> | Buildings | 2.5% |
> | Plant and machinery | 14-20% |
> | Fixtures and fittings | 20% |
> | Computer Equipment | 33% |
Type | IFRS 9 Classification |
Financial assets | |
Cash and cash equivalents | Amortised cost |
Trade receivables | Amortised cost |
Other receivables | Amortised cost |
Contract assets | Amortised cost |
Amounts recoverable on construction contracts | Amortised cost |
Restricted cash | Amortised cost |
Deposits for sites | Amortised cost |
Construction bonds | Amortised cost |
Financial liabilities | |
Lease liabilities | Amortised cost |
Trade payables | Amortised cost |
Inventory accruals | Amortised cost |
Other accruals | Amortised cost |
Loans and borrowings | Amortised cost |
Derivative contracts | Fair value (cash flow hedge accounting) |
Contingent consideration through profit or loss | Fair value through profit or loss |
2023 | 2022 | |
€’000 | €’000 | |
Revenue | ||
Suburban | 470,820 | 454,540 |
Urban | 120,122 | 190,166 |
Partnerships | 16,996 | – |
Revenue for reportable segments | 607,938 | 644,706 |
2023 | 2022 | |
€’000 | €’000 | |
Operating profit/(loss) | ||
Suburban | 79,872 | 70,353 |
Urban | 12,367 | 21,532 |
Partnerships | 513 | (1,565) |
Operating profit for reportable segments | 92,752 | 90,320 |
Reconciliation to results for the financial year | ||
Segment results – operating profit | 92,752 | 90,320 |
Finance expense | (15,839) | (7,094) |
Directors’ remuneration | (3,488) | (3,402) |
Corporate function payroll costs | (5,871) | (6,081) |
Depreciation and amortisation | (2,449) | (2,081) |
Professional fees | (3,075) | (4,992) |
IT costs | (2,060) | (1,673) |
Share-based payment expense | (2,137) | (1,717) |
Profit on sale of property, plant and equipment | 214 | 1,501 |
Other corporate costs | (2,937) | (1,780) |
Profit before tax | 55,110 | 63,001 |
| 31 December 2023 | 31 December 2022 | |||||||
Suburban | Urban | Partnerships | Total | Suburban | Urban | Partnerships | Total | |
€’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Segment assets | 555,329 | 185,525 | 49,865 | 790,719 | 590,321 | 153,018 | 6,452 | 749,791 |
Reconciliation to Consolidated Balance Sheet | ||||||||
Deferred tax asset | – | – | – | 884 | – | – | – | 620 |
Trade and other receivables | – | – | – | 1,010 | – | – | – | 785 |
Cash and cash equivalents | – | – | – | 71,863 | – | – | – | 71,085 |
Property, plant and equipment | – | – | – | 64,184 | – | – | – | 51,750 |
Income tax receivable | – | – | – | 3,901 | – | – | – | – |
Intangible assets | – | – | – | 2,781 | – | – | – | 1,770 |
– | – | – | 935,342 | – | – | – | 875,801 | |
Segment liabilities | 92,520 | 15,191 | 19,395 | 127,106 | 69,138 | 9,876 | 159 | 79,173 |
Reconciliation to Consolidated Balance Sheet | ||||||||
Trade and other payables | – | – | – | 7,363 | – | – | – | 17,561 |
Loans and Borrowings | – | – | – | 115,645 | – | – | – | 80,640 |
Derivative contracts | – | – | – | 1,623 | – | – | – | – |
Lease liabilities | – | – | – | 5,449 | – | – | – | 4,744 |
Income tax payable | – | – | – | – | – | – | – | 565 |
– | – | – | 257,186 | – | – | – | 182,683 | |
2023 |
2022 |
|
€’000 |
€’000 |
|
Suburban |
||
Core |
470,820 |
451,930 |
Non-core |
– |
2,610 |
470,820 |
454,540 |
|
Urban |
||
Core |
95,561 |
176,570 |
Non-core |
24,561 |
13,596 |
120,122 |
190,166 |
|
Partnerships |
||
Core |
16,996 |
– |
Total Revenue |
607,938 |
644,706 |
2023 |
2022 |
|
€’000 |
€’000 |
|
Interest on secured bank loans |
16,084 |
7,049 |
Cashflow hedges – reclassified from other comprehensive income |
(383) |
– |
Finance cost on lease liabilities |
138 |
45 |
15,839 |
7,094 |
2023 |
2022 |
|
€’000 |
€’000 |
|
Amortisation of intangible assets (Note 18) |
534 |
487 |
Depreciation of property, plant and equipment (Note 17)* |
5,159 |
3,509 |
Employment costs (Note 13) |
46,264 |
40,337 |
Profit on disposal of property, plant and equipment |
(214) |
(1,501) |
Audit of Group, Company and subsidiary financial statements** |
280 |
255 |
Other assurance services |
20 |
20 |
Tax advisory services |
67 |
30 |
Tax compliance services |
36 |
43 |
Other non-audit services |
25 |
20 |
428 |
368 |
|
Directors’ remuneration |
||
Salaries, fees and other emoluments |
3,438 |
3,252 |
Pension contributions |
50 |
150 |
3,488 |
3,402 |
2023 | 2022 | |
Total | Total | |
€’000 | €’000 | |
Wages and salaries | 38,550 | 33,734 |
Social welfare costs | 4,126 | 3,540 |
Pension costs – defined contribution | 1,451 | 1,346 |
Share-based payment expense (Note 14) | 2,137 | 1,717 |
46,264 | 40,337 |
Number of | Number of | |
Options | Options | |
2023 | 2022 | |
LTIP options in issue at 1 January | 13,022,830 | 10,583,497 |
Granted during the financial year | 5,515,311 | 4,568,698 |
Forfeited during the financial year | (284,403) | (264,729) |
Lapsed during the financial year | (1,067,076) | – |
Exercised during the financial year | (3,226,235) | (1,864,636) |
LTIP options in issue at 31 December | 13,960,427 | 13,022,830 |
Exercisable at 31 December | 388,859 | 461,395 |
2023 | 2022 | |
Fair value at grant date | €1.12 | €1.16 |
Share price at grant date | €1.12 | €1.16 |
2023 | 2022 | |||
Number of | Number of | Number of | Number of | |
Options | Options | Options | Options | |
3 Year | 5 Year | 3 Year | 5 Year | |
SAYE options in issue at 1 January | 590,220 | 165,000 | 799,740 | 165,000 |
Granted during the financial year | – | – | – | – |
Forfeited during the financial year | (19,167) | – | (32,520) | – |
Lapsed during the financial year | (720) | – | – | – |
Exercised during the financial year | (504,333) | – | (177,000) | – |
SAYE options in issue at 31 December | 66,000 | 165,000 | 590,220 | 165,000 |
2023 | 2022 | |
Profit for the financial year attributable to ordinary shareholders (€’000) | 47,108 | 52,567 |
Weighted average number of shares for the financial year | 588,951,593 | 693,872,004 |
Basic earnings per share (cent) | 8.0 | 7.6 |
2023 | 2022* | |
No. of shares | No. of shares | |
Reconciliation of weighted average number of shares | ||
Number of ordinary shares at beginning of financial year | 638,131,722 | 771,770,694 |
Effect of share buyback | (52,032,676) | (78,865,173) |
Effect of SAYE maturity | 255,980 | 29,487 |
Effect of LTIP maturity | 2,596,567 | 936,996 |
588,951,593 | 693,872,004 |
2023 | 2022 | |
Profit for the financial year attributable to ordinary shareholders (€’000) | 47,108 | 52,567 |
Weighted average number of shares for the financial year | 590,114,076 | 695,970,940 |
Diluted earnings per share (cent) | 8.0 | 7.6 |
2023 | 2022 | |
No. of shares | No. of shares | |
Reconciliation of weighted average number of shares (diluted) | ||
Weighted average number of ordinary shares (basic) | 588,951,593 | 693,872,004 |
Effect of potentially dilutive shares | 1,162,483 | 2,098,936 |
590,114,076 | 695,970,940 |
2023 | 2022 | |
€’000 | €’000 | |
Current tax charge for the financial year | 8,148 | 10,650 |
Deferred tax credit for the financial year | (146) | (216) |
Total income tax charge | 8,002 | 10,434 |
2023 | 2022 | |
€’000 | €’000 | |
Profit before tax for the financial year | 55,110 | 63,001 |
Tax charge at standard Irish income tax rate of 12.5% | 6,889 | 7,875 |
Tax effect of: | ||
Income taxed at the higher rate of corporation tax | 949 | 2,424 |
Non-deductible expenses – other | 30 | 97 |
Adjustment in respect of prior year under accrual | 134 | 38 |
Total income tax charge | 8,002 | 10,434 |
Balance at | Balance at | ||
1 January | Recognised in | 31 December | |
2023 | profit or loss | 2023 | |
€’000 | €’000 | €’000 | |
Expenses deductible in future periods | 619 | 265 | 884 |
619 | 265 | 884 |
| 2023 |
2022 |
|||||||||
Land & |
Fixtures & |
Plant & |
Computer |
Land & |
Fixtures |
Plant & |
Computer |
|||
buildings |
fittings |
machinery |
equipment |
Total |
buildings |
& fittings |
machinery |
equipment |
Total |
|
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
|
Cost |
||||||||||
At 1 January |
36,322 |
2,096 |
22,495 |
950 |
61,863 |
18,239 |
945 |
14,699 |
717 |
34,600 |
Acquisitions through business combinations |
– |
– |
– |
– |
– |
3,313 |
56 |
714 |
– |
4,083 |
Additions |
12,584 |
– |
5,015 |
550 |
18,149 |
15,315 |
1,095 |
7,874 |
308 |
24,592 |
Disposals |
(2,351) |
– |
(1,850) |
– |
(4,201) |
(545) |
– |
(792) |
(75) |
(1,412) |
At 31 December |
46,555 |
2,096 |
25,660 |
1,500 |
75,811 |
36,322 |
2,096 |
22,495 |
950 |
61,863 |
Accumulated depreciation |
||||||||||
At 1 January |
(2,964) |
(654) |
(5,868) |
(627) |
(10,113) |
(2,216) |
(438) |
(4,121) |
(595) |
(7,370) |
Charge for the financial year |
(1,592) |
(242) |
(3,127) |
(198) |
(5,159) |
(748) |
(216) |
(2,447) |
(98) |
(3,509) |
Disposals |
2,351 |
– |
1,294 |
– |
3,645 |
– |
– |
700 |
66 |
766 |
At 31 December |
(2,205) |
(896) |
(7,701) |
(825) |
(11,627) |
(2,964) |
(654) |
(5,868) |
(627) |
(10,113) |
Net book value |
||||||||||
At 31 December |
44,350 |
1,200 |
17,959 |
675 |
64,184 |
33,358 |
1,442 |
16,627 |
323 |
51,750 |
| 2023 |
2022 |
||||||||
Capitalised |
|||||||||
development |
Computer |
Computer |
|||||||
Goodwill |
expenditure |
Licence |
software |
Total |
Goodwill |
Licence |
software |
Total |
|
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
€’000 |
|
Cost |
|||||||||
At 1 January |
5,697 |
– |
300 |
3,133 |
9,130 |
– |
– |
2,390 |
2,390 |
Additions |
– |
719 |
500 |
326 |
1,545 |
5,697 |
300 |
743 |
6,740 |
At 31 December |
5,697 |
719 |
800 |
3,459 |
10,675 |
5,697 |
300 |
3,133 |
9,130 |
Accumulated amortisation |
|||||||||
At 1 January |
– |
– |
– |
(1,663) |
(1,663) |
– |
– |
(1,176) |
(1,176) |
Charge for the year |
– |
– |
(40) |
(494) |
(534) |
– |
– |
(487) |
(487) |
At 31 December |
– |
– |
(40) |
(2,157) |
(2,197) |
– |
– |
(1,663) |
(1,663) |
Net book value |
|||||||||
At 31 December |
5,697 |
719 |
760 |
1,302 |
8,478 |
5,697 |
300 |
1,470 |
7,467 |
2023 | 2022 | |
€’000 | €’000 | |
Land | 403,756 | 455,280 |
Development expenditure work in progress | 274,592 | 227,240 |
Development rights | 29,252 | 3,231 |
707,600 | 685,751 |
2023 | 2022 | |
€’000 | €’000 | |
Trade receivables | 9,765 | 9,224 |
Contract receivables | 25,540 | 32,113 |
Contract assets | 16,996 | – |
Other receivables | 3,475 | 2,283 |
Prepayments | 1,106 | 862 |
Construction bonds | 15,924 | 12,140 |
Deposits for sites | 5,168 | 2,049 |
77,974 | 58,671 |
2023 |
2022 |
|
€’000 |
€’000 |
|
Current |
||
Trade payables |
7,875 |
7,132 |
Payroll and other taxes |
5,741 |
4,897 |
Inventory accruals |
64,921 |
33,600 |
Contingent consideration |
1,750 |
1,500 |
Other accruals |
26,651 |
16,372 |
VAT payable |
25,781 |
29,733 |
132,719 |
93,234 |
2023 |
2022 |
|
€’000 |
€’000 |
|
Non-current |
||
Contingent consideration |
1,750 |
3,500 |
Non-current |
1,750 |
3,500 |
Current |
132,719 |
93,234 |
134,469 |
96,734 |
31 December |
31 December |
|
2023 |
2022 |
|
€’000 |
€’000 |
|
Debt facilities |
116,667 |
82,500 |
Unamortised borrowing costs |
(3,697) |
(1,877) |
Interest accrued |
2,675 |
17 |
Total loans and borrowings |
115,645 |
80,640 |
31 December |
31 December |
|
2023 |
2022 |
|
€’000 |
€’000 |
|
Less than one year |
3,562 |
9,419 |
Between one and two years |
888 |
9,401 |
More than two years |
111,195 |
61,820 |
Total loans and borrowings |
115,645 |
80,640 |
| Cash flows | Non-cash changes | ||||||||||||
Transaction | Proceeds | ||||||||||||
Credit | Credit | costs related | Share | from share | Payment | Interest | Amortisation | New | |||||
Opening | facility | facility | to loans and | buyback | option | of lease | received/ | of transaction | hedging | Closing | |||
2023 | drawdown | repayment | borrowings | payments | exercise | liability | (paid) | costs | Interest | instrument | New leases | 2023 | |
2023 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Liabilities: | |||||||||||||
Loans and borrowings | 82,500 | 381,667 | (347,500) | – | – | – | – | – | – | – | – | – | 116,667 |
Unamortised transaction costs | (1,877) | – | – | (4,318) | – | – | – | – | 2,498 | – | – | – | (3,697) |
Derivative contracts | – | – | – | – | – | – | – | – | – | – | 1,623 | – | 1,623 |
Lease liability | 4,744 | – | – | – | – | – | (761) | – | – | 138 | – | 1,328 | 5,449 |
Interest accrual | 17 | – | – | – | – | – | (12,009) | – | 14,667 | – | – | 2,675 | |
Equity: | |||||||||||||
Share buyback | (253,726) | – | – | – | (62,891) | – | – | – | – | – | – | – | (316,617) |
Share option exercise | 137 | – | – | – | – | 307 | – | – | – | – | – | – | 444 |
(168,205) | 381,667 | (347,500) | (4,318) | (62,891) | 307 | (761) | (12,009) | 2,498 | 14,805 | 1,623 | 1,328 | (193,456) | |
| Cash flows | Non-cash changes | ||||||||||||
Transaction | Proceeds | ||||||||||||
Credit | Credit | costs related | Share | from share | Payment | Amortisation | Interest | Interest | |||||
facility | facility | to loans and | buyback | option | of lease | Interest | of transaction | on debt | on lease | Closing | |||
Opening | drawdown | repayment | borrowings | payments | exercise | liability | Paid | costs | facilities | liability | New leases | 2022 | |
2022 | 2022 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Liabilities: | |||||||||||||
Loans and borrowings | 122,500 | 110,000 | (150,000) | – | – | – | – | – | – | – | – | – | 82,500 |
Unamortised transaction costs | (2,476) | – | – | – | – | – | – | – | 599 | – | – | – | (1,877) |
Lease liability | 547 | – | – | – | – | – | (470) | – | – | – | 45 | 4,622 | 4,744 |
Interest accrual | 223 | – | – | – | – | – | – | (6,490) | – | 6,284 | – | – | 17 |
Equity: | |||||||||||||
Share Buyback | (107,466) | – | – | – | (146,260) | – | – | – | – | – | – | – | (253,726) |
Share option exercise | 29 | – | – | – | – | 108 | – | – | – | – | – | – | 137 |
13,357 | 110,000 | (150,000) | – | (146,260) | 108 | (470) | (6,490) | 599 | 6,284 | 45 | 4,622 | (168,205) | |
2023 | 2022 | |
€’000 | €’000 | |
Restricted Cash | 458 | 458 |
Cash and cash equivalents | 71,863 | 71,085 |
Loans and borrowings | (115,645) | (80,640) |
Lease liabilities | (5,449) | (4,744) |
Total net debt | (48,773) | (13,841) |
| 31 December 2023 | |||
Present value | Future value | ||
of minimum | of minimum | ||
lease | lease | ||
payments | Interest | payments | |
€’000 | €’000 | €’000 | |
Less than one year | 1,219 | 96 | 1,315 |
Between one and two years | 1,205 | 98 | 1,303 |
More than two years | 3,025 | 362 | 3,387 |
5,449 | 556 | 6,005 | |
2023 | 2022 | |
€’000 | €’000 | |
Current | 458 | 458 |
458 | 458 |
2023 | 2022 | |
€’000 | €’000 | |
Interest rate swaps – cash flow hedges | (1,623) | – |
2023 | 2022 | |
€’000 | €’000 | |
Fair value movement on cashflow hedges | (1,240) | – |
Cashflow hedges reclassified to profit or loss | (383) | – |
(1,623) | – |
Company | Principal activity | % | Reg. office |
Glenveagh Properties (Holdings) Limited | Holding company | 100% | 1 |
Glenveagh Treasury DAC | Financing activities | 100% | 1 |
Glenveagh Contracting Limited | Property development | 100% | 1 |
Glenveagh Homes Limited | Property development | 100% | 1 |
Greystones Devco Limited | Property development | 100% | 1 |
Marina Quarter Limited | Property development | 100% | 1 |
GLV Bay Lane Limited | Property development | 100% | 1 |
Glenveagh Living Limited | Property development | 100% | 1 |
GL Partnership Opportunities DAC | Property development | 100% | 1 |
Castleforbes Development Company DAC | Property development | 100% | 1 |
Nua Manufacturing Limited | Manufacturing operations | 100% | 1 |
GMP Developments Limited | Holding company | 100% | 1 |
2023 | 2022 | |||
Number of | Number of | |||
shares | €’000 | shares | €’000 | |
Ordinary Shares of €0.001 each | 1,000,000,000 | 1,000 | 1,000,000,000 | 1,000 |
Deferred Shares of €0.001 each | 200,000,000 | 200 | 200,000,000 | 200 |
1,200,000,000 | 1,200 | 1,200,000,000 | 1,200 | |
Share | Share | ||
Number of | capital | premium | |
At 31 December 2023 | shares | €‘000 | €’000 |
Ordinary Shares of €0.001 each | 578,049,119 | 578 | 179,719 |
Founder Shares of €0.001 each | – | – | – |
Deferred Shares of €0.001 each | 81,453,077 | 81 | – |
659,502,196 | 659 | 179,719 |
Share | Share | ||
Number of | Capital | premium | |
At 31 December 2022 | shares | €‘000 | €’000 |
Ordinary Shares of €0.001 each | 638,131,722 | 638 | 179,416 |
Founder Shares of €0.001 each | – | – | – |
Deferred Shares of €0.001 each | 81,453,077 | 81 | – |
719,584,799 | 719 | 179,416 |
Ordinary | Founder | Deferred | Undenominated | Share | Share | |
shares | shares | shares | capital | capital | premium | |
In respect of current year | ‘000 | ‘000 | ‘000 | €000 | €‘000 | €’000 |
In issue at 1 January 2023 | 638,132 | – | 81,453 | 335 | 719 | 179,416 |
Purchase of own shares | (63,813) | – | – | 64 | (64) | – |
Conversion of founder shares | ||||||
to deferred shares | – | – | – | – | – | – |
Cancellation of deferred | ||||||
shares | – | – | – | – | – | – |
Exercise of options | 3,730 | – | – | – | 4 | 303 |
578,049 | – | 81,453 | 399 | 659 | 179,719 |
Ordinary | Founder | Deferred | Undenominated | Share | Share | |
shares | shares | shares | capital | capital | premium | |
In respect of current year | ‘000 | ‘000 | ‘000 | €000 | €‘000 | €’000 |
In issue at 1 January 2022 | 771,771 | 181,007 | – | 100 | 952 | 179,310 |
Purchase of own shares | (135,680) | – | – | 135 | (135) | – |
Conversion of founder shares | ||||||
to deferred shares | – | (181,007) | 181,007 | – | – | – |
Cancellation of deferred | ||||||
shares | – | – | (99,554) | 100 | (100) | – |
Exercise of options | 2,041 | – | – | – | 2 | 106 |
638,132 | – | 81,453 | 335 | 719 | 179,416 |
Level 1 | ||||
Quoted prices | ||||
in active | Level 2 | Level 3 | ||
markets for | Significant other | Significant | ||
identical assets | observable | unobservable | ||
& liabilities | inputs | inputs | Total | |
31 December 2023* | €’000 | €’000 | €’000 | €’000 |
Recurring Measurement Liabilities | ||||
Contingent consideration | – | – | 3,500 | 3,500 |
Derivative contracts | – | 1,623 | – | 1,623 |
Total | – | 1,623 | 3,500 | 5,123 |
2023 | 2022 | |
€’000 | €’000 | |
Trade receivables | 9,765 | 9,224 |
Amounts recoverable on construction contracts | 25,540 | 32,113 |
Contract assets | 16,996 | – |
Other receivables | 3,475 | 2,282 |
Construction bonds | 15,924 | 12,140 |
Deposits for sites | 5,168 | 2,049 |
Cash and cash equivalents | 71,863 | 71,085 |
Restricted cash (current) | 458 | 458 |
Total financial assets | 149,189 | 129,351 |
2023 | 2022 | |
€’000 | €’000 | |
Trade payables | 7,875 | 7,132 |
Lease liabilities | 5,449 | 4,744 |
Inventory accruals | 64,921 | 33,600 |
Other accruals | 26,651 | 16,372 |
Contingent consideration | 3,500 | 5,000 |
Loans & borrowings | 119,617 | 80,640 |
Total financial liabilities | 228,013 | 147,488 |
| 31 December 2023 | |||||
Carrying | Contractual | Less than | 1 year | More than | |
amount | cash flows | 1 year | to 2 years | 2 years | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Lease liabilities | 5,499 | 6,005 | 1,314 | 1,303 | 3,388 |
Trade payables | 7,875 | 7,875 | 7,875 | – | – |
Inventory accruals | 64,921 | 64,921 | 64,921 | – | – |
Other accruals | 26,651 | 26,651 | 26,651 | – | – |
Contingent consideration | 3,500 | 3,500 | 1,750 | 1,750 | – |
Derivative contracts | 1,623 | 1,623 | (362) | 569 | 1,416 |
Loans and borrowings | 115,645 | 134,725 | 13,018 | 10,343 | 111,364 |
225,714 | 245,300 | 115,167 | 13,965 | 116,168 | |
| 31 December 2022 | |||||
Carrying | Contractual | Less than | 1 year | More than | |
amount | cash flows | 1 year | to 2 years | 2 years | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Lease liabilities | 4,744 | 5,057 | 84 | 16 | 4,957 |
Trade payables | 7,132 | 7,132 | 7,132 | – | – |
Inventory accruals | 33,600 | 33,600 | 33,600 | – | – |
Other accruals | 16,372 | 16,372 | 16,372 | – | – |
Contingent consideration | 5,000 | 5,000 | 1,500 | 1,750 | 1,750 |
Loans and borrowings | 80,640 | 89,488 | 11,563 | 11,546 | 66,379 |
147,488 | 156,649 | 70,251 | 13,312 | 73,086 | |
2023 | 2022 | |
€’000 | €’000 | |
Debt facilities* (undrawn committed) | 233,333 | 150,000 |
Cash and cash equivalents | 71,863 | 71,085 |
Restricted cash | 458 | 458 |
305,654 | 221,543 |
As at 31 December 2023 | For the year ended 31 December 2023 | |||||||
Carrying amount | ||||||||
Amount | ||||||||
Changes in | reclassed | |||||||
the value | Line items in | from | ||||||
of hedging | Hedge | profit or loss | hedging | |||||
instruments | ineffectiveness | that includes | reserve to | |||||
Nominal | recognised | recognised in | hedge | profit or | ||||
amount | Assets | Liability | in OCI | profit or loss | ineffectiveness | loss | ||
(€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | |
Loss on | ||||||||
derivative | ||||||||
Interest rate | financial | Financing | ||||||
swap | 100,000 | – | (1,623) | (1,240) | – | instruments | (383) | costs |
Interest rate swaps | 2023 | 2022 |
Net exposure (€’000) | 1,535 | – |
Average fixed interest rate | 3.035% | – |
Change in | ||
value used for | ||
calculating hedge | Cashflow | |
ineffectiveness | hedge reserve | |
€’000 | €’000 | |
Interest rate swap | – | (1,623) |
– | (1,623) |
Motor | |||
Property | Vehicles | Total | |
2023 | €’000 | €’000 | €’000 |
Balance at 1 January | 4,385 | 86 | 4,471 |
Additions to right-of-use assets | – | 1,328 | 1,328 |
Depreciation charge for the year | (658) | (224) | (882) |
Balance at 31 December | 3,727 | 1,190 | 4,917 |
Motor | |||
Property | Vehicles | Total | |
2022 | €’000 | €’000 | €’000 |
Balance at 1 January | 286 | 261 | 547 |
Additions to right-of-use assets | 4,605 | – | 4,605 |
Depreciation charge for the year | (506) | (175) | (681) |
Balance at 31 December | 4,385 | 86 | 4,471 |
2023 | 2022 | |
€’000 | €’000 | |
2023 – Leases under IFRS 16 | ||
Interest on lease liabilities | 138 | 45 |
Expenses relating to short-term leases | 151 | 97 |
2023 | 2022 | |
€’000 | €’000 | |
Total cash outflow on leases | 761 | 470 |
2023 | 2022 | |
€’000 | €’000 | |
Short-term employee benefits | 4,746 | 4,864 |
Post-employment benefits | 214 | 294 |
LTIP and SAYE share-based payment expense | 996 | 670 |
5,956 | 5,828 |