Change in | Foreign | |||
As previously | revenue | exchange | ||
reported | recognition | differences | As restated | |
Year ended 31 December 2022 | £’000 | £’000 | £’000 | £’000 |
Revenue | 48,719 | (481) | — | 48,238 |
Gross profit | 33,945 | (481) | — | 33,464 |
Administrative expenses | (30,494) | (28) | (860) | (31,382) |
Profit before taxation | 3,238 | (509) | (860) | 1,869 |
Taxation | (356) | 77 | — | (279) |
Profit after taxation | 2,882 | (432) | (860) | 1,590 |
Change in | Foreign | |||
As previously | revenue | exchange | ||
reported | recognition | differences | As restated | |
At 1 January 2022 | £’000 | £’000 | £’000 | £’000 |
Current assets | ||||
Contract assets | 1,665 | 75 | — | 1,740 |
Income tax receivable | 1,204 | 64 | — | 1,268 |
Total current assets | 17,411 | 139 | — | 17,550 |
Current liabilities | ||||
Contract liabilities | (12,048) | (1,986) | — | (14,034) |
Income tax payable | (131) | 131 | — | — |
Total current liabilities | (24,333) | (1,855) | — | (26,188) |
Non-current liabilities | ||||
Deferred tax liability | (6,831) | 265 | — | (6,566) |
Total liabilities | (35,713) | (1,590) | — | (37,303) |
Equity | ||||
Retained earnings | 18,288 | (1,451) | (378) | 16,459 |
Foreign currency translation reserve | (378) | — | 378 | — |
Total equity | 45,881 | (1,451) | — | 44,430 |
Change in | Foreign | |||
As previously | revenue | exchange | ||
reported | recognition | differences | As restated | |
At 31 December 2022 | £’000 | £’000 | £’000 | £’000 |
Current assets | ||||
Contract assets | 2,558 | 47 | — | 2,605 |
Current liabilities | ||||
Contract liabilities | (11,070) | (2,467) | — | (13,537) |
Income tax payable | (244) | 182 | — | (62) |
Total current liabilities | (24,106) | (2,285) | — | (26,391) |
Non-current liabilities | ||||
Deferred tax liability | (6,067) | 355 | — | (5,712) |
Total liabilities | (31,626) | (1,930) | — | (33,556) |
Equity | ||||
Retained earnings | 21,968 | (1,883) | (1,315) | 18,770 |
Foreign currency translation reserve | (1,315) | — | 1,315 | — |
Total equity | 49,006 | (1,883) | — | 47,123 |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Provision of software | 34,041 | 31,400 |
Rendering of services | 14,971 | 16,838 |
Total revenue | 49,012 | 48,238 |
Clareti | Other | Contracting | ||
Solutions | Solutions | Services | Total | |
2023 | £’000 | £’000 | £’000 | £’000 |
Non-recurring software revenue (software licences) | 31 | 231 | — | 262 |
Recurring software revenue (recurring software licences, support and | ||||
maintenance and managed services) | 29,589 | 4,190 | — | 33,779 |
Rendering of services | 8,162 | 232 | 6,577 | 14,971 |
37,782 | 4,653 | 6,577 | 49,012 |
Timing of revenue recognition | £’000 | £’000 | £’000 | £’000 |
Non-annually recurring - at a point in time | 31 | 231 | — | 262 |
Rateably recognised - over contract period | 37,751 | 4,422 | 6,577 | 48,750 |
37,782 | 4,653 | 6,577 | 49,012 |
Clareti | Other | Contracting | ||
Solutions | Solutions | Services | Total | |
2022 (as restated) | £’000 | £’000 | £’000 | £’000 |
Non-recurring software revenue (software licences) | 154 | — | — | 154 |
Recurring software revenue (recurring software licences, support and | ||||
maintenance and managed services) | 26,903 | 4,343 | — | 31,246 |
Rendering of services | 7,981 | 633 | 8,224 | 16,838 |
35,038 | 4,976 | 8,224 | 48,238 |
Timing of revenue recognition | £’000 | £’000 | £’000 | £’000 |
Non-annually recurring - at a point in time | 154 | — | — | 154 |
Rateably recognised - over contract period | 34,884 | 4,976 | 8,224 | 48,084 |
35,038 | 4,976 | 8,224 | 48,238 |
As restated | As restated | |||
Contract | Contract | Contract | Contract | |
assets | assets | liabilities | liabilities | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
At 1 January | 7,370 | 5,535 | (13,891) | (14,094) |
Amounts included in contract liabilities that were recognised as revenue | ||||
during the period | — | — | 11,074 | 11,567 |
Excess of revenue recognised over cash (or rights to cash) being recognised | ||||
during the period | 176 | 1,835 | — | — |
Cash received in advance of performance and not recognised as revenue | ||||
during the period | — | — | (10,940) | (11,364) |
At 31 December | 7,546 | 7,370 | (13,757) | (13,891) |
Adjustments, | |||||||
central | |||||||
Clareti | overheads | ||||||
Clareti | Contracting | Other | Contracting | and | |||
Solutions | Services | Solutions | Services | elimination | Consolidated | ||
2023 | Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Revenue | 4 | 36,281 | 1,501 | 4,653 | 6,577 | 49,012 | |
Cost of sales | (3,415) | (1,301) | (2,320) | (5,754) | (12,790) | ||
Gross profit | 32,866 | 200 | 2,333 | 823 | 36,222 | ||
Gross profit % | 91% | 13% | 50% | 13% | 74% | ||
Adjusted administrative expenses | (29,363) | — | (68) | — | (29,431) | ||
Adjusted operating profit | 3,503 | 200 | 2,265 | 823 | 6,791 | ||
Adjusting administrative items: | |||||||
Exceptional items | 5 | 40 | 40 | ||||
Foreign exchange differences on retranslation | |||||||
of intercompany balances | 6 | 636 | 636 | ||||
Amortisation of acquired intangibles | 14 | (2,315) | (2,315) | ||||
Share-based payments | 23 | (757) | (757) | ||||
Adjusting administrative expenses | (2,396) | (2,396) | |||||
Operating profit | 4,395 | ||||||
Finance revenue | 9 | 1 | |||||
Finance costs | 9 | (307) | |||||
Profit before taxation | 4,089 | ||||||
Taxation | 10 | (1,013) | |||||
Profit after taxation | 3,076 | ||||||
Adjusted operating profit | 6,791 | ||||||
Amortisation of intangibles | 14 | 2,979 | |||||
Depreciation of property, plant and equipment | 13 | 333 | |||||
Amortisation of right-of-use assets | 16 | 556 | |||||
Adjusted EBITDA | 10,659 | ||||||
Development costs capitalised | 14 | (5,297) | |||||
Principal paid on lease liabilities | 16 | (676) | |||||
Cash adjusted EBITDA | 4,686 | ||||||
Segment assets | 79,123 | ||||||
Segment liabilities | (28,655) |
Adjustments, | |||||||
central | |||||||
Clareti | overheads | ||||||
Clareti | Contracting | Other | Contracting | and | |||
Solutions | Services | Solutions | Services | elimination | Consolidated | ||
2022 (as restated) | Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Revenue | 4 | 32,888 | 2,150 | 4,976 | 8,224 | 48,238 | |
Cost of sales | (3,164) | (1,868) | (2,546) | (7,196) | (14,774) | ||
Gross profit | 29,724 | 282 | 2,430 | 1,028 | 33,464 | ||
Gross profit % | 90% | 13% | 49% | 13% | 69% | ||
Adjusted administrative expenses | (26,926) | — | (101) | — | (27,027) | ||
Adjusted operating profit | 2,798 | 282 | 2,329 | 1,028 | 6,437 | ||
Adjusting administrative items: | |||||||
Exceptional costs | 5 | (153) | (153) | ||||
Foreign exchange differences on retranslation of | |||||||
intercompany balances | 6 | (860) | (860) | ||||
Amortisation of acquired intangibles | 14 | (2,315) | (2,315) | ||||
Share-based payments | 23 | (1,027) | (1,027) | ||||
Adjusting administrative expenses | (4,355) | (4,355) | |||||
Operating profit | 2,082 | ||||||
Finance revenue | 9 | 6 | |||||
Finance costs | 9 | (219) | |||||
Profit before taxation | 1,869 | ||||||
Taxation | 10 | (279) | |||||
Profit after taxation | 1,590 | ||||||
Adjusted operating profit | 6,437 | ||||||
Amortisation of intangibles | 14 | 2,408 | |||||
Depreciation of property, plant and equipment | 13 | 191 | |||||
Amortisation of right-of-use assets | 16 | 714 | |||||
Adjusted EBITDA | 9,750 | ||||||
Development costs capitalised | 14 | (5,195) | |||||
Principal paid on lease liabilities | 16 | (645) | |||||
Cash adjusted EBITDA | 3,910 | ||||||
Segment assets | 80,679 | ||||||
Segment liabilities | (33,556) |
As restated | ||
2023 | 2022 | |
The adjusting administrative items are: | £’000 | £’000 |
Acquisition and associated integration costs | — | 153 |
Professional fees | 79 | — |
Exceptional costs | 79 | 153 |
Exceptional income | (119) | — |
Total exceptional items | (40) | 153 |
Foreign exchange differences on retranslation of intercompany balances | (636) | 860 |
Amortisation on acquired intangibles | 2,315 | 2,315 |
Share-based payments | 757 | 1,027 |
Total adjusting administrative items | 2,396 | 4,355 |
As restated | |||
2023 | 2022 | ||
Notes | £’000 | £’000 | |
Profit before taxation | 4,089 | 1,869 | |
Adjusting items: | |||
Amortisation of intangibles | 14 | 5,294 | 4,723 |
Depreciation of property, plant and equipment | 13 | 333 | 191 |
Amortisation of right-to-use assets | 16 | 556 | 714 |
Notional interest on lease liabilities | 9 | 58 | 45 |
Finance revenue | 9 | (1) | (6) |
Interest payable | 9 | 249 | 174 |
EBITDA | 10,578 | 7,710 | |
Net exceptional items | 5 | (40) | 153 |
Foreign exchange differences on retranslation of intercompany balances | 5 | (636) | 860 |
Share-based payments | 23 | 757 | 1,027 |
Adjusted EBITDA | 10,578 | 9,750 |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Revenues from external customers (by destination) | ||
UK | 8,114 | 6,832 |
EMEA | 4,635 | 4,128 |
United States | 16,686 | 14,568 |
Americas | 1,146 | 1,307 |
Australia | 17,726 | 20,851 |
Asia Pacific | 705 | 552 |
49,012 | 48,238 |
2023 | 2022 | |
£’000 | £’000 | |
Non-current assets | ||
UK | 62,854 | 63,077 |
EMEA | 454 | 425 |
North America | 1,269 | 740 |
Asia Pacific | 726 | 1,037 |
65,303 | 65,279 |
As restated | |||
2023 | 2022 | ||
Notes | £’000 | £’000 | |
Research costs written off | 3,074 | 2,616 | |
Amortisation of capitalised development costs recognised in administration expenses | 14 | 2,934 | 2,360 |
Total research and development costs | 6,008 | 4,976 | |
Depreciation of property, plant and equipment | 13 | 333 | 191 |
Amortisation of right to use assets | 16 | 556 | 714 |
Amortisation of intangible assets (excluding development costs) | 14 | 2,360 | 2,363 |
Total depreciation, impairment and amortisation expense | 3,249 | 3,268 | |
Employee benefit expenses | 8 | 27,510 | 27,570 |
Net foreign currency differences (gains)/losses | (510) | 860 |
2023 | 2022 | |
£’000 | £’000 | |
Audit fees | ||
Audit of the Group financial statements and associated company | 150 | 32 |
Other fees to the auditor | ||
– auditing the accounts of subsidiaries | 200 | 190 |
350 | 222 | |
Non-audit fees | ||
Audit of bank covenant certificates | 3 | 3 |
3 | 3 |
Capitalised | |||||
Income | development | Total excluding | Contracting | ||
Statement | costs | contracting | costs expensed | Total | |
2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
Wages and salaries | 17,841 | 4,208 | 22,049 | 2,451 | 24,500 |
Social security costs | 1,412 | 362 | 1,774 | 202 | 1,976 |
Other pension costs | 626 | 148 | 774 | 260 | 1,034 |
19,879 | 4,718 | 24,597 | 2,913 | 27,510 |
Income | Capitalised | Total excluding | Contracting | ||
Statement | development | contracting | costs expensed | Total | |
2022 | £’000 | £’000 | £’000 | £’000 | £’000 |
Wages and salaries | 17,556 | 3,974 | 21,530 | 3,228 | 24,758 |
Social security costs | 1,272 | 372 | 1,644 | 212 | 1,856 |
Other pension costs | 518 | 108 | 626 | 330 | 956 |
19,346 | 4,454 | 23,800 | 3,770 | 27,570 |
2023 | 2022 | |
Management | 12 | 14 |
Sales and administration | 47 | 48 |
Technical | 164 | 160 |
Total | 223 | 222 |
Contracting services | 26 | 37 |
2023 | 2022 | |
£’000 | £’000 | |
Finance revenue | ||
Bank interest receivable | 1 | 6 |
Finance costs | ||
Notional interest on lease liabilities | 58 | 45 |
Bank interest payable | 91 | 19 |
Other interest payable | 7 | 6 |
Other bank charges | 151 | 149 |
Total finance costs | 307 | 219 |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Current income tax | ||
Overseas tax charge - adjustment to prior years | 41 | 45 |
Overseas tax charge - current year | 1,503 | 1,583 |
UK corporation tax credit - adjustment to prior years | (949) | (1,293) |
Total current income tax | 595 | 335 |
Deferred income tax | ||
Movement in net deferred tax liability | 418 | (56) |
Total deferred income tax | 418 | (56) |
Total charge in the Income Statement | 1,013 | 279 |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Profit before taxation | 4,089 | 1,869 |
Profit before taxation multiplied by the UK standard rate of corporation tax for the period of 23.5% | ||
(2022: 19.0%) | 961 | 355 |
Effects of: | ||
Expenses not deductible for tax purposes | 460 | 573 |
Impact of tax rate change on timing differences | — | 139 |
Difference in overseas tax rates | 194 | 375 |
Movement in unprovided deferred tax losses | 545 | 97 |
Adjustments to prior years in respect of current tax | (908) | (1,248) |
Adjustments to prior years in respect of deferred tax | 2,150 | 2,165 |
Research and development enhanced relief claim | (2,389) | (2,177) |
Total tax charge reported in the Income Statement | 1,013 | 279 |
2023 | 2022 | |
£’000 | £’000 | |
Deferred tax (charge)/credit recognised directly in equity | (229) | 301 |
Total tax (charge)/credit recognised directly in equity | (229) | 301 |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
At 1 January | (5,712) | (6,334) |
Recognised in income | (418) | 56 |
Recognised in equity | (229) | 301 |
Foreign exchange | 7 | 265 |
At 31 December | (6,352) | (5,712) |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Tax losses available for offset against future taxable income | 3,550 | 4,334 |
Employee share award schemes | 503 | 766 |
Capitalised development costs | (5,843) | (5,577) |
Accelerated depreciation for tax purposes on fixed assets | 333 | 540 |
Other timing differences | 403 | 379 |
Inter-group sale of intellectual property | (988) | (1,300) |
Acquired intangibles – software and customer relationships | (4,310) | (4,854) |
31 December | (6,352) | (5,712) |
Comprising: | ||
Asset | 137 | — |
Liability | (6,489) | (5,712) |
31 December | (6,352) | (5,712) |
2023 | 2022 | |
£’000 | £’000 | |
Gresham Technologies (Luxembourg) S.A. | 665 | 793 |
Gresham Technologies (Holdings) SARL | 128 | 109 |
Gresham Technologies (Singapore) Limited | 235 | 137 |
Gresham Technologies (TDI) Limited | 73 | 119 |
Tax losses | 1,101 | 1,158 |
Gross tax losses unrecognised | 4,859 | 5,155 |
2023 | 2022 | |
% | % | |
UK | 25 | 25 |
Luxembourg | 25 | 25 |
Australia | 30 | 30 |
Singapore | 17 | 17 |
US | 27 | 27 |
2023 | 2022 | |
Basic weighted average number of shares | 83,669,390 | 83,393,061 |
Employee share options - weighted (note 23) | 2,917,224 | 1,133,957 |
Diluted weighted average number of shares | 86,586,614 | 84,527,018 |
As restated | |||
2023 | 2022 | ||
Notes | £’000 | £’000 | |
Adjusted earnings attributable to owners of the Parent | 5,472 | 5,945 | |
Adjusting items: | |||
Exceptional items | 5 | 40 | (153) |
Foreign exchange differences on retranslation of intercompany balances | 5 | 636 | (860) |
Amortisation of acquired intangibles | 14 | (2,315) | (2,315) |
Share-based payments | 23 | (757) | (1,027) |
Statutory earnings attributable to owners of the Parent | 3,076 | 1,590 |
As restated | ||
Statutory | Pence | Pence |
Basic earnings per share | 3.68 | 1.91 |
Diluted earnings per share | 3.55 | 1.88 |
Adjusted | ||
Basic earnings per share | 6.54 | 7.13 |
Diluted earnings per share | 6.32 | 7.03 |
Property, | |||
Fixtures and | plant and | ||
fittings | equipment | Total | |
2023 | £’000 | £’000 | £’000 |
Cost | |||
At 1 January | 1,271 | 1,144 | 2,415 |
Additions | 44 | 147 | 191 |
Disposals | (23) | (101) | (124) |
Exchange adjustment | (36) | (5) | (41) |
At 31 December | 1,256 | 1,185 | 2,441 |
Depreciation and impairment | |||
At 1 January | (768) | (748) | (1,516) |
Charge for year | (115) | (218) | (333) |
Disposals | 23 | 101 | 124 |
Exchange adjustment | 15 | — | 15 |
At 31 December | (845) | (865) | (1,710) |
Net carrying amount | |||
At 31 December | 411 | 320 | 731 |
At 1 January | 503 | 396 | 899 |
Property, | |||
Fixtures and | plant and | ||
fittings | equipment | Total | |
2022 | £’000 | £’000 | £’000 |
Cost | |||
At 1 January | 745 | 1,073 | 1,818 |
Additions | 463 | 343 | 806 |
Disposals | — | (293) | (293) |
Exchange adjustment | 63 | 21 | 84 |
At 31 December | 1,271 | 1,144 | 2,415 |
Depreciation and impairment | |||
At 1 January | (723) | (877) | (1,600) |
Charge for year | (33) | (158) | (191) |
Disposals | — | 293 | 293 |
Exchange adjustment | (12) | (6) | (18) |
At 31 December | (768) | (748) | (1,516) |
Net carrying amount | |||
At 31 December | 503 | 396 | 899 |
At 1 January | 22 | 196 | 218 |
Separately identified intangibles | ||||||
on acquisition | ||||||
Development | Patents and | Customer | ||||
costs | licences | Software | relationships | Goodwill | Total | |
2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cost | ||||||
At 1 January | 36,301 | 777 | 12,120 | 14,210 | 19,903 | 83,311 |
Additions | 5,297 | 101 | — | — | — | 5,398 |
Disposals | — | (85) | — | — | — | (85) |
Exchange adjustment | (41) | (4) | — | — | (60) | (105) |
At 31 December | 41,557 | 789 | 12,120 | 14,210 | 19,843 | 88,519 |
At 1 January | (12,745) | (730) | (4,317) | (2,481) | (250) | (20,523) |
Charge for year | (2,934) | (45) | (1,212) | (1,103) | — | (5,294) |
Eliminated on disposal | — | 85 | — | — | — | 85 |
Exchange adjustment | 34 | 4 | — | — | 36 | 74 |
At 31 December | (15,645) | (686) | (5,529) | (3,584) | (214) | (25,658) |
Net carrying amount | ||||||
At 31 December | 25,912 | 103 | 6,591 | 10,626 | 19,629 | 62,861 |
At 1 January | 23,556 | 47 | 7,803 | 11,729 | 19,653 | 62,788 |
Separately identified intangibles | ||||||
on acquisition | ||||||
Development | Patents and | Customer | ||||
costs | licences | Software | relationships | Goodwill | Total | |
2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cost | ||||||
At 1 January | 31,072 | 858 | 12,120 | 14,210 | 19,848 | 78,108 |
Additions | 5,195 | — | — | — | — | 5,195 |
Disposals | — | (91) | — | — | — | (91) |
Exchange adjustment | 34 | 10 | — | — | 55 | 99 |
At 31 December | 36,301 | 777 | 12,120 | 14,210 | 19,903 | 83,311 |
At 1 January | (10,378) | (763) | (3,105) | (1,378) | (217) | (15,841) |
Charge for year | (2,360) | (48) | (1,212) | (1,103) | — | (4,723) |
Eliminated on disposal | — | 91 | — | — | — | 91 |
Exchange adjustment | (7) | (10) | — | — | (33) | (50) |
At 31 December | (12,745) | (730) | (4,317) | (2,481) | (250) | (20,523) |
Net carrying amount | ||||||
At 31 December | 23,556 | 47 | 7,803 | 11,729 | 19,653 | 62,788 |
At 1 January | 20,694 | 95 | 9,015 | 12,832 | 19,631 | 62,267 |
2023 | 2022 | |
£’000 | £’000 | |
Clareti Solutions CGU | 19,629 | 19,653 |
2023 | 2022 | |
£’000 | £’000 | |
Software | 6,591 | 7,803 |
Customer relationships | 10,626 | 11,729 |
17,217 | 19,532 |
2023 | 2022 | |
£’000 | £’000 | |
Clareti Solutions CGU | 25,912 | 23,556 |
Pre-tax discount rate | Increase from 17.5% to 21.5% |
Growth rate beyond year 5 | Reduction from 2% to -25% |
Revenue growth | Reduction from 15% average over five years to 12% average |
Property | |
2023 | £’000 |
Cost | |
At 1 January | 3,305 |
Additions | 913 |
Disposals | (482) |
Adjustments | (323) |
Exchange adjustment | (56) |
At 31 December | 3,357 |
Amortisation | |
At 1 January | (1,713) |
Charge for year | (556) |
Disposals | 464 |
Exchange adjustment | 22 |
At 31 December | (1,783) |
Net carrying amount | |
At 31 December | 1,574 |
At 1 January | 1,592 |
Motor | |||
Property | vehicles | Total | |
2022 | £’000 | £’000 | £’000 |
Cost | |||
At 1 January | 2,846 | 62 | 2,908 |
Additions | 808 | — | 808 |
Disposals | (439) | (62) | (501) |
Exchange adjustment | 90 | — | 90 |
At 31 December | 3,305 | — | 3,305 |
Amortisation | |||
At 1 January | (1,384) | (58) | (1,442) |
Charge for year | (710) | (4) | (714) |
Disposals | 439 | 62 | 501 |
Exchange adjustment | (58) | — | (58) |
At 31 December | (1,713) | — | (1,713) |
Net carrying amount | |||
At 31 December | 1,592 | — | 1,592 |
At 1 January | 1,462 | 33 | 1,466 |
Property | |
£’000 | |
At 1 January 2023 | 1,662 |
Cash items: | |
Lease payments | (676) |
Non-cash items: | |
Additions | 874 |
Adjustments | (323) |
Disposals | (29) |
Interest expense | 58 |
Foreign exchange movements | (38) |
At 31 December 2023 | 1,528 |
Land and | Motor | ||
buildings | vehicles | Total | |
£’000 | £’000 | £’000 | |
At 1 January 2022 | 1,406 | 6 | 1,412 |
Cash items: | |||
Lease payments | (639) | (6) | (645) |
Non-cash items: | |||
Additions | 808 | — | 808 |
Interest expense | 45 | — | 45 |
Foreign exchange movements | 42 | — | 42 |
At 31 December 2022 | 1,662 | — | 1,662 |
2023 | 2022 | |
£’000 | £’000 | |
Due between 0-3 months | 165 | 194 |
Due between 3-12 months | 496 | 515 |
Due less than one year | 661 | 709 |
Due more than one year | 867 | 953 |
Lease liabilities | 1,528 | 1,662 |
Proportion of | ||||
Holding | voting rights | |||
Name of subsidiary company | Registered address | (shares) | and shares held | Nature of business |
Gresham Technologies (UK) Limited (4) | Aldermary House, London, England | Ordinary | 100% | Software solutions |
Gresham Technologies (Solutions) Limited (4) | Aldermary House, London, England | Ordinary | 100% | Software solutions |
C24 Technologies Limited( 4) | Aldermary House, London, England | Ordinary | 100% | Software solutions |
Gresham Technologies (Australia) Pty Limited (3) | Level 6, 1 Pacific Highway, North | Ordinary | 100% | Software solutions |
Sydney, Australia | ||||
Gresham Technologies (TDI) Limited (1,4) | Aldermary House, London, England | Ordinary | 100% | Software solutions |
Gresham Technologies (Canada) Inc (3) | 400 Granville Street, Vancouver, BC, | Ordinary | 100% | Software solutions |
Canada | ||||
Gresham Technologies (Malaysia) SDN BHD (1) | Level 7, Menara Milenium, Jalan | Ordinary | 100% | Software solutions |
Damanlela, Malaysia | ||||
Gresham Technologies (Singapore) Pte. Limited | 138 Cecil Street, Cecil Court, | Ordinary | 100% | Software solutions |
Singapore | ||||
Gresham Technologies (US) Inc. (1,3) | 381 Park Ave S, New York, US | Ordinary | 100% | Software solutions |
Gresham Enterprise Storage Inc.(1,3) | 381 Park Ave S, New York, US | Ordinary | 100% | Software solutions |
Electra Information Systems Inc.(1,3) | 381 Park Ave S, New York, US | Ordinary | 100% | Software solutions |
Electra Solutions Inc.(1,3) | 381 Park Ave S, New York, US | Ordinary | 100% | Dormant |
Electra Information Systems Limited(1,4) | Aldermary House, London, England | Ordinary | 100% | Dormant |
Floe Technologies Limited(2) | Aldermary House, London, England | Ordinary | 100% | Dormant |
Gresham Technologies (International) Limited (4) | Aldermary House, London, England | Ordinary | 100% | Holding company |
Gresham Technologies (Holdings) SARL (3) | 6E route de Treves, L-2633, | Ordinary | 100% | Holding company |
Luxembourg | ||||
Gresham Technologies (Luxembourg) S.A. (1) | 6E route de Treves, L-2633, | Ordinary | 100% | Software solutions |
Luxembourg | ||||
GMS Loan Technologies Limited(4) | Aldermary House, London, England | Ordinary | 100% | Dormant |
Inforalgo Information Technology Limited(4) | Aldermary House, London, England | Ordinary | 100% | Software solutions |
Clareti Technologies Limited(2) | Aldermary House, London, England | Ordinary | 100% | Dormant |
Gresham Tech Limited(2) | Aldermary House, London, England | Ordinary | 100% | Dormant |
Gresham Telecomputing Limited(2) | Aldermary House, London, England | Ordinary | 100% | Dormant |
Circa Business Systems Limited(2) | Aldermary House, London, England | Ordinary | 100% | Dormant |
Cheerkeep Limited(2) | Aldermary House, London, England | Ordinary | 100% | Dormant |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Trade receivables | 5,675 | 4,765 |
Prepayments | 1,125 | 1,213 |
Other receivables | 375 | 537 |
Trade and other receivables | 7,175 | 6,515 |
Accrued income | 985 | 1,822 |
Prepaid commission | 886 | 783 |
Contract assets | 1,871 | 2,605 |
2023 | 2022 | |
£’000 | £’000 | |
Sterling | 1,903 | 1,034 |
Euro | 693 | 718 |
US Dollar | 2,134 | 1,863 |
Canadian Dollar | 15 | 22 |
Australian Dollar | 765 | 1,098 |
Malaysian Ringgit | 5 | 5 |
Singapore Dollar | 160 | — |
South African Rand | — | 25 |
Total trade receivables | 5,675 | 4,765 |
| Past due but not impaired | |||||||
Due not | |||||||
Total | impaired | <30 days | 30–60 days | 60–90 days | 90–120 days | >120 days | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
2023 | 5,675 | 1,791 | 2,721 | 282 | 532 | 74 | 275 |
2022 | 4,765 | 2,849 | 1,524 | 161 | 75 | — | 156 |
2023 | 2022 | |
£’000 | £’000 | |
Cash at bank and in hand | 4,774 | 6,280 |
As restated | ||
2023 | 2022 | |
£’000 | £’000 | |
Trade payables | 989 | 1,536 |
Accruals | 3,606 | 4,252 |
Social security and other taxes | 539 | 618 |
Other payables | 1,564 | 1,690 |
Contract liabilities | 12,961 | 13,537 |
19,659 | 21,633 |
2023 | 2022 | |
£’000 | £’000 | |
Income tax payable | — | 62 |
2023 | 2022 | |
£’000 | £’000 | |
Contract liabilities | 796 | 354 |
Property provisions | ||
2023 | 2022 | |
£’000 | £’000 | |
At 1 January | ||
– Current | — | — |
– Non-current | 146 | 144 |
146 | 144 | |
Foreign exchange movements | — | 2 |
Additions | 37 | — |
At 31 December | ||
– Current | — | — |
– Non-current | 183 | 146 |
183 | 146 | |
2023 | 2022 | |
£’000 | £’000 | |
At 1 January | ||
– Current | 3,987 | 3,944 |
– Non-current | — | 3,575 |
3,987 | 7,519 | |
Payments made during the year | (3,987) | (4,356) |
Foreign exchange movements | — | 824 |
At 31 December | — | 3,987 |
– Current | — | 3,987 |
– Non-current | — | — |
— | 3,987 |
Fair value | Total | ||
through | Amortised | carrying | |
profit and loss | cost | amount | |
2023 | £’000 | £’000 | £’000 |
Financial assets | |||
Trade receivables | — | 5,675 | 5,675 |
Cash and cash equivalents | — | 4,774 | 4,774 |
— | 10,449 | 10,449 | |
Financial liabilities | |||
Trade payables | — | 989 | 989 |
Accruals | — | 3,606 | 3,606 |
Other payables | — | 1,564 | 1,564 |
— | 6,159 | 6,159 |
Fair value | Total | ||
through | Amortised | carrying | |
profit and loss | cost | amount | |
2022 | £’000 | £’000 | £’000 |
Financial assets | |||
Trade receivables | — | 4,765 | 4,765 |
Cash and cash equivalents | — | 6,280 | 6,280 |
— | 11,045 | 11,045 | |
Financial liabilities | |||
Trade payables | — | 1,536 | 1,536 |
Contingent consideration | 3,987 | — | 3,987 |
Accruals | — | 4,252 | 4,252 |
Other payables | — | 1,690 | 1,690 |
3,987 | 7,478 | 11,465 |
Foreign | |||||||
exchange | At | ||||||
At 1 January | Cashflows | New leases | Adjustments | Interest | movements | 31 December | |
2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank loans | — | — | — | — | — | — | — |
Lease liabilities | 1,662 | (676) | 874 | (352) | 58 | (38) | 1,528 |
Contingent consideration | 3,987 | (3,987) | — | — | — | — | — |
Total liabilities from financing activities | 5,649 | (4,663) | 874 | (352) | 58 | (38) | 1,528 |
Foreign | ||||||
exchange | At | |||||
At 1 January | Cashflows | New leases | Interest | movements | 31 December | |
2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank loans | — | — | — | — | — | — |
Lease liabilities | 1,412 | (645) | 808 | 45 | 42 | 1,662 |
Contingent consideration | 7,519 | (4,356) | — | — | 824 | 3,987 |
Total liabilities from financing activities | 8,931 | (5,001) | 808 | 45 | 866 | 5,649 |
Between | Between | Between | Between | |
0 and | 3 and | 1 and 2 | 2 and 5 | |
3 months | 12 months | years | years | |
2023 | £’000 | £’000 | £’000 | £’000 |
Trade payables | 989 | — | — | — |
Accruals | 3,606 | — | — | — |
Other payables | 1,564 | — | — | — |
Lease liabilities | 165 | 496 | 429 | 438 |
6,324 | 496 | 429 | 438 |
Between | Between | Between | Between | |
0 and | 3 and | 1 and 2 | 2 and 5 | |
3 months | 12 months | years | years | |
2022 | £’000 | £’000 | £’000 | £’000 |
Trade payables | 1,536 | — | — | — |
Accruals | 4,252 | — | — | — |
Other payables | 1,690 | — | — | — |
Contingent consideration | — | 3,987 | — | — |
Lease liabilities | 194 | 515 | 766 | 187 |
7,672 | 4,502 | 766 | 187 |
Net foreign currency | Effect on profit | ||
financial assets | Increase/decrease | before tax | |
2023 | £’000 | in exchange rates | £’000 |
Euro | 1,098 | +20% | (183) |
-20% | 275 | ||
Australian Dollar | 3,197 | +20% | (533) |
-20% | 799 | ||
US Dollar | 2,823 | +20% | (471) |
-20% | 706 | ||
Malaysian Ringgit | 143 | +20% | (24) |
-20% | 36 | ||
Singapore Dollar | 220 | +20% | (37) |
-20% | 55 | ||
Canadian Dollar | 112 | +20% | (19) |
-20% | 28 |
Net foreign currency | Effect on profit | ||
financial assets | Increase/decrease | before tax | |
2022 | £’000 | in exchange rates | £’000 |
Euro | 1,251 | +20% | (208) |
-20% | 313 | ||
Australian Dollar | 4,451 | +20% | (742) |
-20% | 1,113 | ||
US Dollar | 2,365 | +20% | (394) |
-20% | 591 | ||
Malaysian Ringgit | 35 | +20% | (6) |
-20% | 9 | ||
Singapore Dollar | 52 | +20% | (9) |
-20% | 13 | ||
South African Rand | 25 | +20% | (4) |
-20% | 6 |
Nominal value | ||
Number | £’000 | |
At 1 January 2022 | 83,364,458 | 4,168 |
Exercise of share options (note 23) | 85,000 | 4 |
At 31 December 2022 | 83,449,458 | 4,172 |
Transfer of shares to ESOT | 140,000 | 7 |
Exercise of share options (note 23) | 285,000 | 15 |
At 31 December 2023 | 83,874,458 | 4,194 |
£’000 | Number | |
At 1 January 2022 | 609 | 629,308 |
Issue of shares | (313) | (323,761) |
At 31 December 2022 | 296 | 305,547 |
Issue of shares | (259) | (393,758) |
Subscription of new shares | 7 | 140,000 |
At 31 December 2023 | 44 | 51,789 |
2023 | WAEP | 2022 | WAEP | |
Number | pence | Number | pence | |
Outstanding at 1 January | 5,210,432 | 61 | 3,455,500 | 92 |
Deferred bonus shares awarded in prior years | — | — | 815,336 | 5 |
Granted during the year | 1,160,465 | — | 1,077,798 | 5 |
Forfeited during the year | (126,332) | — | (53,202) | 5 |
Exercised during the year: | ||||
– Share option scheme 2010 | (285,000) | (102) | (85,000) | (77) |
– Deferred share bonus plan | (80,778) | — | — | — |
Outstanding at 31 December | 5,878,787 | 47 | 5,210,432 | 61 |
Exercisable at 31 December | 2,495,034 | 110 | 2,438,309 | 121 |
Weighted average remaining contractual life (years) | 6.0 | 6.5 |
Cash | ||||||
Number | Exercise | receivable | ||||
of share | Date of | price | Date first | Expiry | if exercised | |
options | grant | £ | exercisable | date | £ | |
Share Option Schemes 2010 | ||||||
1,500,000 | 01-Jun-15 | 1.1057 | 01-Jun-18 | 01-Jun-25 | 1,658,550 | |
50,000 | 21-Jun-16 | 1.0945 | 21-Jun-19 | 21-Jun-26 | 54,725 | |
140,000 | 20-Mar-17 | 1.7352 | 20-Mar-20 | 20-Mar-27 | 242,928 | |
45,000 | 28-Nov-17 | 2.1505 | 28-Nov-20 | 28-Nov-27 | 96,773 | |
200,000 | 14-Mar-18 | 2.2715 | 14-Mar-21 | 14-Mar-28 | 454,300 | |
100,000 | 28-Mar-19 | 0.9720 | 28-Mar-22 | 28-Mar-29 | 97,200 | |
25,000 | 25-Oct-19 | 1.2210 | 25-Oct-22 | 25-Oct-29 | 30,525 | |
75,000 | 24-Dec-20 | 1.5180 | 24-Dec-23 | 24-Dec-30 | 113,850 | |
Performance Share Plan 2020 | ||||||
908,000 | 21-Oct-21 | 0.0500 | 21-Oct-24 | 21-Oct-31 | 45,400 | |
289,750 | 08-Nov-22 | 0.0500 | 08-Nov-25 | 08-Nov-32 | 14,488 | |
124,000 | 30-Sep-23 | 0.0500 | 30-Sep-26 | 30-Sep-33 | 6,200 | |
Deferred Share Bonus Plan | ||||||
29,317 | 27-Mar-19 | — | 27-Mar-21 | 27-Mar-29 | — | |
34,089 | 18-Mar-20 | — | 18-Mar-22 | 18-Mar-30 | — | |
262,622 | 18-Mar-20 | — | 18-Mar-23 | 18-Mar-30 | — | |
34,006 | 31-Mar-21 | — | 31-Mar-23 | 31-Mar-31 | — | |
371,468 | 31-Mar-21 | — | 31-Mar-24 | 31-Mar-31 | — | |
152,753 | 31-Mar-22 | — | 31-Mar-24 | 31-Mar-32 | — | |
530,204 | 31-Mar-22 | — | 31-Mar-25 | 31-Mar-32 | — | |
197,838 | 31-Mar-23 | — | 31-Mar-25 | 31-Mar-33 | — | |
809,740 | 31-Mar-23 | — | 31-Mar-26 | 31-Mar-33 | — | |
5,878,787 | 2,814,939 |
Cash | ||||||
Number | Exercise | receivable | ||||
of share | Date of | price | Date first | Expiry | if exercised | |
options | grant | £ | exercisable | date | £ | |
Share Option Schemes 2010 | ||||||
185,000 | 01-Aug-13 | 0.9630 | 01-Aug-16 | 01-Aug-23 | 178,155 | |
50,000 | 07-Oct-13 | 1.3230 | 07-Oct-16 | 07-Oct-23 | 66,150 | |
1,500,000 | 01-Jun-15 | 1.1057 | 01-Jun-18 | 01-Jun-25 | 1,658,550 | |
50,000 | 21-Jun-16 | 1.0945 | 21-Jun-19 | 21-Jun-26 | 54,725 | |
140,000 | 20-Mar-17 | 1.7352 | 20-Mar-20 | 20-Mar-27 | 242,928 | |
45,000 | 28-Nov-17 | 2.1505 | 28-Nov-20 | 28-Nov-27 | 96,773 | |
200,000 | 14-Mar-18 | 2.2715 | 14-Mar-21 | 14-Mar-28 | 454,300 | |
100,000 | 28-Mar-19 | 0.9720 | 28-Mar-22 | 28-Mar-29 | 97,200 | |
75,000 | 25-Oct-19 | 1.2210 | 25-Oct-22 | 25-Oct-29 | 91,575 | |
75,000 | 24-Dec-20 | 1.5180 | 24-Dec-23 | 24-Dec-30 | 113,850 | |
Performance Share Plan 2020 | ||||||
943,000 | 21-Oct-21 | 0.0500 | 21-Oct-24 | 21-Oct-31 | 4,715 | |
327,250 | 08-Nov-22 | 0.0500 | 08-Nov-25 | 08-Nov-32 | 1,636 | |
Deferred Share Bonus Plan | ||||||
38,668 | 27-Mar-19 | 0.0500 | 27-Mar-21 | 27 Mar-29 | 1,933 | |
54,641 | 18-Mar-20 | 0.0500 | 18-Mar-22 | 18 Mar-30 | 2,732 | |
267,834 | 18-Mar-20 | 0.0500 | 18-Mar-23 | 18 Mar-30 | 13,392 | |
67,373 | 31-Mar-21 | 0.0500 | 31-Mar-23 | 31 Mar 31 | 3,369 | |
386,820 | 31 Mar 21 | 0.0500 | 31 Mar 24 | 31 Mar 31 | 19,341 | |
183,452 | 31 Mar 22 | 0.0500 | 31 Mar 24 | 31 Mar 32 | 9,173 | |
521,394 | 31 Mar 22 | 0.0500 | 31 Mar 25 | 31 Mar 32 | 26,070 | |
5,210,432 | 3,136,567 |
Performance | |||
Share Plan | |||
Deferred Share Bonus scheme | 2020 | ||
Vesting date | 31-Mar-25 | 31-Mar-26 | 30-Sep-26 |
Expiry date (number of years after grant) | 10 | 10 | 10 |
Vested options expected life | 5.8 years | 5.8 years | 2.9 years |
Exercise price | nil | nil | nil |
Share price at valuation | £1.55 | £1.55 | £1.415 |
Volatility | 22% | 22% | 22% |
Dividend yield | 0% | 0% | 0.53% |
Risk free rate | 4.4% | 4.4% | 4.4% |
Impact of continued employment conditions | 0% | 0% | 0% |
2023 | 2022 | |
£’000 | £’000 | |
Expense recognised in respect of share-based payments | 757 | 1,027 |
2023 | 2022 | |
£’000 | £’000 | |
Directors’ emoluments | ||
Remuneration | 662 | 652 |
Social security costs | 102 | 137 |
Bonuses | 136 | 298 |
Pension | 23 | 22 |
Share-based payments | 175 | 406 |
1,098 | 1,515 |
As restated | |||
At | At | ||
31 December | 31 December | ||
2023 | 2022 | ||
Notes | £’000 | £’000 | |
Fixed assets | |||
Investments | 5 | 43,422 | 42,665 |
Current assets | |||
Lease receivable | 8 | 579 | 781 |
Debtors | 6 | 41,561 | 38,372 |
Cash at bank and in hand | 208 | 419 | |
42,348 | 39,572 | ||
Creditors: amounts falling due within one year | 7 | (46,459) | (42,823) |
Net current liabilities | (4,111) | (3,251) | |
Total assets less current liabilities | 39,311 | 39,414 | |
Creditors: amounts falling due more than one year | 7 | (210) | (473) |
Total assets less liabilities | 39,101 | 38,941 | |
Capital and reserves | |||
Called up share capital | 9 | 4,194 | 4,172 |
Share premium | 10 | 24,232 | 23,941 |
Own share reserve | 9 | (44) | (296) |
Special reserve | 10 | 313 | 313 |
Merger reserve | 10 | 1,583 | 1,583 |
Profit and loss account | 10 | 8,823 | 9,228 |
Shareholders’ funds - equity interests | 39,101 | 38,941 |
Share | Share | Own | Special | Merger | Profit and | |||
capital | premium | shares | reserve | reserve | loss account | Total | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2022 | 4,168 | 23,876 | (609) | 313 | 1,583 | 10,089 | 39,420 | |
Exercise of share options | 9 | 4 | 65 | — | — | — | — | 69 |
Share-based payments | 13 | — | — | — | — | — | 1,027 | 1,027 |
Transfer of own shares held by | ||||||||
Employee Share Ownership Trust to | ||||||||
employees | 9 | — | — | 313 | — | — | 53 | 366 |
Dividend paid | 4 | — | — | — | — | — | (622) | (622) |
Retained loss for the year | — | — | — | — | — | (1,319) | (1,319) | |
At 31 December 2022 | 4,172 | 23,941 | (296) | 313 | 1,583 | 9,228 | 38,941 | |
Exercise of share options | 9 | 15 | 291 | — | — | — | — | 306 |
Issue of shares to Employee Share | ||||||||
Ownership Trust | 9 | 7 | — | (7) | — | — | — | — |
Share-based payments | 13 | — | — | — | — | — | 757 | 757 |
Transfer of own shares held by | ||||||||
Employee Share Ownership Trust to | ||||||||
employees | 9 | — | — | 259 | — | — | 177 | 436 |
Dividend paid | 4 | — | — | — | — | — | (626) | (626) |
Retained loss for the year | — | — | — | — | — | (713) | (713) | |
At 31 December 2023 | 4,194 | 24,232 | (44) | 313 | 1,583 | 8,823 | 39,101 |