| 2023 | 2022 | ||
| £’000 | £’000 | ||
Revenue | 4 | ||
Staff expenses | 5 | ( | ( |
Other operating expenses | 6 | ( | ( |
Credit impairment losses | 12 | ( | ( |
Other operating income | |||
Share of (loss)/profit of equity-accounted investee | 32 | ( | |
Earnings before interest, taxes, depreciation and amortisation (“EBITDA”) | |||
| Comprising: | |||
Underlying EBITDA | |||
Non-underlying items | 7 | ( | ( |
Depreciation and amortisation | 8 | ( | ( |
Profit from operating activities | |||
Other (losses)/gains | 9 | ( | |
Finance income | 10 | ||
Finance cost | 10 | ( | ( |
Profit before tax | |||
| Comprising: | |||
Underlying profit before tax | |||
Non-underlying items | 7 | ( | |
Income tax | 11 | ( | ( |
Profit for the year | |||
Earnings Per Share (“EPS”) | Pence | Pence | |
Basic EPS | 34.1 | ||
Diluted EPS | 34.2 |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Profit for the year | |||
| Other comprehensive (loss)/income | |||
| Items that may be reclassified to profit or loss: | |||
Exchange difference on translation of foreign operations (net of tax) | 38 | ( | |
Losses on cash flow hedges | 29.1 | ( | |
Hedging gains reclassified to profit or loss | 10 | ( | |
| Items that will not be reclassified to profit or loss: | |||
Remeasurements of post-employment benefit obligations | 5.1 | ( | |
Total other comprehensive (loss)/income | ( | ||
Total comprehensive income for the year |
| 2023 | 2022 | ||
| Assets | £’000 | £’000 | |
Property, plant and equipment | 20 | ||
Goodwill | 21 | ||
Other intangible assets | 21 | ||
Investments | 32 | ||
Other non-financial assets | 22 | ||
Other receivables | 15 | ||
Deferred tax assets | 23 | ||
Total non-current assets | |||
Trade receivables | 12 | ||
Work in progress | 13 | ||
Accrued income | 14 | ||
Other non-financial assets | 22 | ||
Other receivables | 15 | ||
Cash and cash equivalents | 16 | ||
Total current assets | |||
Total assets | |||
| Equity | |||
Share capital | 26.1 | ||
Share premium | 26.1 | ||
Own shares | 26.2 | ( | ( |
Capital reserve | 26.3 | ||
Translation reserve | 26.3 | ||
Other reserve | 26.3 | ( | |
Retained earnings | 26.3 | ||
Total equity | |||
| Liabilities | |||
Trade and other payables | 17 | ||
Loans and borrowings | 18 | ||
Lease liabilities | 19 | ||
Deferred tax liabilities | 23 | ||
Derivative financial instruments | 29 | ||
Other non-financial liabilities | 24 | ||
Provisions | 25 | ||
Total non-current liabilities | |||
Trade and other payables | 17 | ||
Lease liabilities | 19 | ||
Other non-financial liabilities | 24 | ||
Current tax liabilities | |||
Provisions | 25 | ||
Total current liabilities | |||
Total equity and liabilities |
| Share | Share | Own | Capital | Translation | Other | Retained | Total | |||
capita | l | premium | shares | reserve | reserve | reserve | earnings | equity | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |||
Balance at 1 January 2023 | ( | |||||||||
Profit for the year | ||||||||||
Other comprehensive loss | ( | ( | ( | ( | ||||||
Total comprehensive income for the year | ( | ( | ||||||||
Issue of share capital | 26.1 | |||||||||
Cost of share issuance | 26.1 | ( | ( | |||||||
Share-based payments | 36.5 | |||||||||
Movement of own shares | 26.2 | ( | ( | |||||||
Dividends paid | 27 | ( | ( | |||||||
| Total transactions | ||||||||||
withowners | ( | ( | ||||||||
Balance at 31 December 2023 | ( | ( | ||||||||
Balance at 1 January 2022 | ( | ( | ||||||||
Profit for the year | ||||||||||
Other comprehensive income | ||||||||||
Total comprehensive income for the year | ||||||||||
Issue of share capital | 26.1 | |||||||||
Cost of share issuance | 26.1 | ( | ( | |||||||
Share-based payments | 36.5 | |||||||||
| Employee Incentive Plan (EIP) | ||||||||||
share-based payments | 36.5 | |||||||||
Movement of own shares | 26.2 | ( | ( | |||||||
Dividends paid | 27 | ( | ( | |||||||
| Total transactions | ||||||||||
withowners | ( | ( | ( | |||||||
Balance at 31 December 2022 | ( |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Cash generated from operations | 35.1 | ||
Income taxes paid | ( | ( | |
Net movement in cash generated from operations | |||
| Comprising: | |||
Underlying cash generated from operations | |||
Non-underlying cash items | 35.2 | ( | ( |
| Investing activities | |||
Interest received | |||
Payments for property, plant and equipment | 20 | ( | ( |
Payments for intangible assets | 21 | ( | ( |
Payments for business combinations (net of cash acquired) | 17.1, 31 | ( | ( |
Payments to obtain or fulfil a contract | 22 | ( | ( |
Payment for investment | 32 | ( | |
Loan to third party | 15 | ( | |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Proceeds from issue of shares | 26.1 | ||
Share issuance costs | 26.1 | ( | ( |
Purchase of own shares | 26.2 | ( | ( |
Dividends paid | 27 | ( | ( |
Repayment of loans and borrowings | 18 | ( | |
Proceeds from loans and borrowings | 18 | ||
Loan arrangement fees | 18 | ( | |
Interest paid on loans and borrowings | ( | ( | |
Principal paid on lease liabilities | ( | ( | |
Interest paid on lease liabilities | ( | ( | |
Net cash generated from/(used in) financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the year | |||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at the end of the year | 16 |
ICS | PCS | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | 163,323 | 136,657 | 94,117 | 63,378 | 257,440 | 200,035 |
Direct staff costs | (68,405) | (56,157) | (36,870) | (24,525) | (105,275) | (80,682) |
Other direct costs | (2,910) | (2,499) | (3,241) | (1,874) | (6,151) | (4,373) |
Indirect staff costs | (16,024) | (12,091) | (7,805) | (6,414) | (23,829) | (18,505) |
Other operating expenses | (24,445) | (22,886) | (11,890) | (8,072) | (36,335) | (30,958) |
Other income | 47 | 9 | 12 | 513 | 59 | 522 |
Underlying EBITDA | 51,586 | 43,033 | 34,323 | 23,006 | 85,909 | 66,039 |
Underlying EBITDA margin % | 31.6% | 31.5% | 36.5% | 36.3% | 33.4% | 33.0% |
| 2023 | 2022 | Increase/(Decrease) | ||
| £’000 | £’000 | £’000 | % | |
UK & Channel Islands | 128,193 | 107,778 | 20,415 | 18.9% |
US | 64,839 | 38,039 | 26,800 | 70.5% |
Rest of Europe | 38,687 | 34,323 | 4,364 | 12.7% |
Rest of the World | 25,721 | 19,895 | 5,826 | 29.3% |
257,440 | 200,035 | 57,405 | 28.7% |
| 202 | |||
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Present value of funded obligations | (4,020) | (3,342) | |
| Fair value of plan assets | 3,205 | 2,770 | |
Consolidated balance sheet liability | 24 | (815) | (572) |
2023 | 2022 | |||||||||
| Net | Net | |||||||||
| Defined | lue | Fair va | defined | Defined | Fair value | defined | ||||
| benefit | of plan | benefit | benefit | of plan | benefit | |||||
| obligation | assets | obligation | obligation | assets | obligation | |||||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |||||
At 1 January | 3,342 | 2,770 | 572 | 2,010 | 1,233 | 777 | ||||
| Included in the consolidated income statement | ||||||||||
Current service cost | 229 | – | 229 | 233 | – | 233 | ||||
Past service cost | (98) | – | (98) | 18 | – | 18 | ||||
Interest | 81 | 67 | 14 | 13 | 4 | 9 | ||||
Total | 212 | 67 | 145 | 264 | 4 | 260 | ||||
| Included in other comprehensive loss | ||||||||||
| Remeasurements loss/(gain): | ||||||||||
– Change in demographic assumptions | 15 | – | 15 | – | – | – | ||||
– Change in financial assumptions | 360 | – | 360 | (739) | – | (739) | ||||
– Experience adjustment | (127) | – | (127) | 432 | – | 432 | ||||
– Return on plan assets | – | (52) | 52 | – | 9 | (9) | ||||
Total | 248 | (52) | 300 | (307) | 9 | (316) | ||||
Other Contributions: | ||||||||||
– Employers | – | 221 | (221) | – | 214 | (214) | ||||
– Plan participants | 109 | 109 | – | 105 | 105 | – | ||||
Benefit payments | (18) | (18) | – | 994 | 994 | – | ||||
Exchange differences | 127 | 108 | 19 | 276 | 211 | 65 | ||||
Total | 218 | 420 | (202) | 1,375 | 1,524 | (149) | ||||
At 31 December | 4,020 | 3,205 | 815 | 3,342 | 2,770 | 572 |
Switzerland | Mauritius | |
Discount rate at 1 January 2023 | 2.4% | 5.2% |
Discount rate at 31 December 2023 | 1.4% | 5.0% |
Future salary increases | 1.4% | 5.2% |
Rate of increase in deferred pensions | 0.0% | 0.0% |
| 2023 | 2022 | |
| Years | Years | |
| Mortality probabilities for pensioners at age 65 | ||
– Males | 21.80 | 21.84 |
– Females | 23.54 | 23.58 |
| Mortality probabilities at age 65 for current members aged 45 | ||
– Males | 23.46 | 23.50 |
– Females | 25.14 | 25.18 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Third party administration fees | 6,241 | 4,403 |
| Legal and professional fees | 12,226 | 8,354 |
Auditor’s remuneration for audit services | 1,409 | 1,255 |
Auditor’s remuneration for other assurance services | 287 | 337 |
Establishment costs | 3,362 | 3,618 |
Insurance | 1,649 | 1,660 |
Travel and accommodation | 2,559 | 1,772 |
Marketing | 2,235 | 1,950 |
IT expenses | 10,915 | 9,286 |
Telephone and postage | 1,726 | 1,638 |
Other expenses | 2,246 | 1,297 |
Other operating expenses | 44,855 | 35,570 |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
EBITDA | 77,790 | 56,064 | |
| Non-underlying items within EBITDA: | |||
| Acquisition and integration costs | 7,080 | 3,380 | |
| Office start-up | 612 | 768 | |
| Other | 427 | 228 | |
| EIP share-based payments | – | 5,197 | |
| Revision of ICS operating model | – | 402 | |
Total non-underlying items within EBITDA | 8,119 | 9,975 | |
Underlying EBITDA | 85,909 | 66,039 | |
Profit before tax | 24,310 | 35,935 | |
Total non-underlying items within EBITDA | 8,119 | 9,975 | |
| (Gain)/loss on revaluation of contingent consideration | 9 | (446) | 78 |
| Foreign exchange losses/(gains) | 9 | 8,515 | (11,936) |
Total non-underlying items within profit before tax | 16,188 | (1,883) | |
Underlying profit before tax | 40,498 | 34,052 |
| 202 | ||
| 2023 | 2022 | |
| £’000 | £’000 | |
INDOS | 54 | 161 |
Segue | 139 | 342 |
perfORM | 461 | 472 |
Ballybunion | – | 214 |
SALI | 2,316 | 2,329 |
SDTC | 2,123 | – |
5,093 | 3,518 |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Depreciation of property, plant and equipment | 20 | 8,262 | 7,883 |
Amortisation of intangible assets | 21 | 15,766 | 13,562 |
Amortisation of assets recognised from costs to obtain or fulfil a contract | 22 | 1,112 | 816 |
Depreciation and amortisation | 25,140 | 22,261 |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Net profit/(loss) on disposal of fixed asset | 5 | (130) | |
Gain/(loss) on revaluation of contingent consideration | 17.1 | 446 | (78) |
Impairment of customer relationship intangible asset | 21.2 | (737) | – |
| Foreign exchange (losses)/gains | 38 | (9,626) | 14,409 |
Other (losses)/gains | (9,912) | 14,201 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Jersey tax on current year profit | 1,197 | 1,197 |
Foreign company taxes on current year profit | 2,583 | 1,611 |
Adjustment in respect of previous periods | 305 | – |
Total current tax expense | 4,085 | 2,808 |
| Deferred tax (see note 23): | ||
Temporary differences in relation to acquired intangible assets | (1,694) | (1,531) |
Jersey origination and reversal of temporary differences | (6) | (17) |
Foreign company origination and reversal of temporary differences | 104 | (39) |
Total deferred tax credit | (1,596) | (1,587) |
Income tax expense | 2,489 | 1,221 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Profit on ordinary activities before tax | 24,310 | 35,935 |
Tax on profit on ordinary activities at standard Jersey income tax rate of 10% (2022: 10%) | 2,431 | 3,594 |
| Effects of: | ||
Results from entities subject to tax at a rate of 0% (Jersey company) | (1,262) | (1,040) |
Results from tax exempt entities (foreign company) | (186) | (223) |
Foreign taxes not at Jersey rate | 1,313 | (1,301) |
Depreciation in excess of capital allowances (Jersey company) | (6) | (17) |
Depreciation in excess of capital allowances (foreign company) | 104 | (39) |
Temporary differences in relation to acquired intangible assets | (1,694) | (1,531) |
Non-deductible expenses | 118 | 479 |
Consolidation adjustments | 1,639 | 1,304 |
Other differences | 32 | (5) |
Income tax expense | 2,489 | 1,221 |
| 2023 | 2022 | |
| % | % | |
| Reconciliation of effective tax rates | ||
Tax on profit on ordinary activities | 10.00 | 10.00 |
| Effect of: | ||
Results from entities subject to tax at a rate of 0% (Jersey company) | (5.19) | (2.89) |
Results from tax exempt entities (foreign company) | (0.77) | (0.62) |
Foreign taxes not at Jersey rate | 5.40 | (3.62) |
Depreciation in excess of capital allowances (Jersey company) | (0.02) | (0.05) |
Depreciation in excess of capital allowances (foreign company) | 0.43 | (0.11) |
Temporary differences in relation to acquired intangible assets | (6.97) | (4.26) |
Non-deductible expenses | 0.48 | 1.33 |
Consolidation adjustments | 6.75 | 3.63 |
Other differences | 0.13 | (0.01) |
Effective tax rate | 10.24 | 3.40 |
| Gross | allowance | Loss | Net | |
| 2023 | £’000 | £’000 | £’000 | |
<30 days | 12,633 | (216) | 12,417 | |
30–60 days | 5,019 | (376) | 4,643 | |
61–90 days | 2,976 | (247) | 2,729 | |
91–120 days | 1,532 | (142) | 1,390 | |
121–180 days | 2,236 | (307) | 1,929 | |
>18 0 day s | 14,088 | (5,125) | 8,963 | |
Total | 38,484 | (6,413) | 32,071 |
| Loss | |||
| Gross | allowance | Net | |
| £’000 | £’000 | £’000 | |
<30 days | 15,161 | (125) | 15,036 |
30–60 days | 3,401 | (114) | 3,287 |
61–90 days | 2,091 | (111) | 1,980 |
91–120 days | 2,208 | (101) | 2,107 |
121–180 days | 1,558 | (165) | 1,393 |
>18 0 day s | 14,516 | (5,029) | 9,487 |
Total | 38,935 | (5,645) | 33,290 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Balance at the beginning of the year | (5,645) | (4,832) |
Credit impairment losses in the consolidated income statement | (2,934) | (3,092) |
Amounts written off (including unused amounts reversed) | 2,166 | 2,279 |
Total allowance for doubtful debts | (6,413) | (5,645) |
| 2023 | 2022 | |
| £’000 | £’000 | |
Total | 11,710 | 12,594 |
Loss allowance | (95) | (69) |
Net | 11,615 | 12,525 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Total | 26,609 | 23,936 |
Loss allowance | (35) | (25) |
Net | 26,574 | 23,911 |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Non-current | ||
Loan receivable from third party | – | 535 |
Total non-current | – | 535 |
| Current | ||
Other receivables | 2,685 | 2,804 |
Loans receivable from employees | – | 162 |
| Loan receivable from related party | – | 861 |
Loans receivable from third parties | 1,496 | – |
Total current | 4,181 | 3,827 |
Total other receivables | 4,181 | 4,362 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Cash and cash equivalents | 97,222 | 48,861 |
Total | 97,222 | 48,861 |
| 202 | ||
| £ | ||
| 2023 | 2022 | |
| £’000 | £’000 | |
SDTC | 45,989 | – |
| perfORM | 3,805 | 3,181 |
| SALI | – | 23,643 |
Total non-current contingent consideration | 49,794 | 26,824 |
| INDOS | – | 1,483 |
| Segue | – | 2,163 |
| SALI | 24,644 | – |
SDTC | 1,536 | – |
Sterling | 726 | 1,826 |
Total current contingent consideration | 26,906 | 5,472 |
Total contingent consideration | 76,700 | 32,296 |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Non-current | ||
Bank loans | 220,531 | 153,622 |
Total loans and borrowings | 220,531 | 153,622 |
| 2023 | 2022 | ||||
| £’000 | £’000 | ||||
Term facility | GBP | 4 December 2026 | SONIA + 1.65% margin | 100,000 | 75,000 |
Revolving credit facility (“RCF”) | GBP | 4 December 2026 | SONIA + 1.65% margin | 123,662 | 80,662 |
Total principal value | 223,662 | 155,662 | |||
Issue costs | (3,131) | (2,040) | |||
Total bank loans | 220,531 | 153,622 |
| At | At | ||||||||
| 1 January | Amortisation | 31 December | |||||||
| 2023 | Drawdowns | 1 | Repayment | 1 | release | 2023 | |||
| £’000 | £’000 | £’000 | £’000 | £’000 | |||||
Principal value | 155,662 | 118,000 | (50,000) | – | 223,662 | ||||
Issue costs | (2,040) | (1,896) | – | 805 | (3,131) | ||||
Total | 153,622 | 116,104 | (50,000) | 805 | 220,531 |
| At | At | ||||
| 1 January | Amortisation | 31 December | |||
| 2022 | Drawdowns | Repayment | release | 2022 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Principal value | 155,662 | – | – | – | 155,662 |
Issue costs | (3,084) | – | – | 1,044 | (2,040) |
Total | 152,578 | – | – | 1,044 | 153,622 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Non-current | 37,924 | 40,602 |
Current | 6,117 | 4,292 |
Total lease liabilities | 44,041 | 44,894 |
| Computer | Office furniture | Leasehold | Right-of-use | ||
| equipment | and equipment | improvements | assets | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2022 | 4,188 | 2,710 | 9,457 | 53,304 | 69,659 |
Additions | 633 | 1,249 | 1,076 | 4,592 | 7,550 |
Additions through business combinations | 22 | – | – | 471 | 493 |
Disposals | (330) | (977) | (671) | – | (1,978) |
Exchange differences | 116 | 249 | 351 | 2,085 | 2,801 |
At 31 December 2022 | 4,629 | 3,231 | 10,213 | 60,452 | 78,525 |
Additions | 424 | 406 | 1,770 | 4,482 | 7,082 |
| Additions through business | |||||
combinations | 62 | 38 | 616 | 2,735 | 3,451 |
Disposals | (278) | (271) | – | (1,454) | (2,003) |
Exchange differences | 34 | 415 | 395 | (828) | 16 |
At 31 December 2023 | 4,871 | 3,819 | 12,994 | 65,387 | 87,071 |
| Accumulated depreciation | |||||
At 1 January 2022 | 3,215 | 1,511 | 3,627 | 12,966 | 21,319 |
Charge for the year | 524 | 516 | 759 | 6,346 | 8,145 |
Disposals | (329) | (842) | (548) | – | (1,719) |
Exchange differences | 77 | 267 | 116 | 754 | 1,214 |
At 31 December 2022 | 3,487 | 1,452 | 3,954 | 20,066 | 28,959 |
Charge for the year | 523 | 598 | 1,296 | 6,240 | 8,657 |
Disposals | (208) | (261) | – | (186) | (655) |
Exchange differences | 66 | 481 | 422 | (518) | 451 |
At 31 December 2023 | 3,868 | 2,270 | 5,672 | 25,602 | 37,412 |
| Carrying amount | |||||
At 31 December 2023 | 1,003 | 1,549 | 7,322 | 39,785 | 49,659 |
At 31 December 2022 | 1,142 | 1,779 | 6,259 | 40,386 | 49,566 |
| Customer | Regulatory | |||||
| Goodwill | relationships | licence | Software | Brands | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 January 2022 | 327,868 | 137,769 | 314 | 10,861 | 2,613 | 479,425 |
Additions | – | 4,288 | – | 3,018 | – | 7,306 |
Additions through business combinations | 10,982 | 5,663 | – | – | – | 16,645 |
Disposals | – | – | – | (46) | – | (46) |
Exchange differences | 24,858 | 8,884 | 17 | 316 | 268 | 34,343 |
At 31 December 2022 | 363,708 | 156,604 | 331 | 14,149 | 2,881 | 537,673 |
Additions | – | – | – | 3,811 | – | 3,811 |
| Additions through business | ||||||
combinations | 171,108 | 34,747 | – | 16 | 2,455 | 208,326 |
Measurement period adjustments | (235) | – | – | – | – | (235) |
Impairment charge | – | (737) | – | – | – | (737) |
Disposals | – | (1,003) | – | (182) | – | (1,185) |
Exchange differences | (11,617) | (4,165) | (6) | (79) | (365) | (16,232) |
At 31 December 2023 | 522,964 | 185,446 | 325 | 17,715 | 4,971 | 731,421 |
| Accumulated amortisation | ||||||
At 1 January 2022 | – | 24,984 | 178 | 5,406 | 274 | 30,842 |
Charge for the year | – | 11,219 | 29 | 1,817 | 525 | 13,590 |
Disposals | – | – | – | (46) | – | (46) |
Exchange differences | – | 1,374 | 11 | 130 | 44 | 1,559 |
At 31 December 2022 | – | 37,577 | 218 | 7,307 | 843 | 45,945 |
| Charge for the year | – | 12,799 | 20 | 2,276 | 712 | 15,807 |
Disposals | – | (79) | – | (119) | – | (198) |
Exchange differences | – | (151) | (4) | (186) | (58) | (399) |
At 31 December 2023 | – | 50,146 | 234 | 9,278 | 1,497 | 61,155 |
| Carrying amount | ||||||
At 31 December 2023 | 522,964 | 135,300 | 91 | 8,437 | 3,474 | 670,266 |
At 31 December 2022 | 363,708 | 119,027 | 113 | 6,842 | 2,038 | 491,728 |
| ee:h | |||||||||
| In the prior year: | Balance at | Combination | Business | Exchange | Balance at | |
| 1 Jan 2022 | of CGUs | combinations | differences | 31 Dec 2022 | ||
CGU | Note | £’000 | £’000 | £’000 | £’000 | £’000 |
Jersey | 66,104 | – | – | – | 66,104 | |
Guernsey | 10,761 | – | – | – | 10,761 | |
BVI | 752 | – | – | – | 752 | |
Switzerland | 2,366 | – | – | 138 | 2,504 | |
Cayman | 224 | – | – | 27 | 251 | |
Luxembourg | 27,809 | – | – | 1,377 | 29,186 | |
Netherlands | 14,220 | – | – | 772 | 14,992 | |
Dubai | 1,763 | – | – | 212 | 1,975 | |
Mauritius | 2,379 | – | – | 277 | 2,656 | |
US – NESF | 44,387 | – | – | 5,317 | 49,704 | |
US – SALI | 126,136 | – | 2,598 | 15,537 | 144,271 | |
US – Other | 10,177 | – | – | 1,269 | 11,446 | |
US – NYPTC | 31.2 | – | – | 8,384 | (322) | 8,062 |
Ireland | 8,796 | – | – | 255 | 9,051 | |
UK | 11,994 | – | – | (1) | 11,993 | |
Total | 327,868 | – | 10,982 | 24,858 | 363,708 |
| Forecasted average annual | Terminal value | ||||||
| revenue growth rate | growth rate | Discount rate | |||||
| % of Group’s total carrying | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| CGU | value of goodwill | % | % | % | % | % | % |
Jersey | 12.6 | 6.8 | 7.6 | 2.6 | 2.5 | 10.8 | 11.2 |
Luxembourg | 5.5 | 8.7 | 10.9 | 2.0 | 2.0 | 9.9 | 11.4 |
US – ICS | 37.2 | 18.2 | – | 4.0 | – | 10.9 | – |
US – SDTC | 32.9 | 13.1 | – | 2.5 | – | 10.5 | – |
| Useful | Carrying amount | |||
| Amortisation | economic | 2023 | 2022 | |
| Acquisitions | period end | life (“UEL”) | £’000 | £’000 |
| During previous financial | ||||
| reporting periods | ||||
Signes | 30 April 2025 | 10 years | 412 | 699 |
KB Group | 30 June 2027 | 12 years | 1,221 | 1,570 |
S&GFA | 30 September 2025 | 10 years | 689 | 1,143 |
BAML | 30 September 2029 | 12 years | 4,851 | 6,016 |
NACT | 31 July 2027 | 10 years | 706 | 957 |
Van Doorn | 28 February 2030 | 11.4 years | 3,985 | 4,724 |
Minerva | 30 May 2027 – 30 July 2030 | 8.7 – 11.8 years | 7,387 | 8,762 |
Exequtive | 31 March 2029 | 10 years | 5,261 | 6,373 |
Aufisco | 30 June 2029 | 10 years | 398 | 1,365 |
Sackville | 28 February 2029 | 10 years | 545 | 681 |
NESF | 30 April 2028 | 8 years | 739 | 1,256 |
Sanne Private Clients | 30 June 2030 | 10 years | 4,155 | 4,794 |
Anson Registrars | 28 February 2030 | 10 years | 19 | 22 |
RBC cees | 31 March 2033 | 12 years | 17,241 | 19,105 |
INDOS | 31 May 2031 | 10 years | 1,003 | 1,138 |
Segue | 30 September 2031 | 10 years | 826 | 1,016 |
perfORM | 30 September 2031 | 10 years | 21 | 23 |
Ballybunion | 31 October 2031 | 10 years | 2,058 | 2,362 |
SALI | 31 October 2046 | 25 years | 41,917 | 46,215 |
EFS | 30 November 2031 | 10 years | 1,136 | 1,351 |
Sterling | 30 June 2032 | 10 years | 2,621 | 4,099 |
NYPTC | 31 October 2032 | 10 years | 4,555 | 5,356 |
| During the year ended | ||||
| 31 December 2023 | ||||
SDTC | 31 January 2036 | 12.5 years | 33,554 | – |
Total | 135,300 | 119,027 |
| UEL/Attrition rate % | |||
Discount rate | 13.3 years/7.5% | 12.5 years/8.0% | 11.8 years/8.5% |
9.5% | 3,336 | 1,357 | (420) |
10.5% | 1,837 | – | (1,656) |
11.5% | 452 | (1,256) | (2,802) |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Non-current | ||
Prepayments | 614 | 361 |
Assets recognised from costs to obtain or fulfil a contract | 2,367 | 2,008 |
Total non-current | 2,981 | 2,369 |
| Current | ||
Prepayments | 5,237 | 4,660 |
Assets recognised from costs to obtain or fulfil a contract | 656 | 549 |
Current tax receivables | 1,006 | 774 |
Total current | 6,899 | 5,983 |
Total other non-financial assets | 9,880 | 8,352 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Deferred tax (assets) | (266) | (143) |
Deferred tax liabilities | 9,474 | 11,184 |
9,208 | 11,041 | |
Intangible assets | 9,167 | 11,097 |
Other origination and reversal of temporary differences | 41 | (56) |
9,208 | 11,041 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Balance at the beginning of the year | 11,097 | 10,375 |
Recognised through business combinations | – | 1,682 |
Recognised in the consolidated income statement | (1,694) | (1,531) |
Foreign exchange (to other comprehensive income) | (236) | 571 |
Balance at 31 December | 9,167 | 11,097 |
| Other origination and reversal of temporary differences | ||
Balance at the beginning of the year | (56) | (2) |
Recognised in the consolidated income statement | 97 | (54) |
Balance at 31 December | 41 | (56) |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Non-current | ||
Contract liabilities | 492 | 216 |
Employee benefit obligations | 815 | 572 |
Total non-current | 1,307 | 788 |
| Current | ||
| Deferred income | 19,639 | 7,856 |
Contract liabilities | 873 | 772 |
Total current | 20,512 | 8,628 |
Total other non-financial liabilities | 21,819 | 9,416 |
| Dilapidations | ||
| 2023 | 2022 | |
| £’000 | £’000 | |
At 1 January | 2,153 | 1,967 |
Additions | 277 | 219 |
Additions through business combinations | 409 | 56 |
Release of unutilised provided amount | (230) | (181) |
Unwind of discount | 40 | 22 |
Amounts utilised | – | (21) |
Impact of foreign exchange | (77) | 91 |
At 31 December | 2,572 | 2,153 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Non-current | 2,200 | 1,884 |
Current | 372 | 269 |
Total | 2,572 | 2,153 |
| 202 | |||
| Share | |||||
| No. of shares | Par value | premium | |||
| (thousands) | £’000 | £’000 | |||
At 1 January 2022 | 147,586 | 1,476 | 285,852 | ||
PLC EBT issue | 1,150 | 12 | – | ||
Acquisition of SALI – EBT Contribution | 325 | 3 | 2,056 | ||
Acquisition of SALI – adjust fair value of equity instruments | – | – | 2,598 | ||
Less: Cost of share issuance | – | – | (71) | ||
Movement in the year | 1,475 | 15 | 4,583 | ||
At 31 December 2022 | 149,061 | 1,491 | 290,435 | ||
| Shares issued for equity raises | 8,857 | 88 | 61,912 | ||
| PLC EBT issue | 1,580 | 16 | – | ||
Acquisition of SDTC | 31.1 | 5,978 | 60 | 41,359 | |
Acquisition of Segue | 17.1 | 45 | – | 360 | |
| Less: Cost of share issuance | – | – | (1,853) | ||
Movement in the year | 16,460 | 164 | 101,778 | ||
At 31 December 2023 | 165,521 | 1,655 | 392,213 |
| No. of share | ||||
| 2023 | 2022 | |
| £’000 | £’000 | |
Final dividend for 2021 of 5.07p per qualifying Ordinary share | – | 7,322 |
Interim dividend for 2022 of 3.1p per qualifying Ordinary share | – | 4,522 |
Final dividend for 2022 of 6.88p per qualifying Ordinary share | 10,240 | – |
Interim dividend for 2023 of 3.5p per qualifying Ordinary share | 5,785 | – |
Total dividend declared and paid | 16,025 | 11,844 |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
| Financial assets – measured at amortised cost | |||
Trade receivables | 12 | 32,071 | 33,290 |
Work in progress | 13 | 11,615 | 12,525 |
Accrued income | 14 | 26,574 | 23,911 |
Other receivables | 15 | 4,181 | 3,991 |
Cash and cash equivalents | 16 | 97,222 | 48,861 |
171,663 | 122,578 | ||
| Financial assets – measured at fair value | |||
Other receivables | 15 | – | 371 |
– | 371 | ||
| Financial liabilities – measured at amortised cost | |||
Trade and other payables | 17 | 94,789 | 48,722 |
Loans and borrowings | 18 | 220,531 | 153,622 |
Lease liabilities | 19 | 44,041 | 44,894 |
359,361 | 247,238 | ||
| Financial liabilities – measured at fair value | |||
Derivative financial liabilities | 29.1 | 749 | – |
| Trade and other payables | 17 | 1,902 | 1,598 |
2,651 | 1,598 |
£ | Euro | US dollar | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Net foreign currency assets/(liabilities) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade receivables | 18,661 | 17,612 | 2,894 | 3,502 | 10,021 | 12,031 |
Work in progress | 8,894 | 9,628 | 1,441 | 1,625 | 875 | 743 |
Accrued income | 13,820 | 12,802 | 2,314 | 1,704 | 10,326 | 9,395 |
Other receivables | 1,243 | 1,693 | – | 374 | 2,776 | 2,053 |
Cash and cash equivalents | 12,102 | 9,811 | 15,534 | 10,192 | 67,669 | 27,114 |
Trade and other payables | (8,708) | (10,435) | (7,529) | (6,236) | (79,097) | (32,695) |
Loans and borrowings | (223,662) | (153,622) | – | – | – | – |
Lease liabilities | (24,966) | (26,621) | (9,168) | (10,863) | (7,093) | (5,603) |
Total net exposure | (202,616) | (139,132) | 5,486 | 298 | 5,477 | 13,038 |
| Effect on comprehensive | |||
| Strengthening/ | income and net assets | ||
| (weakening) of | 2023 | 2022 | |
| UK sterling | £’000 | £’000 | |
Euro | +20% | (914) | (50) |
US dollar | +20% | (913) | (2,173) |
Total | (1,827) | (2,223) | |
Euro | (20%) | 1,371 | 74 |
US dollar | (20%) | 1,369 | 3,259 |
Total | 2,740 | 3,333 |
| Loss | Loss | ||||||
| Total | allowance | Net | Total | allowance | Net | ||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Trade receivables | 38,484 | (6,413) | 32,071 | 38,935 | (5,645) | 33,290 | |
Work in progress | 11,710 | (95) | 11,615 | 12,594 | (69) | 12,525 | |
Accrued income | 26,609 | (35) | 26,574 | 23,936 | (25) | 23,911 | |
Other receivables | 4,181 | – | 4,181 | 4,362 | – | 4,362 | |
Cash and cash equivalents | 97,222 | – | 97,222 | 48,861 | – | 48,861 | |
178,206 | (6,543) | 171,663 | 128,688 | (5,739) | 122,949 |
| <6 | 6–12 | 1–3 | 3–5 | 5–10 | >10 | contractual | Total | |
| months | months | years | years | years | years | cash flow | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Loans and borrowings 1 | 7,292 | 7,372 | 253,457 | – | – | – | 268,121 | |
Trade payables and accruals | 19,896 | – | – | – | – | – | 19,896 | |
Contingent consideration | 25,465 | – | 59,342 | – | – | – | 84,807 | |
Lease liabilities | 3,888 | 3,888 | 13,136 | 10,887 | 14,012 | 5,931 | 51,742 | |
Total | 56,541 | 11,260 | 325,935 | 10,887 | 14,012 | 5,931 | 424,566 |
| Total | |||||||
| <6 | 6–12 | 1–3 | 3–5 | 5–10 | >10 | contractual | |
| months | months | years | years | years | years | cash flow | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Loans and borrowings 1 | 4,221 | 4,344 | 170,020 | – | – | – | 178,585 |
Trade payables and accruals | 17,952 | – | 72 | – | – | – | 18,025 |
Contingent consideration | 2,734 | – | 29,358 | – | – | – | 32,092 |
Lease liabilities | 3,537 | 3,511 | 13,225 | 10,346 | 14,812 | 7,806 | 53,237 |
Total | 28,444 | 7,855 | 212,675 | 10,345 | 14,812 | 7,806 | 281,938 |
| at acquisition | Book value | Adjustments | Fair value | Fair value | |||
| £’000 | £’000 | £’000 | $’000 | ||||
Property, plant and equipment 1 | 1,941 | 1,299 | 3,240 | 4,146 | |||
Intangible assets – computer software | 16 | – | 16 | 22 | |||
Intangible assets – customer relationships | 21.2 | – | 34,540 | 34,540 | 44,198 | ||
Intangible assets – brand | 21.3 | – | 2,212 | 2,212 | 2,831 | ||
Trade receivables | 831 | – | 831 | 1,064 | |||
Other receivables | 163 | – | 163 | 209 | |||
Cash and cash equivalents | 1,588 | – | 1,588 | 2,032 | |||
Assets | 4,539 | 38,051 | 42,590 | 54,502 | |||
Trade and other payables | 381 | 1,385 | 1,766 | 2,257 | |||
| Lease liabilities | 1,708 | 1,076 | 2,784 | 3,563 | |||
Deferred income | 7,177 | – | 7,177 | 9,185 | |||
Provisions | – | 409 | 409 | 524 | |||
Liabilities | 9,266 | 2,870 | 12,136 | 15,529 | |||
Total identifiable net (liabilities)/assets | (4,727) | 35,181 | 30,454 | 38,973 |
£’000 | $’000 | |
| Cash consideration | 114,916 | 147,050 |
| Equity instruments | 41,419 | 53,000 |
| Deferred consideration – PLC EBT contribution | 1,499 | 1,918 |
| Contingent consideration – earn-out | 43,728 | 55,955 |
Fair value of total consideration at acquisition | 201,562 | 257,923 |
£’000 | $’000 | |
Total consideration | 201,562 | 257,923 |
Less: Fair value of identifiable net assets | (30,454) | (38,973) |
Goodwill | 171,108 | 218,950 |
£’000 | $’000 | |
Cash consideration | 114,916 | 147,050 |
Less: cash balances acquired | (1,588) | (2,032) |
Net cash outflow from acquisition | 113,328 | 145,018 |
| Carrying | |||||||
| % of ownership interest | amount | ||||||
| Country of | Nature of | Measurement | 2023 | 2022 | 2023 | 2022 | |
| Name of entity | incorporation | relationship | method | % | % | £’000 | £’000 |
| Kensington International | |||||||
Group Pte. Ltd | Singapore | Associate | Equity method | 42 | 42 | 2,310 | 2,325 |
Harmonate Corp. | United States | Investment | Cost | 11.2 | 11.2 | 805 | 831 |
FOMTech Limited | United Kingdom Investment | Cost | 0.2 | – | 250 | – | |
Total investments | 3,365 | 3,156 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Revenue | 7,554 | 7,253 |
Gross profit | 6,313 | 6,133 |
Operating expenditure | 5,753 | 4,933 |
Total comprehensive income for the year | 114 | 668 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Non-current assets | 650 | 600 |
Current assets | 6,944 | 10,805 |
Current liabilities | (3,365) | (7,141) |
Closing net assets | 4,229 | 4,264 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Opening net assets | 4,264 | 3,133 |
Total comprehensive income for the year | 114 | 668 |
Foreign exchange differences | (149) | 463 |
Closing net assets | 4,229 | 4,264 |
Group’s share of closing net assets | 1,788 | 1,803 |
Goodwill | 522 | 522 |
Carrying value of investment in associate | 2,310 | 2,325 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Balance at 1 January | 2,325 | 1,847 |
Share of (loss)/profit of equity-accounted investee | (15) | 478 |
Balance at 31 December | 2,310 | 2,325 |
| Country of incorporation | % | ||
| Name of subsidiary | and place of business | Activity | holding |
JTC Group Holdings Limited | Jersey | Holding | 100 |
JTC Group Limited | Jersey | Head office services | 100 |
JTC (Jersey) Limited | Jersey | Trading | 100 |
JTC Employer Solutions Limited | Jersey | Trading | 100 |
JTC Fund Solutions (Jersey) Limited | Jersey | Trading | 100 |
JTC (Austria) GmbH | Austria | Trading | 100 |
JTC (Bahamas) Limited | Bahamas | Trading | 100 |
JTC (BVI) Limited | British Virgin Islands | Trading | 100 |
JTC (Cayman) Limited | Cayman Islands | Trading | 100 |
JTC Fund Services (Cayman) Ltd | Cayman Islands | Trading | 100 |
JTC Corporate Services (DIFC) Limited | Dubai | Trading | 100 |
JTC Fund Solutions (Guernsey) Limited | Guernsey | Trading | 100 |
JTC Global AIFM Solutions Limited | Guernsey | Trading | 100 |
JTC Registrars Limited | Guernsey | Trading | 100 |
JTC Employer Solutions (Guernsey) Limited | Guernsey | Trading | 100 |
JTC Corporate Services (Ireland) Limited | Ireland | Trading | 100 |
JTC Fund Solutions (Ireland) Limited | Ireland | Trading | 100 |
JTC Global AIFM Solutions (Ireland) Limited | Ireland | Trading | 100 |
INDOS Financial (Ireland) Limited | Ireland | Trading | 100 |
JTC Trustees (IOM) Limited | Isle of Man | Trading | 100 |
JTC Luxembourg Holdings S.à r.l. | Luxembourg | Holding | 100 |
JTC (Luxembourg) S.A. | Luxembourg | Trading | 100 |
JTC Global AIFM Solutions SA | Luxembourg | Trading | 100 |
JTC Corporate Services (Luxembourg) SARL | Luxembourg | Trading | 100 |
JTC Signes Services SA | Luxembourg | Trading | 100 |
Exequtive Services S.à r.l. | Luxembourg | Trading | 100 |
JTC Fiduciary Services (Mauritius) Limited | Mauritius | Trading | 100 |
JTC (Netherlands) B.V. | Netherlands | Trading | 100 |
JTC Holdings (Netherlands) B.V. | Netherlands | Holding | 100 |
JTC Institutional Services Netherlands B.V. | Netherlands | Trading | 100 |
| Global Tax Support B.V. | Netherlands | Trading | – |
JTC Fund and Corporate Services (Singapore) Pte. Limited | Singapore | Trading | 100 |
JTC Fund Solutions RSA (Pty) Ltd | South Africa | Trading | 100 |
JTC (Suisse) SA | Switzerland | Trading | 100 |
| Country of incorporation | % | ||
| Name of subsidiary | and place of business | Activity | holding |
JTC Trustees (Suisse) Sàrl | Switzerland | Trading | 100 |
JTC Group Holdings (UK) Limited | UK | Holding | 100 |
INDOS Financial Limited | UK | Trading | 100 |
JTC Fund Services (UK) Limited | UK | Trading | 100 |
JTC Trust Company (UK) Limited | UK | Trading | 100 |
JTC (UK) Limited | UK | Trading | 100 |
JTC UK (Amsterdam) Limited | UK | Holding | 100 |
JTC Registrars (UK) Limited | UK | Trading | 100 |
perfORM Due Diligence Services Limited | UK | Trading | 100 |
JTC USA Holdings, Inc. | US | Trading | 100 |
| JTC Miami Corporation | US | Trading | 50 |
JTC Trust Company (South Dakota) Ltd | US | Trading | 100 |
Essential Fund Services, LLC | US | Trading | 100 |
SALI Fund Management, LLC | US | Trading | 100 |
JTC Americas Holdings, LLC | US | Holding | 100 |
JTC Americas TrustCo Holdings, LLC | US | Holding | 100 |
Segue Partners, LLC | US | Trading | 100 |
JTC Trust Company (Delaware) Limited | US | Trading | 100 |
TC3 Group Holding, LLC | US | Holding | 100 |
South Dakota Trust Company, LLC | US | Trading | 100 |
| 2023 | 2022 | |
| Pence | Pence | |
Basic EPS | 14.20 | 23.92 |
Diluted EPS | 14.07 | 23.60 |
Adjusted underlying basic EPS | 37.23 | 33.27 |
| 2023 | 2023 | |
| £’000 | £’000 | |
Profit for the year | 21,821 | 34,714 |
| No. of shares | No. of shares | ||
| (thousands) | (thousands) | ||
Issued Ordinary shares at 1 January | 146,001 | 144,326 | |
Effect of shares issued to acquire business combinations | 2,474 | – | |
Effect of movement in treasury shares held | 322 | 811 | |
Effect of placing | 4,862 | – | |
Weighted average number of Ordinary shares (basic): | 153,659 | 145,137 | |
Basic EPS (pence) | 14.20 | 23.92 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Profit for the year | 21,821 | 34,714 |
| No. of shares | No. of shares | ||
| (thousands) | (thousands) | ||
Weighted average number of Ordinary shares (basic) | 153,659 | 145,137 | |
Effect of share-based payments issued | 1,440 | 1,930 | |
Weighted average number of Ordinary shares (diluted): | 155,099 | 147,067 | |
Diluted EPS (pence) | 14.07 | 23.60 |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Profit for the year | 21,821 | 34,714 | |
Non-underlying items | 7 | 16,188 | (1,883) |
Amortisation of customer relationships, acquired software and brands | 21 | 14,265 | 12,400 |
Impairment of customer relationship intangible asset | 21.2 | 737 | – |
Amortisation of loan arrangement fees | 10 | 805 | 1,062 |
Unwinding of NPV discounts for contingent consideration | 10 | 5,093 | 3,518 |
| Temporary tax differences arising on amortisation of customer | |||
relationships, acquired software and brands | 11 | (1,694) | (1,531) |
Adjusted underlying profit for the year | 57,215 | 48,280 |
| No. of shares | No. of shares | ||
| (thousands) | (thousands) | ||
Weighted average number of Ordinary shares (basic) | 153,659 | 145,137 | |
Adjusted underlying basic EPS (pence) | 37.23 | 33.27 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Operating profit | 52,650 | 33,803 |
| Adjustments: | ||
Depreciation of property, plant and equipment | 8,262 | 7,883 |
| Amortisation of intangible assets and assets recognised from costs to obtain | ||
or fulfil a contract | 16,878 | 14,378 |
Equity-settled share-based payment expense | 2,716 | 2,045 |
EIP share-based payment expense | – | 4,780 |
Share of loss/(profit) of equity-accounted investee | 15 | (478) |
Operating cash flows before movements in working capital | 80,521 | 62,411 |
| Net changes in working capital: | ||
Decrease/(increase) in receivables | 164 | (10,247) |
Increase in payables | 4,040 | 3,202 |
Cash generated from operations | 84,725 | 55,366 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Cash generated from operations | 84,725 | 55,366 |
| Non-underlying items: | ||
Acquisition and integration costs | 5,799 | 3,127 |
Office start-up | 612 | 768 |
Other | 44 | 228 |
Capital distribution from EBT | – | 417 |
Revision of ICS operating model | – | 402 |
Total non-underlying items within cash generated from operations | 6,455 | 4,942 |
Underlying cash generated from operations | 91,180 | 60,308 |
| Lease | Lease | ||||
| liabilities | liabilities | Borrowings | Borrowings | ||
| due within | due after | due within | due after | ||
| one year | year | one year | one year | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2022 | 5,463 | 37,916 | – | 152,578 | 195,957 |
| Cash flows: | |||||
Acquired on acquisition | 216 | 101 | – | – | 317 |
Repayments | (41) | (6,202) | – | – | (6,243) |
| Other non-cash movements | (1,346) | 8,787 | – | 1,044 | 8,485 |
At 31 December 2022 | 4,292 | 40,602 | – | 153,622 | 198,516 |
| Cash flows: | |||||
Acquired on acquisition | 554 | 2,230 | – | – | 2,784 |
Drawdowns | – | – | – | 118,000 | 118,000 |
Repayments | (28) | (7,482) | – | (50,000) | (57,510) |
| Other non-cash movements | 1,299 | 2,574 | – | (1,091) | 2,782 |
At 31 December 2023 | 6,117 | 37,924 | – | 220,531 | 264,572 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Bank loans | (220,531) | (153,622) |
| Cash allocated against regulatory and capital adequacy requirements | (11,827) | (15,673) |
Loans receivable from employees | – | 16 |
Less: cash and cash equivalents | 97,222 | 48,861 |
Total net debt | (135,136) | (120,418) |
2023 | 2022 | ||||
| No. of shares | No. of shares | ||||
(thousan | £’000 | (thousands) | £’000 | ||
Outstanding at the beginning of the year | – | – | 1,479 | 9,240 | |
Granted | – | – | – | – | |
Exercised | – | – | (1,411) | (8,813) | |
Forfeited | – | – | (68) | (427) | |
Outstanding at the end of the year | – | – | – | – |
| Fixed amount | |||||
| No. of shares | at fair value | ||||
Plan name | Performance period | Grant date | Vest date | (thousands) | £’000 |
PSP 2019 | 1 January 2019 to 31 December 2021 | 3 April 2019 | 19 April 2022 | 254 | 614 |
PSP 2020 | 1 January 2020 to 31 December 2022 | 23 April 2020 | 6 April 2023 | 213 | 825 |
PSP 2021 | 1 January 2021 to 31 December 2023 | 20 May 2021 | 1 | 283 | 1,507 |
PSP 2022 | 1 January 2022 to 31 December 2024 | 19 April 2022 | 1 | 246 | 1,384 |
PSP 2023 | 1 January 2023 to 31 December 2025 | 11 April 2023 | 1 | 414 | 2,328 |
2023 | 2022 | ||||
| No. of shares | No. of shares | ||||
(thousan | £’000 | (thousands) | £’000 | ||
Outstanding at the beginning of the year | 673 | 3,346 | 733 | 2,903 | |
Awarded | 414 | 2,328 | 246 | 1,384 | |
Exercised | (200) | (771) | (188) | (425) | |
Forfeited | (3) | (17) | (118) | (516) | |
Outstanding at the end of the year | 884 | 4,886 | 673 | 3,346 |
| Fixed amount | |||
Plan name | Performance period | Vest date | £’000 |
ED DBSP 1 | Year ended 31 December 2023 | 1 January 2026 | 116 |
| No. of shares | Fixed amount | ||||
Plan name | Performance period | Grant date | Vest date 1 | (thousands) | £’000 |
DBSP 2 | Year ended 31 December 2019 | 23 April 2020 | 23 April 2022 | 73 | 313 |
DBSP 3 | Year ended 31 December 2020 | 14 April 2021 | 1 January 2023 | 56 | 364 |
DBSP 4 | Year ended 31 December 2021 | 19 April 2022 | 1 January 2024 | 67 | 476 |
DBSP 5 | Year ended 31 December 2022 | 11 April 2023 | 1 January 2025 | 96 | 679 |
2023 | 2022 | ||||
| No. of shares | No. of shares | ||||
(thousan | £’000 | (thousands) | £’000 | ||
Outstanding at the beginning of the year | 109 | 756 | 114 | 614 | |
Awarded | 96 | 680 | 67 | 476 | |
Exercised | (48) | (315) | (62) | (267) | |
Forfeited | (4) | (29) | (10) | (67) | |
Outstanding at the end of the year | 153 | 1,092 | 109 | 756 |
2023 | 2022 | ||||
| No. of shares | No. of shares | ||||
(thousan | £’000 | (thousands) | £’000 | ||
Outstanding at the beginning of the year | 254 | 2,104 | 260 | 2,102 | |
| Awarded | 41 | 296 | 86 | 683 | |
Exercised | (89) | (673) | (70) | (451) | |
Forfeited | (16) | (174) | (22) | (230) | |
Outstanding at the end of the year | 190 | 1,553 | 254 | 2,104 |
| 2023 | 2022 | |
| £’000 | £’000 | |
PSP awards | 1,616 | 879 |
DBSP awards | 471 | 455 |
Other awards | 747 | 788 |
| Share-based payments | 2,834 | 2,122 |
EIP share-based payments | – | 4,780 |
Total share-based payments expense | 2,834 | 6,902 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Salaries and other short-term employee benefits | 3,136 | 2,716 |
Post-employment and other long-term benefits | 119 | 145 |
Share-based payments | 1,624 | 979 |
EIP share-based payments | – | 115 |
Total payments | 4,879 | 3,955 |