) |
Disposal of business | (0.7) | — | — | (0.7) |
Reclassification | (1.0) | (0.1) | (0 .1) | (1.2) |
Balance at 31 December 2022 | 68.4 | 24.4 | — | 92.8 |
Additions | 4.6 | 4.7 | 0.3 | 9.6 |
Disposals | (2.7) | (4.1) | — | (6.8) |
Balance at 31 December 2023 | 70.3 | 25.0 | 0.3 | 95.6 |
| Accumulated depreciation and impairment | ||||
Balance at 1 January 2022 | 19.6 | 10.3 | — | 29.9 |
Charge for the year | 8.2 | 5.1 | — | 13.3 |
Impairment charges | 0.2 | 0.2 | — | 0.4 |
Disposals | (5.7) | (3.2) | — | (8.9) |
Disposal of business | (0.4) | — | — | (0.4) |
Reclassification | (0.2) | (1.0) | — | (1.2) |
Balance at 31 December 2022 | 21.7 | 11.4 | — | 33.1 |
Charge for the year | 8.7 | 4.9 | 0.1 | 13.7 |
Impairment charges | — | 0.1 | — | 0.1 |
Disposals | (2.8) | (3.6) | — | (6.4) |
Balance at 31 December 2023 | 27.6 | 12.8 | 0.1 | 40.5 |
| Net book value | ||||
At 31 December 2023 | 42.7 | 12.2 | 0.2 | 5 5.1 |
At 31 December 2022 | 46.7 | 13.0 | — | 59.7 |
| Software | Technology-based | Customer-related | Marketing-related | Goodwill | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
Balance at 1 January 2022 | 3.5 | 1.6 | 7. 5 | 6.3 | 16.8 | 35.7 |
Additions | 0.3 | — | — | — | — | 0.3 |
Transfers | (0.1) | — | — | 0.2 | — | 0.1 |
Disposal of business | — | — | (0.5) | — | (0.2) | (0.7) |
Balance at 31 December 2022 | 3.7 | 1.6 | 7.0 | 6.5 | 16.6 | 35.4 |
Additions | 0.1 | — | — | — | — | 0.1 |
Transfers | 0.7 | — | — | — | — | 0.7 |
Disposals | (1.0) | (0.1) | — | (0.2) | — | (1.3) |
Balance at 31 December 2023 | 3.5 | 1.5 | 7.0 | 6.3 | 16.6 | 34.9 |
| Accumulated amortisation | ||||||
Balance at 1 January 2022 | 1.7 | 0.8 | 5.8 | 3.0 | 5.8 | 17.1 |
Charge for the year | 0.4 | 0.1 | 0.8 | 0.5 | — | 1.8 |
Disposal of business | — | — | (0.4) | — | — | (0.4) |
Transfers | (0.1) | — | (0.1) | 0.2 | — | — |
Balance at 31 December 2022 | 2.0 | 0.9 | 6.1 | 3.7 | 5.8 | 18.5 |
Charge for the year | 0.4 | 0.1 | 0.7 | 0.5 | — | 1.7 |
Disposals | (0.8) | (0.1) | — | (0.2) | — | (1.1) |
Balance at 31 December 2023 | 1.6 | 0.9 | 6.8 | 4.0 | 5.8 | 19.1 |
| Net book value | ||||||
At 31 December 2023 | 1.9 | 0.6 | 0.2 | 2.3 | 10.8 | 15.8 |
At 31 December 2022 | 1.7 | 0.7 | 0.9 | 2.8 | 10.8 | 16.9 |
| 2023 | 2022 | |
| £m | £m | |
Eurocell Building Plastics | 5.1 | 5.1 |
Eurocell Profiles | 3.3 | 3.3 |
Recycling | — | — |
Vista Panels | 2.2 | 2.2 |
S&S Plastics | 0.2 | 0.2 |
10.8 | 10.8 |
2023 | 2022 | |
Period on which management-approved forecasts are based (years) | 3 | 3 |
Discount rate (pre-tax) | 12% | 10% |
Profit growth rate in perpetuity | 2% | 2% |
2023 | 2022 | |||
| 2023 | Discount | 2022 | Discount | |
| Sales | rate | Sales | rate | |
Eurocell Building Plastics | 77% | 40% | 90% | 46%* |
Eurocell Profiles | 74% | 37% | 55% | 19% |
Vista Panels | 84% | 49% | 93% | 76% |
S&S Plastics | 31% | 16% | 70% | 23%* |
| 2023 | 2022 | |
| £m | £m | |
Raw materials | 7.3 | 7. 3 |
Work in progress | 3.7 | 2.4 |
Finished goods and goods for resale | 35.7 | 50.2 |
46.7 | 59.9 |
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 38.6 | 43.5 |
Less: provision for impairment of trade receivables | (1.2) | (1.8) |
Less: provision for rebates payable | (2.3) | (1.5) |
Net trade receivables | 35.1 | 40.2 |
Contract assets | 1.9 | 0.7 |
Prepayments | 7.9 | 8.6 |
Other receivables | 0.4 | 0.5 |
Total trade and other receivables | 45.3 | 50.0 |
Trade receivables | Contract assets | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
At 1 January | 1.8 | 2.6 | — | — |
Charged during the year | 0.5 | 0.3 | — | — |
Released during the year | (0.4) | — | — | — |
Receivables written off during the year as uncollectible | (0.7) | (1.1) | — | — |
At 31 December | 1.2 | 1.8 | — | — |
| More than 30 | More than 60 | More than 90 | More than 120 | |||
| Current | days past due | days past due | days past due | days past due | Total | |
| At 31 December 2023 | £m | £m | £m | £m | £m | £m |
Expected loss rate | 1% | 12% | 48% | 81% | 74% | 3% |
| Gross carrying amount | ||||||
– trade receivables | 35.7 | 1.6 | 0.4 | 0.1 | 0.8 | 38.6 |
| Gross carrying amount | ||||||
– contract assets | 1.9 | — | — | — | — | 1.9 |
Loss allowance | 0.1 | 0.2 | 0.2 | 0.1 | 0.6 | 1.2 |
| More than 30 | More than 60 | More than 90 | More than 120 | |||
| Current | days past due | days past due | days past due | days past due | Total | |
| At 31 December 2022 | £m | £m | £m | £m | £m | £m |
Expected loss rate | 1% | 8% | 39% | 74% | 52% | 4% |
| Gross carrying amount | ||||||
– trade receivables | 36.0 | 5.3 | 0.6 | 0.3 | 1.3 | 43.5 |
| Gross carrying amount | ||||||
– contract assets | 0.7 | — | — | — | — | 0.7 |
Loss allowance | 0.2 | 0.4 | 0.2 | 0.3 | 0.7 | 1.8 |
| Book value | Fair value | Book value | Fair value | |
| 2023 | 2023 | 2022 | 2022 | |
| £m | £m | £m | £m | |
| Non-current | ||||
Bank borrowings unsecured | — | — | 20.3 | 20.3 |
Total borrowings | — | — | 20.3 | 20.3 |
| 2023 | 2022 | |
| £m | £m | |
Within one year or repayable on demand | — | — |
Between one and two years | — | — |
Between two and five years | — | 21.0 |
— | 21.0 |
| 2023 | 2022 | |
| £m | £m | |
| Current liabilities | ||
Trade payables | 29.0 | 33.9 |
Other tax and social security | 6.0 | 6.4 |
Other payables | 0.8 | 1.1 |
Accruals and deferred income | 5.8 | 6.0 |
Total current trade and other payables | 41.6 | 47.4 |
| 2023 | 2022 | |
| £m | £m | |
| Lease liabilities | ||
Current | 12.9 | 13.0 |
Non-current | 45.7 | 50.7 |
Total discounted lease liabilities at 31 December | 58.6 | 63.7 |
| 2023 | 2022 | |
| £m | £m | |
| Maturity analysis | ||
— Less than one year | 14.4 | 14.3 |
— One to five years | 34.2 | 36.1 |
— More than five years | 15.6 | 19.2 |
Total undiscounted lease liabilities at 31 December | 64.2 | 69.6 |
| 2023 | 2022 | |
| £m | £m | |
| Finance expense | ||
Interest on lease liabilities | 1.8 | 1.4 |
| Dilapidations and | |||
| environmental | Warranty | ||
| provisions | provisions | Total | |
| £m | £m | £m | |
At 1 January 2022 | 1.2 | 0.3 | 1.5 |
Charged/(credited) to Statement of Comprehensive Income | 0.1 | (0.3) | (0.2) |
Utilised | (0.1) | — | (0 .1) |
At 31 December 2022 | 1.2 | — | 1.2 |
Charged to Statement of Comprehensive Income | 0 .1 | — | 0.1 |
Utilised | — | — | — |
At 31 December 2023 | 1.3 | — | 1.3 |
Current | 0.2 | — | 0.2 |
Non-current | 1.1 | — | 1.1 |
At 31 December 2023 | 1.3 | — | 1.3 |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | (6.8) | (6.6) |
Charged to Statement of Comprehensive Income | (1.2) | (0.2) |
At 31 December | (8.0) | (6.8) |
| Statement of | |||||
| Comprehensive | |||||
| Asset | Liability | Net | Income | Equity | |
| 2023 | 2023 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | |
Accelerated capital allowances/intangible fixed assets | — | (8.5) | (8.5) | (1.1) | — |
Other temporary differences | 0.5 | — | 0.5 | (0.1) | — |
Net tax assets/(liabilities) | 0.5 | (8.5) | (8.0) | (1.2) | — |
| Statement of | |||||
| Comprehensive | |||||
| Asset | Liability | Net | Income | Equity | |
| 2022 | 2022 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | |
Accelerated capital allowances/intangible fixed assets | — | ( 7.4) | ( 7.4) | (0.2) | — |
Other temporary differences | 0.6 | — | 0.6 | — | — |
Net tax assets/(liabilities) | 0.6 | ( 7. 4) | (6.8) | (0.2) | — |
| Allotted, called up and fully paid | |||
| 2023 | 2022 | ||
| Number | Number | ||
Ordinary shares of £0.001 each | 112 ,095,184 | 112,0 | 9 5,184 |
| 2023 | 2022 | |
| £m | £m | |
Ordinary shares of £0.001 each | 0.1 | 0.1 |
Share premium account | 22.2 | 22.2 |
| Number of | ||
shares | £m | |
Balance at 1 January 2022 and 1 January 2023 | — | — |
Acquisition of shares by the Employee Benefit Trust | (650,000) | (0.7) |
Deferred shares issued under the DSP scheme | 229,901 | 0.2 |
Shares issued under the PSP scheme | 367,0 0 5 | 0.4 |
Balance at 31 December 2023 | (53,094) | (0.1) |
2023 | 2022 | |||
| Average | Average | |||
| exercise price per | Number | exercise price | Number | |
| share option | of options | per share option | of options | |
| £ | No. | £ | No. | |
As at 1 January | 1.758 | 1,890,102 | 1.817 | 2,005,503 |
Granted during the year | 1.103 | 2,151,517 | 1.720 | 8 57, 4 9 0 |
Exercised during the year | — | — | 1.920 | (101,838) |
Forfeited during the year | 1.576 | (1,443,093) | 1.836 | (871,053) |
As at 31 December | 1.317 | 2,598,526 | 1.758 | 1, 89 0,102 |
Vested and exercisable at 31 December | — | — |
| Exercise | 31 December | 31 December | |||||
| price | 2023 | 2022 | |||||
| Expiry date | £ | No. | No. | ||||
1 June 2020 | 1 June 2023 | 1.720 | 297,220 | 459,795 | |||
1 June 2021 | 1 June 2024 | 1.832 | 264,704 | 649,413 | |||
1 June 2022 | 1 June 2025 | 1.720 | 292,261 | 780,894 | |||
1 June 2023 | 1 June 2026 | 1.10 8 | 1,744,341 | — | |||
As at 31 December | 2,598,526 | 1,8 | 9 | 0 | ,10 2 | ||
Weighted average contractual life of options outstanding at end of year | 1.82 years | 1.59 years |
| 2023 | |
| Options are granted for the consideration set at the inception of the scheme | |
Exercise price | 1.108 |
Grant date | 14 April 2023 |
Expiry date | 31 May 2026 |
Share price at grant date | 1.325 |
Expected price volatility of the Company’s shares | 20.0% |
Expected dividend yield | 4.0% |
Risk-free interest rate | 1.0% |
| 2023 | 2022 | |
| No. | No. | |
As at 1 January | 355,765 | 325,282 |
Granted during the year | 1,254,655 | 73,338 |
Exercised during the year | (204,769) | (20,000) |
Forfeited during the year | (161,710) | (22,855) |
As at 31 December | 1,243,941 | 355,765 |
Vested and exercisable at 31 December | — | — |
| Exercise | 31 December | 31 December | ||
| price | 2023 | 2022 | ||
| Expiry date | £ | No. | No. | |
30 June 2020 | 30 June 2023 | 0.001 | — | 208,612 |
30 June 2020 | 30 September 2023 | 0.001 | — | — |
30 June 2021 | 30 June 2024 | 0.001 | — | 73,815 |
30 June 2022 | 30 June 2025 | 0.001 | 73,338 | 73,338 |
3 April 2023 | 3 April 2025 | 0.001 | 15,681 | — |
3 April 2023 | 3 April 2026 | 0.001 | 668,572 | — |
11 April 2023 | 11 April 2025 | 0.001 | 410,447 | — |
11 April 2023 | 11 April 2026 | 0.001 | 8,227 | — |
14 September 2023 | 5 September 2025 | 0.001 | 33,838 | — |
14 September 2023 | 1 January 2026 | 0.001 | 33,838 | — |
As at 31 December | 1,243,941 | 355,765 | ||
Weighted average contractual life of options outstanding at end of year | 1.84 years | 0.87 years |
| 2023 | 2022 | |
| No. | No. | |
As at 1 January | 2,509,646 | 2,073,060 |
Granted during the year | 794,710 | 1,213,781 |
Exercised during the year | (316,184) | — |
Forfeited during the year | (725,715) | (777,195) |
As at 31 December | 2,262,457 | 2,509,646 |
Vested and exercisable at 31 December | — | — |
| Exercise | 31 December | 31 December | |||
| price | 2023 | 2022 | |||
| Expiry date | £ | No. | No. | ||
2 December 2020 | 1 December 2023 | 0.000 | — | 505,731 | |
22 April 2021 | 21 April 2024 | 0.000 | 610,900 | 770,091 | |
21 October 2021 | 11 October 2024 | 0.000 | 7,78 | 2 | 51,847 |
13 April 2022 | 13 April 2025 | 0.000 | 711,476 | 1,044,388 | |
11 October 2022 | 11 October 2025 | 0.000 | 137,5 89 | 137, 5 8 9 | |
11 April 2023 | 11 April 2026 | 0.000 | 794,710 | — | |
As at 31 December | 2,262,457 | 2,509,646 | |||
Weighted average contractual life of options outstanding at end of year | 1.4 years | 1.73 years |
| 2023 | |
| Options are granted for the consideration set at the inception of the scheme | |
Exercise price | 0.001 |
Grant date | 11 April 2023 |
Expiry date | 11 April 2026 |
Share price at grant date | 1.325 |
Expected price volatility of the Company’s shares | 20.0% |
Expected dividend yield | 4.0% |
Risk-free interest rate | 1.0% |
| 2023 | 2022 | |
| £m | £m | |
Options issued under SAYE scheme | 0.2 | — |
Deferred shares issued under the DSP scheme | 0.3 | 0.2 |
Shares issued under the PSP scheme | 0.3 | (0.4) |
0.8 | (0.2) |
| 2023 | 2022 | |
| £000 | £000 | |
Kellmann Recruitment Limited – recruitment services | 103 | 211 |
| 2023 | 2022 | |
| £000 | £000 | |
Kellmann Recruitment Limited – recruitment services | — | — |
| 2023 | 2022 | |
| £m | £m | |
| Profit after tax from continuing operations | 9.6 | 22.0 |
Loss after tax from discontinued operations | — | (2.3) |
Profit after tax | 9.6 | 19.7 |
Taxation (Note 11) | 2.1 | 3.7 |
Finance expense (Note 10) | 3.2 | 2.9 |
Operating profit | 14.9 | 26.3 |
| Adjustments for: | ||
Depreciation of property, plant and equipment (Note 15) | 9.3 | 8.8 |
Depreciation of right-of-use assets (Note 16) | 13.7 | 13.3 |
Amortisation of intangible assets (Note 17) | 1.7 | 1.8 |
Impairment of tangible and right-of-use assets | 0.3 | 0.6 |
Loss on disposal of business | — | 1.5 |
Share-based payments | 0.8 | (0.2) |
Decrease/(increase) in inventories | 13.2 | (5.7) |
Decrease/(increase) in trade and other receivables | 6.0 | (5.6) |
Decrease in trade and other payables | (5.8) | (1.8) |
Increase/(decrease) in provisions | 0.1 | (0.3) |
Cash generated from operations | 54.2 | 38.7 |
| 1 January | Non-cash | 31 December | |||
| 2023 | Cash flows | New leases | movements* | 2023 | |
| £m | £m | £m | £m | £m | |
Cash and cash equivalents | 5.1 | (4.7) | — | — | 0.4 |
Deferred consideration | 0.8 | (0.8) | — | — | — |
Bank overdrafts | — | — | — | — | — |
Lease liabilities | (63.7) | 15.6 | (9.6) | (0.9) | (58.6) |
Borrowings | (20.3) | 21.0 | — | (0.7) | — |
Total | (78.1) | 31.1 | (9.6) | (1.6) | (58.2) |
| 1 January | Non-cash | 31 December | |||
| 2022 | Cash flows | New leases | movements* | 2022 | |
| £m | £m | £m | £m | £m | |
Cash and cash equivalents | 6.6 | (1.5) | — | — | 5.1 |
Deferred consideration | — | — | — | 0.8 | 0.8 |
Bank overdrafts | (5.9) | 5.9 | — | — | — |
Lease liabilities | (58.7) | 14.7 | (18.9) | (0.8) | (63.7) |
Borrowings | (11.7) | (8.2) | — | (0.4) | (20.3) |
Total | (69.7) | 10.9 | (18.9) | (0.4) | ( 78 .1) |
| Current | Current | Non-current | ||
| assets | liabilities | liabilities | Total | |
| 31 December 2023 | £m | £m | £m | £m |
Cash and cash equivalents | 0.4 | — | — | 0.4 |
Lease liabilities | — | (12.9) | (45.7) | (58.6) |
Total | 0.4 | (12.9) | (45.7) | (58.2) |
| Current | Current | Non-current | ||
| assets | liabilities | liabilities | Total | |
| 31 December 2022 | £m | £m | £m | £m |
Cash and cash equivalents | 5.1 | — | — | 5.1 |
Deferred consideration | 0.8 | — | — | 0.8 |
Lease liabilities | — | (13.0) | (50.7) | (63.7) |
Borrowings | — | — | (20.3) | (20.3) |
Total | 5.9 | (13.0) | (71.0) | ( 78 .1) |