| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Continuing operations | |||
Revenue | 7 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Impairment charges | 8 | ( | ( |
Profit on disposal of businesses | 8 | ||
Refinancing costs | ( | ( | |
Restructuring costs | ( | ( | |
Share of post-tax results of joint ventures and associates | 18 | ||
Operating profit/(loss) | 8 | ( | |
Investment income | 10 | ||
Finance expense | 10 | ( | ( |
Net unrealised foreign exchange on lease liabilities | 10 | ( | |
Profit/(loss) before taxation | ( | ||
Tax expense | 11 | ( | ( |
Profit/(loss) for the year from continuing operations | ( | ||
Loss for the year from discontinued operations, net of tax | 12 | ( | |
Profit/(loss) for the year | ( | ||
| Attributable to: | |||
Owners of the Company | ( | ||
Non-controlling interests | |||
( | |||
Profit/(loss) per share | pence | pence | |
Basic | 14 | ( | |
Diluted | 14 | ( | |
Profit/(loss) per share – continuing operations | pence | pence | |
Basic | 14 | ( | |
Diluted | 14 | ( |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | £m | £m | |
Profit/(loss) for the year | ( | ||
| Other comprehensive income/(expense): | |||
| Items that will not be classified to the income statement | |||
Actuarial gain in defined benefit pension schemes | 29 | ||
Tax on items that will not be reclassified | 11 | ( | |
| Items that may be reclassified to the income statement | |||
Exchange differences on foreign currency net investments | ( | ( | |
Effective portion of changes in fair value of cash flow hedges | 32 | ( | ( |
Effective portion of changes in fair value of cash flow hedges in joint ventures | 18 | ( | |
Net changes in fair value of cash flow hedges transferred to income statement | ( | ||
Tax on items that may be reclassified | 11 | ( | |
( | ( | ||
Total other comprehensive income/(expense) for the year | ( | ( | |
Total comprehensive income/(expense) for the year | ( | ||
| Attributable to: | |||
Owners of the Company | ( | ||
Non-controlling interests | |||
( |
| 31 December | |||
2023 1 | |||
| Notes | £m | £m | |
| Non-current assets | |||
Goodwill | 15 | ||
Other intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Right-of-use assets | 17 | ||
Investment in joint ventures and associates | 18 | ||
Other investments | 19 | ||
Other receivables | 21 | ||
Other financial assets | 22 | ||
Deferred tax assets | 28 | ||
Retirement benefit surplus | 29 | ||
| Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 21 | ||
Cash and cash equivalents | 23 | ||
Current tax receivable | |||
Assets held for sale | 24 | ||
| Current liabilities | |||
Trade and other payables | 25 | ( | ( |
Current tax payable | ( | ( | |
Borrowings | 26 | ( | ( |
Other financial liabilities | 22 | ( | |
Provisions | 27 | ( | ( |
Liabilities associated with assets held for sale | 24 | ( | |
( | ( | ||
Net current assets | |||
Total assets less current liabilities | |||
| Non-current liabilities | |||
Borrowings | 26 | ( | ( |
Provisions | 27 | ( | ( |
Deferred tax liabilities | 28 | ( | ( |
Retirement benefit obligations | 29 | ( | ( |
( | ( | ||
Net assets | |||
| Equity | |||
Share capital | 31 | ||
Share premium | 31 | ||
Treasury shares | 31 | ( | ( |
Other reserves | 31 | ( | ( |
Retained earnings | 31 | ||
Total shareholders’ equity | |||
Non-controlling interests | |||
Total equity |
| Other | Total | Non- | |||||||
| Share | Share | Treasury | Reserves | Retained | shareholders’ | controlling | Total | ||
| capital | premium | shares | (Note 31) | earnings | equity | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | ( | |||||||
Loss for the year | ( | ( | ( | ||||||
Other comprehensive income/(expense) | ( | ( | ( | ||||||
Total comprehensive expense | ( | ( | ( | ( | |||||
Contributions by and distributions to owners: | |||||||||
Remeasurement of non- controlling interest put option | |||||||||
Share-based payments | 30 | ||||||||
| Sale of shares by Employee | |||||||||
Share Ownership Trust | 31 | ( | ( | ( | |||||
At 31 December 2023 | ( | ( | |||||||
Profit/(loss) for the year | |||||||||
Other comprehensive income/(expense) | ( | ( | ( | ( | |||||
Total comprehensive income/(expense) | ( | ||||||||
Contributions by and distributions to owners: | |||||||||
| Changes in ownership interest | |||||||||
without a change in control | ( | ( | ( | ||||||
Share-based payments | 30 | ||||||||
Purchase of shares by Employee Share Ownership Trust | 31 | ( | ( | ( | |||||
| Sale of shares by Employee Share | |||||||||
Ownership Trust | 31 | ( | ( | ( | |||||
At | ( | ( |
| 31 December | 31 December | ||
| Notes | 2024 (£m) | 2023 1 (£m) | |
Profit/(loss) for the year | ( | ||
Tax expense | 11 | ||
| Adjustments for: | |||
Depreciation and amortisation | 8 | ||
Impairments | 8 | ||
Net finance expense | 10 | ||
Net (gain)/loss on disposal of businesses | 8 | ( | |
Gains on disposals of property, plant and equipment | 8 | ( | ( |
Share of post-tax results of joint ventures and associates | 18 | ( | ( |
Share-based payments charge | 30 | ||
Other non-cash items | ( | ||
Decrease in inventories | |||
(Increase)/decrease in trade and other receivables | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
(Decrease)/increase in provisions | ( | ||
Defined benefit pension cash contributions less service cost | 29 | ( | |
Cash generated from operations | |||
Income taxes paid | ( | ( | |
Cash flow from operating activities | |||
| Investing activities | |||
Dividends received from joint venture undertakings | 18 | ||
Proceeds from the disposal of subsidiaries, net of cash disposed | 33 | ( | |
Proceeds from the disposal of property, plant and equipment 2 | |||
Finance income | |||
Acquisition of property, plant and equipment | 16 | ( | ( |
Development expenditure | 15 | ( | ( |
Proceeds from repayment of debt instrument issued by joint venture undertakings | 18 | ||
Cash flows from/(used in) investing activities | ( | ||
| Financing activities | |||
Repayment of lease liability principal | ( | ( | |
Interest paid on lease liabilities | 10 | ( | ( |
Finance costs | ( | ( | |
Acquisition of non-controlling interests (NCI) | ( | ||
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Repurchase of treasury shares | 31 | ( | ( |
Proceeds from sale of treasury shares | 31 | ||
Cash flows used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | 26 | ( | |
Cash and cash equivalents at 1 January | 23 | ||
Cash transferred from assets held for sale at 1 January | 26 | ||
Net foreign exchange differences | ( | ( | |
Cash transferred to assets held for sale at 31 December | 26 | ( | |
Cash and cash equivalents at 31 December | 23 |
Amendments to IAS 7 and IFRS 7 | Supplier Finance Arrangements |
Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback |
Amendments to IAS 1 | Non-current Liabilities with Covenants |
Amendments to IAS 21 | Lack of Exchangeability |
Amendments to IFRS 9 and IFRS 7 | Amendments to the Classification and Measurement of |
| Financial Instruments | |
| Annual Improvements to IFRS Accounting Standards – Volume 11 | |
IFRS 18 | Presentation and Disclosure in Financial Statements |
IFRS 19 | Subsidiaries Without Public Accountability Disclosures |
Amendments to IFRS 10 and IAS 28 | Sale or Contribution of Assets between an investor and its |
| Associate or Joint Venture |
| Impairment | Disposal of | ||||||
| As | charges/ | businesses | Underlying | ||||
| reported | (reversals) | and assets | Re-financing | Restructuring | Other/Tax | results | |
| £m | £m | £m | £m | £m | £m | £m | |
Revenue | 437.7 | – | – | – | – | – | 437.7 |
Cost of sales | (304.7) | – | – | – | – | – | (304.7) |
Gross profit | 133.0 | – | – | – | – | – | 133.0 |
Administrative expenses | (101.6) | – | (5.4) | – | – | 1.0 | (106.0) |
Impairment charges | (5.2) | 5.1 | – | – | – | – | (0.1) |
Profit on disposal of businesses | 49.5 | – | (49.5) | – | – | – | – |
Re-financing costs | (3.5) | – | – | 3.5 | – | – | – |
Restructuring costs | (1.7) | – | – | – | 1.7 | – | – |
Share of post-tax results of joint ventures and associates | 2.6 | – | – | – | – | – | 2.6 |
Operating profit | 73.1 | 5.1 | (54.9) | 3.5 | 1.7 | 1.0 | 29.5 |
Investment income | 2.8 | – | – | – | – | – | 2.8 |
Finance expense | (21.2) | – | – | – | – | 0.8 | (20.4) |
| Net unrealised foreign | |||||||
exchange on lease liabilities | (0.7) | – | – | – | – | 0.7 | – |
Profit before taxation | 54.0 | 5.1 | (54.9) | 3.5 | 1.7 | 2.5 | 11.9 |
Tax expense | (7.6) | 0.1 | 0.1 | – | (0.1) | 1.1 | (6.4) |
Profit for the year | 46.4 | 5.2 | (54.8) | 3.5 | 1.6 | 3.6 | 5.5 |
Operating margin (%) | 16.7% | 6.7% | |||||
| Segmental underlying operating profit is calculated as follows: | |||||||
Energy | 74.8 | 2.8 | (52.6) | – | 0.4 | (0.6) | 24.8 |
Defence | 2.0 | 0.1 | – | – | 0.3 | (0.5) | 1.9 |
Maritime Transport | 17.2 | 2.2 | (3.5) | – | 0.2 | (1.0) | 15.1 |
Corporate | (20.9) | – | 1.2 | 3.5 | 0.8 | 3.1 | (12.3) |
Continuing operations | 73.1 | 5.1 | (54.9) | 3.5 | 1.7 | 1.0 | 29.5 |
| Impairment | Disposal of | ||||||
| As | charges/ | businesses | Underlying | ||||
| reported | (reversals) | and assets | Re-financing | Restructuring | Other/Tax | results | |
| £m | £m | £m | £m | £m | £m | £m | |
| Continuing operations | |||||||
Revenue | 496.2 | – | – | – | – | – | 496.2 |
Cost of sales | (360.3) | – | (1.8) | – | – | – | (362.1) |
Gross profit | 135.9 | – | (1.8) | – | – | – | 134.1 |
Administrative expenses | (109.6) | – | 0.1 | – | – | 3.9 | (105.6) |
Impairment charges | (28.4) | 28.1 | – | – | – | – | (0.3) |
Re-financing costs | (12.2) | – | – | 12.2 | – | – | – |
Restructuring costs | (5.7) | – | – | – | 5.7 | – | – |
Share of post-tax results of joint ventures and associates | 1.4 | – | – | – | – | – | 1.4 |
Operating (loss)/profit | (18.6) | 28.1 | (1.7) | 12.2 | 5.7 | 3.9 | 29.6 |
Investment income | 3.2 | – | – | – | – | – | 3.2 |
Finance expense | (24.5) | – | – | – | – | – | (24.5) |
(Loss)/profit before taxation | (39.9) | 28.1 | (1.7) | 12.2 | 5.7 | 3.9 | 8.3 |
Tax expense | (11.0) | – | – | – | – | 5.0 | (6.0) |
(Loss)/profit for the year from continuing operations | (50.9) | 28.1 | (1.7) | 12.2 | 5.7 | 8.9 | 2.3 |
Loss for the year from discontinued operations, net | |||||||
of tax | (11.4) | – | – | – | – | – | (11.4) |
Loss for the year | (62.3) | 28.1 | (1.7) | 12.2 | 5.7 | 8.9 | (9.1) |
Operating margin (%) | (3.7)% | 6.0% | |||||
| Segmental underlying operating profit is calculated as follows: | |||||||
Energy | 9.5 | 2.1 | (0.4) | – | 3.6 | 0.9 | 15.7 |
Defence | (23.7) | 24.7 | – | – | 0.5 | – | 1.5 |
Maritime Transport | 21.7 | 1.3 | (1.4) | – | 1.5 | 0.2 | 23.3 |
Corporate | (26.1) | – | 0.1 | 12.2 | 0.1 | 2.8 | (10.9) |
Continuing operations | (18.6) | 28.1 | (1.7) | 12.2 | 5.7 | 3.9 | 29.6 |
| 2024 | 2023 | |
| £m | £m | |
Underlying operating profit (Note 5.1) | 29.5 | 29.6 |
Amortisation of intangible assets (Note 15) | 1.1 | 2.9 |
Depreciation of tangible assets (Note 16) | 19.8 | 22.0 |
Depreciation of right-of-use assets (Note 17) | 19.6 | 16.3 |
Amortisation of acquired intangibles (Note 15) | (0.3) | (1.1) |
EBITDA | 69.7 | 69.7 |
IFRS 16 impact removed | (18.7) | (15.3) |
Covenant EBITDA for interest cover | 51.0 | 54.4 |
EBITDA less IFRS 16 impact of businesses disposed in the year | (7.1) | – |
Covenant EBITDA for leverage | 43.9 | 54.4 |
| 2024 | 2023 | |
| £m | £m | |
Net borrowings (Note 26) | 108.0 | 201.1 |
| Deduct: | ||
Lease liabilities under IFRS 16 (Note 17) | (54.4) | (61.2) |
IFRS 9 amortised cost adjustment | 0.7 | – |
(53.7) | (61.2) | |
| Add: | ||
Lease liabilities under IAS 17 | 1.8 | 4.3 |
Guarantees and collateral deposits | 4.9 | 5.6 |
6.7 | 9.9 | |
Net debt - covenant basis | 61.0 | 149.8 |
Covenant EBITDA (Note 5.2) | 43.9 | 54.4 |
Leverage | 1.4 | 2.8 |
| 2024 | 2023 | |
| £m | £m | |
Net assets | 190.3 | 148.6 |
Right-of-use assets (Note 17) | (60.0) | (67.4) |
Net borrowings (Note 26) | 108.0 | 201.1 |
Capital employed | 238.3 | 282.3 |
Amortisation of customer relationships (Note 15) | 0.3 | 1.0 |
Capital employed | 238.6 | 283.3 |
Underlying operating profit (Note 5.1) | 29.5 | 29.6 |
Notional tax at the underlying effective tax rate of 27.6% (2023: 29.0%) | (8.1) | (8.6) |
Underlying operating profit after notional tax | 21.4 | 21.0 |
Average capital employed | 261.0 | 318.4 |
Return on capital employed | 8.2% | 6.6% |
| Maritime | |||
| Energy | Defence | Transport | |
| Year ended 31 December 2024 | £m | £m | £m |
Net assets (Note 6) | 122.8 | 55.6 | 65.6 |
Right-of-use assets | (12.6) | (5.3) | (41.6) |
Net borrowings | 12.3 | 5.8 | 35.7 |
Capital employed | 122.5 | 56.1 | 59.7 |
Amortisation of customer relationships | 0.3 | – | – |
122.8 | 56.1 | 59.7 | |
Underlying operating profit (Note 6) | 24.8 | 1.9 | 15.1 |
Average capital employed | 141.0 | 53.9 | 67.5 |
Return on capital employed | 17.6% | 3.5% | 22.4% |
| Maritime | |||
| Energy | Defence | Transport | |
| Year ended 31 December 2023 | £m | £m | £m |
Net assets (Note 6) | 156.6 | 51.6 | 83.8 |
Right-of-use assets | (14.3) | (3.8) | (48.7) |
Net borrowings | 16.4 | 3.9 | 39.7 |
Capital employed | 158.7 | 51.7 | 74.8 |
Amortisation of customer relationships | 0.5 | – | 0.4 |
159.2 | 51.7 | 75.2 | |
Underlying operating profit (Note 6) | 15.7 | 1.5 | 23.3 |
Average capital employed | 168.4 | 68.5 | 77.1 |
Return on capital employed | 9.3% | 2.1% | 30.3% |
| 2024 | 2023 | |
| £m | £m | |
Net finance expense (Note 10) | (19.1) | (21.3) |
| Add back: | ||
Amortisation of loan arrangement fees (Note 10) | 2.5 | 4.4 |
Net unrealised foreign exchange on lease liabilities (Note 10) | 0.7 | – |
Interest payable on pre-IFRS 16 operating leases | 4.3 | 3.9 |
Remeasurement of borrowings | 0.8 | – |
Other interest expense | – | (0.1) |
8.3 | 8.2 | |
| Deduct: | ||
Interest receivable from joint ventures (Note 10) | (0.2) | – |
IAS 19 pension interest receivable (Note 10) | (0.3) | (0.3) |
(0.5) | (0.3) | |
Covenant interest | (11.3) | (13.4) |
EBITDA (Note 5.2) | 51.0 | 54.4 |
Interest cover | 4.5 | 4.1 |
| Notes to the consolidated financial statements continued | ||
| 2024 | 2023 | |
| £m | £m | |
Profit/(loss) attributable to owners of the Company | 46.3 | (51.0) |
Adjusting items (Note 5.1) | (42.1) | 48.2 |
Tax on adjusting items (Note 5.1) | 1.2 | 5.0 |
Corporate interest restriction tax disallowance | 3.1 | 3.6 |
Underlying profit attributable to owners of the Company | 8.5 | 5.8 |
Basic weighted average number of shares (Note 14) | 50,364,912 | 50,358,388 |
Diluted weighted average number of shares (Note 14) | 51,640,361 | 50,634,837 |
Underlying basic earnings per share | 16.9 | 11.4 |
Underlying diluted earnings per share | 16.5 | 11.4 |
| Continuing | |||||
| Maritime | operations | ||||
| Energy | Defence | Transport | Corporate | total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
Segmental revenue | 207.7 | 80.1 | 150.1 | – | 437.9 |
Inter-segmental sales | (0.2) | – | – | – | (0.2) |
Revenue | 207.5 | 80.1 | 150.1 | – | 437.7 |
Share of post-tax results of joint ventures and associates | 0.1 | 1.5 | 1.0 | – | 2.6 |
Underlying operating profit/(loss) | 24.8 | 1.9 | 15.1 | (12.3) | 29.5 |
Adjusting items (Note 5.1) | 50.0 | 0.1 | 2.1 | (8.6) | 43.6 |
Operating profit/(loss) | 74.8 | 2.0 | 17.2 | (20.9) | 73.1 |
Investment income | 2.8 | ||||
Finance expense | (21.2) | ||||
Net unrealised foreign exchange on lease liabilities | (0.7) | ||||
Profit before taxation | 54.0 | ||||
Tax expense | (7.6) | ||||
Profit for the year | 46.4 | ||||
| Assets and liabilities | |||||
Segmental assets | 185.3 | 81.9 | 132.0 | 106.2 | 505.4 |
Investment in joint ventures and associates | 1.8 | 4.1 | – | – | 5.9 |
Total assets | 187.1 | 86.0 | 132.0 | 106.2 | 511.3 |
Segmental liabilities | (64.3) | (30.4) | (66.4) | (159.9) | (321.0) |
Net assets/(liabilities) | 122.8 | 55.6 | 65.6 | (53.7) | 190.3 |
| Other segmental information | |||||
Capital expenditure* | 16.2 | 9.0 | 19.0 | 0.7 | 44.9 |
Depreciation and amortisation | 13.9 | 5.1 | 21.3 | 0.2 | 40.5 |
| Continuing | |||||
| Maritime | operations | ||||
| Energy | Defence | Transport | Corporate | total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Segmental revenue | 266.5 | 72.6 | 157.2 | – | 496.3 |
Inter-segmental sales | – | (0.1) | – | – | (0.1) |
Revenue | 266.5 | 72.5 | 157.2 | – | 496.2 |
Share of post-tax results of joint ventures and associates | 0.1 | 0.4 | 0.9 | – | 1.4 |
Underlying operating profit/(loss) | 15.7 | 1.5 | 23.3 | (10.9) | 29.6 |
Adjusting items (Note 5.1) | (6.2) | (25.2) | (1.6) | (15.2) | (48.2) |
Operating profit/(loss) | 9.5 | (23.7) | 21.7 | (26.1) | (18.6) |
Investment income | 3.2 | ||||
Finance expense | (24.5) | ||||
Loss before taxation | (39.9) | ||||
Tax expense | (11.0) | ||||
Loss for the year | (50.9) | ||||
| Assets and liabilities | |||||
Segmental assets | 226.8 | 80.0 | 154.5 | 88.5 | 549.8 |
Investment in joint ventures and associates | 2.6 | 3.3 | 2.5 | – | 8.4 |
Total assets | 229.4 | 83.3 | 157.0 | 88.5 | 558.2 |
Segmental liabilities | (72.8) | (31.7) | (73.2) | (231.9) | (409.6) |
Net assets/(liabilities) | 156.6 | 51.6 | 83.8 | (143.4) | 148.6 |
| Other segmental information | |||||
Capital expenditure* | 28.7 | 6.3 | 27.9 | 0.1 | 63.0 |
Depreciation and amortisation | 17.4 | 4.2 | 19.3 | 0.4 | 41.3 |
| Performance | ||||
Division | Principal products and services | obligations | Revenue recognition | |
| Energy | Products | |||
| Artificial lift special completion technology and | Point in time | • | On despatch or delivery, depending on contract terms | |
| software (this product line was disposed during | • Customer acceptance of project milestones | |||
| the year) | ||||
| Over time | • Based on right of use / right of access | |||
| • Based on stage of completion, input measure | based on costs incurred as a proportion of total | |||
| expected costs or straight-line over licence term | ||||
| Services | ||||
| Blade repairs, high voltage cable laying, well testing, | Over time | • Acceptance from customer | ||
| hire of air compressors, steam generators, heat | • Customer approved timesheets | |||
| suppression equipment (including personnel) | ||||
| • Time based monthly billing | ||||
| • Stage of completion, input/output measure | ||||
| based on costs incurred as a proportion of | ||||
| total costs / achievement of key performance | ||||
| indicators (KPIs) or milestones | ||||
| Specialist subsea services, site preparation asset | Point in time | • Acceptance from customer | ||
| management, offshore wind control room services, | • Stage of completion based on project milestones | |||
| inspection, repair, and maintenance services, | ||||
| engineering and design solutions, production, | ||||
| installation, and commissioning services, nanobubble | ||||
| oxygenation service, full project support for offshore | ||||
| and subsea operations, decommissioning services | ||||
| Construction Contracts | ||||
| Marine civils, engineering projects to support | Over time | • Stage of completion input/output measure based | ||
| offshore wind and oil and gas | on costs incurred as a proportion of total costs/ | |||
| achievement of KPIs or milestones | ||||
Defence | Products | |||
| General diving equipment, spares, breathing | Point in time | • On despatch or delivery, depending on contract | ||
| machines, and subsea equipment for commercial and | terms | |||
| defence applications | ||||
| Services | ||||
| Submarine rescue services (ad hoc tasks), Military | Point in time | • Acceptance from customer | ||
| diving equipment servicing (taskings) | • Completion of test | |||
| Submarine rescue services, Military diving equipment | Over time | • Output basis / achievement of key performance | ||
| servicing (core – in service support) | indicators (KPIs) | |||
| Submarine rescue services (training exercises/ | Over time | • Stage of completion, input measure based on costs | ||
| mid-life refits) | incurred as a proportion of total expected costs | |||
| Construction contracts | ||||
| Dive support vessels, submarine platform equipment, | Over time | • Stage of completion output measure based on | ||
| components and assemblies, tactical diving | specific milestones in process | |||
| vehicles and carrier seals (subsea/surface craft) and | ||||
| recompression chambers | ||||
| Maritime | Products | |||
| Transport | Fenders, safety, and monitoring equipment | Point in time | • On despatch or delivery, depending on contract | |
| terms | ||||
| Services | ||||
| Transport, storage of chemicals and petroleum, | Over time | • Stage of completion output measure based | ||
| ship-to-ship transfer and port services | on specific milestones in process | |||
• | Vessel tendering notice of readiness to enter the port | |||
| Continuing | ||||
| Maritime | operations | |||
| Energy | Defence | Transport | total | |
| Year ended 31 December 2024 | £m | £m | £m | £m |
Revenue recognised at a point-in-time | 53.0 | 34.7 | 33.1 | 120.8 |
Revenue recognised over-time | 154.5 | 45.4 | 117.0 | 316.9 |
Revenue | 207.5 | 80.1 | 150.1 | 437.7 |
| Continuing | ||||
| Maritime | operations | |||
| Energy | Defence | Transport | total | |
| Year ended 31 December 2023 | £m | £m | £m | £m |
Revenue recognised at a point-in-time | 195.4 | 52.4 | 35.3 | 283.1 |
Revenue recognised over-time | 71.1 | 20.1 | 121.9 | 213.1 |
Revenue | 266.5 | 72.5 | 1 57.2 | 496.2 |
| Continuing | ||||
| Maritime | operations | |||
| Energy | Defence | Transport | total | |
| Year ended 31 December 2024 | £m | £m | £m | £m |
Products | 29.0 | 20.4 | 33.1 | 82.5 |
Services | 141.1 | 55.8 | 117.0 | 313.9 |
Construction contracts | 37.4 | 3.9 | – | 41.3 |
Revenue | 207.5 | 80.1 | 150.1 | 437.7 |
| Continuing | ||||
| Maritime | operations | |||
| Energy | Defence | Transport | total | |
| Year ended 31 December 2023 | £m | £m | £m | £m |
Products | 53.5 | 20.9 | 35.3 | 109.7 |
Services | 201.9 | 47.7 | 121.9 | 371.5 |
Construction contracts | 11.1 | 3.9 | – | 15.0 |
Revenue | 266.5 | 72.5 | 157.2 | 496.2 |
Revenue | Non-current assets | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
United Kingdom | 129.4 | 157.5 | 188.2 | 204.2 |
Europe | 52.4 | 66.1 | 36.5 | 41.2 |
Middle East, Africa and Americas | 172.5 | 180.1 | 26.8 | 27.5 |
Asia-Pacific | 83.4 | 92.5 | 20.4 | 22.4 |
Total | 437.7 | 496.2 | 271.9 | 295.3 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Amortisation of intangible assets | 15 | 1.1 | 2.9 |
Depreciation of property, plant and equipment | 16 | 19.8 | 22.0 |
Depreciation of right-of-use assets | 17 | 19.6 | 16.3 |
| Impairment charges/(reversals): | |||
Goodwill | 15 | 3.2 | 28.0 |
Intangible assets | 15 | 0.2 | 1.9 |
Property, plant and equipment | 16 | 0.2 | 0.5 |
Right-of-use assets | 17 | – | (1.9) |
Investment in joint ventures | 18 | 2.2 | (0.3) |
Trade and other receivables | (0.6) | 0.3 | |
Staff cost | 9 | 122.6 | 125.3 |
Gain on disposal of property plant and equipment | 13.0 | 2.5 | |
Gain on disposal of businesses, net of disposal costs | 33 | 49.5 | – |
| 2024 | 2023 | |
| £m | £m | |
Audit of the financial statements of the Parent Company | 1.2 | 1.2 |
Audit-related assurance services (half-year review) | 0.2 | 0.2 |
Local statutory audits of subsidiaries | 2.5 | 2.5 |
Other non-audit services | 0.9 | – |
Total fees payable to Group auditor | 4.8 | 3.9 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 103.7 | 1 07.4 |
Social security costs | 12.2 | 11.9 |
Pension costs | 4.9 | 5.0 |
Share-based payments expense (Note 30) | 1.8 | 1.0 |
122.6 | 125.3 |
| 2024 | 2023 | |
| Number | Number | |
Production and Engineering | 1,054 | 1,189 |
Sales | 88 | 153 |
Administration | 706 | 763 |
Seafarers | 25 | 24 |
2,129 |
| 2024 | 2023 | |
| £m | £m | |
Short-term remuneration | 1.2 | 0.9 |
Pension costs | 0.1 | 0.1 |
Share-based payments expense | 0.4 | 0.4 |
Gains under the exercise of share options | 0.2 | 0.1 |
| 2024 | 2023 | |
| Number | Number | |
Directors accruing retirement benefits | 2 | 2 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 3.8 | 2.8 |
Share-based payments expense | 0.9 | 0.5 |
4.7 | 3.3 |
| 2024 | 2023 | |
| £m | £m | |
Interest receivable on short-term deposits | 2.3 | 2.9 |
Interest receivable from joint ventures | 0.2 | – |
Net interest receivable on pension obligations | 0.3 | 0.3 |
Investment income | 2.8 | 3.2 |
Interest payable on bank loans and overdrafts | (13.6) | (15.8) |
Loan arrangement and other financing fees | (2.5) | (4.4) |
Remeasurement of borrowings | (0.8) | – |
Interest payable on lease liabilities | (4.3) | (4.0) |
Other | – | (0.3) |
Total finance expense | (21.2) | (24.5) |
Net finance expense excluding foreign exchange | (18.4) | (21.3) |
Net unrealised foreign exchange on lease liabilities | (0.7) | – |
Net finance expense | (19.1) | (21.3) |
| 2024 | 2023 | |
| £m | £m | |
| Current tax (charge)/credit: | ||
UK corporation tax | (0.3) | (0.1) |
Overseas tax | (7.4) | (9.0) |
| Adjustments in respect of prior years: | ||
UK corporation tax | 0.7 | - |
Overseas tax | (0.1) | 0.1 |
(7.1) | (9.0) | |
| Deferred tax (charge)/credit: | ||
| Origination and reversal of temporary differences: | ||
UK corporation tax | (0.1) | 1.9 |
Overseas tax | 1.0 | 1.0 |
| Derecognition of deferred tax assets: | ||
UK corporation tax | – | (4.7) |
Overseas tax | (1.4) | - |
| Adjustments in respect of prior years: | ||
UK corporation tax | – | (0.3) |
Overseas tax | – | 0.1 |
(0.5) | (2.0) | |
Tax expense on continuing operations | (7.6) | (11.0) |
| 2024 | 2023 1 | |
| Continuing operations | £m | £m |
Profit/(loss) before taxation | 54.0 | (39.9) |
Tax arising from interests in joint ventures and associates | 0.2 | 0.2 |
54.2 | (39.7) | |
Tax (charge)/credit at 25.0% (2023: 23.5%) | (13.6) | 9.3 |
| Effects of: | ||
Tonnage tax expense on vessel activities | 1.3 | 1.5 |
Expenses not deductible for tax purposes | (28.4) | (7.7) |
Adjustments in respect of prior years | 0.6 | (0.1) |
Overseas tax rates | (0.1) | (1.1) |
Irrecoverable withholding tax | (0.9) | (0.9) |
Share of profits of joint ventures and associates | 0.5 | 0.3 |
Non-taxable income | 38.5 | – |
Impact of change of rate | – | 1.0 |
Derecognition of previously recognised prior year losses | (1.4) | (4.7) |
Losses and other temporary differences not recognised | (4.2) | (8.8) |
Tax expense 2 | (7.7) | (11.2) |
| 2024 | 2023 | |
| £m | £m | |
| Current tax | ||
Foreign exchange losses on internal loans | (0.1) | (0.1) |
Contributions to defined benefit pension schemes | 0.3 | 0.2 |
0.2 | 0.1 | |
| Deferred tax | ||
| Items that will not subsequently be reclassified to the income statement: | ||
Actuarial gain on defined benefit pension schemes | (0.2) | (0.5) |
(0.2) | (0.5) | |
| Items that may subsequently be reclassified to the income statement: | ||
Fair value movements on cash flow hedges | 0.6 | (0.2) |
0.6 | (0.2) | |
0.4 | (0.7) | |
Total tax on items credited/(charged) to other comprehensive income/(expense) | 0.6 | (0.6) |
| 2023 | |
| Discontinued operations | £m |
Revenue | 6.8 |
Inter-segmental sales | (0.1) |
| 6.7 | |
Expenses | (17.1) |
Loss before taxation | (10.4) |
Tax expense | (1.0) |
Loss for the year from discontinued operations | (11.4) |
| Attributable to: | |
Owners of the Company | (11.4) |
Non-controlling interests | – |
| (11.4) | |
| 2023 | |
| Cash flows used in discontinued operations | £m |
Net cash from operating activities | (0.4) |
Net cash from investing activities | – |
Net cash from financing activities | – |
Net cash flows for the year | (0.4) |
| 2024 | 2023 | |
| £m | £m | |
Profit/(loss) after tax attributable to shareholders | 46.3 | (62.4) |
| 2024 | 2023 | |
| Number of | Number of | |
| shares | shares | |
Basic weighted average number of shares | 50,364,912 | 50,358,388 |
Potential exercise of options | 1,275,449 | – |
Diluted weighted average number of shares | 51,640,361 | 50,358,388 |
Earnings per share | pence | pence |
Basic earnings per share | 92.0 | (123.9) |
Diluted earnings per share | 89.7 | (123.9) |
Earnings per share – continuing operations | pence | pence |
Basic earnings per share | 92.0 | (101.2) |
Diluted earnings per share | 89.7 | (101.2) |
Earnings per share – discontinued operations | pence | pence |
Basic and diluted earnings per share | – | (22.7) |
Other intangible assets | Total | |||||
| goodwill | ||||||
| Total other | and other | |||||
| Customer | Intellectual | Development | intangible | intangible | ||
| Goodwill | relationships | property | costs | assets | assets | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January 2023 | 165.2 | 17.8 | 10.5 | 23.7 | 52.0 | 217.2 |
Additions | – | – | – | 1.7 | 1.7 | 1.7 |
Disposals | (8.1) | (0.1) | (0.7) | – | (0.8) | (8.9) |
Re-classified to assets held for sale | (8.4) | – | – | – | – | (8.4) |
Re-classified from property, plant and equipment | – | – | – | 1.1 | 1.1 | 1.1 |
Foreign exchange differences | (2.4) | – | (0.3) | – | (0.3) | (2.7) |
At 31 December 2023 | 146.3 | 17.7 | 9.5 | 26.5 | 53.7 | 200.0 |
Additions | – | – | – | 2.4 | 2.4 | 2.4 |
Disposals | (18.1) | (2.2) | (5.7) | (8.3) | (16.2) | (34.3) |
Re-classified from property, plant and equipment | – | – | – | 0.3 | 0.3 | 0.3 |
Foreign exchange differences | (3.4) | (0.6) | (0.2) | (0.2) | (1.0) | (4.4) |
At 31 December 2024 | 124.8 | 14.9 | 3.6 | 20.7 | 39.2 | 164.0 |
| Accumulated amortisation and impairment losses | ||||||
At 1 January 2023 | (48.9) | (16.5) | (7.5) | (19.8) | (43.8) | (92.7) |
Charge for the year | – | (1.0) | (0.8) | (1.1) | (2.9) | (2.9) |
Impairment | (28.0) | – | (1.7) | (0.2) | (1.9) | (29.9) |
Disposals | 8.1 | 0.1 | 0.7 | – | 0.8 | 8.9 |
Re-classified to assets held for sale | 0.8 | – | – | – | – | 0.8 |
Foreign exchange differences | – | 0.1 | 0.3 | – | 0.4 | 0.4 |
At 31 December 2023 | (68.0) | (17.3) | (9.0) | (21.1) | (47.4) | (115.4) |
Charge for the year | – | (0.3) | (0.3) | (0.5) | (1.1) | (1.1) |
Impairment | (3.2) | – | (0.2) | – | (0.2) | (3.4) |
Disposals | 9.7 | 2.2 | 5.7 | 8.3 | 16.2 | 25.9 |
Re-classified from property, plant and equipment | – | – | – | (0.3) | (0.3) | (0.3) |
Foreign exchange differences | 1.2 | 0.5 | 0.2 | 0.1 | 0.8 | 2.0 |
At 31 December 2024 | (60.3) | (14.9) | (3.6) | (13.5) | (32.0) | (92.3) |
| Net book value | ||||||
At 31 December 2024 | 64.5 | – | – | 7.2 | 7.2 | 71.7 |
At 31 December 2023 | 78.3 | 0.4 | 0.5 | 5.4 | 6.3 | 84.6 |
| 2024 | 2023 1 | ||
Division | CGU | £m | £m |
Energy | Continental | – | 3.6 |
Scantech | 19.4 | 21.3 | |
Renewables | 9.4 | 9.4 | |
RMSpumptools | – | 8.3 | |
28.8 | 42.6 | ||
Defence | James Fisher Defence (JFD) | 8.7 | 8.6 |
8.7 | 8.6 | ||
Maritime Transport | Cattedown Wharves | 10.3 | 10.3 |
Fendercare | 16.7 | 16.8 | |
27.0 | 27.1 | ||
Total | 64.5 | 78.3 |
2024 | 2023 | |||||||
| Terminal | Average | Terminal | Average | |||||
| Pre-tax | Post-tax | value | revenue | Pre-tax | Post-tax | value | revenue | |
| discount | discount | growth rate | growth rate 1 | discount | discount | growth rate | growth rate 1 | |
| rate (%) | rate (%) | £m | % | rate (%) | rate (%) | £m | % | |
| CGU | ||||||||
Continental | 15.8 | 15.4 | 3.0 | 20.7 | 17.2 | 15.8 | 2.6 | 7.9 |
Scantech | 16.0 | 15.7 | 2.0 | 8.6 | 17.5 | 16.1 | 2.6 | 6.5 |
Renewables 2 | 16.9 | 16.6 | 1.9 | 19.0 | 18.7 | 17.3 | 2.6 | 13.6 |
JFD | 15.7 | 15.3 | 2.2 | 17.6 | 17.3 | 15.9 | 2.6 | 4.8 |
Cattedown Wharves | 16.2 | 15.8 | 2.0 | 1.3 | 17.6 | 16.2 | 2.6 | 2.2 |
Fendercare | 16.9 | 16.5 | 2.5 | 8.6 | 19.7 | 18.3 | 2.6 | 3.4 |
| 2024 | 2023 | ||
Division | CGU | £m | £m |
Energy | Continental | – | – |
Scantech | 61.7 | 28.8 | |
Renewables | 2.4 | 7.5 | |
RMSpumptools | – | 25.0 | |
64.1 | 61.3 | ||
| Defence | JFD | 10.0 | – |
10.0 | – | ||
Maritime Transport | Cattedown Wharves | 23.0 | 17.3 |
Fendercare | 6.3 | 15.0 | |
29.3 | 32.3 | ||
Total | 103.4 | 93.6 |
| Assets | |||||
| Plant and | under | ||||
| Property | Vessels | equipment | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2023 | 27.0 | 66.0 | 215.0 | 9.5 | 317.5 |
Additions | 0.2 | 2.6 | 8.6 | 17.1 | 28.5 |
Re-classified from assets under construction | 0.1 | – | 12.2 | (12.3) | – |
Re-classified to assets held for sale | (1.5) | (2.4) | (1.1) | – | (5.0) |
Re-classified to intangible assets | – | – | (1.1) | – | (1.1) |
Disposals | (0.6) | (12.7) | (11.7) | – | (25.0) |
Foreign exchange differences | (0.3) | (0.4) | (5.8) | – | (6.5) |
At 31 December 2023 | 24.9 | 53.1 | 216.1 | 14.3 | 308.4 |
Additions | 0.5 | 2.6 | 3.5 | 20.5 | 27.1 |
Re-classified from assets under construction | 0.9 | 0.9 | 18.0 | (19.8) | – |
Re-classified to intangible assets | – | – | (0.3) | – | (0.3) |
Re-classified to right-of-use assets | – | – | – | (0.1) | (0.1) |
Disposals | (2.5) | (15.1) | (25.1) | (0.6) | (43.3) |
Foreign exchange differences | – | (0.2) | (6.1) | (0.2) | (6.5) |
At 31 December 2024 | 23.8 | 41.3 | 206.1 | 14.1 | 285.3 |
| Accumulated depreciation and impairment losses | |||||
At 1 January 2023 | (13.2) | (38.9) | (145.7) | – | (197.8) |
Charge for the year | (1.2) | (5.5) | (15.3) | – | (22.0) |
Impairment | – | (0.5) | – | – | (0.5) |
Re-classified to assets held for sale | 0.4 | 1.7 | 0.9 | – | 3.0 |
Disposals | 0.6 | 11.6 | 10.2 | – | 22.4 |
Foreign exchange differences | 0.1 | 0.3 | 4.1 | – | 4.5 |
At 31 December 2023 | (13.3) | (31.3) | (145.8) | – | (190.4) |
Charge for the year | (1.0) | (3.5) | (15.3) | – | (19.8) |
Impairment | – | – | (0.2) | – | (0.2) |
Re-classified to intangible assets | – | – | 0.3 | – | 0.3 |
Disposals | 1.6 | 8.5 | 21.3 | – | 31.4 |
Foreign exchange differences | (0.1) | 0.1 | 4.8 | – | 4.8 |
At 31 December 2024 | (12.8) | (26.2) | (134.9) | – | (173.9) |
Net book value at 31 December 2024 | 11.0 | 15.1 | 71.2 | 14.1 | 111.4 |
Net book value at 31 December 2023 | 11.6 | 21.8 | 70.3 | 14.3 | 118.0 |
| Plant and | |||
| Vessels | equipment | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2023 | 0.9 | 39.1 | 40.0 |
Additions | – | 0.6 | 0.6 |
Disposals | – | (1.2) | (1.2) |
Foreign exchange differences | – | (3.0) | (3.0) |
At 31 December 2023 | 0.9 | 35.5 | 36.4 |
Additions | – | 0.4 | 0.4 |
Disposals | – | (0.7) | (0.7) |
Foreign exchange differences | – | (2.9) | (2.9) |
At 31 December 2024 | 0.9 | 32.3 | 33.2 |
| Accumulated depreciation and impairment losses | |||
At 1 January 2023 | (0.4) | (25.8) | (26.2) |
Charge for the year | – | (2.2) | (2.2) |
Disposals | – | 1.0 | 1.0 |
Foreign exchange differences | – | 2.0 | 2.0 |
At 31 December 2023 | (0.4) | (25.0) | (25.4) |
Charge for the year | (0.1) | (2.1) | (2.2) |
Disposals | – | 0.5 | 0.5 |
Foreign exchange differences | – | 2.1 | 2.1 |
At 31 December 2024 | (0.5) | (24.5) | (25.0) |
Net book value at 31 December 2024 | 0.4 | 7.8 | 8.2 |
Net book value at 31 December 2023 | 0.5 | 10.5 | 11.0 |
| Plant and | ||||
| Property | Vessels | equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2023 | 21.8 | 74.7 | 2.2 | 98.7 |
Additions | 11.0 | 21.6 | 0.2 | 32.8 |
Re-classified to assets held for sale | 0.1 | (4.9) | – | (4.8) |
Disposals | (3.1) | (1.3) | (0.2) | (4.6) |
Foreign exchange differences | (0.8) | (0.6) | – | (1.4) |
At 31 December 2023 | 29.0 | 89.5 | 2.2 | 120.7 |
Additions | 4.5 | 10.7 | 0.2 | 15.4 |
Re-classified from property, plant and equipment | – | 0.1 | – | 0.1 |
Disposals | (5.0) | (10.4) | (0.1) | (15.5) |
Foreign exchange differences | (1.5) | 0.1 | – | (1.4) |
At 31 December 2024 | 27.0 | 90.0 | 2.3 | 119.3 |
| Depreciation and impairment losses | ||||
At 1 January 2023 | (11.6) | (34.1) | (0.7) | (46.4) |
Charge for the year | (3.7) | (12.2) | (0.4) | (16.3) |
Impairment | – | 1.9 | – | 1.9 |
Re-classified to assets held for sale | (0.1) | 4.2 | – | 4.1 |
Disposals | 2.0 | 0.4 | 0.2 | 2.6 |
Foreign exchange differences | 0.5 | 0.4 | (0.1) | 0.8 |
At 31 December 2023 | (12.9) | (39.4) | (1.0) | (53.3) |
Charge for the year | (3.3) | (15.9) | (0.4) | (19.6) |
Disposals | 3.8 | 8.7 | 0.1 | 12.6 |
Foreign exchange differences | 0.6 | 0.4 | – | 1.0 |
At 31 December 2024 | (11.8) | (46.2) | (1.3) | (59.3) |
Net book value at 31 December 2024 | 15.2 | 43.8 | 1.0 | 60.0 |
Net book value at 31 December 2023 | 16.1 | 50.1 | 1.2 | 67.4 |
| 2024 | 2023 | |
| £m | £m | |
Current | 16.5 | 13.0 |
Non-current | 37.9 | 48.2 |
Total lease liabilities | 54.4 | 61.2 |
| 2024 | 2023 | |
| £m | £m | |
Expenses relating to short-term leases | 0.4 | 0.3 |
Depreciation charge on right-of-use assets | 19.6 | 16.3 |
Impairment reversal on right-of-use assets | – | (1.9) |
Interest on lease liabilities | 4.3 | 4.0 |
| 2024 | 2023 | |
| £m | £m | |
Operating lease – rental income | 9.1 | 7.9 |
| 2024 | 2023 | |
| £m | £m | |
Within one year | 8.7 | 8.1 |
Greater than one year but less than two years | 0.5 | 0.9 |
Greater than two years but less than three years | 0.5 | 0.9 |
Greater than three years but less than four years | 0.5 | – |
Greater than four years but less than five years | 0.5 | – |
Total undiscounted operating lease payments receivable | 10.7 | 9.9 |
| 2024 | 2023 | |
| £m | £m | |
Investment in associates and joint ventures | 4.1 | 6.0 |
Loans to joint ventures | 1.8 | 2.4 |
5.9 | 8.4 |
| 2024 | 2023 | |
| £m | £m | |
Non-current assets | 10.5 | 16.8 |
Current assets | 8.8 | 9.4 |
Current liabilities | (1.3) | (1.5) |
Non-current liabilities | (13.9) | (18.7) |
4.1 | 6.0 | |
Revenue | 15.0 | 13.8 |
Cost of sales | (10.5) | (10.8) |
Administrative expenses | (1.7) | (1.5) |
Operating profit | 2.8 | 1.5 |
Net finance expense | – | 0.1 |
Profit before taxation | 2.8 | 1.6 |
Tax expense | (0.2) | (0.2) |
Profit after tax | 2.6 | 1.4 |
| Profit after tax: | ||
Continuing | 2.6 | 1.4 |
| Reconciliation of carrying amount of investment in joint ventures: | ||
At 1 January | 6.0 | 6.2 |
Profit after tax for the year | 2.6 | 1.4 |
Dividends received | (2.3) | (1.2) |
Share of fair value losses on cash flow hedges | – | (0.1) |
Impairment (charge)/reversal | (2.2) | 0.3 |
Re-classification to amounts owed to joint ventures and associates | 0.8 | – |
Re-classification to assets held for sale (see Note 24) | (0.5) | |
Foreign exchange differences | (0.3) | (0.6) |
At 31 December | 4.1 | 6.0 |
| 2024 | 2023 | |
| £m | £m | |
Raw materials and consumables | 3.2 | 11.5 |
Work in progress | 6.0 | 7.2 |
Finished goods | 23.6 | 28.0 |
32.8 | 46.7 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current assets | ||
Contract assets | 2.0 | 1.0 |
Other non-trade receivables | 4.8 | 3.0 |
Other receivables | 6.8 | 4.0 |
| Current assets | ||
Trade receivables | 50.8 | 62.2 |
Amounts owed by joint venture undertakings | 2.1 | 2.5 |
Other non-trade receivables | 11.6 | 12.4 |
Contract assets | 38.0 | 37.1 |
Prepayments | 12.0 | 9.8 |
Trade and other receivables | 114.5 | 124.0 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current assets | ||
Interest rate swaps designated as cash flow hedges | 1.4 | – |
Other financial assets | 1.4 | – |
| Current liabilities | ||
Forward foreign exchange contracts designated as cash flow hedges | (0.8) | – |
Forward foreign exchange contracts at fair value through profit or loss | (0.1) | – |
Other financial liabilities | (0.9) | – |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 86.2 | 77.5 |
Cash and cash equivalents in the Consolidated statement of financial position | 86.2 | 77.5 |
Bank overdrafts (see Note 26) | (62.4) | (51.1) |
Cash and cash equivalents in the Consolidated cash flow statement | 23.8 | 26.4 |
| 2024 | 2023 | |
| £m | £m | |
| Current liabilities | ||
Trade payables | 31.7 | 29.6 |
Amounts owed to joint venture undertakings | 1.0 | 0.5 |
Taxation and social security | 2.4 | 3.0 |
Other payables | 16.2 | 17.0 |
Accruals | 50.5 | 51.6 |
Contract liabilities | 9.5 | 11.7 |
Trade and other payables | 111.3 | 113.4 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current liabilities | ||
Bank borrowings | 77.3 | 166.6 |
Lease liabilities | 37.9 | 48.2 |
Cumulative preference shares | 0.1 | 0.1 |
Borrowings | 115.3 | 214.9 |
| Current liabilities | ||
Bank overdrafts | 62.4 | 51.1 |
Lease liabilities | 16.5 | 13.0 |
Borrowings | 78.9 | 64.1 |
| Foreign | ||||||
| 31 December | Other | exchange | 31 December | |||
| 2023 | Cash flow | non-cash* | Transfers** | differences | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Cash and cash equivalents including bank | ||||||
overdrafts (see Note 23) | 26.4 | (2.6) | – | 0.4 | (0.4) | 23.8 |
Cash included within assets held for sale | 0.4 | – | – | (0.4) | – | – |
Total cash and cash equivalents | 26.8 | (2.6) | – | – | (0.4) | 23.8 |
Debt due after one year | (166.7) | 90.0 | (0.7) | – | – | (77.4) |
Total debt | (166.7) | 90.0 | (0.7) | – | – | (77.4) |
Lease liabilities due within one year | (13.0) | 21.0 | (8.0) | (16.5) | – | (16.5) |
Lease liabilities due after one year | (48.2) | – | (8.2) | 17.5 | 1.0 | (37.9) |
Lease liabilities | (61.2) | 21.0 | (16.2) | 1.0 | 1.0 | (54.4) |
Net borrowings | (201.1) | 108.4 | (16.9) | 1.0 | 0.6 | (108.0) |
| Foreign | ||||||
| 31 December | Other | exchange | 31 December | |||
| 2022 | Cash flow | non-cash* | Transfers** | differences | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Cash and cash equivalents including bank | ||||||
overdrafts (see Note 23) | 22.8 | 5.7 | – | (0.4) | (1.7) | 26.4 |
| Cash and cash equivalents included within | ||||||
assets held for sale | 2.8 | – | – | (2.4) | – | 0.4 |
Total cash and cash equivalents | 25.6 | 5.7 | – | (2.8) | (1.7) | 26.8 |
Debt due within one year | (36.6) | 36.6 | – | – | – | – |
Debt due after one year | (121.9) | (43.0) | (1.8) | – | – | (166.7) |
Total debt | (158.5) | (6.4) | (1.8) | – | – | (166.7) |
Lease liabilities due within one year | (13.2) | 18.1 | (4.9) | (13.0) | – | (13.0) |
Lease liabilities due after one year | (39.7) | – | (24.0) | 13.0 | 2.5 | (48.2) |
Lease liabilities | (52.9) | 18.1 | (28.9) | – | 2.5 | (61.2) |
Net borrowings | (185.8) | 17.4 | (30.7) | (2.8) | 0.8 | (201.1) |
| Cost of | ||||
| material | ||||
| litigation | Warranty | Other | Total | |
| £m | £m | £m | £m | |
At 1 January 2023 | 2.0 | 2.4 | 2.3 | 6.7 |
Provided during the year | – | (0.2) | 7.2 | 7.0 |
At 31 December 2023 | 2.0 | 2.2 | 9.5 | 13.7 |
Provided during the year | 1.9 | 0.9 | 2.9 | 5.7 |
Utilised during the year | – | (1.7) | (4.2) | (5.9) |
Re-classified to other payables | – | – | (3.0) | (3.0) |
Released during the year | (1.7) | (0.1) | (0.2) | (2.0) |
At 31 December 2024 | 2.2 | 1.3 | 5.0 | 8.5 |
| 2024 | 2023 | |
| £m | £m | |
Current | 8.0 | 9.4 |
Non-current | 0.5 | 4.3 |
8.5 | 13.7 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current assets | ||
Property, plant and equipment | 6.1 | 4.9 |
Losses carried forward | 2.8 | 2.3 |
Temporary differences | 0.8 | 1.4 |
Deferred tax asset | 9.7 | 8.6 |
| Non-current liabilities | ||
Intangible assets | – | (0.1) |
Property, plant and equipment | (5.0) | (3.1) |
Derivative financial instruments | (0.1) | (0.7) |
Retirement benefit obligations | (0.7) | (0.7) |
Temporary differences | (0.4) | – |
Deferred tax liability | (6.2) | (4.6) |
Net deferred tax | 3.5 | 4.0 |
| Represented by: | ||
Deferred tax assets | 4.2 | 4.1 |
Deferred tax liabilities | (0.7) | (0.1) |
3.5 | 4.0 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 4.0 | 8.1 |
Charged to comprehensive income | 0.4 | (0.7) |
Charged to income statement | (0.5) | (3.0) |
Disposal of subsidiaries | (0.3) | – |
Foreign exchange differences | (0.1) | (0.4) |
At 31 December | 3.5 | 4.0 |
Deferred tax charged to the income statement relates to the following: | 2024 | 2023 |
| £m | £m | |
Deferred tax assets | 0.1 | 2.8 |
| Deferred tax liabilities: | ||
Property, plant and equipment | 0.9 | 1.5 |
Intangible assets | – | (1.3) |
Other | (0.5) | – |
Deferred income tax charge | 0.5 | 3.0 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current assets | ||
Shore staff | 9.1 | 7.4 |
MNOPF | – | – |
Retirement benefit surplus | 9.1 | 7.4 |
| Non-current liabilities | ||
MNRPF | (1.9) | (1.6) |
Retirement benefit obligations | (1.9) | (1.6) |
Net retirement benefit surplus | 7.2 | 5.8 |
2024 | 2023 | |
Inflation (%) | 3.20 | 3.10 |
Rate of increase of pensions in payment – Shore staff (%) | 3.15 | 3.00 |
Discount rate for scheme liabilities (%) | 5.40 | 4.55 |
Expected rates of return on assets (%) | 5.40 | 4.55 |
| Post-retirement mortality: (years) | ||
| Shore staff scheme | ||
Current pensioner at 65 male | 21.5 | 21.7 |
Current pensioner at 65 female | 23.5 | 23.6 |
Future pensioner at 65 male | 22.5 | 23.0 |
Future pensioner at 65 female | 24.6 | 25.1 |
Key measure | Change in assumption | Change in deficit |
| Shore staff scheme | ||
Discount rate | Increase of 0.5% | Decrease by 4.6% |
Rate of inflation | Increase by 0.5% | Increase by 2.6% |
Rate of mortality | Increase in life expectancy of 1 year | Increase by 3.4% |
| MNOPF | ||
Discount rate | Increase of 0.5% | Decrease by 3.9% |
Rate of inflation | Increase by 0.5% | Increase by 1.9% |
Rate of mortality | Increase in life expectancy of 1 year | Increase by 3.3% |
| MNRPF | ||
Discount rate | Increase of 0.5% | Decrease by 3.9% |
Rate of inflation | Increase by 0.5% | Increase by 0.9% |
Rate of mortality | Increase in life expectancy of 1 year | Increase by 2.5% |
2024 | 2023 | |||||||
| Shore staff | MNOPF | MNRPF | Total | Shore staff | MNOPF | MNRPF | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Fair value of scheme assets* | 51.2 | 53.4 | 11.2 | 115.8 | 54.0 | 60.0 | 12.4 | 126.4 |
Present value of scheme liabilities | (42.1) | (53.0) | (13.1) | (108.2) | (46.6) | (57.8) | (14.0) | (118.4) |
Effect of asset ceiling | – | (0.4) | – | (0.4) | – | (2.2) | – | (2.2) |
Net pension surplus/(obligation) | 9.1 | – | (1.9) | 7.2 | 7.4 | – | (1.6) | 5.8 |
| 2024 | 2023 | |
| £m | £m | |
Investment funds: diversified alternatives (unquoted) | – | 7.0 |
Investment funds: liability-driven investments (quoted) | 10.6 | 13.9 |
Investment funds: absolute return bonds (unquoted) | 15.5 | 14.1 |
Investment funds: asset-backed securities (quoted) | 18.0 | 6.2 |
Investment funds: annuity assets | 0.5 | 0.7 |
Investment funds: other (unquoted) | 3.6 | 5.1 |
Cash or liquid assets** | 3.0 | 7.0 |
51.2 | 54.0 |
2024 | 2023 | |||||||
| Shore staff | MNOPF | MNRPF | Total | Shore staff | MNOPF | MNRPF | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Past service cost | – | – | – | – | – | – | 2.2 | 2.2 |
Expenses | 0.4 | 0.2 | 0.3 | 0.9 | 0.1 | 0.2 | 0.2 | 0.5 |
Interest cost on benefit obligation | 2.1 | 2.5 | 0.5 | 5.1 | 2.2 | 2.8 | 0.8 | 5.8 |
Interest income on scheme assets | (2.4) | (2.6) | (0.5) | (5.5) | (2.4) | (3.1) | (0.9) | (6.4) |
Interest cost on the asset ceiling | – | 0.1 | – | 0.1 | – | 0.2 | 0.1 | 0.3 |
0.1 | 0.2 | 0.3 | 0.6 | (0.1) | 0.1 | 2.4 | 2.4 |
2024 | 2023 | |||||||
| Shore | Shore | |||||||
| staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 7.4 | – | (1.6) | 5.8 | 5.5 | (0.4) | – | 5.1 |
| Expense recognised in the income | ||||||||
statement | (0.1) | (0.2) | (0.3) | (0.6) | 0.1 | (0.1) | (2.4) | (2.4) |
Contributions paid to scheme | 1.6 | – | 0.3 | 1.9 | 1.1 | 0.4 | – | 1.5 |
Re-measurement gains/(losses) | 0.2 | 0.2 | (0.3) | 0.1 | 0.7 | 0.1 | 0.8 | 1.6 |
At 31 December | 9.1 | – | (1.9) | 7.2 | 7.4 | – | (1.6) | 5.8 |
2024 | 2023 | |||||||
| Shore | Shore | |||||||
| staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 46.6 | 57.8 | 14.0 | 118.4 | 46.8 | 61.1 | 18.3 | 126.2 |
Past service cost | – | – | – | – | – | – | 2.2 | 2.2 |
Interest cost | 2.1 | 2.5 | 0.5 | 5.1 | 2.2 | 2.8 | 0.8 | 5.8 |
| Re-measurement loss/(gain): | ||||||||
| Actuarial loss arising from scheme | ||||||||
experience | 0.2 | 0.9 | 1.7 | 2.8 | 0.7 | (1.7) | (6.6) | (7.6) |
Actuarial gain arising from changes in demographic assumptions | (0.1) | (0.1) | (0.3) | (0.5) | (0.3) | (1.1) | (0.3) | (1.7) |
Actuarial (gain)/loss arising from changes in financial assumptions | (3.3) | (3.6) | (1.0) | (7.9) | 0.6 | 1.2 | 0.4 | 2.2 |
Net benefits paid out | (3.4) | (4.5) | (1.8) | (9.7) | (3.4) | (4.5) | (0.8) | (8.7) |
At 31 December | 42.1 | 53.0 | 13.1 | 108.2 | 46.6 | 57.8 | 14.0 | 118.4 |
2024 | 2023 | |||||||
| Shore | Shore | |||||||
| staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
As at 1 January | – | (2.2) | – | (2.2) | – | (5.2) | (1.9) | (7.1) |
Interest | – | (0.1) | – | (0.1) | – | (0.2) | (0.1) | (0.3) |
| Change in adjustment in excess | ||||||||
of interest | – | 1.9 | – | 1.9 | – | 3.2 | 2.0 | 5.2 |
As at 31 December | – | (0.4) | – | (0.4) | – | (2.2) | – | (2.2) |
2024 | 2023 | |||||||
| Shore staff | MNOPF | MNRPF | Total | Shore staff | MNOPF | MNRPF | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 54.0 | 60.0 | 12.4 | 126.4 | 52.3 | 65.9 | 20.2 | 138.4 |
Expenses | (0.4) | (0.2) | (0.3) | (0.9) | (0.1) | (0.2) | (0.2) | (0.5) |
Return on scheme assets recorded in interest | 2.4 | 2.6 | 0.5 | 5.5 | 2.4 | 3.1 | 0.9 | 6.4 |
| Re-measurement (gain)/loss: | ||||||||
| Return on plan assets excluding | ||||||||
interest income | (3.0) | (4.6) | 0.1 | (7.5) | 1.7 | (4.7) | (7.7) | (10.7) |
Contributions by employer | 1.6 | – | 0.4 | 2.0 | 1.1 | 0.4 | – | 1.5 |
Net benefits paid out | (3.4) | (4.4) | (1.9) | (9.7) | (3.4) | (4.5) | (0.8) | (8.7) |
At 31 December | 51.2 | 53.4 | 11.2 | 115.8 | 54.0 | 60.0 | 12.4 | 126.4 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| Shore staff | £m | £m | £m | £m | £m |
Fair value of scheme assets | 51.2 | 54.0 | 52.3 | 65.8 | 62.9 |
Defined benefit obligation | (42.1) | (46.6) | (46.8) | (66.8) | (71.7) |
Surplus/(deficit) in scheme | 9.1 | 7.4 | 5.5 | (1.0) | (8.8) |
| Re-measurement gain/(loss): | |||||
Return on plan assets excluding interest income | (3.0) | 1.7 | (13.1) | 3.7 | 5.7 |
Re-measurement (loss)/gain on scheme liabilities | (3.1) | 1.0 | (18.1) | (2.7) | 14.7 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| MNOPF | £m | £m | £m | £m | £m |
Fair value of scheme assets | 53.4 | 60.0 | 65.9 | 97.2 | 99.2 |
Defined benefit obligation | (53.0) | (57.8) | (61.1) | (98.1) | (100.5) |
Asset ceiling | (0.4) | (2.2) | (5.2) | – | – |
Deficit in scheme | – | – | (0.4) | (0.9) | (1.3) |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| MNRPF | £m | £m | £m | £m | £m |
Fair value of scheme assets | 11.2 | 12.4 | 20.2 | 29.0 | 30.9 |
Defined benefit obligation | (13.1) | (14.0) | (18.3) | (29.0) | (31.1) |
Asset ceiling | – | – | (1.9) | – | – |
Deficit in scheme | (1.9) | (1.6) | – | – | (0.2) |
Sharesave scheme | LTIP awards | |||||
| 2024 | 2023 | 2024 | 2023 | |||
Number | WAEP | Number | WAEP | Number | Number | |
Outstanding at 1 January | 574,444 | £3.90 | 677,651 | £4.41 | 2,272,277 | 1,383,824 |
Granted during the year | 289,553 | £2.72 | 261,914 | £3.66 | 1,720,809 | 1,390,033 |
Forfeited during the year* | (308,604) | £4.21 | (362,577) | £4.66 | (624,942) | (433,822) |
Exercised* | – | – | (2,544) | £3.24 | (67,758) | (67,758) |
Outstanding at 31 December | 555,393 | £3.11 | 574,444 | £3.90 | 3,300,386 | 2,272,277 |
Exercisable at 31 December | – | – | 12,154 | £14.09 | – | – |
2024 | 2023 | |
Dividend yield (%) | 0.80% | 1.60% |
Expected life of option (years) | 3 – 5 | 3 – 7 |
Share price at date of grant | £3.10 | £3.90 – £3.94 |
Expected share price volatility (%) | 60.0% | 40.0% |
Risk-free interest rate (%) | 4.24% – 4.41% | 4.32% – 4.59% |
Number | £m | |
In issue at 1 January 2024 and at 31 December 2024 | 50,398,063 | 12.6 |
| Translation | Hedging | Put option | ||
| reserve | reserve | liability | Total | |
| Other reserves | £m | £m | £m | £m |
At 1 January 2023 | (8.2) | 2.5 | (1.1) | (6.8) |
Other comprehensive expense | (8.1) | (1.6) | – | (9.7) |
Re-measurement of non-controlling interest put option | – | – | 0.1 | 0.1 |
At 31 December 2023 | (16.3) | 0.9 | (1.0) | (16.4) |
Other comprehensive expense | (4.6) | (1.4) | – | (6.0) |
Re-measurement of non-controlling interest put option | (0.6) | – | 1.0 | 0.4 |
At 31 December 2024 | (21.5) | (0.5) | – | (22.0) |
| 2024 | 2023 | |
| £m | £m | |
Receivables | 102.5 | 111.1 |
Cash at bank and in hand | 86.2 | 77.5 |
| Derivative financial assets: | ||
Interest rate swaps designated as cash flow hedges | 1.4 | 2.3 |
Forward foreign exchange contracts designated as cash flow hedges | – | 0.8 |
190.1 | 191.7 |
2024 | 2023 | |||
| Gross | Gross | |||
| carrying | Loss | carrying | Loss | |
| amount | allowance | amount | allowance | |
| Group | £m | £m | £m | £m |
Not yet due | 28.4 | 0.3 | 40.8 | 0.4 |
Overdue 1 to 30 days | 15.9 | 0.5 | 12.2 | 0.1 |
Overdue 31 to 60 days | 4.2 | 0.1 | 5.7 | 0.2 |
Overdue 61 to 90 days | 2.0 | – | 2.0 | 0.1 |
Overdue 91 to 180 days | 1.4 | 0.2 | 0.8 | 0.1 |
Overdue more than 180 days | 6.9 | 6.9 | 9.8 | 8.3 |
58.8 | 8.0 | 71.3 | 9.2 |
| 2024 | 2023 | |
| £m | £m | |
Balance at 1 January | 9.6 | 11.8 |
Released in the year | (4.9) | – |
Provided in the year | 5.0 | 0.1 |
Written off | (1.6) | (1.9) |
De-recognised on disposal of subsidiaries | (0.4) | – |
Foreign exchange differences | 0.3 | (0.4) |
Balance at 31 December | 8.0 | 9.6 |
| Greater | ||||||||
| Carrying | Contractual | Within | 1 – 2 | 2 – 3 | 3 – 4 | 4 – 5 | than | |
| amount | cash flows | 1 year | years | years | years | years | 5 years | |
| At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | ||||||||
Unsecured bank loans and overdrafts | 139.7 | (166.0) | (71.3) | (7.3) | (66.8) | (6.1) | (14.5) | – |
Lease liabilities | 54.4 | (70.6) | (20.6) | (9.4) | (8.1) | (7.7) | (5.5) | (19.3) |
Trade and other payables | 111.3 | (111.3) | (111.3) | – | – | – | – | – |
| Derivative financial liabilities | ||||||||
| Outflow on forward foreign exchange | ||||||||
contracts used for hedging | (0.9) | (37.1) | (37.1) | – | – | – | – | – |
304.5 | (385.0) | (240.3) | (16.7) | (74.9) | (13.8) | (20.0) | (19.3) | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | ||||||||
Unsecured bank loans and overdrafts | 217.7 | (250.2) | (69.8) | (180.4) | – | – | – | – |
Lease liabilities | 61.2 | (84.3) | (16.8) | (13.5) | (11.7) | (8.1) | (7.0) | (27. 2) |
Trade and other payables | 113.4 | (113.4) | (113.4) | – | – | – | – | – |
| Derivative financial liabilities | ||||||||
Interest rate swaps used for hedging | (0.2) | (25.4) | (4.2) | (5.0) | (3.8) | (3.6) | (2.2) | (6.6) |
| Outflow on forward foreign exchange | ||||||||
contracts used for hedging | – | (52.1) | (52.1) | – | – | – | – | – |
392.1 | (525.4) | (256.3) | (198.9) | (15.5) | (11.7) | (9.2) | (33.8) |
| 31 December 2024 | ||||
| USD | EUR | NOK | SGD | |
| m | m | m | m | |
Trade receivables | 25.9 | 2.1 | – | – |
Cash at bank and in hand | 37.6 | – | 6.1 | 0.2 |
Trade payables | (5.5) | (0.9) | – | – |
Lease liabilities | (38.0) | – | – | – |
Gross balance sheet exposure | 20.0 | 1.2 | 6.1 | 0.2 |
Forecast sales | 141.1 | 16.2 | – | – |
Forecast purchases | (51.4) | (15.9) | – | – |
Gross exposure | 109.7 | 1.5 | 6.1 | 0.2 |
Forward foreign exchange contracts | (46.4) | – | – | – |
Net exposure | 63.3 | 1.5 | 6.1 | 0.2 |
| 31 December 2023 | ||||||
| USD | EUR | NOK | SGD | AUD | NGN | |
| m | m | m | m | m | m | |
Trade receivables | 55.2 | 1.2 | – | – | 0.2 | 0.2 |
Cash at bank and in hand | 37.8 | 0.5 | 9.7 | 1.8 | 0.1 | 1.1 |
Trade payables | (9.6) | (3.1) | (11.8) | – | – | (42.4) |
Gross balance sheet exposure | 83.4 | (1.4) | (2.1) | 1.8 | 0.3 | (41.1) |
Forecast sales | 184.9 | 12.8 | – | – | – | 631.5 |
Forecast purchases | (61.7) | (15.3) | – | – | – | (807.8) |
Gross exposure | 206.6 | (3.9) | (2.1) | 1.8 | 0.3 | (217.4) |
Forward foreign exchange contracts | (66.4) | – | – | – | – | – |
Net exposure | 140.2 | (3.9) | (2.1) | 1.8 | 0.3 | (217.4) |
2024 | 2023 | |||
| Income | Income | |||
| Equity | statement | Equity | statement | |
| Group | £m | £m | £m | £m |
US Dollar | (2.2) | (4.5) | (2.6) | (5.0) |
Other | (0.8) | (0.7) | 0.3 | (1.2) |
(3.0) | (5.2) | (2.3) | (6.2) |
| 2024 | 2023 | |
| £m | £m | |
| Fixed rate instruments | ||
Financial liabilities | (0.1) | (0.1) |
(0.1) | (0.1) | |
| Variable rate instruments | ||
Financial assets | 86.2 | 7 7.5 |
Financial liabilities | (155.5) | (217.7) |
(69.3) | (140.2) |
| 2024 | 2023 | |
| £m | £m | |
| Financial assets measured at fair value | ||
Forward foreign exchange contracts designated as cash flow hedges | – | 0.8 |
Interest rate swaps designated as cash flow hedges | 1.4 | 2.3 |
1.4 | 3.1 | |
| Financial liabilities measured at fair value | ||
Forward foreign exchange contracts designated as cash flow hedges | (0.9) | – |
Interest rate swaps designated as cash flow hedges | – | (0.2) |
(0.9) | (0.2) | |
0.5 | 2.9 |
Amount | Fair value | |||||
| 2024 | 2023 | 2024 | 2023 | |||
Maturity | Fixed rate % | £m | £m | £m | £m | |
Sterling interest rate swaps | 29 October 2027 | 2.1%-3.1% | 23.0 | 50.0 | 1.1 | 2.3 |
| 21 November 2032 & | ||||||
| USD interest rate swaps | 16 January 2033 | 3.65%-3.70% | 21.5 | 26.9 | 0.3 | (0.2) |
| 2024 | 2023 | |
| £m | £m | |
| Non-current assets | ||
Interest rate swaps designated as cash flow hedges | 1.4 | – |
Total non-current derivative financial instrument assets within Other financial assets | 1.4 | – |
| Current assets | ||
Forward foreign exchange contracts designated as cash flow hedges | – | 0.8 |
Interest rate swaps designated as cash flow hedges | – | 2.3 |
Total current derivative financial instrument assets included within Trade and other receivables | – | 3.1 |
| Current liabilities | ||
Forward foreign exchange contracts designated as cash flow hedges | (0.9) | – |
Total non-current derivative financial instrument assets within Other financial liabilities | (0.9) | – |
Interest rate swaps designated as cash flow hedges | – | (0.2) |
Total current derivative financial instrument liabilities included within Trade and other payables | – | (0.2) |
0.5 | 2.9 |
| RMS | Martek | |
| £m | £m | |
Goodwill | 8.3 | 7.7 |
Property, plant and equipment | 1.3 | 0.1 |
Right-of-use assets | 0.9 | – |
Inventories | 12.1 | 1.6 |
Trade and other receivables | 10.9 | 1.4 |
Cash and cash equivalents | 3.3 | 0.9 |
Trade and other payables | (8.6) | (1.5) |
Lease liabilities | (1.0) | – |
Taxation liabilities | (1.2) | (0.2) |
Net assets disposed | 26.0 | 10.0 |
Costs in relation to businesses sold | 8.0 | 1.2 |
Gain on disposal | 48.8 | 0.7 |
Consideration received | 82.8 | 11.9 |
| Cash flow from the disposal of businesses | ||
Cash received | 82.8 | 10.6 |
Cash and cash equivalents disposed of | (3.3) | (0.9) |
Costs in relation to businesses sold | (8.0) | (1.2) |
71.5 | 8.5 |
| £m | |
Consideration received | – |
Net liabilities disposed | (0.1) |
Costs in relation to businesses sold | (2.0) |
Loss on disposal | (2.1) |
| Cash flow from the disposal of businesses | |
Cash received | – |
Cash and cash equivalents disposed | – |
Costs in relation to businesses sold | (3.2) |
| (3.2) |
| 2024 | 2023 | |
| £m | £m | |
Sales to related parties | 1.5 | 1.8 |
Purchases from related parties | (1.6) | (2.8) |
Interest received | 0.2 | 0.2 |
Dividends received | 2.3 | 1.2 |
| 2024 | 2023 | |
| £m | £m | |
Amounts owed to related parties | (1.0) | (0.4) |
Amounts owed by related parties | 2.1 | 2.6 |
Loans to related parties | 2.1 | 2.6 |