£’000 Note 2023 | 2022 | ||
| Continuing operations | |||
Revenue | 2 | ||
Cost of sales | ( | ( | |
Net fees | 2 | ||
Administrative expenses | 3 | ( | ( |
Impairment losses on nancial assets | 12 | ( | ( |
Operating prot | |||
Finance income | 5 | ||
Finance costs | 5 | ( | ( |
Prot before income tax | |||
Income tax expense | 6 | ( | ( |
Prot for the year attributable to the owners of the Company | |||
| Earnings per share attributable to shareholders | |||
| pence | |||
| Total Group | |||
Basic | 7 | ||
Diluted | 7 |
Consolidated | Company | ||||
| 30 November | 30 November | 30 November | 30 November | ||
£’000 | Note | 2023 | 2022 | 2023 | 2022 |
| ASSETS | |||||
| Non-current assets | |||||
Property, plant and equipment | 9 | – | – | ||
Intangible assets | 10 | – | – | ||
Investments | 11 | 223,625 | 215,218 | ||
Deferred tax assets | 18 | 136 | 225 | ||
Total non-current assets | 223,761 | 215,443 | |||
| Current assets | |||||
Trade and other receivables | 12 | 819 | 15,446 | ||
Current tax assets | 15,542 | 12,394 | |||
Cash and cash equivalents | 13 | 12 | 121 | ||
Total current assets | 16,373 | 27,961 | |||
Total assets | 240,134 | 243,404 | |||
| EQUITY AND LIABILITIES | |||||
| Equity attributable to owners of the Company | |||||
Share capital | 19 | 1,349 | 1,345 | ||
Share premium | 39,700 | 38,239 | |||
Other reserves | ( | ( | (6,889) | (5,531) | |
Retained earnings | 118,401 | 155,553 | |||
Total equity | 152,561 | 189,606 | |||
| Current liabilities | |||||
Bank overdraft | 13 | – | – | ||
Trade and other payables | 14 | 87,573 | 53,772 | ||
Lease liabilities | 15 | – | – | ||
Provisions | 17 | – | 26 | ||
Current tax liabilities | – | – | |||
Total current liabilities | 87,573 | 53,798 | |||
| Non-current liabilities | |||||
Lease liabilities | 15 | – | – | ||
Provisions | 17 | – | – | ||
Total non-current liabilities | – | – | |||
Total liabilities | 87,573 | 53,798 | |||
Total equity and liabilities | 240,134 | 243,404 |
£’000 Note 2023 | 2022 | ||
Prot for the year | |||
| Other comprehensive (loss)/income: | |||
| Items that may be subsequently reclassied to prot or loss: | |||
Exchange dierences on retranslation of foreign continuing operations | ( | ||
| Items that will not be subsequently reclassied to prot or loss: | |||
Net loss on equity instruments at FVOCI | 11 | ( | |
Other comprehensive (loss)/income for the year (net of tax) | ( | ||
Total comprehensive income for the year attributable to owners of the Company |
| Total equity | ||||||||||
| Fair value | attributable | |||||||||
| Capital | Currency | reserve of | to owners | |||||||
| Share | Share | redemption | Capital | Treasury | translation | equity | Retained | of the | ||
£’000 | Note | capital | premium | reserve | reserve | reserve | reserve | investments | earnings | Company |
Balance at 1 December 2021 | ( | ( | ( | |||||||
Prot for the year | ||||||||||
Other comprehensive income for the year | ( | |||||||||
Total comprehensive income/(loss) for the year | ( | |||||||||
Dividends paid to equity holders | 8 | ( | ( | |||||||
Distributions to tracker shareholders | ( | ( | ||||||||
| Settlement of vested and unvested tracker | ||||||||||
shares | 19(a) | ( | ||||||||
Settlement of share-based payments | 19(a) | ( | ||||||||
Purchase of shares by Employee BenetTrust | 19(a) | ( | ( | |||||||
Credit to equity for equity-settled share- based payments | 19(b) | |||||||||
| Current and deferred tax on share-based | ||||||||||
payment transactions | 6,18 | ( | ( | |||||||
Total movements in equity | ( | ( | ||||||||
Balance at 30 November 2022 and at 1December 2022 | ( | ( | ||||||||
Prot for the year | ||||||||||
Other comprehensive loss for the year | ( | ( | ||||||||
Total comprehensive (loss)/income for theyear | ( | |||||||||
Dividends paid to equity holders | 8 | ( | ( | |||||||
Distributions to tracker shareholders | ( | ( | ||||||||
| Settlement of vested and unvested tracker | ||||||||||
shares | 19(a) | ( | ||||||||
Settlement of share-based payments | 19(a) | ( | ||||||||
Purchase of shares by Employee Benet Trust | 19(a) | ( | ( | |||||||
Credit to equity for equity-settled share- based payments | 19(b) | |||||||||
| Current and deferred tax on share-based | ||||||||||
payment transactions | 6,18 | |||||||||
Total movements in equity | ( | ( | ||||||||
Balance at 30 November 2023 | ( | ( |
| 30 November | 30 November | ||
| 2023 | 2022 | ||
| Cash ows from operating activities | |||
Prot before tax | |||
| Adjustments for: | |||
Depreciation and amortisation charge | 9,10,15 | ||
Loss on disposal of property, plant and equipment other than right-of-use assets | 9 | ||
Gain on lease modication | 9 | ( | |
Impairment of intangible assets | 10 | ||
Loss on disposal of intangible assets | 10 | ||
Finance income | 5 | ( | ( |
Finance costs | 5 | ||
Non-cash charge for equity-settled share-based payments | 19(b) | ||
Operating cash ows before changes in working capital and provisions | |||
Decrease/(increase) in receivables | ( | ||
(Decrease)/increase in payables | ( | ||
(Decrease)/increase in provisions | ( | ||
Cash generated from operations | |||
Interest received | 5 | ||
Income tax paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash ows from investing activities | |||
Purchase of property, plant and equipment | 9 | ( | ( |
Purchase of intangible assets | 10 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Cash ows from nancing activities | |||
Interest paid | 15,16 | ( | ( |
Lease principal payments | 15,16 | ( | ( |
Proceeds from exercise of share options | |||
Purchase of shares by Employee Benet Trust | 19(a) | ( | ( |
Dividends paid to equity holders | 8 | ( | ( |
Distributions to tracker shareholders | ( | ( | |
Net cash used in nancing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of the year | |||
Exchange gains relating to cash and cash equivalents | |||
Net cash and cash equivalents at end of the year | 13 |
Revenue | Net fees | |||
| 2022 | 2022 | |||
£’000 | 2023 | (restated) | 2023 | (restated) |
DACH | 524,732 | 539,014 | 148,925 | 148,922 |
Rest of Europe | 399,862 | 394,351 | 70,439 | 73,093 |
Netherlands including Spain | 367,643 | 323,963 | 82,149 | 75,661 |
USA | 328,293 | 338,221 | 96,410 | 111,545 |
Middle East & Asia | 42,637 | 43,897 | 20,852 | 21,395 |
1,663,167 | 1,639,446 | 418,775 | 430,616 |
Revenue | Net fees | |||
2023 | 2022 | 2023 | 2022 | |
| Brands | ||||
Progressive | 565,938 | 475,142 | 143,666 | 124,877 |
Computer Futures | 538,710 | 564,844 | 137,591 | 143,932 |
Real S | 316,062 | 365,708 | 83,740 | 104,901 |
Huxley Associates | 242,457 | 233,752 | 53,778 | 56,906 |
1,663,167 | 1,639,446 | 418,775 | 430,616 |
Revenue | Net fees | |||
2023 | 2022 | 2023 | 2022 | |
| Service mix | ||||
Contract | 1,584,215 | 1,540,323 | 343,502 | 334,215 |
Permanent | 78,952 | 99,123 | 75,273 | 96,401 |
1,663,167 | 1,639,446 | 418,775 | 430,616 |
Revenue | Net fees | |||
2023 | 2022 | 2023 | 2022 | |
| Skills mix | ||||
Technology | 842,634 | 838,649 | 202,510 | 203,184 |
Engineering Life | 415,357 | 341,850 | 108,820 | 92,083 |
Sciences | 270,235 | 319,734 | 75,516 | 95,172 |
Other | 134,941 | 139,213 | 31,929 | 40,177 |
1,663,167 | 1,639,446 | 418,775 | 430,616 |
£’000 2023 | 2022 | |
255,007 | 266,010 | |
Depreciation (note 9) | 15,898 | 18,682 |
Amortisation (note 10) | 16 | 220 |
Loss on disposal of property, plant and equipment (note 9) | 160 | 122 |
– | (266) | |
Impairment of intangible assets (note 10) | – | 499 |
Loss on disposal of intangible assets (note 10) | – | 1,176 |
Service lease charges – Buildings | 2,176 | 2,426 |
Service lease charges – Cars | 1,890 | 1,391 |
Foreign exchange losses | 1,882 | 1,164 |
| Netherlands | Middle | |||||
| 2023 | including | East & | ||||
£’000 | DACH | Rest of Europe | Spain | USA | Asia | Total |
| Timing of revenue recognition | ||||||
Over time | 483,491 | 396,354 | 358,122 | 316,866 | 29,382 | 1,584,215 |
At a point in time | 41,241 | 3,508 | 9,521 | 11,427 | 13,255 | 78,952 |
524,732 | 399,862 | 367,643 | 328,293 | 42,637 | 1,663,167 |
| Netherlands | Middle | |||||
| 2022 (restated) | including | East & | ||||
£’000 | DACH | Rest of Europe | Spain | USA | Asia | Total |
| Timing of revenue recognition | ||||||
Over time | 495,268 | 385,772 | 315,371 | 315,134 | 28,778 | 1,540,323 |
At a point in time | 43,746 | 8,579 | 8,592 | 23,087 | 15,119 | 99,123 |
539,014 | 394,351 | 323,963 | 338,221 | 43,897 | 1,639,446 |
Revenue | Net fees | |||
2023 | 2022 | 2023 | 2022 | |
Germany | 453,537 | 468,352 | 130,875 | 131,880 |
Netherlands | 350,295 | 314,156 | 77,073 | 72,931 |
USA | 328,293 | 338,221 | 96,410 | 111,545 |
UK | 263,461 | 262,999 | 44,953 | 46,689 |
Japan | 10,813 | 10,793 | 9,317 | 9,410 |
| RoW | 256,768 | 244,925 | 60,147 | 58,161 |
1,663,167 | 1,639,446 | 418,775 | 430,616 |
| 30 November | 30 November | |
| 2023 | 2022 | |
| Non-current assets | ||
Germany | 11,891 | 16,313 |
UK | 11,458 | 5,374 |
Netherlands | 5,678 | 2,149 |
Japan | 2,730 | 4,144 |
USA | 2,687 | 3,962 |
| RoW | 3,738 | 4,153 |
38,182 | 36,095 |
Group | Company | |||
£’000 | 2023 | 2022 | 2023 | 2022 |
Wages and salaries (including bonuses) | 216,354 | 229,460 | 1,637 | 2,457 |
Social security costs | 28,917 | 26,822 | 172 | 153 |
Other pension costs | 3,090 | 3,161 | 37 | 13 |
Temporary | 1,761 | 1,513 | – | – |
Share-based payments (see note 19(b)) | 4,885 | 5,054 | 226 | 525 |
255,007 | 266,010 | 2,072 | 3,148 |
| Netherlands | |||||||
| Rest | including | Middle East | Group | Company | |||
of Europe | DACH | USA | Spain | & Asia | total | total | |
Sales | 431 | 818 | 367 | 356 | 166 | 2,138 | – |
Non-sales | 635 | 173 | 131 | 94 | 29 | 1,062 | 8 |
1,066 | 991 | 498 | 450 | 195 | 3,200 | 8 |
| Netherlands | |||||||
| Rest | including | Middle East | Group | Company | |||
of Europe | DACH | USA | Spain | & Asia | total | total | |
Sales | 487 | 827 | 444 | 334 | 190 | 2,282 | – |
Non-sales | 620 | 138 | 130 | 81 | 32 | 1,001 | 7 |
1,107 | 965 | 574 | 415 | 222 | 3,283 | 7 |
£’000 2023 | 2022 | |
| Fees payable to the Company’s auditors for the audit of the Company’ | ||
– recurring and non-recurring audit fees | 699 | 523 |
| Fees payable to the Company’s auditors and their associates for other services to the Group: | ||
– audit of the Company’s subsidiaries pursuant to legislation | 429 | 402 |
– audit-related assurance services | 13 | 12 |
– all other non-audit services including Viewpoint subscription | 1 | 1 |
Fees charged to operating pr | 1,142 | 938 |
£’000 2023 | 2022 | |
| Current income tax | ||
Corporation tax charged on pr | 23,679 | 23,409 |
Adjustments in respect of prior periods | (447) | (133) |
Total current tax charge | 23,232 | 23,276 |
| Deferred income tax | ||
Origination and reversal of temporary | (1,117) | (395) |
Adjustments in respect of prior periods (note 18) | (251) | (57) |
Total deferred tax credit | (1,368) | (452) |
Total income tax charge in the Consolidated Income Statement | 21,864 | 22,824 |
£’000 2023 | 2022 | |
77,915 | 7 7,026 | |
17,920 | 14,635 | |
Disallowable items | 1,720 | 1,905 |
2,524 | 5,590 | |
Adjustments in respect of prior periods | (697) | (190) |
Adjustments due to tax rate changes | (1) | (294) |
Tax losses for which deferred tax asset was not recognised or derecognised | 398 | 1,178 |
Total tax charge for the year | 21,864 | 22,824 |
28.1% | 29.6% |
£’000 2023 | 2022 | |
| Equity-settled share-based payments: | ||
Current tax credit | 69 | 196 |
Deferred tax charge | (37) | (574) |
32 | (378) |
£’000 2023 | 2022 | |
| Finance income | ||
Bank interest receivable | 2,237 | 139 |
Other interest | 20 | 2 |
2,257 | 141 | |
| Finance costs | ||
Interest on lease liability | (605) | (530) |
Bank loans and overdrafts | (93) | (137) |
(698) | (667) | |
1,559 | (526) |
£’000 2023 | 2022 | |
| Amounts recognised as distributions to equity holders in the year | ||
| Interim dividend of 5.0 pence for FY22 (FY21: 3.0 pence) per share | 6,605 | 3,965 |
| Final dividend of | 14,385 | 10,685 |
| Interim dividend of 5.0 pence for FY23 per share | 6,383 | – |
27,373 | 14,650 |
£’000 2023 | 2022 | |
| Amounts arising in respect of | ||
| Interim dividend of 5.0 pence for FY23 (FY22: 5.0 pence) per share | 6,383 | 6,632 |
| Proposed | 15,327 | 14,547 |
21,710 | 21,179 |
£’000 2023 | 2022 | |
| Earnings | ||
56,051 | 54,202 |
million 2023 | 2022 | |
| Number of shares | ||
Weighted average number of shares used for basic EPS | 132.1 | 132.2 |
2.9 | 3.7 | |
Diluted weighted average number of shares used for diluted EPS | 135.0 | 135.9 |
pence 2023 | 2022 | |
Basic EPS | 42.4 | 41.0 |
Diluted EPS | 41.5 | 39.9 |
| Right-of-use | Computer | Leasehold | Fixtures and | ||
| assets | equipment | improvements | Total | ||
| Cost | |||||
At 1 December 2021 | 51,184 | 16,626 | 10,154 | 4,940 | 82,904 |
Additions | 14,432 | 1,311 | 1,196 | 900 | 17,839 |
Disposals | (12,278) | (709) | (1,768) | (718) | (15,473) |
Forex revaluation | 729 | 312 | 340 | 107 | 1,488 |
At 30 November 2022 | 54,067 | 17,540 | 9,922 | 5,229 | 86,758 |
Additions | 12,199 | 1,114 | 353 | 508 | 14,174 |
Disposals | (10,305) | (3,358) | (805) | (382) | (14,850) |
Forex revaluation | (973) | (184) | (235) | (67) | (1,459) |
At 30 November 2023 | 54,988 | 15,112 | 9,235 | 5,288 | 84,623 |
| Accumulated depreciation | |||||
At 1 December 2021 | 18,837 | 13,300 | 8,531 | 4,163 | 44,831 |
Depreciation charge for the year | 15,075 | 2,288 | 936 | 383 | 18,682 |
Disposals | (10,250) | (648) | (1,733) | (692) | (13,323) |
Forex revaluation | 611 | 255 | 325 | 128 | 1,319 |
At 30 November 2022 | 24,273 | 15,195 | 8,059 | 3,982 | 51,509 |
Depreciation charge for the year | 13,174 | 1,596 | 759 | 369 | 15,898 |
Disposals | (8,747) | (3,242) | (768) | (375) | (13,132) |
Forex revaluation | (418) | (156) | (147) | (47) | (768) |
At 30 November 2023 | 28,282 | 13,393 | 7,903 | 3,929 | 53,507 |
| Net book value | |||||
At 30 November 2023 | 26,706 | 1,719 | 1,332 | 1,359 | 31,116 |
At 30 November 2022 | 29,794 | 2,345 | 1,863 | 1,247 | 35,249 |
| Internally generated | ||||||
| Software and | ||||||
| system | ||||||
| Computer | Assets under | development | ||||
£’000 | Goodwill | software | construction | costs | Trademarks | Total |
| Cost | ||||||
At 1 December 2021 | 206,317 | 9,077 | 695 | 39,343 | 71 | 255,503 |
Additions | – | 8 | 257 | – | – | 265 |
Disposals | – | (2) | (765) | (433) | – | (1,200) |
– | – | (202) | 202 | – | – | |
Forex revaluation | – | 1 | 15 | – | – | 16 |
At 30 November 2022 | 206,317 | 9,084 | – | 39,112 | 71 | 254,584 |
Additions | – | 64 | 6,173 | – | – | 6,237 |
Disposals | – | (3,760) | – | – | – | (3,760) |
Forex revaluation | – | (1) | – | – | – | (1) |
At 30 November 2023 | 206,317 | 5,387 | 6,173 | 39,112 | 71 | 257,060 |
| Accumulated amortisation and impairment | ||||||
At 1 December 2021 | 205,479 | 9,074 | – | 38,420 | 71 | 253,044 |
Amortisation charge for the year | – | 4 | – | 216 | – | 220 |
Accelerated amortisation and impairment charge | – | – | – | 499 | – | 499 |
Disposals | – | (2) | – | (22) | – | (24) |
– | – | – | (1) | – | (1) | |
At 30 November 2022 | 205,479 | 9,076 | – | 39,112 | 71 | 253,738 |
Amortisation charge for the year | – | 16 | – | – | – | 16 |
Disposals | – | (3,760) | – | – | – | (3,760) |
At 30 November 2023 | 205,479 | 5,332 | – | 39,112 | 71 | 249,994 |
| Net book value | ||||||
At 30 November 2023 | 838 | 55 | 6,173 | – | – | 7,066 |
At 30 November 2022 | 838 | 8 | – | – | – | 846 |
| Cost £’000 | |
At 1 December 2021 | 362,117 |
| Additions | |
– Settlement of vested tracker shares | 3,862 |
– Settlement of unvested tracker shares | 2,122 |
– Capital contribution relating to share-based payments | 4,127 |
At 30 November 2022 | 372,228 |
| Additions | |
– Settlement of vested tracker shares | 4,075 |
– Settlement of unvested tracker shares | 461 |
– Capital contribution relating to share-based payments | 3,919 |
At 30 November 2023 | 380,683 |
| Provision for impairment | |
At 1 December 2021 | 156,070 |
Provision made during the year | 940 |
At 30 November 2022 | 157,010 |
Provision made during the year | 48 |
At 30 November 2023 | 157,058 |
| Net carrying value | |
At 30 November 2023 | 223,625 |
At 30 November 2022 | 215,218 |
| 30 November | 30 November | |
| 2023 | 2022 | |
| Provision for impairment of trade receivables | ||
At the beginning of the year | 3,704 | 4,308 |
Charge for the year | 8,306 | 3,697 |
Bad debts | (1,617) | (4,323) |
Reversed as amounts recovered | (1,728) | (67) |
(26) | 89 | |
At the end of the year | 8,639 | 3,704 |
Group | Company | |||
| 30 November | 30 November | 30 November | 30 November | |
| 2023 | 2022 | 2023 | 2022 | |
Cash at bank | 83,202 | 65,809 | 12 | 12 |
Bank overdraft | – | (423) | – | – |
Net cash and cash equivalents | 83,202 | 65,386 | 12 | 12 |
Group | Company | |||
| 30 November | 30 November | 30 November | 30 November | |
| 2023 | 2022 | 2023 | 2022 | |
Trade receivables | 245,525 | 254,413 | – | – |
Contract assets | 94,091 | 91,680 | – | – |
Other receivables | 5,873 | 5,967 | 66 | 8 |
Less allowance for ECLs | (8,639) | (3,704) | – | – |
Trade receivables, contract assets and other receivables – ne | 336,850 | 348,356 | 66 | 8 |
Prepayments | 8,270 | 15,528 | – | 6,488 |
Other taxes and social security | – | – | 753 | 8,950 |
345,120 | 363,884 | 819 | 15,446 |
| 30 November | 30 November | |
| 2023 | 2022 | |
Buildings | 24,772 | 27,862 |
Cars | 1,934 | 1,932 |
Total right-of-use assets (refer to note 9) | 26,706 | 29,794 |
Current lease liabilities | 11,297 | 11,102 |
Non-current lease liabilities | 17,720 | 22,600 |
Total lease liabilities (refer to note 23) | 29,017 | 33,702 |
| 30 November | 30 November | |
| 2023 | 2022 | |
Buildings | 11,955 | 13,849 |
Cars | 1,219 | 1,152 |
IT equipment | – | 74 |
Total depreciation charge of right-of-use assets | 13,174 | 15,075 |
Group | Company | |||
| 30 November | 30 November | 30 November | 30 November | |
| 2023 | 2022 | 2023 | 2022 | |
Trade payables | 33,821 | 38,093 | – | – |
Accruals | 133,775 | 141,178 | 627 | 1,611 |
Other taxes and social security | 19,617 | 22,323 | 73 | 170 |
Other payables | 12,919 | 15,248 | 1,112 | 1,210 |
Amounts due to subsidiaries (note 22) | – | – | 85,761 | 50,781 |
200,132 | 216,842 | 87,573 | 53,772 |
| Restructuring | ||||||
| and | ||||||
| termination | Tracker share | Onerous | ||||
| £’000 Dilapidations | payments | liability | Legal | contracts | Total | |
At 1 December 2021 | 2,655 | 1,508 | 2,559 | 1,540 | – | 8,262 |
Additions | 294 | 2,998 | – | 1,565 | – | 4,857 |
(Released)/charged to the income statement | (36) | (58) | (134) | (238) | 984 | 518 |
Utilised during the year | (127) | (1,407) | (525) | (74) | – | (2,133) |
Forex revaluation | 33 | – | – | 117 | – | 150 |
At 30 November 2022 | 2,819 | 3,041 | 1,900 | 2,910 | 984 | 11,654 |
Additions | 772 | 414 | – | 1,485 | – | 2,671 |
(Released)/charged to the income statement | (56) | (287) | (225) | – | – | (568) |
Utilised during the year | (370) | (2,753) | (483) | (137) | (459) | (4,202) |
Forex revaluation | 24 | – | – | (55) | – | (31) |
At 30 November 2023 | 3,189 | 415 | 1,192 | 4,203 | 525 | 9,524 |
| 30 November | 30 November | |
| 2023 | 2022 | |
| Expected timing of provision utilisation | ||
Current | 7,373 | 7,871 |
Non-current | 2,151 | 3,783 |
9,524 | 11,654 |
Balance at 1 December 2021 | 35,068 |
Interest paid to bank | (137) |
Payments of principal and interest element of lease liabilities | (14,251) |
T | (14,388) |
Lease increases | 14,773 |
Lease termination | (2,294) |
| Other movements | 543 |
Balance at 30 November 2022 and 1 December 2022 | 33,702 |
Interest paid to bank | (93) |
Payments of principal and interest element of lease liabilities | (14,855) |
T | (14,948) |
Lease increases | 11,479 |
Lease termination | (1,558) |
| Other movements | 342 |
Balance at 30 November 2023 | 29,017 |
| 30 November | 30 November | |
| 2023 | 2022 | |
| Deferred tax assets: | ||
Recovered within one year | 2,553 | 2,016 |
Recovered after one year | 3,259 | 2,638 |
| Deferred tax liabilities | ||
Settled within one year | (3) | (8) |
Settled after one year | (10) | (30) |
Net deferred tax assets | 5,799 | 4,616 |
| 30 November | 30 November | |
| 2023 | 2022 | |
| Operating tax losses not recognised | ||
Europe | 13,854 | 15,532 |
12,637 | 13,977 | |
Rest of World | 764 | 809 |
27,255 | 30,318 |
| 30 November | 30 November | |
| 2023 | 2022 | |
Within one year | 1,942 | 4,037 |
1,498 | 1,555 | |
After | 164 | 268 |
3,604 | 5,860 |
| Accelerated | ||||
| tax | Share-based | |||
| depreciation | payments | Provisions | Total | |
At 1 December 2021 | 225 | 1,519 | 2,747 | 4,491 |
Credit/(charge) to income statement for the year | 83 | 80 | (62) | 101 |
Prior year credit to income statement for the year | 13 | – | 44 | 57 |
Adjustment due to tax rate changes | 44 | 84 | 166 | 294 |
Charge directly to equity | – | (574) | – | (574) |
Forex revaluation | (4) | 32 | 219 | 247 |
At 30 November 2022 | 361 | 1,141 | 3,114 | 4,616 |
Credit to income statement for the year | 37 | 83 | 997 | 1,117 |
Prior year credit to income statement for the year | 1 | 218 | 32 | 251 |
Charge directly to equity | – | (37) | – | (37) |
Forex revaluation | (1) | (16) | (131) | (148) |
At 30 November 2023 | 398 | 1,389 | 4,012 | 5,799 |
| Capital | ||||
| Number | Share | redemption | Treasury | |
| of ordinary | capital | reserve | reserve | |
| shares | £’000 | £’000 | £’000 | |
| Issued and fully paid | ||||
At 1 December 2021 | 133,630,777 | 1,337 | 172 | (3,367) |
Issue of new shares | 831,845 | 8 | – | – |
Purchase of shares by EBT | – | – | – | (9,900) |
Utilisation of shares held by EBT | – | – | – | 6,686 |
At 30 November 2022 | 134,462,622 | 1,345 | 172 | (6,581) |
Issue of new shares | 409,818 | 4 | – | – |
Purchase of shares by EBT | – | – | – | (10,000) |
Utilisation of shares held by EBT | – | – | – | 8,642 |
At 30 November 2023 | 134,872,440 | 1,349 | 172 | (7,939) |
| £’000 | |
At 1 December 2021 | 346 |
Credit to income statement for the year | 41 |
Charge directly to equity | (162) |
At 30 November 2022 | 225 |
Charge to income statement for the year | (77) |
Charge directly to equity | (12) |
At 30 November 2023 | 136 |
2023 | 2022 | |
Weighted average fair value (£) | 4.52 | 4.08 |
| Key assumptions used: | ||
Share price at grant date (£) | 4.73 | 4.08 |
| Expected volatility | 38.4% | 36.8% |
Annual risk-free interest rate | 3.73% | 1.27% |
Expected life (years) | 3 | 3 |
30 November 2023 | 30 November 2022 | |||||||
| Number of | ||||||||
| share | ||||||||
| options/ | Number | |||||||
| Charge | matching | Charge | of share | Vesting | Expiry | Performance | ||
| (£’000) | shares | (£’000) | options | period | date | Valuation method | metrics | |
LTIP | 4,179 | 3,501,313 | 4,221 | 3,562,691 | 3 years | Immediate | Monte Carlo | Incremental EPS |
| after vesting | and Binomial | growth/TSR | ||||||
| period | model | ranking against | ||||||
| comparator | ||||||||
| Employee Share | 251 | 116,886 | – | n/a | 1 year | n/a | n/a | None |
| Purchase Plan | ||||||||
| (ShareMatch) | ||||||||
SAYE | 250 | 545,804 | 148 | 538,070 | 3 years | 6 months | Binomial | None |
| after 3-year | ||||||||
| vesting | ||||||||
| period | ||||||||
| Deferred Shares | 140 | n/a | 430 | n/a | 1 year | n/a | n/a | |
| (executive short- | targets, shared | |||||||
| term incentive scheme) | objectives, | |||||||
| personal | ||||||||
| objectives | ||||||||
Growth Incentive Plan | 51 | 161,515 | – | n/a | 3 years | Immediate | n/a | Regional |
| after vesting | ||||||||
| period | targets | |||||||
Free shares | – | n/a | 200 | n/a | None | n/a | n/a | None |
SIP | 14 | n/a | 55 | n/a | 1 year | n/a | n/a | None |
Total | 4,885 | 4,325,518 | 5,054 | 4,100,761 |
| Number of | |
| options | |
At 1 December 2021 | 3,918,656 |
Granted | 1,633,560 |
Exercised | (586,063) |
Lapsed | – |
Forfeited | (1,403,462) |
At 30 November 2022 | 3,562,691 |
Granted | 1,736,137 |
Exercised | (1,002,678) |
Lapsed | (17,192) |
Forfeited | (777,645) |
At 30 November 2023 | 3,501,313 |
| 30 November | 30 November | |
| 2023 | 2022 | |
| Year-end balances arising from transactions with related parties | ||
Investments in subsidiaries | 223,625 | 215,218 |
Amounts due to subsidiaries | (85,761) | (50,781) |
| Elected to be | ||||
| Measured at | measured at | Total | ||
| amortised | FV through | carrying | ||
| cost | OCI | amount | ||
| At 30 November 2023 | ||||
| Financial assets | ||||
Trade receivables and contract assets | 12 | 330,977 | – | 330,977 |
Other receivables | 12 | 5,011 | – | 5,011 |
Cash and cash equivalents | 13 | 83,202 | – | 83,202 |
| Financial liabilities | ||||
Bank overdraft | 13 | – | – | – |
Trade payables and accruals | 14 | (167,596) | – | (167,596) |
Other payables | 14 | (9,155) | – | (9,155) |
Lease liabilities | 15,16 | (29,017) | – | (29,017) |
£’000 2023 | 2022 | |
Short-term emplo | 5,795 | 6,452 |
Share-based payments | 681 | 1,491 |
P | 136 | 204 |
T | 170 | 87 |
6,782 | 8,234 |
£’000 2023 | 2022 | |
| Transactions with the related parties during the year | ||
Dividend income received from subsidiaries | – | 101,400 |
Investments in subsidiaries (note 11) | (8,455) | (10,111) |
Impairment of investments in subsidiaries (note 11) | (48) | (940) |
Settlement of tracker shares with KMP | (590) | (1,143) |
Loans and advances received from/(repaid to) subsidiaries | 34,980 | (51,779) |
Interest income received from subsidiaries | 4 | 4 |
Interest paid by subsidiaries | (4,512) | (3,103) |
| Elected to be | ||||
| Measured | measured at | Total | ||
| at amortised | FV through | carrying | ||
| cost | OCI | amount | ||
| At 30 November 2022 | ||||
| Financial assets | ||||
Trade receivables and contract assets | 12 | 342,389 | – | 342,389 |
| Other receivables | 12 | 5,380 | – | 5,380 |
Cash and cash equivalents | 13 | 65,809 | – | 65,809 |
| Financial liabilities | ||||
Bank overdraft | 13 | (423) | – | (423) |
Trade payables and accruals | 14 | (179,271) | – | (179,271) |
| Other payables | 14 | (11,899) | – | (11,899) |
Lease liabilities | 15,16 | (33,702) | – | (33,702) |
| 2023 | 2023 | 2022 | 2022 | |
| LCCY’000 | £’000 | LCCY’000 | £’000 | |
United Arab Emirates Dirham (AED) | 22,031 | 4,752 | 2,218 | 501 |
Canadian Dollar (CAD) | (151) | (88) | (486) | (300) |
Swiss Franc (CHF) | 339 | 307 | (759) | (666) |
Euro (EUR) | 9,263 | 7,990 | (15,106) | (13,041) |
Hong Kong Dollar (HKD) | 6,958 | 706 | 5,559 | 590 |
Japanese Yen (JPY) | (982,198) | (5,245) | (606,417) | (3,645) |
Singapore Dollar (SGD) | (7,029) | (4,163) | (8,142) | (4,961) |
US Dollar (USD) | (34,538) | (27,359) | (30,569) | (25,355) |
(23,100) | (46,877) |
| More than | ||||||
| 1-30 days | 31-60 days | 61-120 days | 120 days | |||
| £’000 Current | past due | past due | past due | past due | Total | |
| 30 November 2023 | ||||||
Expected loss rates | 0.58% | 2.47% | 6.70% | 8.72% | 53.80% | |
Gross trade receivables | 187,718 | 27,279 | 13,215 | 8,650 | 8,663 | 245,525 |
Contract assets | 94,091 | – | – | – | – | 94,091 |
Other assets | 5,011 | – | – | – | – | 5,011 |
Loss allowances | 1,664 | 674 | 886 | 754 | 4,661 | 8,639 |
| More than | ||||||
| 1-30 days | 31-60 days | 61-120 days | 120 days | |||
| £’000 Current | past due | past due | past due | past due | Total | |
| 30 November 2022 | ||||||
Expected loss rates | 0.03% | 0.45% | 1.08% | 1.62% | 47.40% | |
Gross trade receivables | 196,628 | 29,960 | 11,741 | 9,323 | 6,761 | 254,413 |
Contract assets | 91,680 | – | – | – | – | 91,680 |
Other assets (restated) | 5,380 | – | – | – | – | 5,380 |
Loss allowances | 87 | 135 | 127 | 151 | 3,204 | 3,704 |
| Lease | Trade and other payables, | ||
| including bank overdrafts | |||
| liabilities | |||
| Group | Group | Company | |
| At 30 November 2023 | |||
Within one year | 13,430 | 176,751 | 87,500 |
More than one year | 18,037 | – | – |
31,467 | 176,751 | 87,500 | |
| At 30 November 2022 | |||
Within one year (restated – see note 23(a) above) | 11,023 | 191,593 | 53,602 |
More than one year | 23,254 | – | – |
34,277 | 191,593 | 53,602 |
Category of internal credit rating | Basis of recognition of ECLs | |
Performing | Clients have a low risk of default and a strong capacity to meet contractual | 12-month ECLs |
Underperforming/non-performing | Clients negotiating for new credit terms, default in repayment and other | Lifetime ECLs |
| relevant indicators that showed customers | ||
Non-performing | Interest and/or principal payment are 90 days past due | Lifetime ECLs |
W | Clients with no reasonable expectation of recovery | Asset is written o |
| Country of | |||||
Name of undertaking | % | incorporation | Principal activities | Registered o | |
SThree Australia Pty* | 100 | Australia | Dormant | C/O DLA Piper Australia, 80 Collins Street, Melbourne | |
VIC 3000, | PO Box 4301, Australia | ||||
SThree Austria GmbH | 100 | Austria | Recruitment | Wiedner Gurtel 13, Turm 24, 10 OG. 1100 Vienna, Austria | |
SThree Temp Experts Austria GmbH | 100 | Austria | Recruitment | Wiedner Gurtel 13, Turm 24, 10 OG. 1100 Vienna, Austria | |
Computer Futures Solutions NV | 100 | Belgium | Recruitment | Kreupelenstraat 9, 5de en 6de verdieping, B-1000 | |
| Brussels, Belgium | |||||
Huxley Associates Belgium NV | 100 | Belgium | Recruitment | Kreupelenstraat 9, 5de en 6de verdieping, B-1000 | |
| Brussels, Belgium | |||||
SThree Services NV | 100 | Belgium | Recruitment | Kreupelenstraat 9, 5de en 6de verdieping, B-1000 | |
| Brussels, Belgium | |||||
SThree Belgium NV | 100 | Belgium | Recruitment | Kreupelenstraat 9, 5de en 6de verdieping, B-1000 | |
| Brussels, Belgium | |||||
SThree Canada Limited | 100 | Canada | Recruitment | Sun Life Plaza West Tower, 144-4 Avenue SW, Suite 1600, | |
| Calgary AB T2P 3N4, Canada | |||||
SThree SAS | 100 | France | Recruitment | 170 | Boulevard de la Villette, 75019, Paris, France |
SThree Holdings GmbH | 100 | Germany | Holding company | Querstrasse 7, 60322, Frankfurt am Main, Germany | |
SThree GmbH | 100 | Germany | Recruitment | Querstrasse 7, 60322, Frankfurt am Main, Germany | |
SThree Temp Experts GmbH | 100 | Germany | Recruitment | Querstrasse 7, 60322, Frankfurt am Main, Germany | |
SThree Services GmbH | 100 | Germany | Recruitment | Querstrasse 7, 60322, Frankfurt am Main, Germany | |
SThree Limited | 100 | Hong Kong | Non-trading | 10th Floor, YF Life Tower, 33 Lockhart Road, Wan Chai, | |
| Hong Kong | |||||
SThree India Private Limited | 100 | India | In voluntary | 511 | The Corporate Centre, Nirmal Lifestyle Mall, LBS |
| liquidation | Road, Mulund (West), Mumbai, Maharashtra-MH. | ||||
400080, | India | ||||
ST | 100 | Ireland | Recruitment | Pembroke Hall, 38/39 Fitzwilliam Square West, Dublin 2, | |
| D02 NX53, Ireland | |||||
SThree K.K. | 100 | Japan | Recruitment | Kabukiza Tower, 12-15, Ginza 4-chome, Chuo-ku, Tokyo, | |
| Japan | |||||
SThree S.à r.l. | 100 | Luxembourg | Recruitment | 55, rue de Luxembourg, L-8077 Bertrange, Grand Duchy | |
| of Luxembourg | |||||
Progressive Global Energy Sdn. Bhd. | 49 | Malaysia | Recruitment | 10th Floor, Menara Hap Seng, No 1&3 Jalan P Ramlee, | |
50250 | Kuala Lumpur, Malaysia | ||||
SThree Holdings BV | 100 | Netherlands | Recruitment | Gustav Mahlerlaan 38, Gebouw Som 1, 1082MC, | |
| Amsterdam, Netherlands | |||||
Huxley BV | 100 | Netherlands | Recruitment | Keizersgracht 281, 5e verdieping, 1016ED, Amsterdam, | |
| Netherlands | |||||
SThree Interim Services BV | 100 | Netherlands | Recruitment | Gustav Mahlerlaan 38, Gebouw Som 1, 1082MC, | |
| Amsterdam, Netherlands | |||||
| SThree Middle East for Business Services | 100 | Saudi Arabia | HR Services | Astrolabs Riyadhi, 3141 Anas Ibn Malik Rod, Al Malqa, | |
| Limited Liability | Riyadh 13521, | Saudi Arabia | |||
SThree Pte. Ltd. | 100 | Singapore | Recruitment | ||
| Singapore | |||||
SThree Business Services Ibérica, S.L. | 100 | Spain | Recruitment | WeWork, Glories, Carrer Tànger 86, 08018 Barcelona, | |
| Spain | |||||
SThree Switzerland GmbH | 100 | Switzerland | Recruitment | 3rd Floor, Claridenstrasse 34, 8002 Zürich, Switzerland | |
Cavendish Directors Limited** | 100 | UK | Dormant | 1st Floor, 75 King William Street, London, EC4N 7BE, | |
| United Kingdom | |||||
| Net cash and cash equivalents | |||||
| Other | |||||
Sterling | Euro | US Dollar | currencies | Total | |
| At 30 November 2023 | |||||
| Functional currency of Group operations | |||||
Sterling | 29,372 | 34,573 | 4,209 | 465 | 68,619 |
Euro | – | 7,388 | – | 182 | 7,570 |
US Dollar | – | – | – | – | – |
Other | – | – | 399 | 6,614 | 7,013 |
29,372 | 41,961 | 4,608 | 7,261 | 83,202 |
| Other | |||||
£’000 Sterling | Euro | US Dollar | currencies | Total | |
| At 30 November 2022 | |||||
| Functional currency of Group operations | |||||
Sterling | 17,610 | 14,396 | 9,437 | 195 | 41,638 |
Euro | 70 | 14,712 | – | 190 | 14,972 |
US Dollar | – | – | 167 | – | 167 |
Other | 11 | – | 1,608 | 6,990 | 8,609 |
17,691 | 29,108 | 11,212 | 7,375 | 65,386 |
| Summary of fair value methods and assumptions | |
Receivables and payables | Due to the short-term nature of the current receivables and payables, their carrying amount is |
| considered to be the same as their fair value. | |
| Cash and cash equivalents, including | Approximates the carrying amount because of the short maturity of these instruments. |
| short-term deposits | |
Investments | Market valuation at the end of the reporting year. |
Borrowings | The carrying amount of the Group’s borrowings, primarily the RCF, approximates their fair value. The |
| fair value of the RCF is estimated using discounted cash | |
| incremental borrowing rates for similar types and maturities of borrowing and is consequently | |
| categorised in level 2 of the fair value hierarchy. |
| 2023 | ||||||
| Operating | ||||||
| Operating | conversion | | Basic EPS | |||
Revenue | Net fees | ratio* | before tax | (pence) | ||
Reported | 1,663,167 | 418,775 | 76,356 | 18.2% | 77,915 | 42.4 |
Currency impact | (24,489) | (5,602) | (2,280) | (0.3%) | (2,237) | (1.2) |
In constant currency | 1,638,678 | 413,173 | 74,076 | 17.9% | 75,678 | 41.2 |
| 2022 | ||||||
| Operating | ||||||
| Operating | conversion | | Basic EPS | |||
Revenue | Net fees | ratio* | before tax | (pence) | ||
Reported | 1,639,446 | 430,616 | 7 7,552 | 18.0% | 77,026 | 41.0 |
| Country of | ||||
Name of undertaking | % | incorporation | Principal activities | Registered o |
SThree UK Holdings Limited** | 100 | UK | Holding company | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree Overseas Holdings Limited** | 100 | UK | Holding company | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree UK Management Limited** | 100 | UK | Holding company | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree Overseas Management Limited** | 100 | UK | Holding company | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree UK Operations Limited** | 100 | UK | Holding company | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree Euro UK Limited | 100 | UK | Support services | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree IP Limited** | 100 | UK | Support services | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree Management Services Limited** | 100 | UK | Management | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| services | United Kingdom | |||
SThree Partnership LLP | 100 | UK | Recruitment | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
Huxley Associates Global Limited | 100 | UK | Recruitment | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
Progressive Global Energy Limited | 100 | UK | Recruitment | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
| Progressive Global Energy Kurdistan | 100 | UK | Dormant | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| Limited | United Kingdom | |||
Elevize Limited | 100 | UK | Support services | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
HireFirst Limited | 100 | UK | Recruitment | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| Technology | United Kingdom | |||
Talent Deck Limited* | 100 | UK | Dormant | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
Showcaser Limited* | 100 | UK | Dormant | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree Ventures Limited | 100 | UK | Holding company | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
SThree Dollar UK Limited | 100 | UK | Support services | 1st Floor, 75 King William Street, London, EC4N 7BE, |
| United Kingdom | ||||
100 | USA | Holding company | Corporation Service Company, 251 Little Falls Drive, | |
| Wilmington DE 19808, United States | ||||
100 | USA | Recruitment | Corporation Service Company, 251 Little Falls Drive, | |
| Wilmington DE 19808, United States | ||||
100 | USA | Recruitment | Corporation Service Company, 251 Little Falls Drive, | |
| Wilmington DE 19808, United States | ||||
Newington International Inc | 100 | USA | Recruitment | Corporation Service Company, 251 Little Falls Drive, |
| Wilmington DE 19808, United States |
pence, unless otherwise stated 2023 | 2022 | |
SThree plc TSR return index value: three-month average to 30 Nov 2020 (FY22: 30 Nov 2019) | 240.74 | 262.41 |
SThree plc TSR return index value: three-month average to 30 Nov 2023 (FY22: 30 Nov 2022) | 365.25 | 355.43 |
Total shareholder return | 51.7% | 35.4% |
| 30 November | 30 November | |
| 2023 | 2022 | |
Cash and cash equivalents | 83,202 | 65,809 |
Bank overdraft | – | (423) |
Net cash | 83,202 | 65,386 |
£’000 2023 | 2022 | |
Reported operating pr | 76,356 | 77,552 |
Depreciation of property, plant and equipment | 15,898 | 18,682 |
Amortisation and impairment of intangible assets | 16 | 719 |
Loss on disposal of PPE and intangible assets | 160 | 1,298 |
– | (266) | |
Employee share options charge | 4,871 | 4,999 |
EBITDA | 97,301 | 102,984 |
£’000 2023 | 2022 | ||
A | 56,051 | 54,202 | |
Dividend proposed to be paid to shareholders (note 8) | B | 21,710 | 21,179 |
Dividend cover | (A ÷ B) | 2.6 | 2.6 |
£’000, unless otherwise stated 2023 | 2022 | ||
Contract net fees | A | 343,502 | 334,215 |
Contract revenue | B | 1,584,215 | 1,540,323 |
Contract margin | (A ÷ B) | 21.7% | 21.7% |