| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
Revenue | 4 | ||
Cost of sales | 6 | ( | ( |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Profit on disposal of property, plant and equipment | |||
Other income | |||
Other expenses | ( | ( | |
Operating profit | 6 | ||
Finance costs | 8 | ( | ( |
Finance income | 9 | ||
Net finance cost | ( | ( | |
Profit before taxation | |||
Taxation | 10 | ( | ( |
Profit for the financial year | |||
| Profit attributable to: | |||
Owners of the Company | |||
Non-controlling interest | ( | ||
Notes | pence per share | pence per share | |
| Earnings per share | |||
Basic | 11 | ||
Diluted | 11 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
Profit for the financial year | |||
| Other comprehensive (expense)/income: | |||
| Items that may be reclassified subsequently to profit or loss | |||
| Change in fair value of cash flow hedges | 22 | ( | |
| Related tax movements | 10 | ( | |
( | |||
| Items that will not be reclassified subsequently to profit or loss | |||
| Remeasurement of post-employment benefit assets and obligations | 20 | ( | ( |
| Related tax movements | 10 | ||
( | ( | ||
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive income for the year, net of tax | |||
| Total comprehensive income/(expense) attributable to: | |||
Owners of the Company | |||
Non-controlling interest | ( |
| At | At | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
| Assets | |||
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 26 | ||
Derivative financial instruments | 22 | ||
Post-employment benefit asset | 20 | ||
| Current assets | |||
Inventories | 14 | ||
Current tax recoverable | |||
Trade and other receivables | 15 | ||
Derivative financial instruments | 22 | ||
Cash and cash equivalents | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Derivative financial instrument | 22 | ( | |
Borrowings | 18 | ( | ( |
Lease liabilities | 26 | ( | ( |
Provisions | 19 | ( | ( |
( | ( | ||
Net current assets | |||
Total assets less current liabilities | |||
| Non-current liabilities | |||
Borrowings | 18 | ( | ( |
Lease liabilities | 26 | ( | ( |
Deferred tax liabilities | 21 | ( | ( |
Provisions | 19 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 23 | ||
Share premium | 24 | ||
Retained earnings | |||
Other reserves | 24 | ( | ( |
Equity attributable to owners of the Company | |||
Non-controlling interest | |||
Total Equity |
| Total equity | ||||||||
| Share | Share | Retained | Other reserves | attributable | Non-controlling | |||
| capital | premium | earnings | (See Note 24) | to owners | interest | Total equity | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
| Total comprehensive income/ | ||||||||
(expense) for the year | ( | |||||||
Transactions with owners: | – | |||||||
Share based payments | 25 | |||||||
Deferred tax on share based payment | 21 | ( | ( | ( | ||||
Equity dividends paid | 31 | ( | ( | ( | ||||
| Issue of own shares held on exercise | ||||||||
of share options | 24 | ( | ||||||
Acquisition of non- controlling interests | ( | ( | ( | ( | ||||
At 31 December 2023 | ( |
| Total equity | ||||||||
| Share | Share | Retained | Other reserves | attributable | Non-controlling | |||
| capital | premium | earnings | (See Note 24) | to owners | interest | Total equity | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2022 | ( | |||||||
Profit for the year | ( | |||||||
| Other comprehensive | ||||||||
(expense)/income | ( | ( | ( | |||||
| Total comprehensive income/ | ||||||||
(expense) for the year | ( | |||||||
| Transactions with owners: | ||||||||
Share based payments | 25 | |||||||
Current tax on share based payment | ||||||||
Deferred tax on share based payment | 21 | |||||||
Equity dividends paid | 31 | ( | ( | ( | ||||
Purchase of own shares | ( | ( | ( | |||||
| Issue of own shares held on exercise | ||||||||
of share options | 24 | ( | ||||||
Acquisition of subsidiary non- controlling interest | ||||||||
At 31 December 2022 | ( |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Cash flow from operating activities | ||
Cash generated from operations (Note 27) | ||
Interest paid | ( | ( |
Other interest paid – lease liabilities | ( | ( |
Tax received/(paid) | ( | |
Net cash inflow from operating activities | ||
| Cash flows from investing activities | ||
Purchase of property, plant and equipment | ( | ( |
Proceeds from sale of property, plant and equipment | ||
Proceeds from sale of property, plant and equipment – exceptional | ||
Purchase of intangible assets | ( | ( |
Settlement of deferred consideration | ( | |
Payment for acquisition of subsidiary undertaking, net of cash acquired (Note 28) | ( | ( |
Interest received | ||
Net cash outflow from investing activities | ( | ( |
| Cash flows from financing activities | ||
Dividends paid (Note 31) | ( | ( |
Drawdown of borrowings | ||
Repayment of borrowings | ( | |
Debt issue costs | ( | |
Repayment of lease liabilities | ( | ( |
Cash outflow from purchase of shares | ( | |
Acquisition of non-controlling interests | ( | |
Net cash outflow from financing activities | ( | ( |
Net decrease in cash and cash equivalents | ( | ( |
Cash and cash equivalents at beginning of the year | ||
Exchange (losses)/gains on cash and cash equivalents | ( | |
Cash and cash equivalents at end of the year |
| Reconciliation of changes in cash and cash equivalents to movement in net debt | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Net decrease in cash and cash equivalents | ( | ( |
Proceeds from borrowings | ( | |
Repayment of borrowings | ||
Non-cash debt movement | ( | |
Effect of foreign exchange rate changes | ( | |
| Movement in net debt | ( | ( |
Net debt 1 at start of year | ( | ( |
Net debt 1 at end of year (Note 3) | ( | ( |
| Comprising: | ||
Cash and cash equivalents | ||
Short-term borrowings (Note 18) | ( | ( |
Long-term borrowings (Note 18) | ( | ( |
( | ( |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Net debt | (100,616) | (45,922) |
Adjusted EBITDA | 107,357 | 139,667 |
Impact of IFRS 16 (Note 26) | (12,134) | (8,491) |
Adjusted EBITDA prior to IFRS 16 | 95,223 | 131,176 |
Ratio of net debt to adjusted EBITDA | 1.1x | 0.4x |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Adjusted EBITDA | 107,357 | 139,667 |
Less depreciation | (34,626) | (31,579) |
Less amortisation | (6,938) | (6,939) |
Adjusted earnings before interest and taxation | 65,793 | 101,149 |
Average net debt | 94,863 | 40,791 |
Average equity | 407,061 | 426,501 |
Average pension | (10,160) | (35,707) |
Average capital employed | 491,764 | 431,585 |
Adjusted Return on Capital Employed | 13.4% | 23.4% |
| 31 December | 30 June | 31 December | 30 June | |
| 2023 | 2023 | 2022 | 2022 | |
| £’000 | £’000 | £’000 | £’000 | |
Net debt | 100,616 | 89,110 | 45,922 | 35,660 |
Equity | 399,867 | 414,254 | 416,209 | 436,792 |
Pension | (9,832) | (10,488) | (15,194) | (56,219) |
Capital employed | 490,651 | 492,876 | 446,937 | 416,233 |
| Statutory | Exceptional | Reclassification | Adjusted | |
| Year ended 31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Adjusted EBITDA | 76,595 | 30,762 | – | 107,357 |
Change in working capital | (31,636) | (5,355) | – | (36,991) |
Impairment charges | 20,599 | (20,599) | – | – |
Net interest | (6,035) | – | 257 | (5,778) |
Tax | 630 | – | – | 630 |
Post-employment benefits | 790 | – | (1,081) | (291) |
Other | (2,692) | (177) | (12,012) | (14,881) |
Adjusted operating cash flow | 58,251 | 4,631 | (12,836) | 50,046 |
Cash conversion | 47% | |||
Total capex | (65,653) | – | – | (65,653) |
Adjusted free cash flow | (7,402) | 4,631 | (12,836) | (15,607) |
| Statutory | Exceptional | Reclassification | Adjusted | |
| Year ended 31 December 2022 | £’000 | £’000 | £’000 | £’000 |
Adjusted EBITDA | 146,115 | (6,448) | – | 139,667 |
Change in working capital | (2,035) | 267 | – | (1,768) |
Impairment charges | 382 | (382) | – | – |
Net interest | (4,162) | – | (135) | (4,297) |
Tax | (11,699) | – | – | (11,699) |
Post-employment benefits | (973) | – | (777) | (1,750) |
Other | (5,554) | (705) | (5,882) | (12,141) |
Adjusted operating cash flow | 122,074 | (7,268) | (6,794) | 108,012 |
Cash conversion | 77% | |||
Total capex | (58,354) | – | – | (58,354) |
Adjusted free cash flow | 63,720 | (7,268) | (6,794) | 49,658 |
| Year ended 31 December 2023 | ||||
| Unallocated and | ||||
| Clay | Concrete | elimination | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Bricks and masonry | 282,260 | 19,848 | – | 302,108 |
Roofing | – | 21,323 | – | 21,323 |
Fencing and landscaping | – | 20,440 | – | 20,440 |
Flooring and lintels | – | 35,704 | – | 35,704 |
Facades | 9,960 | – | – | 9,960 |
Rail and infrastructure | – | 16,218 | – | 16,218 |
Other | – | 86 | – | 86 |
Total revenue | 292,220 | 113,619 | – | 405,839 |
| Adjusted EBITDA | 98,847 | 18,623 | (10,113) | 107,357 |
| Adjusted EBITDA margin | 33.8% | 16.4% | 26.5% | |
Exceptional items 1 impacting operating profit (see Note 5) | (28,170) | (2,404) | (188) | (30,762) |
Depreciation and amortisation pre fair value uplift | (23,406) | (5,733) | (175) | (29,314) |
Incremental depreciation and amortisation following fair value uplift | (7,374) | (4,876) | – | (12,250) |
Net finance costs | (2,015) | (569) | (2,380) | (4,964) |
Profit before tax | 37,882 | 5,041 | (12,856) | 30,067 |
Taxation | (9,007) | |||
Profit for the year | 21,060 | |||
Consolidated total assets | 610,867 | 133,502 | 9,862 | 754,231 |
Consolidated total liabilities | (174,062) | (46,127) | (134,175) | (354,364) |
| Non-current assets | ||||
Consolidated total intangible assets | 56,178 | 25,839 | – | 82,017 |
Property, plant and equipment | 389,165 | 51,235 | – | 440,400 |
Right-of-use assets | 29,915 | 9,310 | 606 | 39,831 |
Total non-current assets | 475,258 | 86,384 | 606 | 562,248 |
Total non-current asset additions | 62,837 | 6,654 | – | 69,491 |
| Year ended 31 December 2022 | ||||
| Unallocated and | ||||
| Clay | Concrete | elimination | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Bricks and masonry | 365,022 | 22,900 | – | 387,922 |
Roofing | – | 32,100 | – | 32,100 |
Fencing and landscaping | – | 29,000 | – | 29,000 |
Flooring and lintels | – | 45,200 | – | 45,200 |
Facades | 4,171 | – | – | 4,171 |
Rail and infrastructure | – | 14,200 | – | 14,200 |
Other | – | 293 | – | 293 |
Total revenue | 369,193 | 143,693 | – | 512,886 |
Adjusted EBITDA 1 | 126,687 | 23,604 | (10,624) | 139,667 |
| Adjusted EBITDA margin | 34.3% | 16.4% | 27.2% | |
Exceptional items 1 impacting operating profit (see Note 5) | 6,222 | 56 | – | 6,278 |
Depreciation and amortisation pre fair value uplift | (20,659) | (5,546) | (187) | (26,392) |
Incremental depreciation and amortisation following fair value uplift | (6,936) | (5,190) | – | (12,126) |
Net finance costs | (366) | (430) | (1,867) | (2,663) |
Profit/(loss) before tax | 104,948 | 12,494 | (12,678) | 104,764 |
Taxation | (17,884) | |||
Profit for the year | 86,880 | |||
Consolidated total assets | 596,769 | 146,553 | 19,460 | 762,782 |
Consolidated total liabilities | (183,079) | (52,172) | (111,322) | (346,573) |
| Non-current assets | ||||
Consolidated total intangible assets | 60,945 | 29,297 | – | 90,242 |
Property, plant and equipment | 361,389 | 47,702 | – | 409,091 |
Right-of-use assets | 20,869 | 10,419 | 190 | 31,478 |
Total non-current assets | 443,203 | 87,418 | 190 | 530,811 |
Total non-current asset additions | 70,118 | 8,713 | 131 | 78,962 |
| Year ended 31 | Year ended 31 | |
| December 2023 | December 2022 | |
| £’000 | £’000 | |
| Exceptional cost of sales | ||
Impairment charge – Property, plant and equipment | (15,397) | (554) |
Impairment charge – Right-of-use assets | (1,181) | – |
Impairment charge – Working capital | (4,022) | – |
Total impairment charge (Note 16) | (20,600) | (554) |
Redundancy costs | (7,470) | – |
Other costs associated with closure of sites | (1,196) | (126) |
Total exceptional cost of sales | (29,266) | (680) |
| Exceptional administrative expenses: | ||
Redundancy costs | (1,496) | – |
Total exceptional administrative expenses | (1,496) | – |
Exceptional profit on disposal of property, plant and equipment | – | 6,958 |
Exceptional items 1 impacting operating profit | (30,762) | 6,278 |
Total exceptional items 1 | (30,762) | 6,278 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Changes in inventories of finished goods and work in progress | 23,330 | 11,923 |
Raw material and consumables used | (65,904) | (86,823) |
Employee benefit expense (Note 7) | (85,234) | (92,998) |
Depreciation – Property, plant and equipment (Note 13) | (22,848) | (23,841) |
Depreciation – Right-of-use assets (Note 26) | (11,778) | (7,738) |
Amortisation (Note 12) | (6,938) | (6,939) |
Exceptional cost of sales (Note 5) | (29,266) | (680) |
Other production costs | (92,245) | (109,425) |
Total cost of sales | (290,883) | (316,521) |
Transportation expenses | (36,797) | (47,961) |
Other employee benefit expenses (Note 7) | (31,831) | (32,441) |
Profit/(loss) on disposal of property, plant and equipment (Note 13) | 1,957 | (417) |
Advertising costs | (1,123) | (1,192) |
Operating lease income | 136 | 97 |
Exceptional administrative expenses (Note 5) | (1,496) | – |
Exceptional profit on disposal of property, plant and equipment (Note 5 and 13) | – | 6,958 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Fees payable to the Company's auditor and its associates for the audit of Parent Company and consolidated financial statements: | 306 | 180 |
| Fees payable to Company's auditor and its associates for other services to the Group: | ||
– Audit of the Company's subsidiaries | 582 | 608 |
Total audit fees | 888 | 788 |
– Audit related assurance services | 80 | 80 |
Total non-audit fees | 80 | 80 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Wages and salaries – gross | 98,954 | 107,622 |
Social security costs | 9,503 | 9,743 |
Pensions costs – defined benefit plans (Note 20) | 1,082 | 777 |
Pensions costs – defined contribution plans (Note 20) | 5,218 | 4,750 |
Share based payments (Note 25) | 2,308 | 2,547 |
117,065 | 125,439 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
Sales staff | 241 | 263 |
Administrative staff | 176 | 220 |
Production staff | 1,772 | 1,782 |
2,189 | 2,265 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Short-term employee benefits | 2,156 | 3,582 |
Post-employment benefits | 154 | 229 |
Share-based payment | 464 | 1,048 |
2,774 | 4,859 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Interest costs: | ||
Interest payable on Revolving Credit Facility | (1,891) | (993) |
Interest payable on Private Placement | (2,220) | (2,220) |
Total interest payable on bank borrowings | (4,111) | (3,213) |
Capitalised interest | 1,082 | – |
Other interest payable | (65) | (66) |
Interest expense on financial liabilities at amortised cost | (3,094) | (3,279) |
Interest on lease liabilities (Note 26) | (2,368) | (1,274) |
Net unwinding of discount on provisions/change in discount rate (Note 19) | (470) | – |
Other interest payable | (2,838) | (1,274) |
Total finance costs | (5,932) | (4,553) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Interest income: | ||
Foreign exchange translations | – | 29 |
Net interest income arising on the UK pension scheme (Note 20) | 711 | 1,048 |
Net unwinding of discount on provisions/change in discount rate | – | 689 |
Other interest receivable | 257 | 124 |
Total finance income relating to continuing operations | 968 | 1,890 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Current tax on profit for the year | 2,120 | 13,747 |
Adjustments in respect of prior period | 85 | 1,340 |
Total current tax | 2,205 | 15,087 |
Deferred tax on profit for the year | 5,830 | 3,700 |
Impact of change in tax rate | 862 | 2,095 |
Adjustments in respect of prior period | 110 | (2,998) |
Total deferred tax | 6,802 | 2,797 |
9,007 | 17,884 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Tax adjustments arising on the UK pension scheme assets and liabilities: | ||
Current tax credit | – | (333) |
Deferred tax credit | (1,320) | (10,814) |
| Tax adjustments arising on gains and losses relating to cash flow hedges: | ||
Deferred tax (credit)/charge | (148) | 149 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Current tax credit on share-based payments | – | (1) |
Deferred tax charge/(credit) on share-based payments | 147 | (116) |
| Exceptional and | ||||||
| other adjusting | ||||||
| Statutory | items | Adjusted | ||||
| Year ended 31 December 2023 | £’000 | Percentage | £’000 | Percentage | £’000 | Percentage |
Profit before tax | 30,067 | 100% | 42,186 | 100% | 72,253 | 100% |
Profit before tax multiplied by the rate of corporation tax in the UK | 7,067 | 23.50% | 9,913 | 23.50% | 16,980 | 23.50% |
| Effects of: | ||||||
Expenses not deductible | 1,175 | 3.91% | (278) | (0.66%) | 897 | 1.24% |
Permanent benefit of super deduction on capital expenditure | (292) | (0.97%) | – | – | (292) | (0.40%) |
Changes in estimates relating to prior periods | 195 | 0.65% | – | – | 195 | 0.27% |
Rate change on deferred tax provision | 862 | 2.87% | (862) | (2.04%) | – | – |
Total taxation expense from continuing operations | 9,007 | 29.95% | 8,773 | 20.80% | 17,780 | 24.61% |
| Exceptional and | ||||||
| other adjusting | ||||||
| Statutory | items | Adjusted | ||||
| Year ended 31 December 2022 | £’000 | Percentage | £’000 | Percentage | £’000 | Percentage |
Profit before tax | 104,764 | 100% | 4,473 | 100% | 109,237 | 100% |
Profit before tax multiplied by the rate of corporation tax in the UK | 19,905 | 19.00% | 850 | 19.00% | 20,755 | 19.00% |
| Effects of: | ||||||
Expenses not deductible | (717) | (0.68%) | 1,390 | 31.08% | 673 | 0.61% |
Permanent benefit of super deduction on capital expenditure | (1,741) | (1.66%) | – | – | (1,741) | (1.59%) |
Changes in estimates relating to prior periods | (1,658) | (1.58%) | – | – | (1,658) | (1.52%) |
Rate change on deferred tax provision | 2,095 | 2.00% | (2,095) | (46.84%) | – | – |
Total taxation expense from continuing operations | 17,884 | 17.08% | 145 | 3.24% | 18,029 | 16.50% |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
Basic weighted average number of Ordinary Shares | 392,217 | 402,746 |
Effect of share incentive awards and options | 3,437 | 2,010 |
Diluted weighted average number of Ordinary Shares | 395,654 | 404,756 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Total | Total | |
| £’000 | £’000 | |
Profit for the period attributable to the Parent shareholders | 21,060 | 86,908 |
Add back exceptional items 1 (Note 5) | 30,762 | (6,278) |
| Less tax credit on exceptional items | (6,952) | (453) |
Add fair value adjustments (Note 4) | 12,250 | 12,126 |
Less tax credit on fair value adjustments | (2,878) | (2,000) |
Less net non-cash interest | (826) | (1,376) |
Add back tax expense on non-cash interest | 194 | 227 |
Add back impact of deferred taxation rate change | 844 | 2,095 |
Adjusted profit for the period attributable to the Parent shareholders | 54,454 | 91,249 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Total | Total | |
| pence | pence | |
Basic EPS on profit for the year | 5.4 | 21.6 |
Diluted EPS on profit for the year | 5.3 | 21.5 |
Adjusted basic EPS 1 on profit for the year | 13.9 | 22.7 |
Adjusted diluted EPS 1 on profit for the year | 13.8 | 22.5 |
| Customer | |||||
| contracts and | |||||
| Goodwill | relationships | Brands | Licences | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2022 | 2,964 | 92,868 | 37,159 | 6,402 | 139,393 |
Additions in the year | 888 | – | – | 5,573 | 6,461 |
Utilised in the year | – | – | – | (3,905) | (3,905) |
At 31 December 2022 | 3,852 | 92,868 | 37,159 | 8,070 | 141,949 |
Additions in the year | 209 | 579 | – | 1,844 | 2,632 |
Utilised in the year | – | – | – | (3,919) | (3,919) |
At 31 December 2023 | 4,061 | 93,447 | 37,159 | 5,995 | 140,662 |
| Accumulated amortisation and impairment | |||||
At 1 January 2022 | – | (38,154) | (6,614) | – | (44,768) |
Charge for the year | – | (5,883) | (1,056) | – | (6,939) |
At 31 December 2022 | – | (44,037) | (7,670) | – | (51,707) |
Charge for the year | – | (5,882) | (1,056) | – | (6,938) |
At 31 December 2023 | – | (49,919) | (8,726) | – | (58,645) |
| Net book amount | |||||
At 31 December 2022 | 3,852 | 48,831 | 29,489 | 8,070 | 90,242 |
At 31 December 2023 | 4,061 | 43,528 | 28,433 | 5,995 | 82,017 |
| Net book value | ||
| at 31 December | Remaining | |
| 2023 | amortisation | |
| Brands | £’000 | period (years) |
Ibstock Brick | 26,348 | 41.2 |
Forticrete | 93 | 1.2 |
Supreme | 1,233 | 6.2 |
Longley | 759 | 5.6 |
| 28,433 |
| Assets in the | |||||
| course of | |||||
| Land and | Mineral | Plant, machinery | construction | ||
| buildings | reserves | and equipment | (AICC) | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2022 | 193,726 | 75,034 | 202,834 | 16,757 | 488,351 |
Additions | 3,308 | – | 11,967 | 42,878 | 58,153 |
Transfer from AICC | 103 | – | 991 | (1,094) | – |
Disposals | (275) | – | (8,515) | – | (8,790) |
At 31 December 2022 | 196,862 | 75,034 | 207,277 | 58,541 | 537,714 |
Additions | 1,751 | 179 | 4,721 | 60,314 | 66,965 |
Acquisitions on business combination | 2,000 | – | 707 | – | 2,707 |
Transfer from AICC | 5,222 | 2,606 | 15,698 | (23,526) | – |
Disposals | (1,520) | (14,626) | (10,720) | – | (26,866) |
At 31 December 2023 | 204,315 | 63,193 | 217,683 | 95,329 | 580,520 |
| Accumulated depreciation and impairment | |||||
At 1 January 2022 | (42,975) | (26,112) | (43,464) | – | (112,551) |
Charge for the year | (6,855) | (3,073) | (13,913) | – | (23,841) |
Disposals | 264 | – | 8,059 | – | 8,323 |
Impairment | (554) | – | – | – | (554) |
At 31 December 2022 | (50,120) | (29,185) | (49,318) | – | (128,623) |
Charge for the year | (2,123) | (3,293) | (17,432) | – | (22,848) |
Disposals | 1,392 | 15,007 | 10,349 | – | 26,748 |
Impairment | (1,266) | (2,391) | (11,387) | (353) | (15,397) |
At 31 December 2023 | (52,117) | (19,862) | (67,788) | (353) | (140,120) |
| Net book amount | |||||
At 31 December 2022 | 146,742 | 45,849 | 157,959 | 58,541 | 409,091 |
At 31 December 2023 | 152,198 | 43,331 | 149,895 | 94,976 | 440,400 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Raw materials | 38,607 | 37,370 |
Work in progress | 2,541 | 3,777 |
Finished goods | 78,041 | 53,128 |
119,189 | 94,275 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Trade receivables | 32,719 | 59,314 |
Provision for impairment of receivables | (965) | (676) |
Net trade receivables | 31,754 | 58,638 |
Prepayments and accrued income | 3,542 | 5,334 |
Other tax | 852 | 577 |
Other receivables | 1,771 | 1,386 |
Total trade and other receivables | 37,919 | 65,935 |
| Clay | Concrete | Total | |
| £’000 | £’000 | £’000 | |
| Cost | |||
Buildings | 5,333 | 195 | 5,528 |
Mineral reserves | 2,262 | – | 2,262 |
Plant, machinery and equipment | 7,489 | 118 | 7,607 |
Working capital | 3,921 | 101 | 4,022 |
Right-of-use assets | 1,074 | 107 | 1,181 |
Total | 20,079 | 521 | 20,600 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Trade payables | 44,201 | 63,169 |
Deferred consideration (Note 28) | – | 112 |
Other tax and social security payable | 2,875 | 7,770 |
Energy accrual | 6,834 | 6,431 |
Customer rebates payable | 7,593 | 14,716 |
Accruals and other payables | 19,023 | 27,805 |
80,526 | 120,003 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Current | ||
Private placement | 333 | 436 |
Revolving credit facility | 25,163 | – |
25,496 | 436 | |
| Non-current | ||
Private placement | 98,992 | 99,769 |
Total borrowings | 124,488 | 100,205 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Restoration (i) | 5,489 | 4,550 |
Dilapidations (ii) | 4,620 | 3,910 |
Restructuring (iii) | 5,037 | – |
Other (iv) | 418 | 452 |
15,564 | 8,912 | |
Current | 6,002 | 1,613 |
Non-current | 9,562 | 7,299 |
15,564 | 8,912 |
| Restoration (i) | Dilapidations (ii) | Restructuring (iii) | Other (iv) | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2023 | 4,550 | 3,910 | – | 452 | 8,912 |
Utilised | (136) | (16) | (838) | (147) | (1,137) |
Charged to the income statement | 99 | 496 | 5,875 | 113 | 6,583 |
Unwind of discount/change in rate | 240 | 230 | – | – | 470 |
Acquired on business combination | 736 | – | – | – | 736 |
| 19. Provisions continued |
| Restoration (i) | Dilapidations (ii) | Restructuring (iii) | Other (iv) | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 245 | 302 | 5,037 | 418 | 6,002 |
Between two and five years | 1,192 | 1,370 | – | – | 2,562 |
Between five and ten years | 173 | 1,781 | – | – | 1,954 |
Between ten and twenty years | 2,763 | 1,027 | – | – | 3,790 |
Over twenty years | 1,116 | 140 | – | – | 1,256 |
5,489 | 4,620 | 5,037 | 418 | 15,564 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Funded plan at 31 December | ||
Opening balance | 15,194 | 57,754 |
Charge within operating profit | (1,082) | (777) |
Interest income | 711 | 1,048 |
Remeasurement loss recognised in the statement of comprehensive income | (5,283) | ( 44,581) |
Contributions | 292 | 1,750 |
Carried forward at 31 December | 9,832 | 15,194 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Liability-driven investment | – | 290 |
Bespoke cash flow-driven investment | – | 9,857 |
Insured annuities | 361,436 | 358,425 |
Cash fund investment | 11,751 | – |
Cash | 532 | 5,047 |
Total market value of assets | 373,719 | 373,619 |
Present value of Scheme liabilities | (363,887) | (358,425) |
Net Scheme asset | 9,832 | 15,194 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Administrative expenses | 1,082 | 777 |
Defined contribution scheme costs (Note 20b) | 5,218 | 4,750 |
Charge within labour costs and operating profit | 6,300 | 5,527 |
Interest income | (711) | (1,048) |
Total charge to the income statement | 5,589 | 4,479 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Remeasurement gain/(loss) on defined benefit scheme assets | 5,248 | (235,822) |
Remeasurement (loss)/gain from changes in financial assumptions | (9,272) | 211,786 |
Remeasurement gain/(loss) from changes in demographic assumptions | 5,217 | (1,701) |
Experience losses | (6,476) | (18,844) |
Other comprehensive expense | (5,283) | (44,581) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Present value of defined benefit obligation at beginning of year | (358,425) | (560,250) |
Interest cost | (16,688) | (9,901) |
Experience losses | (6,476) | (18,844) |
Benefits paid | 21,757 | 20,485 |
Remeasurement (loss)/gain arising from change in financial assumptions | (9,272) | 211,786 |
Remeasurement gain/(loss) arising from change in demographic assumptions | 5,217 | (1,701) |
Present value of defined benefit obligations carried forward at 31 December | (363,887) | (358,425) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Fair value of pension scheme assets at beginning of the year | 373,619 | 618,004 |
Interest income | 17,399 | 10,949 |
Remeasurement gain/(loss) on pension scheme assets | 5,248 | (235,822) |
Employer contributions | 292 | 1,750 |
Benefits paid | (21,757) | (20,485) |
Administrative expenses | (1,082) | (777) |
Fair value of pension scheme assets carried forward | 373,719 | 373,619 |
| 31 December 2023 | ||||
| Quoted | Unquoted | Total | ||
| £’000 | £’000 | £’000 | % | |
Insured annuities | – | 361,436 | 361,436 | 97% |
Cash and net current assets | 11,751 | 532 | 12,283 | 3% |
Total | 11,751 | 361,968 | 373,719 | 100% |
| 31 December 2022 | ||||
| Quoted | Unquoted | Total | ||
| £’000 | £’000 | £’000 | % | |
Bespoke cash flow-driven investment | 67,604 | 33,951 | 101,555 | |
Buy-in deferred premia | (65,827) | (25,871) | (91,698) | |
Net bespoke cash flow-driven investment | 1,777 | 8,080 | 9,857 | 3% |
Liability-driven investment | – | 290 | 290 | 0% |
Insured annuities | – | 358,425 | 358,425 | 96% |
Cash and net current assets | – | 5,047 | 5,047 | 1% |
Total | 1,777 | 371,842 | 373,619 | 100% |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Per annum | Per annum | |
Discount rate | 4.55% | 4.80% |
RPI inflation | 3.10% | 3.20% |
CPI inflation | 2.50% | 2.60% |
Rate of increase in pensions in payment | 3.60% | 3.65% |
Commutation factors | 21.2 | 18.60 |
| Mortality assumptions: life expectancy from age 65 | ||
For a male currently aged 65 | 21.4 years | 21.9 years |
For a female currently aged 65 | 24.1 years | 24.5 years |
For a male currently aged 40 | 23.1 years | 23.6 years |
For a female currently aged 40 | 25.9 years | 26.4 years |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Present value of defined benefit obligations at 31 December | (363,887) | (358,425) |
0.25% increase in discount rate | 11,939 | 11,583 |
0.25% decrease in discount rate | (12,573) | (12,209) |
0.25% increase in pension growth rate | (8,731) | (8,417) |
0.25% decrease in pension growth rate | 8,390 | 8,085 |
0.25% increase in inflation rate | (6,447) | (6,007) |
0.25% decrease in inflation rate | 7,433 | 7,270 |
1 year increase in life expectancy | (15,568) | (14,042) |
1 year decrease in life expectancy | 15,601 | 14,110 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Net deferred tax liability at beginning of period | (84,349) | (92,352) |
Arising on business combination | (99) | 19 |
Tax charged to the consolidated income statement | (6,802) | (2,797) |
Tax credited within other comprehensive income | 1,468 | 10,665 |
Tax (charged)/credited directly to equity | (147) | 116 |
Net deferred tax liability at period end | (89,929) | (84,349) |
| Presented in the consolidated balance sheet after offset as: | ||
Deferred tax liabilities | (89,929) | (84,349) |
(89,929) | (84,349) | |
| Deferred tax assets and liabilities before offsetting of balances within the same tax jurisdiction | ||
| are as follows: | ||
Deferred tax assets | 5,621 | 4,107 |
Deferred tax liabilities | (95,550) | (88,456) |
Net deferred tax liability at period end | (89,929) | (84,349) |
Deferred tax assets expected to unwind within one year | 1,202 | 955 |
Deferred tax assets expected to unwind after one year | 4,419 | 3,152 |
5,621 | 4,107 | |
Deferred tax liabilities expected to unwind within one year | (3,169) | (3,064) |
Deferred tax liabilities expected to unwind after one year | (92,381) | (85,392) |
(95,550) | (88,456) |
Year ended 31 December 2023 | As at 31 December 2023 | |||||||
| Arising on | Recognised | Recognised | ||||||
| Net balance at | business | in income | Recognised | directly in | Deferred tax | Deferred tax | ||
| 1 January 2023 | combination | statement | in OCI | equity | Net | assets | liabilities | |
| Deferred tax assets/(liabilities) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Intangible fixed assets | (19,475) | – | 1,629 | – | – | (17,846) | – | (17,846) |
Tangible fixed assets | (62,348) | (99) | (10,100) | – | – | (72,547) | – | (72,547) |
Right-of-use assets | 416 | – | 609 | – | – | 1,025 | 1,025 | – |
| Rolled-over and held-over | ||||||||
capital gains | (2,699) | – | – | – | – | (2,699) | – | (2,699) |
Employee pension liabilities | (3,799) | – | 21 | 1,320 | – | (2,458) | – | (2,458) |
Provisions | 2,860 | – | 911 | – | – | 3,771 | 3,771 | – |
Share incentive plans | 804 | – | 139 | – | (147) | 796 | 796 | – |
| Derivative financial | ||||||||
instrument | (135) | – | (7) | 148 | – | 6 | 6 | – |
Tax losses | 27 | – | (4) | – | – | 23 | 23 | – |
| Deferred tax (liabilities)/ | ||||||||
assets before offsetting | (84,349) | (99) | (6,802) | 1,468 | (147) | (89,929) | 5,621 | (95,550) |
| Offset of balances within | ||||||||
the same tax jurisdiction | (5,621) | 5,621 | ||||||
Net deferred tax liabilities | (89,929) | |||||||
Year ended 31 December 2022 | As at 31 December 2022 | |||||||
| Arising on | Recognised | |||||||
| Net balance at | business | in income | Recognised | Recognised | Deferred tax | Deferred tax | ||
| 1 January 2022 | combination | statement | in OCI | directly in equity | Net | assets | liabilities | |
| Deferred tax assets/(liabilities) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Intangible fixed assets | (20,795) | – | 1,320 | – | – | (19,475) | – | (19,475) |
Tangible fixed assets | (58,311) | (8) | (4,029) | – | – | (62,348) | – | (62,348) |
Right-of-use assets | 510 | – | (94) | – | – | 416 | 416 | – |
| Rolled-over and held-over | ||||||||
capital gains | (2,699) | – | – | – | – | (2,699) | – | (2,699) |
Employee pension liabilities | (14,439) | – | (174) | 10,814 | – | (3,799) | – | (3,799) |
Provisions | 2,978 | – | (118) | – | – | 2,860 | 2,860 | – |
Share incentive plans | 390 | – | 298 | – | 116 | 804 | 804 | – |
| Derivative financial | ||||||||
instrument | 14 | – | – | (149) | – | (135) | – | (135) |
Tax losses | – | 27 | – | – | – | 27 | 27 | – |
| Deferred tax assets/ | ||||||||
(liabilities) before offsetting | (92,352) | 19 | (2,797) | 10,665 | 116 | (84,349) | 4,107 | (88,456) |
| Offset of balances within | ||||||||
the same tax jurisdiction | (4,107) | 4,107 | ||||||
Net deferred tax liabilities | – | (84,349) | ||||||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Trade and other receivables (Note 15) | 33,525 | 60,024 |
Derivative financial instruments | – | 567 |
Cash and cash equivalents | 23,872 | 54,283 |
Total | 57,397 | 114,874 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Trade and other payables (Note 17) | 77,651 | 112,233 |
Derivative financial instruments | 24 | – |
Lease liabilities (Note 26) | 43,833 | 33,104 |
Borrowings (Note 18) | 124,488 | 100,205 |
Total | 245,996 | 245,542 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Not past due | 22,655 | 38,385 |
Less than one month past due | 8,390 | 16,870 |
One to six months past due | 2,302 | 3,749 |
Six to twelve months past due | 23 | 998 |
More than 12 months past due | 155 | 22 |
33,525 | 60,024 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Less than one month past due | 478 | 437 |
One to six months past due | 279 | 40 |
Six to twelve months past due | – | 111 |
More than 12 months past due | 208 | 88 |
965 | 676 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Opening balance | (676) | (636) |
Charged to the income statement | (347) | (133) |
Released | 58 | 93 |
Closing impairment provision | (965) | (676) |
| Sterling | US Dollar | Euro | Other | Total | |
| At 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | |||||
Cash and cash equivalents | 22,855 | 808 | 209 | – | 23,872 |
Trade and other receivables (Note 15) | 32,656 | – | 869 | – | 33,525 |
55,511 | 808 | 1,078 | – | 57,397 | |
| Financial liabilities | |||||
Borrowings (Note 18) | (124,488) | – | – | – | (124,488) |
Lease liabilities (Note 26) | (43,833) | – | – | – | (43,833) |
Derivative financial instruments | (24) | – | – | – | (24) |
Trade and other payables (Note 17) | (74,994) | (15) | (2,642) | – | (77,651) |
(243,339) | (15) | (2,642) | – | (245,996) |
| Sterling | US Dollar | Euro | Other | Total | |
| At 31 December 2022 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | |||||
Cash and cash equivalents | 54,147 | 69 | 67 | – | 54,283 |
Derivative financial instruments | 567 | – | – | – | 567 |
Trade and other receivables (Note 15) | 58,857 | – | 1,167 | – | 60,024 |
113,571 | 69 | 1,234 | – | 114,874 | |
| Financial liabilities | |||||
Borrowings (Note 18) | (100,205) | – | – | – | (100,205) |
Lease liabilities (Note 26) | (33,104) | – | – | – | (33,104) |
Trade and other payables (Note 17) | (110,698) | (44) | (1,481) | (10) | (112,233) |
(244,007) | (44) | (1,481) | (10) | (245,542) |
| Less than six | Six months to | One to two | Two to five | Greater than | ||
| months | one year | years | years | five years | Total | |
| At 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | ||||||
Borrowings | 496 | – | – | 54,192 | 69,800 | 124,488 |
Total | 496 | – | – | 54,192 | 69,800 | 124,488 |
| Less than six | Six months to | One to two | Two to five | Greater than | ||
| months | one year | years | years | five years | Total | |
| At 31 December 2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | ||||||
Borrowings | 436 | – | – | – | 99,769 | 100,205 |
Total | 436 | – | – | – | 99,769 | 100,205 |
| Less than one | One to two | Two to five | Greater than | ||
| year | years | years | five years | Total | |
| At 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | |||||
Borrowings | 2,899 | 2,897 | 37,275 | 75,197 | 118,268 |
Total | 2,899 | 2,897 | 37,275 | 75,197 | 118,268 |
| Less than one | One to two | Two to five | Greater than | |||
| year | years | years | five years | Total | ||
| At 31 December 2022 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Borrowings | ||||||
Borrowings | 2,897 | 2,899 | 7,982 | 107,386 | 121,164 | |
Total | 2,897 | 2,899 | 7,982 | 107,386 | 121,164 |
| Share | ||
| Capital | ||
| Number of shares | £‘000 | |
| At 1 January 2022 | ||
| Issued, called-up and fully paid: | ||
Ordinary Shares of £0.01 each | 409,631,594 | 4,096 |
At 31 December 2022 and 31 December 2023 | 409,631,594 | 4,096 |
| Comprising: | ||
| Issued, called-up and fully paid: | ||
Ordinary Shares of £0.01 each | 409,631,594 | 4,096 |
| Cash flow | Total other | ||||
| hedging reserve | Merger reserve | Own shares held | Treasury shares | reserves | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | 418 | (369,119) | (1,589) | (30,000) | (400,290) |
Other comprehensive income | (443) | – | – | – | (443) |
Shares purchased – share buyback scheme | – | – | – | – | – |
Issue of own shares held on exercise of share options | – | – | 1,075 | – | 1,075 |
At 31 December 2023 | (25) | (369,119) | (514) | (30,000) | (399,658) |
Balance at 1 January 2022 | (74) | (369,119) | (1,741) | – | (370,934) |
Other comprehensive income | 492 | – | – | – | 492 |
Shares purchased – share buyback scheme | – | – | – | (30,000) | (30,000) |
Issue of own shares held on exercise of share options | – | – | 152 | – | 152 |
At 31 December 2022 | 418 | (369,119) | (1,589) | (30,000) | (400,290) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £000 | £000 | |
Long Term Incentive Plan (25(a)) | 499 | 1,166 |
Share Option Plan (25(b)) | – | 3 |
Senior Manager Share Plan (25(c)) | 246 | 172 |
Annual and Deferred Bonus Plan (25(d)) | 118 | 100 |
Save As You Earn/Share Incentive Plan (25(e)/(f)/(g)) | 1,445 | 754 |
Reserves transfer in relation to prior periods (25(d)) | – | 352 |
2,308 | 2,547 |
ADBP | LTIP | SMSP | |
Grant date | 16-Mar-23 | 03-Apr-23 | 16-Mar-23 |
Share price at grant date | £1.78 | £1.74 | £1.78 |
Exercise price | nil | nil | nil |
Number of shares issued | 288,983 | 1,104,040 | 193,931 |
Vesting period | 3 years | 3 years | 2 years |
Pricing model | Share price | Monte Carlo | Share Price |
% expected to vest | 100% | 97% | 90% |
Expected share price volatility | n/a | 35.43% | n/a |
Expected dividend yield | n/a | n/a | n/a |
Expected option life | 3 years | 3 years | 2 years |
Fair value per share | £1.78 | £1.50 | £1.78 |
Risk-free rate | n/a | 3.5% | n/a |
| Executive share | All-employee | |
| options | schemes | |
Outstanding at 1 January 2023 | 4,243,381 | 4,047,005 |
Awards granted | 1,581,954 | – |
Awards granted as dividend equivalent | 37,561 | – |
Awards exercised | (423,764) | (139,500) |
Awards lapsed/forfeited | (1,106,625) | (1,286,126) |
Awards outstanding at 31 December 2023 | 4,332,507 | 2,621,379 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Right-of-use assets | ||
Buildings | 20,697 | 14,844 |
Equipment | 15,163 | 14,672 |
Vehicles | 3,971 | 1,962 |
Total right-of-use assets | 39,831 | 31,478 |
| Lease liabilities | ||
Less than six months | (4,824) | (3,828) |
Six months to one year | (4,468) | (3,862) |
Current | (9,292) | (7,690) |
One to two years | (8,310) | (6,316) |
Two to five years | (16,448) | (13,774) |
Greater than five years | (9,783) | (5,324) |
Non-current | (34,541) | (25,414) |
Total lease liabilities | (43,833) | (33,104) |
| Buildings | Equipment | Vehicles | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 January 2022 | 23,000 | 17,693 | 7,515 | 48,208 |
Additions | 2,424 | 10,838 | 1,086 | 14,348 |
Disposals | – | – | (246) | (246) |
At 31 December 2022 | 25,424 | 28,531 | 8,355 | 62,310 |
Additions | 9,660 | 6,769 | 5,001 | 21,430 |
Disposals | – | (118) | – | (118) |
At 31 December 2023 | 35,084 | 35,182 | 13,356 | 83,622 |
| Accumulated depreciation and impairment | ||||
At 1 January 2022 | (8,020) | (10,265) | (4,809) | (23,094) |
Charge for the year | (2,560) | (3,594) | (1,584) | (7,738) |
At 31 December 2022 | (10,580) | (13,859) | (6,393) | (30,832) |
Charge for the year | (3,507) | (5,279) | (2,992) | (11,778) |
Impairment | (300) | (881) | – | (1,181) |
At 31 December 2023 | (14,387) | (20,019) | (9,385) | (43,791) |
| Net book amount | ||||
At 31 December 2022 | 14,844 | 14,672 | 1,962 | 31,478 |
At 31 December 2023 | 20,697 | 15,163 | 3,971 | 39,831 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
As at 1 January | (33,104) | (27,184) |
Additions | (21,432) | (14,175) |
Disposals | 615 | 245 |
Interest payments | (2,368) | (1,274) |
Cash rental payments | 12,456 | 9,284 |
As at 31 December | (43,833) | (33,104) |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Buildings | 3,507 | 2,560 |
Equipment | 5,279 | 3,594 |
Vehicles | 2,992 | 1,584 |
11,778 | 7,738 | |
Impairment | 1,181 | – |
Depreciation expense (included within cost of sales) | 12,959 | 7,738 |
Interest expense (included within finance costs) | 2,368 | 1,274 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Within one year | 68 | 70 |
Between one and five years | 40 | 47 |
After five years | – | 12 |
108 | 129 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Amount contracted for, which has not been provided | 30,844 | 76,765 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Cash flows from operating activities | £’000 | £’000 |
Profit before taxation | 30,067 | 104,764 |
| Adjustments for: | ||
Depreciation | 34,626 | 31,579 |
Asset impairment charge – property, plant and equipment (Note 5) | 15,397 | 554 |
Asset impairment charge – right-of-use assets (Note 5) | 1,181 | – |
Asset impairment charge – working capital (Note 5) | 4,022 | – |
Amortisation of intangible assets | 6,938 | 6,939 |
Net finance costs | 4,964 | 2,663 |
Gain on disposal of property, plant and equipment | (1,957) | (6,541) |
Research and development expenditure credit | (2,427) | (1,560) |
Share based payments | 2,308 | 2,547 |
Post-employment benefits | 790 | (973) |
Other | (617) | (172) |
95,292 | 139,800 | |
Increase in inventory | (28,495) | (21,255) |
Decrease/(increase) in debtors | 28,298 | (930) |
(Decrease)/increase in creditors | (36,865) | 20,650 |
Increase/(decrease) in provisions | 5,426 | (500) |
Cash generated from operations | 63,656 | 137,765 |
| Fair Value | |
| £000 | |
Cash | 2,532 |
Trade receivables | 1,343 |
Other receivables | 216 |
Inventories | 440 |
Property, plant and equipment | 2,707 |
Trade payables | (817) |
Other payables | (473) |
Provisions | (736) |
Deferred tax liabilities | (99) |
Corporation tax liabilities | (137) |
Net identifiable assets acquired | 4,976 |
Goodwill | 209 |
Net assets acquired | 5,185 |
| Proportion of | Proportion of | ||||
| Ordinary Shares | Ordinary Shares | ||||
| Registration | Country of | held directly by | held by the | ||
Entity | Principal activity | number | incorporation | the parent | Group |
| Ibstock Building Products Limited | Holding Company | 09329395 | UK | 100% | 100% |
Figgs Bidco Limited | Holding Company | 09332893 | UK | 100% | 100% |
| Ibstock Telling GRC Limited | Manufacturer and supplier of glass | 09415340 | UK | 100% | 100% |
| reinforced concrete products | |||||
Ibstock Group Limited | Holding Company | 00984268 | UK | 100% | 100% |
Forticrete Limited | Manufacturer of concrete products | 00221210 | UK | 100% | 100% |
Anderton Concrete Products Limited | Manufacturer and supplier of precast | 01900103 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Supreme Concrete Limited | Manufacturer and supplier of precast | 01410463 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Ibstock Brick Holding Company Limited | Holding Company | 00784339 | UK | 100% | 100% |
Ibstock Brick Limited | Brick manufacturer | 00063230 | UK | 100% | 100% |
Ibstock Manufacturing Services Limited | Brick manufacturer | 12292985 | UK | 100% | 100% |
Kevington Building Products Limited | Dormant | 02122467 | UK | 100% | 100% |
Ibstock Brick Leicester Limited | Dormant | 00106667 | UK | 100% | 100% |
Ibstock Brick Aldridge Limited | Dormant | 00614225 | UK | 100% | 100% |
Ibstock Brick Himley Limited | Dormant | 00092769 | UK | 100% | 100% |
Ibstock Westbrick Limited | Dormant | 01606990 | UK | 100% | 100% |
Ibstock Brick Aldridge Property Limited | Dormant | 00251918 | UK | 100% | 100% |
Moore & Sons Limited | Dormant | 00118818 | UK | 100% | 100% |
Manchester Brick & Precast Limited | Dormant | 02888297 | UK | 100% | 100% |
Ibstock Brick Nostell Limited | Dormant | 00531826 | UK | 100% | 100% |
Ibstock Brick Roughdales Limited | Dormant | 00598862 | UK | 100% | 100% |
Ibstock Brick Cattybrook Limited | Dormant | 00011298 | UK | 100% | 100% |
Ibstock Hathernware Limited | Dormant | 00424843 | UK | 100% | 100% |
Ibstock Bricks (1996) Limited | Holding Company | 00246855 | UK | 100% | 100% |
Loopfire Systems Limited | Dormant | 04105160 | UK | 100% | 100% |
Longley Holdings Limited | Holding Company | 02027916 | UK | 100% | 100% |
Longley Concrete Ltd | Manufacturer and supplier of precast | 00440463 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Generix Facades Ltd | Manufacturer and supplier of facades | 08432030 | UK | 100% | 100% |
Generix Facades International Limited | Dormant | 09777110 | UK | 100% | 100% |
| G-Tech Coper Limited | Dormant | 00888875 | UK | 100% | 100% |
Coltman Precast Concrete Limited | Manufacturer and supplier of precast | 01032721 | UK | 100% | 100% |
| and prestressed concrete products | |||||
Valerie Coltman Holdings Limited | Holding Company | 06824310 | UK | 100% | 100% |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Cash flows from operating activities | £’000 | £’000 |
| Declared and paid during the year | ||
| Equity dividends on Ordinary Shares: | ||
Final dividend for 2022: 5.5 pence (2021: 5.5 pence) | 21,566 | 20,438 |
Interim dividend for 2023: 3.4 pence (2022: 3.3 pence) | 13,341 | 13,263 |
34,907 | 33,701 | |
| Proposed (not recognised as a liability as at 31 December) | ||
| Equity dividends on Ordinary Shares: | ||
Final dividend for 2023: 3.6 pence (2022: 5.5 pence) | 14,123 | 21,560 |
14,123 | 21,560 |