2024 | 2023 | |||||||
| Before | After | |||||||
| exceptional | exceptional | |||||||
| Before | Acquisition- | After | items and | Acquisition- | items and | |||
| acquisition- | related | acquisition- | acquisition- | Exceptional | related | acquisition- | ||
| related | costs | related | related | items | costs | related | ||
| costs | (note 6) | costs | costs | (note 5) | (note 6) | costs | ||
| Note(s) | £m | £m | £m | £m | £m | £m | £m | |
Revenue | 3, 4 | |||||||
Cost of sales | 3 | ( | ( | ( | ( | |||
Trading profit | ||||||||
Administrative expenses | ( | ( | ( | ( | ( | ( | ||
Operating profit/(loss) | 3, 4 | ( | ( | |||||
Finance income | 3 | |||||||
Finance costs | 3 | ( | ( | ( | ( | |||
| Other finance income – | ||||||||
pensions | 3 | |||||||
| Profit/(loss) | ||||||||
before taxation | ( | ( | ||||||
Taxation | 7 | ( | ( | ( | ( | |||
| Profit/(loss) | ||||||||
for the year | ( | ( | ||||||
| Attributable to: | ||||||||
Equity holders of the Parent Company | ( | ( | ||||||
Non-controlling interests | ||||||||
| Profit/(loss) | ||||||||
for the year | ( | ( | ||||||
| Earnings per share | ||||||||
Basic | 8 | |||||||
Diluted | 8 |
| 2024 | 2023 | ||
| Note(s) | £m | £m | |
Profit for the year | |||
| Other comprehensive loss: | |||
| Items that will not be reclassified to profit or loss: | |||
Actuarial loss on employee benefit schemes – net of tax | 23 | ( | ( |
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign exchange differences on retranslation of foreign operations | ( | ( | |
Foreign currency hedges recycled to profit or loss – net of tax | 25 | ||
Foreign currency hedge revaluations – net of tax | 25 | ( | |
Other comprehensive loss | ( | ( | |
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the Parent Company | |||
Non-controlling interests | |||
Total comprehensive income for the year |
| 2024 | 2023 | ||
| Note(s) | £m | £m | |
| Non-current assets | |||
Property, plant and equipment | 10 | ||
Investment properties | 11 | ||
Right-of-use assets | 12 | ||
Intangible assets | 13 | ||
Trade and other receivables | 15 | ||
Investments | 16 | ||
Employee benefits | 23 | ||
Deferred tax assets | 7 | ||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 15 | ||
Income tax receivable | |||
Investments | 16 | ||
Cash and cash equivalents | 18 | ||
| Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Lease liabilities | 20 | ( | ( |
Income tax payable | ( | ( | |
Provisions | 21 | ( | ( |
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Trade and other payables | 19 | ( | ( |
Lease liabilities | 20 | ( | ( |
Provisions | 21 | ( | ( |
Employee benefits | 23 | ( | ( |
Deferred tax liabilities | 7 | ( | ( |
( | ( | ||
Net assets | |||
| Capital and reserves | |||
Share capital | 24 | ||
Other reserves | 25 | ||
Retained earnings | |||
Equity attributable to shareholders of the Parent Company | |||
Non-controlling interests | |||
Total equity |
| Attributable to equity holders | |||||||
| of the Parent Company | Non- | ||||||
| Share | Other | Retained | controlling | ||||
| capital | reserves | earnings | Total | interests | Total equity | ||
| Note(s) | £m | £m | £m | £m | £m | £m | |
Balance at | |||||||
Profit for the year | |||||||
Other comprehensive loss | ( | ( | ( | ( | ( | ||
| Total comprehensive (loss)/income | |||||||
for the year | ( | ||||||
| Transactions with owners: | |||||||
Share issues | 24, 25 | ||||||
Employee share schemes | 25 | ( | ( | ( | ( | ||
Tax on other employee benefits | 7 | ||||||
Dividend paid | 9 | ( | ( | ( | ( | ||
Other movements | |||||||
Total transactions with owners | ( | ( | ( | ( | |||
Balance at |
| Attributable to equity holders | |||||||
| of the Parent Company | Non- | ||||||
| Share | Other | Retained | controlling | ||||
| capital | reserves | earnings | Total | interests | Total equity | ||
| Note(s) | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | |||||||
Profit for the year | |||||||
Other comprehensive loss | ( | ( | ( | ( | ( | ||
| Total comprehensive (loss)/income | |||||||
for the year | ( | ||||||
| Transactions with owners: | |||||||
Share issues | 24, 25 | ||||||
Employee share schemes | 25 | ( | ( | ( | ( | ||
Tax on other employee benefits | 7 | ( | ( | ( | |||
Tax on other items in equity | 7 | ||||||
Dividend paid | 9 | ( | ( | ( | ( | ||
Other movements | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | ( | ||
Balance at 31 December 2023 |
| 2024 | 2023 | ||
| Note(s) | £m | £m | |
| Cash flows from operating activities | |||
Profit before taxation | |||
| Adjustments for: | |||
Foreign exchange differences | 3 | ( | |
Depreciation | 3, 10, 11, 12 | ||
Share-based payment expense | 22 | ||
Gain on sale of property, plant and equipment | ( | ( | |
Gain on sale of investments | ( | ||
Amortisation of intangibles | 3, 13 | ||
| Difference between pension contributions paid and amount recognised | |||
intheincome statement | |||
Finance income | 3 | ( | ( |
Finance costs | 3 | ||
Other finance income – pensions | 3 | ( | ( |
Increase in inventories | 17 | ( | ( |
Decrease in trade and other receivables | |||
Increase in bonus accrual | |||
Decrease in trade and other payables | ( | ( | |
Increase in provisions | |||
Cash generated from operations | |||
Income tax paid | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows from investing activities | |||
Interest received | |||
Purchase of property, plant and equipment | 10 | ( | ( |
Purchase of intangible assets | 13 | ( | ( |
Purchase of investments | ( | ( | |
Proceeds from sale of investments | |||
Proceeds from sale of property, plant and equipment | |||
Transfer to current investments (cash on deposit and government bonds) | 16 | ( | ( |
Acquisition of subsidiaries, net of cash acquired | 13 | ( | ( |
Dividends received from investments | 3 | ||
Net cash flow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid and other charges | ( | ( | |
Dividend paid | 9 | ( | ( |
Dividend paid to non-controlling interests | ( | ( | |
Repayment of borrowings | ( | ||
Principal elements of lease payments | ( | ( | |
Proceeds from shares issued | |||
Contributions from non-controlling interests | |||
ESOP shares acquired | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | |||
Net foreign exchange differences | ( | ||
Cash and cash equivalents at 31 December | 18 |
Freehold and long leasehold properties | 10 to 60 years |
Leasehold improvements | Over the period of the lease |
Office furniture and equipment | 2 to 10 years |
Motor vehicles | 4 to 5 years |
Trade name and non-contractual commercial relationships | Up to 15 years |
Forward order book on acquisition | Up to 5 years |
Development costs | Up to 5 years |
| 2024 | 2023 | |
| £m | £m | |
| Revenue | ||
Revenue from contracts with customers | 661.2 | 639.0 |
Revenue from other sources: rental income | 0.2 | 0.4 |
661.4 | 639.4 |
| 2024 | 2023 | |
| £m | £m | |
| Cost of sales | ||
Agency services | 10.8 | 9.1 |
Inventories | 21.3 | 19.6 |
Other | 1.6 | 1.7 |
33.7 | 30.4 |
| 2024 | 2023 | |
| £m | £m | |
| Finance income | ||
Bank interest income | 14.3 | 9.6 |
Dividend income | 0.1 | 0.1 |
Other finance income | 0.5 | 0.8 |
14.9 | 10.5 |
| 2024 | 2023 | |
| £m | £m | |
| Finance costs | ||
Interest expenses on lease liabilities | 1.5 | 1.7 |
Other finance costs | 0.4 | 0.5 |
1.9 | 2.2 |
| 2024 | 2023 | |
| £m | £m | |
| Other finance income – pensions | ||
Net benefit income | 0.6 | 0.7 |
| 2024 | 2023 | |
| £m | £m | |
Depreciation | 15.0 | 14.7 |
Amortisation of intangible assets | 5.2 | 4.8 |
Net foreign exchange (gains)/losses | (5.7) | 6.8 |
Research and development | 11.5 | 16.2 |
Short-term lease expense | 0.3 | 0.3 |
| 2024 | 2023 | |
| £000 | £000 | |
| Auditors’ remuneration | ||
| Fees payable to the Company’s Auditors for the audit of the Company’s and Group’s | ||
financial statements | 438 | 490 |
| Fees payable to the Company’s Auditors and their associates for other services: | ||
The auditing of financial statements of subsidiaries of the Company | 480 | 478 |
Audit-related assurance services | 121 | 94 |
1,039 | 1,062 |
| 2024 | 2023 | |
| £m | £m | |
| Employee compensation and benefits expense | ||
Wages and salaries | 380.7 | 370.2 |
Social security costs | 36.8 | 34.2 |
Share-based payment expense | 2.5 | 1.9 |
Pension costs – defined contribution plans | 11.3 | 10.0 |
431.3 | 416.3 |
| 2024 | 2023 | |
| Number of | Number of | |
| employees | employees | |
Broking | 1,402 | 1,337 |
Financial | 119 | 115 |
Support | 432 | 361 |
Research | 150 | 133 |
1,946 |
Revenue | Results | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Broking | 529.3 | 516.8 | 122.6 | 121.2 |
Financial | 42.6 | 44.1 | 5.2 | 6.6 |
Support | 65.0 | 56.6 | 7.7 | 6.4 |
Research | 24.5 | 21.9 | 9.5 | 8.4 |
Segment revenue/profit | 661.4 | 639.4 | 145.0 | 142.6 |
Head office costs | (43.3) | (42.4) | ||
| Operating profit before exceptional items | ||||
and acquisition-related costs | 101.7 | 100.2 | ||
Exceptional items | – | 2.2 | ||
Acquisition-related costs | (3.2) | (2.6) | ||
Operating profit | 98.5 | 99.8 | ||
Finance income | 14.9 | 10.5 | ||
Finance costs | (1.9) | (2.2) | ||
Other finance income – pensions | 0.6 | 0.7 | ||
Profit before taxation | 112.1 | 108.8 | ||
Taxation | (25.8) | (23.0) | ||
Profit for the year | 86.3 | 85.8 |
Assets | Liabilities | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Broking | 717.9 | 665.0 | 287.7 | 286.6 |
Financial | 65.3 | 76.1 | 20.6 | 26.0 |
Support | 63.9 | 69.1 | 26.9 | 34.1 |
Research | 14.5 | 10.9 | 13.5 | 14.1 |
Segment assets/liabilities | 861.6 | 821.1 | 348.7 | 360.8 |
Unallocated assets/liabilities | 38.7 | 54.5 | 55.9 | 58.2 |
900.3 | 875.6 | 404.6 | 419.0 |
Non-current asset additions* | Depreciation | Amortisation | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Broking | 9.9 | 11.2 | 11.4 | 11.5 | 4.6 | 4.5 |
Financial | 0.1 | 0.5 | 1.1 | 1.1 | – | – |
Support | 6.6 | 11.7 | 2.1 | 1.7 | 0.6 | 0.3 |
Research | – | – | 0.4 | 0.4 | – | – |
16.6 | 23.4 | 15.0 | 14.7 | 5.2 | 4.8 |
| Revenue | ||
| 2024 | 2023 | |
| £m | £m | |
Europe, Middle East and Africa* | 484.4 | 464.2 |
Americas | 28.7 | 33.6 |
Asia-Pacific | 148.3 | 141.6 |
661.4 | 639.4 |
| Non-current assets** | ||
| 2024 | 2023 | |
| £m | £m | |
Europe, Middle East and Africa* | 218.8 | 236.2 |
Americas | 4.8 | 4.9 |
Asia-Pacific | 13.4 | 12.9 |
237.0 | 254.0 |
| 2024 | 2023 | |
| £m | £m | |
| Current tax | ||
Tax on profits for the year | 27.5 | 2 7. 3 |
Adjustments in respect of prior years | (2.0) | (0.8) |
25.5 | 26.5 | |
| Deferred tax | ||
Origination and reversal of temporary differences | 0.3 | (3.1) |
Impact of change in tax rates | – | (0.4) |
0.3 | (3.5) | |
Total tax charge in the income statement | 25.8 | 23.0 |
| 2024 | 2023 | ||
| £m | £m | ||
| Current tax | |||
Employee benefits | – other employee benefits | (1.1) | (0.3) |
(1.1) | (0.3) | ||
| Deferred tax | |||
Employee benefits | – on pension benefits | (0.4) | (0.5) |
Employee benefits | – other employee benefits | (2.0) | 0.5 |
Foreign currency contracts | (1.4) | 2.5 | |
Other temporary differences | – | (0.1) | |
(3.8) | 2.4 | ||
Total tax (credit)/charge in the statement of changes in equity | (4.9) | 2.1 |
| 2024 | 2023 | |
| £m | £m | |
Profit before taxation | 112.1 | 108.8 |
Profit at UK average standard rate of corporation tax of 25.0% (2023: 23.5%) | 28.0 | 25.6 |
| Effects of: | ||
Expenses not deductible for tax purposes | 2.7 | 2.4 |
Non-taxable income | – | (1.2) |
Lower tax rates on overseas earnings | (4.9) | (3.3) |
Tax losses recognised | – | (0.4) |
Adjustments relating to prior year | (2.0) | (1.2) |
Adjustments relating to changes in tax rates | – | (0.4) |
Other adjustments | 2.0 | 1.5 |
Total tax charge in the income statement | 25.8 | 23.0 |
| 2024 | 2023 | ||
| £m | £m | ||
Employee benefits | – on pension benefits | – | 0.1 |
Employee benefits | – on employee benefits | 0.2 | (3.0) |
In relation to earnings of overseas subsidiaries | 0.2 | 0.3 | |
Other temporary differences | (0.1) | (0.9) | |
Deferred tax charge/(credit) in the income statement | 0.3 | (3.5) |
| 2024 | 2023 | ||
| £m | £m | ||
| Deferred tax assets | |||
Employee benefits | – other employee benefits | 19.5 | 17.7 |
Tax losses | 0.1 | – | |
Foreign currency contracts | 0.7 | – | |
Other temporary differences | 2.2 | 3.1 | |
Deferred tax assets before offset | 22.5 | 20.8 | |
Offset against deferred tax liabilities | (4.4) | (4.0) | |
Deferred tax assets in the balance sheet | 18.1 | 16.8 | |
| Deferred tax liabilities | |||
Employee benefits | – on pension benefits | (3.1) | (3.5) |
In relation to earnings of overseas subsidiaries | (3.4) | (3.1) | |
Foreign currency contracts | – | (0.8) | |
Intangible assets | (2.5) | (2.4) | |
Other temporary differences | (3.3) | (3.6) | |
Deferred tax liabilities before offset | (12.3) | (13.4) | |
Offset against deferred tax assets | 4.4 | 4.0 | |
Deferred tax liabilities in the balance sheet | (7.9) | (9.4) | |
2024 | 2023 | |||
| Underlying | Reported | Underlying | Reported | |
| £m | £m | £m | £m | |
| Profit for the year attributable to equity holders | ||||
of the Parent Company | 87.9 | 84.9 | 83.8 | 83.8 |
2024 | 2023 | |||
| Underlying | Reported | Underlying | Reported | |
| Million | Million | Million | Million | |
| Weighted average number of ordinary shares | ||||
(excluding share purchase trusts’ shares) – basic | 30.7 | 30.7 | 30.5 | 30.5 |
Dilutive effect of share options | 0.2 | 0.2 | 0.2 | 0.2 |
| Weighted average number of ordinary shares | ||||
(excluding share purchase trusts’ shares) – diluted | 30.9 | 30.9 | 30.7 | 30.7 |
2024 | 2023 | |||
| Underlying | Reported | Underlying | Reported | |
| Pence | Pence | Pence | Pence | |
Basic earnings per share | 286.9 | 277.1 | 275.0 | 275.2 |
Diluted earnings per share | 284.9 | 275.2 | 273.5 | 273.6 |
| 2024 | 2023 | |
| £m | £m | |
| Declared and paid during the year: | ||
Final dividend for 2023 of | 21.8 | 19.3 |
Interim dividend for 2024 of | 9.7 | 9.0 |
Dividend paid | 31.5 | 28.3 |
| Proposed for approval at the AGM (not recognised as a liability at 31 December): | ||
Final dividend for 2024 proposed of 77p per share (2023: 72p per share) | 23.6 | 22.1 |
| 2024 | |||||
| Freehold | |||||
| and long | Office | ||||
| leasehold | Leasehold | furniture and | Motor | ||
| properties | improvements | equipment | vehicles | Total | |
| £m | £m | £m | £m | £m | |
| Original cost | |||||
At 1 January 2024 | 11.3 | 21.7 | 31.4 | 0.9 | 65.3 |
Additions | 0.1 | 1.5 | 3.8 | 0.3 | 5.7 |
Arising on acquisitions | – | – | 0.3 | – | 0.3 |
Disposals | (0.3) | (1.1) | (3.4) | (0.2) | (5.0) |
Foreign exchange differences | (0.2) | (0.1) | (0.6) | – | (0.9) |
At 31 December 2024 | 10.9 | 22.0 | 31.5 | 1.0 | 65.4 |
| Accumulated depreciation | |||||
At 1 January 2024 | 1.9 | 12.1 | 22.3 | 0.5 | 36.8 |
Charged during the year | 0.3 | 1.5 | 3.4 | 0.2 | 5.4 |
Disposals | (0.2) | (1.1) | (3.3) | (0.2) | (4.8) |
Foreign exchange differences | (0.1) | (0.1) | (0.3) | – | (0.5) |
At 31 December 2024 | 1.9 | 12.4 | 22.1 | 0.5 | 36.9 |
Net book value at 31 December 2024 | 9.0 | 9.6 | 9.4 | 0.5 | 28.5 |
| 2023 | |||||
| Freehold | |||||
| and long | Office | ||||
| leasehold | Leasehold | furniture and | Motor | ||
| properties | improvements | equipment | vehicles | Total | |
| £m | £m | £m | £m | £m | |
| Original cost | |||||
At 1 January 2023 | 10.0 | 20.6 | 27.3 | 1.1 | 59.0 |
Additions | 1.8 | 1.6 | 4.5 | 0.1 | 8.0 |
Arising on acquisitions | – | 0.2 | 0.1 | 0.1 | 0.4 |
Disposals | (0.2) | (0.3) | – | (0.3) | (0.8) |
Foreign exchange differences | (0.3) | (0.4) | (0.5) | (0.1) | (1.3) |
At 31 December 2023 | 11.3 | 21.7 | 31.4 | 0.9 | 65.3 |
| Accumulated depreciation | |||||
At 1 January 2023 | 2.1 | 11.0 | 19.6 | 0.8 | 33.5 |
Charged during the year | 0.1 | 1.5 | 3.1 | 0.1 | 4.8 |
Disposals | (0.1) | (0.2) | – | (0.2) | (0.5) |
Foreign exchange differences | (0.2) | (0.2) | (0.4) | (0.2) | (1.0) |
At 31 December 2023 | 1.9 | 12.1 | 22.3 | 0.5 | 36.8 |
Net book value at 31 December 2023 | 9.4 | 9.6 | 9.1 | 0.4 | 28.5 |
| 2024 | 2023 | |
| £m | £m | |
| Cost | ||
At 1 January and 31 December | 2.1 | 2.1 |
| Accumulated depreciation | ||
At 1 January | 1.1 | 1.1 |
Charged during the year* | – | – |
At 31 December | 1.1 | 1.1 |
Net book value at 31 December | 1.0 | 1.0 |
2024 | 2023 | |||||
| Leasehold | Motor | Leasehold | Motor | |||
| properties | vehicles | Total | properties | vehicles | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
As at 1 January | 73.1 | 1.6 | 74.7 | 70.1 | 0.7 | 70.8 |
Additions | 6.2 | 0.5 | 6.7 | 3.5 | 0.9 | 4.4 |
Arising on acquisitions | – | – | – | 3.5 | – | 3.5 |
Disposals | (2.0) | – | (2.0) | (1.3) | – | (1.3) |
Foreign exchange differences | (2.2) | – | (2.2) | (2.7) | – | (2.7) |
At 31 December | 75.1 | 2.1 | 77.2 | 73.1 | 1.6 | 74.7 |
| Accumulated depreciation | ||||||
As at 1 January | 38.3 | 0.5 | 38.8 | 31.4 | 0.1 | 31.5 |
Charged during the year | 9.1 | 0.5 | 9.6 | 9.5 | 0.4 | 9.9 |
Disposals | (2.0) | – | (2.0) | (1.3) | – | (1.3) |
Foreign exchange differences | (1.3) | 0.1 | (1.2) | (1.3) | – | (1.3) |
At 31 December | 44.1 | 1.1 | 45.2 | 38.3 | 0.5 | 38.8 |
Net book value at 31 December | 31.0 | 1.0 | 32.0 | 34.8 | 1.1 | 35.9 |
| 2024 | ||||
| Other | ||||
| Development | intangible | |||
| Goodwill | costs | assets | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 276.7 | 25.3 | 33.9 | 335.9 |
Additions | – | 1.5 | 0.1 | 1.6 |
Arising on acquisitions | 0.3 | – | 2.0 | 2.3 |
Other (reclassification) | (0.1) | – | 0.1 | – |
Foreign exchange differences | (16.8) | – | (2.7) | (19.5) |
At 31 December 2024 | 260.1 | 26.8 | 33.4 | 320.3 |
| Accumulated amortisation and impairment | ||||
At 1 January 2024 | 112.2 | 10.4 | 30.4 | 153.0 |
Charged during the year | – | 4.5 | 0.7 | 5.2 |
Foreign exchange differences | (8.2) | – | (2.3) | (10.5) |
At 31 December 2024 | 104.0 | 14.9 | 28.8 | 147.7 |
Net book value at 31 December 2024 | 156.1 | 11.9 | 4.6 | 172.6 |
| 2023 | ||||
| Other | ||||
| Development | intangible | |||
| Goodwill | costs | assets | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2023 | 291.9 | 21.3 | 33.4 | 346.6 |
Additions | – | 2.8 | – | 2.8 |
Arising on acquisitions | 1.2 | – | 3.1 | 4.3 |
Other (reclassification) | – | 1.2 | (1.2) | – |
Foreign exchange differences | (16.4) | – | (1.4) | (17. 8) |
At 31 December 2023 | 276.7 | 25.3 | 33.9 | 335.9 |
| Accumulated amortisation and impairment | ||||
At 1 January 2023 | 120.3 | 6.2 | 31.2 | 1 5 7.7 |
Charged during the year | – | 4.2 | 0.6 | 4.8 |
Foreign exchange differences | (8.1) | – | (1.4) | (9.5) |
At 31 December 2023 | 112.2 | 10.4 | 30.4 | 153.0 |
Net book value at 31 December 2023 | 164.5 | 14.9 | 3.5 | 182.9 |
| Trauma & | Independent | |||
| Resuscitation | Shipping | Wind Farm | ||
| Services | Agencies | Equipment | Total | |
| £m | £m | £m | £m | |
Intangible assets | 1.7 | – | 0.3 | 2.0 |
Property, plant and equipment | 0.1 | – | 0.2 | 0.3 |
Trade and other receivables | 1.3 | – | 0.1 | 1.4 |
Cash and cash equivalents | 0.6 | – | – | 0.6 |
Total assets | 3.7 | – | 0.6 | 4.3 |
Trade and other payables | (0.8) | – | – | (0.8) |
Income tax payable | (0.2) | – | – | (0.2) |
Deferred tax liabilities | (0.4) | – | (0.1) | (0.5) |
Total liabilities | (1.4) | – | (0.1) | (1.5) |
Net identifiable assets acquired | 2.3 | – | 0.5 | 2.8 |
Goodwill | – | 0.1 | 0.2 | 0.3 |
Total consideration paid in cash | 2.3 | 0.1 | 0.7 | 3.1 |
| Trauma & | Independent | ||
| Resuscitation | Shipping | Wind Farm | |
| Services | Agencies | Equipment | |
| £m | £m | £m | |
Revenue contributed since acquisition | 4.1 | 0.2 | 0.1 |
Net profit after tax since acquisition | 1.0 | 0.1 | – |
Consolidated pro-forma revenue | 661.8 | 661.5 | 661.6 |
Consolidated pro-forma reported profit for the year | 86.4 | 86.4 | 86.4 |
| 2024 | |
| £m | |
| Outflow of cash to acquire subsidiaries, net of cash acquired | |
Trauma & Resuscitation cash consideration | 2.3 |
Independent Shipping Agencies cash consideration | 0.1 |
Wind Farm Equipment cash consideration | 0.7 |
| 3.1 | |
Less: Cash acquired | (0.6) |
Net outflow of cash – investing activities | 2.5 |
| 2024 | 2023 | |
| £m | £m | |
Dry cargo chartering | 16.0 | 16.2 |
Container chartering | 2.0 | 2.0 |
Tankers chartering | 9.9 | 10.8 |
Specialised products chartering | 13.0 | 13.1 |
Gas chartering | 2.8 | 2.8 |
Sale and purchase broking | 38.8 | 42.2 |
Offshore broking | 44.6 | 46.3 |
Securities | 11.8 | 13.0 |
Project finance | 10.5 | 11.6 |
Port and agency services | 3.4 | 3.2 |
Research services | 3.3 | 3.3 |
156.1 | 164.5 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current | ||
Other receivables | 1.0 | 1.7 |
Foreign currency contracts | – | 2.7 |
1.0 | 4.4 | |
2024 | 2023 | |||||
| Gross | Gross | |||||
| Expected loss | carrying | Loss | Expected loss | carrying | Loss | |
| rate | amount | allowance | rate | amount | allowance | |
| % | £m | £m | % | £m | £m | |
0 – 3 months | 3.8 | 99.0 | 3.8 | 3.5 | 108.5 | 3.8 |
3 – 12 months | 26.7 | 21.0 | 5.6 | 25.3 | 22.7 | 5.7 |
Over 12 months | 100.0 | 12.6 | 12.6 | 100.0 | 12.4 | 12.4 |
132.6 | 22.0 | 143.6 | 21.9 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 21.9 | 19.6 |
Release of loss allowance | (13.8) | (11.8) |
Receivables written off during the year as uncollectible | (0.8) | (0.5) |
Increase in loss allowance | 14.4 | 15.7 |
Foreign exchange differences | 0.3 | (1.1) |
At 31 December | 22.0 | 21.9 |
| 2024 | 2023 | |
| £m | £m | |
US dollar | 83.8 | 83.3 |
Sterling | 17.2 | 24.1 |
Norwegian krone | 2.4 | 5.5 |
Other currencies | 7.2 | 8.8 |
110.6 | 121.7 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current | ||
Financial assets at fair value through profit or loss | 1.9 | 1.3 |
1.9 | 1.3 | |
| Current | ||
Cash on deposit | 62.0 | 3 7.8 |
Government bonds | – | 2.1 |
Financial assets at fair value through profit or loss | 0.2 | 0.2 |
62.2 | 40.1 |
| 2024 | 2023 | |
| £m | £m | |
Finished goods | 4.3 | 3.3 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 234.5 | 281.2 |
Short-term deposits | 196.8 | 1 1 7.7 |
431.3 | 398.9 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Trade payables | 18.8 | 34.4 |
Other payables | 7.4 | 19.6 |
Other tax and social security | 5.1 | 5.7 |
Deferred consideration | – | 0.4 |
Foreign currency contracts | 1.8 | – |
Bonus accruals | 249.6 | 2 3 7.7 |
Other accruals | 31.2 | 30.1 |
Contract liabilities | 12.5 | 11.5 |
326.4 | 339.4 | |
| Non-current | ||
Other payables | 4.7 | 3.2 |
Foreign currency contracts | 2.1 | – |
6.8 | 3.2 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Lease liabilities | 10.6 | 10.4 |
| Non-current | ||
Lease liabilities | 27.5 | 32.8 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
At 1 January | 0.6 | 0.6 |
Arising during the year | 0.6 | 0.1 |
Foreign exchange differences | (0.2) | (0.1) |
At 31 December | 1.0 | 0.6 |
| Non-current | ||
At 1 January | 1.9 | 1.9 |
Arising during the year | 1.7 | – |
At 31 December | 3.6 | 1.9 |
| 2024 | 2023 | |
| £m | £m | |
Expense arising from equity-settled share-based payment transactions | 2.5 | 1.9 |
| Weighted | ||||||||
| average | ||||||||
| Outstanding | Outstanding at | Exercisable at | contractual | |||||
| at 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | life | ||
| 2024 | in year | in year | in year 2024 | 2024 | Years | |||
| Long-term incentive | ||||||||
awards 1 | 185,157 | 33,539 | – | (102,707) | 115,989 | – | 8.26 | |
2020 | ShareSave 2 | 34,201 | – | (1,019) | (33,182) | – | – | – |
2021 | ShareSave 3 | 22,901 | – | (2,801) | (13,071) | 7,029 | 7,029 | 0.33 |
2022 | ShareSave 4 | 201,697 | – | (15,674) | (6,753) | 179,270 | – | 1.33 |
2023 | ShareSave 5 | 166,330 | 780 | (12,644) | (189) | 154,277 | – | 2.29 |
2024 | ShareSave 6 | – | 71,488 | (1,399) | – | 70,089 | – | 3.21 |
610,286 | 105,807 | (33,537) | (155,902) | 526,654 | 7,029 | |||
| Outstanding | Outstanding at | Exercisable at | ||||
| at 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | |
| 2024 | in year | in year | in year 2024 | 2024 | ||
| £ | £ | £ | £ | £ | £ | |
| Long-term incentive | ||||||
awards | – | – | – | – | – | – |
ShareSave | 22.39 | 30.55 | 23.16 | 22.64 | 23.73 | 31.44 |
Total | 15.59 | 20.87 | 23.16 | 7.72 | 18.50 | 31.44 |
| Weighted | ||||||||
| average | ||||||||
| Outstanding | Outstanding at | Exercisable at | contractual | |||||
| at 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | life | ||
| 2023 | in year | in year | in year 2023 | 2023 | Years | |||
| Long-term incentive | ||||||||
awards 1 | 141,518 | 43,902 | (263) | – | 185,157 | 55,947 | 7.69 | |
2019 | ShareSave | 39,386 | – | (1,561) | (37,825) | – | – | – |
2020 | ShareSave 3 | 104,274 | – | (4,6 63) | (65,410) | 34,201 | 34,201 | 0.33 |
2021 | ShareSave 4 | 34,089 | – | (11,188) | – | 22,901 | – | 1.33 |
2022 | ShareSave 5 | 234,254 | – | (32,404) | (153) | 201,697 | – | 2.28 |
2023 | ShareSave 6 | – | 168,443 | (2,113) | – | 166,330 | – | 3.30 |
553,521 | 212,345 | (52,192) | (103,388) | 610,286 | 90,148 | |||
| Outstanding | Outstanding at | Exercisable at | ||||
| at 1 January | Granted | Lapsed | Exercised | 31 December | 31 December | |
| 2023 | in year | in year | in year 2023 | 2023 | ||
| £ | £ | £ | £ | £ | £ | |
| Long-term incentive | ||||||
awards | – | – | – | – | – | – |
ShareSave | 22.02 | 21.65 | 24.02 | 18.93 | 22.39 | 19.28 |
Total | 16.39 | 17.17 | 23.90 | 18.93 | 15.59 | 7. 3 0 |
2024 | 2023 | |
Share price at date of grant (£) | 36.35–40.35 | 2 7. 3 5 –3 0 .9 5 |
Exercise price (£) | 0.00–31.17 | 0.00–23.07 |
Expected term (years) | 2.0–3.3 | 2.0–3.3 |
Risk-free interest rate (%) | 3.8–4.4 | 3.7–4.7 |
Expected dividend yield (%) | 0.0–2.9 | 0.0–3.4 |
Expected volatility (%) | 27.5–29.9 | 31.5–32.5 |
| 2024 | 2023 | |
| £m | £m | |
Fair value of schemes’ assets | 119.4 | 131.3 |
Present value of funded defined benefit obligations | (105.3) | (115.5) |
14.1 | 15.8 | |
Effect of asset ceiling in relation to the Plowrights scheme | (1.8) | (2.4) |
Net benefit asset recognised in the balance sheet | 12.3 | 13.4 |
| 2024 | 2023 | |
| £m | £m | |
| Recognised in other finance income – pensions: | ||
Expected return on schemes’ assets | 6.1 | 6.5 |
Interest cost on benefit obligation and asset ceiling | (5.5) | (5.8) |
| Recognised in administrative expenses: | ||
Schemes’ administrative expenses | (0.8) | (1.0) |
Net benefit charge recognised in the income statement | (0.2) | (0.3) |
| 2024 | 2023 | |
| £m | £m | |
Actual return on schemes’ assets | (4.2) | 5.5 |
Less: expected return on schemes’ assets | (6.1) | (6.5) |
Actuarial loss on schemes’ assets | (10.3) | (1.0) |
Actuarial gain/(loss) on defined benefit obligations | 8.3 | (3.1) |
Actuarial loss recognised in the statement of comprehensive income | (2.0) | (4.1) |
Tax credit on actuarial loss | 0.6 | 1.0 |
Release of asset ceiling in relation to the Plowrights scheme | 0.7 | 1.9 |
Tax charge on asset ceiling | (0.2) | (0.4) |
Net actuarial loss on employee benefit obligations | (0.9) | (1.6) |
Cumulative amount of actuarial losses, before tax, recognised in the statement of comprehensive income | (4.7) | (2.7) |
| 2024 | 2023 | |||
| % | £m | % | £m | |
Equities* | 1.3 | 1.6 | 1.2 | 1.6 |
Government bonds* | 3.1 | 3.7 | 30.8 | 40.5 |
Corporate bonds* | 51.7 | 61.7 | 28.7 | 3 7.7 |
Investment funds* | 30.0 | 35.8 | 21.9 | 28.7 |
Cash and other assets | 13.9 | 16.6 | 17. 4 | 22.8 |
100.0 | 119.4 | 100.0 | 131.3 |
| 2024 | |||||
| Present value | Fair value of | Impact of | |||
| of obligation | plan assets | Total | asset ceiling | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2024 | (115.5) | 131.3 | 15.8 | (2.4) | 13.4 |
Expected return on assets | – | 6.1 | 6.1 | – | 6.1 |
Interest costs | (5.4) | – | (5.4) | (0.1) | (5.5) |
Employer contributions | – | 0.4 | 0.4 | – | 0.4 |
Administrative expenses | – | (0.8) | (0.8) | – | (0.8) |
Benefits paid | 7.3 | (7.3) | – | – | – |
Actuarial gain/(loss) | 8.3 | (10.3) | (2.0) | 0.7 | (1.3) |
At 31 December 2024 | (105.3) | 119.4 | 14.1 | (1.8) | 12.3 |
| 2023 | |||||
| Present value | Fair value of | Impact of | |||
| of obligation | plan assets | Total | asset ceiling | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2023 | (115.2) | 134.7 | 19.5 | (4.1) | 15.4 |
Expected return on assets | – | 6.5 | 6.5 | – | 6.5 |
Interest costs | (5.6) | – | (5.6) | (0.2) | (5.8) |
Employer contributions | – | 0.4 | 0.4 | – | 0.4 |
Administrative expenses | – | (1.0) | (1.0) | – | (1.0) |
Benefits paid | 8.4 | (8.3) | 0.1 | – | 0.1 |
Actuarial (loss)/gain | (3.1) | (1.0) | (4.1) | 1.9 | (2.2) |
At 31 December 2023 | (115.5) | 131.3 | 15.8 | (2.4) | 13.4 |
| 2024 | 2023 | |
| % | % | |
Rate of increase in pensions in payment | 3.2 | 3.1 |
Price inflation (RPI) | 3.2/3.3 | 3.1/3.2 |
Price inflation (CPI) | 2.9 | 2.8 |
Discount rate for scheme liabilities | 5.6 | 4.8 |
| Additional years | |||
2024 | 2023 | ||
| Post-retirement life expectancy on retirement at age 65: | |||
Employees retiring in the year | – male | 22.2–22.7 | 22.2–22.7 |
– female | 23.9–24.7 | 23.9–24.7 | |
Employees retiring in 20 years’ time | – male | 23.5–24.0 | 23.5–24.0 |
– female | 25.3–26.1 | 25.3–26.0 |
| 2024 | 2023 | |
| £m | £m | |
Experience loss on schemes’ assets | (10.3) | (1.0) |
Gain on schemes’ liabilities due to changes in demographic assumptions | 0.3 | 2.9 |
Gain/(loss) on schemes’ liabilities due to changes in financial assumptions | 8.6 | (3.7) |
Loss on schemes’ liabilities due to experience adjustments | (0.6) | (2.3) |
Gain on asset ceiling | 0.7 | 1.9 |
Actuarial loss | (1.3) | (2.2) |
Income tax credit on actuarial loss | 0.4 | 0.6 |
Actuarial loss – net of tax | (0.9) | (1.6) |
| 2024 | 2023 | |||
| Change in | Change in | |||
| defined | defined | |||
| Change in | benefit | Change in | benefit | |
| assumption | obligation | assumption | obligation | |
| % | % | % | % | |
Discount rate for scheme liabilities | 0.50 | (5.3) | 0.25 | (2.9) |
(0.50) | 5.8 | (0.25) | 3.1 | |
Price inflation (RPI) | 0.25 | 2.3 | 0.25 | 2.4 |
(0.25) | (2.2) | (0.25) | (2.4) |
| 2024 | 2023 | |||
| Number of | Number of | |||
| shares | £m | shares | £m | |
At 1 January | 30,725,498 | 7.7 | 30,622,110 | 7.7 |
Additions | 52,737 | – | 103,388 | – |
At 31 December | 30,778,235 | 7.7 | 30,725,498 | 7.7 |
| 2024 | ||||||||
| Employee | Capital | Currency | ||||||
| Share | ESOP | benefits | redemption | Hedging | Merger | translation | ||
| premium | reserve | reserve | reserve | reserve | reserve | reserve | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | 38.4 | (2.8) | 4.1 | 2.0 | 2.7 | 55.7 | 4.8 | 104.9 |
| Other comprehensive | ||||||||
| loss: | ||||||||
| Foreign exchange | ||||||||
differences on retranslation of foreign operations | – | – | – | – | – | – | (12.0) | (12.0) |
| Foreign currency | ||||||||
hedges recycled to profit or loss – net of tax | – | – | – | – | 0.1 | – | – | 0.1 |
| Foreign currency | ||||||||
| hedge revaluations | ||||||||
– net of tax | – | – | – | – | (4.9) | – | – | (4.9) |
Total other comprehensive loss | – | – | – | – | (4.8) | – | (12.0) | (16.8) |
Share issues | 1.2 | – | – | – | – | – | – | 1.2 |
| Employee share | ||||||||
| schemes: | ||||||||
| Share-based | ||||||||
payments expense | – | – | 2.5 | – | – | – | – | 2.5 |
| Transfer to profit | ||||||||
and loss on vesting | – | 3.9 | (2.8) | – | – | – | – | 1.1 |
| ESOP shares | ||||||||
acquired | – | (26.4) | – | – | – | – | – | (26.4) |
| Equity-settled | ||||||||
liabilities | – | 22.5 | – | – | – | – | – | 22.5 |
| Total employee share | ||||||||
schemes | – | – | (0.3) | – | – | – | – | (0.3) |
At 31 December 2024 | 39.6 | (2.8) | 3.8 | 2.0 | (2.1) | 55.7 | (7.2) | 89.0 |
| 2023 | ||||||||
| Employee | Capital | Currency | ||||||
| Share | ESOP | benefits | redemption | Hedging | Merger | translation | ||
| premium | reserve | reserve | reserve | reserve | reserve | reserve | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 36.5 | – | 3.7 | 2.0 | (5.1) | 55.7 | 22.0 | 114.8 |
Other comprehensive income/(loss): | ||||||||
| Foreign exchange | ||||||||
differences on retranslation of foreign operations | – | – | – | – | – | – | (17. 2) | (17. 2) |
| Foreign currency | ||||||||
hedges recycled to profit or loss – net of tax | – | – | – | – | 2.1 | – | – | 2.1 |
| Foreign currency | ||||||||
| hedge revaluations | ||||||||
– net of tax | – | – | – | – | 5.7 | – | – | 5.7 |
Total other comprehensive income/(loss) | – | – | – | – | 7. 8 | – | (17. 2) | (9.4) |
Share issues | 1.9 | – | – | – | – | – | – | 1.9 |
| Employee share | ||||||||
| schemes: | ||||||||
| Share-based | ||||||||
payments expense | – | – | 1.9 | – | – | – | – | 1.9 |
| Transfer to profit | ||||||||
and loss on vesting | – | – | (1.5) | – | – | – | – | (1.5) |
| ESOP shares | ||||||||
acquired | – | (49.5) | – | – | – | – | – | (49.5) |
| Equity-settled | ||||||||
liabilities | – | 46.7 | – | – | – | – | – | 46.7 |
| Total employee share | ||||||||
schemes | – | (2.8) | 0.4 | – | – | – | – | (2.4) |
At 31 December 2023 | 38.4 | (2.8) | 4.1 | 2.0 | 2.7 | 55.7 | 4.8 | 104.9 |
| 31 December 2024 | |||||
| Less than | 3 to 12 | 1 to 5 | 5 to 10 | ||
| 3 months | months | years | years | Total | |
| £m | £m | £m | £m | £m | |
Trade and other payables | 26.2 | – | 4.7 | – | 30.9 |
| Gross settled foreign currency contracts: | |||||
Outflow | 11.5 | 44.1 | 83.7 | – | 139.3 |
Inflow | (11.2) | (42.6) | (81.6) | – | (135.4) |
Lease liabilities | 3.1 | 9.1 | 27. 5 | 3.9 | 43.6 |
29.6 | 10.6 | 34.3 | 3.9 | 78.4 |
| 31 December 2023 | |||||
| Less than | 3 to 12 | 1 to 5 | 5 to 10 | ||
| 3 months | months | years | years | Total | |
| £m | £m | £m | £m | £m | |
Trade and other payables | 54.0 | – | 3.2 | – | 57.2 |
Deferred consideration | 0.4 | – | – | – | 0.4 |
Lease liabilities | 3.2 | 8.6 | 30.8 | 6.0 | 48.6 |
57.6 | 8.6 | 34.0 | 6.0 | 106.2 |
| 2024 | Interest- | 2023 | |||
| bearing | |||||
| Lease | loans and | Lease | |||
| liabilities | Total | borrowings | liabilities | Total | |
| £m | £m | £m | £m | £m | |
At 1 January | 43.2 | 43.2 | – | 47.6 | 47. 6 |
Arising on acquisitions | – | – | 0.5 | 3.5 | 4.0 |
Cash flows – principal | (10.9) | (10.9) | (0.5) | (10.5) | (11.0) |
Cash flows – interest | (1.5) | (1.5) | – | (1.7) | (1.7) |
Interest charges | 1.5 | 1.5 | – | 1.7 | 1.7 |
Other non-cash movements | 6.9 | 6.9 | – | 4.1 | 4.1 |
Foreign exchange differences | (1.1) | (1.1) | – | (1.5) | (1.5) |
At 31 December | 38.1 | 38.1 | – | 43.2 | 43.2 |
| Strengthening/ | Effect on | ||
| (weakening) | profit before | Effect on | |
| in rate | taxation | equity | |
| % | £m | £m | |
2024 | 5.0 | 2.3 | (5.1) |
(5.0) | (2.1) | 4.6 | |
2023 | 5.0 | 3.4 | (3.3) |
(5.0) | (3.1) | 3.0 |
Assets | Liabilities | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Foreign currency contracts | 1.1 | 3.5 | 3.9 | – |
2024 | 2023 | |||
| Average rate | Average rate | |||
| US$m | US$/£ | US$m | US$/£ | |
For settlement in 2024 | – | – | 90.0 | 1.27 |
For settlement in 2025 | 99.0 | 1.25 | 65.0 | 1.23 |
For settlement in 2026 | 60.0 | 1.28 | 10.0 | 1.26 |
For settlement in 2027 | 30.0 | 1.29 | – | – |
2024 | 2023 | |||
| Average rate | Average rate | |||
| US$m | NOK/US$ | US$m | NOK/US$ | |
For settlement in 2024 | – | – | 21.0 | 10.53 |
For settlement in 2025 | 20.7 | 10.77 | 10.0 | 10.48 |
For settlement in 2026 | 10.0 | 10.97 | 5.0 | 10.97 |
For settlement in 2027 | 5.0 | 10.90 | – | – |
Level 1 | Level 2 | Level 3 | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Assets | ||||||
Investments at fair value through profit or loss (‘FVPL’) | 0.3 | 0.3 | 1.8 | 1.2 | – | – |
Foreign currency contracts | – | – | 1.1 | 3.5 | – | – |
0.3 | 0.3 | 2.9 | 4.7 | – | – | |
| Liabilities | ||||||
Foreign currency contracts | – | – | 3.9 | – | – | – |
– | – | 3.9 | – | – | – |
2024 | 2023 | |||||
| Hedging | Amortised | Hedging | Amortised | |||
| instruments | cost | Total | instruments | cost | Total | |
| £m | £m | £m | £m | £m | £m | |
Trade payables | – | 18.8 | 18.8 | – | 34.4 | 34.4 |
Other payables | – | 12.1 | 12.1 | – | 22.8 | 22.8 |
Foreign currency contracts | 3.9 | – | 3.9 | – | – | – |
Deferred consideration | – | – | – | – | 0.4 | 0.4 |
Lease liabilities | – | 38.1 | 38.1 | – | 43.2 | 43.2 |
3.9 | 69.0 | 72.9 | – | 100.8 | 100.8 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 15.5 | 14.6 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 1.1 | 1.1 |
16.7 | 15.8 |