| 2023 | |||
£m | Notes | 2024 | (re-presented 1 ) |
Revenue | 1 | ||
Gross profit | |||
Charge for impairment losses for trade receivables | 14 | ( | ( |
Selling and distribution | ( | ( | |
Administrative expenses – other | ( | ( | |
Profit on disposal of properties | |||
Other operating income | 4 | ||
Adjusted operating profit | |||
Administrative expenses – adjusting items | 3 | ( | ( |
Administrative expenses – amortisation of acquired intangible assets | ( | ( | |
Operating profit | 2 | ||
Finance income | 6 | ||
Finance costs | 6 | ( | ( |
(Loss)/profit before tax | ( | ||
Tax | 7 | ( | ( |
(Loss)/profit from continuing operations | ( | ||
Loss from discontinuing operations | 8 | ( | ( |
(Loss)/profit for the year | ( |
| Earnings per share (note 20): | ||
| 2023 | ||
| 2024 | (re-presented 1 ) | |
Adjusted basic earnings | ||
| Basic earnings | ||
– from continuing operations | ( | |
– total | ( | |
| Diluted earnings | ||
– from continuing operations | ( | |
– total | ( |
£m | Notes | 2024 | 2023 |
(Loss)/profit for the year | ( | ||
| Items that will not be reclassified subsequently to profit and loss: | |||
Actuarial gain/(loss) on defined benefit pension schemes | 18 | ( | |
Deferred tax relating to other comprehensive income | 7 | ( | |
| Items that may be reclassified subsequently to profit and loss: | |||
Foreign exchange differences on retranslation of foreign operations | ( | ( | |
Fair value gain/(loss) on cash flow hedges | 27 | ( | |
Deferred tax on cash flow hedges | 7 | ( | |
Total other comprehensive profit/(loss) for the year net of tax | ( | ||
Total comprehensive (loss)/income for the year | ( | ||
| Total comprehensive (loss)/income for the year attributable to the owners of the Company arises from: | |||
Continuing operations | ( | ||
Discontinued operations | ( | ( | |
( |
£m | Notes | 2024 | 2023 |
| Assets | |||
| Non-current assets | |||
Goodwill | 9 | ||
Other intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Right-of-use assets | 11 | ||
Non-current prepayments | 14 | ||
Deferred tax asset | 16 | ||
Derivative financial instruments | 28 | ||
Retirement benefit asset | 18 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 12 | ||
Trade and other receivables | 14 | ||
Tax debtor | |||
Cash and cash equivalents, excluding bank overdrafts | 23 | ||
Total current assets | |||
Total assets | |||
| Equity and liabilities | |||
| Capital and reserves | |||
Issued share capital | |||
Share premium account | |||
Cash flow hedge reserve | 27 | ||
Merger reserve | |||
Revaluation reserve | |||
Own shares | ( | ( | |
Foreign exchange reserve | |||
Capital redemption reserve | |||
Retained earnings | |||
Total equity | 19 |
£m | Notes | 2024 | 2023 |
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 22 | ||
Lease liabilities | 11 | ||
Deferred tax liabilities | 16 | ||
Long-term provisions | 15 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Lease liabilities | 11 | ||
Overdraft | 22 | ||
Derivative financial instruments | 28 | ||
Trade and other payables | 17 | ||
Short-term provisions | 15 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Foreign | ||||||||||
| Share | Share | Cash flow | Merger | Revaluation | Own | exchange | Retained | Total | ||
| capital | premium | hedge reserve | reserve | reserve | shares | reserve | Other | earnings | equity | |
At 1 January 2023 | ( | |||||||||
Profit for the year | ||||||||||
Other comprehensive income for the year net of tax | ( | ( | ( | ( | ||||||
Total comprehensive income for the year | ( | ( | ||||||||
Dividends paid | ( | ( | ||||||||
Adjustments in respect of revalued fixed assets net of tax | ( | |||||||||
Own shares movement | ( | |||||||||
Equity-settled share-based payments net of tax | ||||||||||
At 1 January 2024 | ( | |||||||||
Loss for the year | ( | ( | ||||||||
Other comprehensive income for the year net of tax | ( | |||||||||
Total comprehensive loss for the year | ( | ( | ( | |||||||
Dividends paid | ( | ( | ||||||||
Adjustments in respect of revalued fixed assets net of tax | ( | |||||||||
Sale of own shares | ||||||||||
Own shares movement | ( | |||||||||
Exercise of options over non-controlling interest | ( | ( | ||||||||
Equity-settled share-based payments net of tax | ||||||||||
Reclassification | ( | |||||||||
At 31 December 2024 | ( |
| 2023 | ||
£m | 2024 | (re-presented) |
| Cash flows from operating activities | ||
Operating profit | ||
| Adjustments for: | ||
Depreciation of property, plant and equipment | ||
Depreciation of right-of-use assets | ||
Amortisation of other intangibles | ||
Amortisation of acquisition-related intangibles | ||
Share-based payments | ||
Gain on disposal of property, plant and equipment | ( | ( |
Purchase of tool hire assets | ( | ( |
Decrease / (increase) in inventories | ( | |
(Increase) / decrease in receivables | ( | |
Increase / (decrease) in payables | ( | |
Adjusting items payments less than/(greater than) the charge | ||
Cash generated from operations | ||
Interest paid and debt arrangement fees | ( | ( |
Interest on lease liabilities | ( | ( |
Income taxes paid | ( | ( |
Net cash inflow from continuing operating activities | ||
Net cash outflow from discontinued operating activities | ( | ( |
Net cash from operating activities |
| 2023 | ||
£m | 2024 | (re-presented) |
| Cash flows from investing activities | ||
Interest received | ||
Proceeds on disposal of property, plant and equipment | ||
Purchases of land and buildings | ( | ( |
Purchases of other property, plant and equipment | ( | ( |
Purchase/development of computer software | ( | ( |
Net cash outflow from continuing investing activities | ( | ( |
Net cash outflow from discontinued investing activities | ( | |
Net cash outflow from investing activities | ( | ( |
| Cash flows from financing activities | ||
Sale of own shares | ||
Repayment of lease liabilities | ( | ( |
Payments to pension scheme | ( | |
Dividends paid | ( | ( |
Drawdown of borrowings | ||
Repayment of bonds | ( | |
Net cash outflow used in continuing financing activities | ( | ( |
Net cash outflow used in discontinued financing activities | ( | ( |
Net cash used in financing activities | ( | ( |
Net increase/(decrease) in cash and cash equivalents | ( | |
Cash and cash equivalents at 1 January | ||
Cash and cash equivalents at 31 December (note 22) |