17 September 2024
Billington Holdings
Plc
("Billington", the "Group" or the "Company")
Interim Results for the six
months to 30 June 2024
Billington Holdings Plc (AIM: BILN),
one of the UK's leading structural steel and construction safety
solutions specialists, is pleased to announce its unaudited interim results for the six months ended 30 June
2024.
|
Unaudited six months to 30
June 2024
|
Unaudited
six months to 30 June 2023
|
Percentage
Movement
|
Revenue
|
£57.90m
|
£60.15m
|
-3.7%
|
EBITDA*
|
£5.32m
|
£5.67m
|
-6.2%
|
Profit before tax
|
£4.64m
|
£4.60m
|
+0.9%
|
Cash and cash equivalents
|
£21.87m
|
£10.82m
|
+102.1%
|
Basic Earnings per share
(EPS)
|
27.6p
|
28.8p
|
-4.2%
|
*
Earnings before interest, tax, depreciation and
amortisation
Highlights
•
|
Revenue of £57.90 million (H1 2023:
£60.15 million)
|
•
|
Profit before tax increased by 0.9
per cent to £4.64 million (H1 2023: £4.60 million)
|
•
|
Strong cash and cash equivalents
balance of £21.87 million as at 30 June 2024 (31 December 2023:
£22.08 million and 30 June 2023: £10.82 million)
|
•
|
Increased macroeconomic confidence,
combined with price stability of construction materials, resulting
in deferred projects restarting
|
•
|
Record order book at 30 June 2024
spanning multiple market sectors and a positive pipeline of
opportunities provides confidence for FY24 and 2025
|
•
|
It is anticipated that due to the
timing of deliveries on certain significant contracts the Group's
revenue will be stronger in the second half of the year
|
•
|
FY24 profits are now expected to be
ahead of current market expectations
|
Mark Smith, Chief Executive Officer of Billington,
commented:
"The first half of 2024 saw
Billington continue to deliver a resilient performance across all
its business units. The Group has been successful in securing a
number of significant contracts, with further opportunities
expected to be realised in the short term, providing confidence for
the delivery of a strong performance in H2 2024 and in
2025.
"I believe the economic environment
has begun to stabilise following a challenging period and
indications are for the industry to return to regular, steady
growth, allowing the Group to look forward to the remainder of 2024
and 2025 with optimism and positivity."
For
further information please contact:
Billington Holdings Plc
Mark Smith, Chief Executive
Officer
Trevor Taylor, Chief Financial
Officer
|
Tel: 01226 340 666
|
Cavendish Capital Markets Ltd - Nomad and
Broker
Ed Frisby / Trisyia Jamaludin -
Corporate Finance
Andrew Burdis - ECM
|
Tel: 020 7220 0500
|
IFC
Advisory Limited
Tim Metcalfe
Graham Herring
Zach Cohen
|
Tel: 020 3934 6630
billington@investor-focus.co.uk
|
About Billington Holdings Plc
Billington Holdings Plc (AIM: BILN), one of the
UK's leading structural steel and construction safety solutions
specialists, is a UK based Group of companies focused on structural
steel and engineering activities throughout the UK and European
markets. Group companies pride themselves on the provision of high
technical and professional standards of service to niche markets
with emphasis on building strong, trusted and long-standing
partnerships with all of our clients. https://billington-holdings.plc.uk/
Investor Presentation
Billington's CEO, Mark Smith, and
CFO, Trevor Taylor, will be hosting an interactive
presentation on the Investor Meet Company platform at 3.00 p.m.
today, Tuesday 17 September 2024. The presentation is open to all
existing and potential shareholders. Questions can be submitted at
any time during the live presentation. Investors can sign up to
Investor Meet Company for free and add to meet Billington
via:
https://www.investormeetcompany.com/billington-holdings-plc/register-investor
Investors who already follow
Billington on the Investor Meet Company platform will automatically
be invited.
The information contained within this announcement is deemed
to constitute inside information as stipulated under the retained
EU law version of the Market Abuse Regulation (EU) No. 596/2014
(the "UK MAR") which is part of UK law by virtue of the European
Union (Withdrawal) Act 2018. The information is disclosed in
accordance with the Company's obligations under Article 17 of the
UK MAR. Upon the publication of this announcement, this inside
information is now considered to be in the public
domain.
CHIEF EXECUTIVE STATEMENT
Introduction
The first half of 2024 was a strong
performance by the Group, across all its business units. The
comparative period in 2023 was a record performance by the Group
and it is pleasing that similar levels of revenue of £57.90 million (H1 2023: £60.15 million)
and profit before tax of
£4.64 million (H1 2023: £4.60 million) were achieved.
The Group has been successful in
securing a number of significant contracts and has a strong order
book spanning multiple market sectors. The programmed
delivery of a number of these contracts is such that the Group is
expecting a continued strong financial performance in the second
half of the current financial year.
Whilst we remain mindful of the
continuing challenging macroeconomic environment and subdued market
this year, we have increased our share of the market. The economic
outlook, moving into 2025, is starting to show signs of optimism,
with the current downward trajectory of interest rates expected to
continue and industry consumption forecast to return to regular
growth.
Group Companies
Billington Structures
Billington Structures is one of the
UK's leading structural steelwork contractors with a highly
experienced workforce capable of delivering projects from simple
building frames to complex structures in excess of 10,000
tonnes. With two facilities in Barnsley and a further
facility in Bristol and with a heritage dating back over 75 years,
the business is well recognised and respected in the industry with
the capacity to process over 50,000 tonnes of steel per
annum.
Billington Structures made further
good progress in the first half of the year, with a particular
highlight being the award of the Group's largest ever contract with
Acciona for the North London Heat and Power (NLHPP) project.
Billington has built a strong position in the energy from waste
sector and is well positioned to win further business in what is a
complex market with reduced competition.
Whilst the business continued to
operate at near full capacity, continued benefits are being seen
from increases in capacity following efficiency and process
improvements, driven by the Group's investment in capital equipment
and skilled workforce. The Group is currently in year four of
its five year capital investment and modernisation programme and
further investment is planned that will continue this
progress.
The business continues to serve a
wide variety of markets, with a good spread of
customers. Particularly strong demand
is being seen in the high-tech manufacturing, infrastructure, data
centre and defence sectors, in addition to energy from waste.
Other sectors, such as distribution warehouses and film studios,
are seeing projects restarted, presenting further
opportunities.
Billington Structures has a very
healthy order book, at record levels at 30 June 2024, covering a
longer period than historically, providing good visibility into
2025. The business is well placed for a strong performance in
the second half of the year and into 2025.
Shafton Steel Services
The Shafton facility operates in two
distinct business areas. The first undertakes activities for
Billington Structures. The second, Shafton Steel Services
offers a complete range of steel profiling services to many diverse
external engineering and construction companies, providing further
opportunities for growth as well as allowing for the supply of
value added, complementary products and services enhancing the
comprehensive offering of the Group.
In the first half, Shafton Steel
Services, utilised its market leading processing capabilities to
undertake a number of sizeable projects for customers outside of
the Group which included large plate profiling and cutting,
countersinking and the manufacture of specialist large
fittings. The business has a strong orderbook and a healthy
pipeline of future business with new and existing
clients.
Tubecon
Tubecon is one of the UK's leading
structural steel fabricators specialising in Architecturally
Exposed Structural Steelwork (AESS), complex steel structures and
bridges in a number of sectors including retail, commercial, public
buildings, education, health, rail, sport and leisure, artworks,
and infrastructure projects across the UK.
In April 2024 the Group undertook an
'acquihire' of specialist bridge fabricator employees from S H
Structures when it was placed in administration. This has
significantly increased the capacity and capability of Tubecon to
provide a full service from concept to delivery of steel bridges
and Tubecon continues as a significant supplier of other complex
architectural steelwork. The business is actively targeting
infrastructure projects, building on its position in the market,
and recent orders provide confidence for the future in a growing
market.
On behalf of the Board I welcome the
S H Structures employees to the Group and look forward to seeing
the division progress.
Specialist Protective Coatings
Specialist Protective Coatings Ltd
("SPC"), formed in March 2022 following the Company's acquisition
of the trading assets of Orrmac Coatings, focusses on surface
preparation and the application of protective coatings for products
across a variety of sectors. During the first half projects
were undertaken in the power generation, water, infrastructure,
commercial office and data centre sectors.
The business has made excellent
progress since its formation and it is now fully integrated within
the Group, servicing both internal Billington work and a growing
base of external customers. During the period SPC operated at
near full capacity, enabling the business to focus on performance
enhancing work. In addition, the Group has continued to
expand its dedicated on-site painting service to enable SPC to be a
one-stop-shop for the painting requirements of the structural steel
sector. The addition of SPC to the Group offering and it's
improving efficiency has significantly improved the overall
performance of the internal companies that utilise its
services.
Peter Marshall Steel Stairs
Based in Leeds, Peter Marshall Steel
Stairs is a specialist designer, fabricator and installer of
bespoke steel staircases, balustrade systems and secondary
steelwork for both Billington Structures and those contracts being
undertaken by others. It has the capability to deliver stair
structures for the largest construction projects and in the period,
supplied projects including commercial offices, power generation,
data centres, distribution warehouses and leisure
schemes.
Peter Marshall Steel Stairs had an
extremely successful first half, maintaining robust margins and
operating at increased capacity at times, utilising partner
companies to assist in the successful delivery of it's significant
workload. Peter Marshall Steel Stairs is expected to have a
record year, boasting a strong order book for the remainder of 2024
and into 2025, with a further strong pipeline of opportunities for
2025. Options are being investigated to increase capacity to
meet the expected future demand.
Easi-Edge
Easi-Edge is a market leading site
safety solutions provider of temporary perimeter edge protection
and fall prevention systems for hire within the construction
industry. Health and safety is at the core of the business,
which operates in a legislative driven market. Easi-Edge is a
founder member of the Edge Protection Federation (EPF) and has
developed a training course to qualify personnel working in the
construction industry and explain the requirements of edge
protection on site. As falls from height remain one of the
main causes of injuries and fatalities within the industry,
installing edge protection correctly is fundamental to site
safety.
In the first half of 2024 Easi-Edge
continued as a significant contributor to Group profits, with an
improved performance reflecting changes within the business and
increased utilisation rates. During the period projects were
secured in a variety of sectors including commercial offices,
distribution warehouses, data centres, leisure, health and
education.
Easi-Edge's product range is
undergoing a modernisation and improvement programme, with all
barrier stock expected to be replaced over the next 18
months. This will enable the business to provide it's clients
with an improved product which will protect and promote its market
position and long term margin generation, together with providing
access to additional revenue streams. The Easi-Edge business
has a bright future and the investments being made should ensure it
has a sustainable position for the future.
Hoard-it
Hoard-it designs, fabricates and
manages a specialised range of environmentally sustainable,
re-usable, temporary hoarding solutions which are available on both
a hire and sale basis, tailored to the requirements of its
customers. The Hoard-it offering is complimented by Brand-It,
providing an on-site graphics solution utilised on both Hoard-it's own products and increasingly on
those installed by others as Brand-it expands its product
offering.
Hoard-it again enjoyed a very strong
performance in the first half of 2024, with continued growth and
margin improvement, as new clients, so hence new projects were
secured in sectors ranging from residential to manufacturing,
commercial and retail developments.
Hoard-it has benefited from its
investment in stock levels in advance of anticipated demand,
enabling rapid deployment of its solutions. This strong
performance is expected to continue in the second half of the year
and the Group is looking to secure additional premises for Hoard-it
to accommodate future growth.
Financial Results
Revenue and Profit Before Tax
Group revenue decreased by 3.7 per
cent in the period to £57.90 million (H1 2023: £60.15 million),
reflecting the timing of deliveries on a number of the Group's
larger contracts combined with a reduction in some of the Group's
primary input costs and associated revenue. Profit before tax
for the period improved marginally to £4.64 million (H1 2023: £4.60
million).
Basic Earnings per Share (EPS)
Basic earnings per share for the
first half of the year decreased by 4.2 per cent to 27.6 pence (H1
2023: 28.8 pence), with diluted earnings per share decreasing by
4.1 per cent to 25.9 pence (H1 2023: 27.0 pence).
Liquidity and Capital Resources
The Group continues to enjoy a
strong cash balance, with cash and cash equivalents of £21.87
million as at 30 June 2024 (31 December 2023: £22.08 million and 30
June 2023: £10.82 million). Post period end, on 2 July 2024,
£4.1 million was utilised for the 2023 dividend declared earlier in
the year. In addition to the Group's cash resources, the
Group has entered into an agreement with HSBC, the Company's
bankers, for a £6.0 million Revolving Credit Facility (RCF) for
three years to provide enhanced flexibility to capitalise on
acquisition opportunities should suitable and appropriate prospects
be identified.
Inventories and contract work in
progress decreased to £15.32 million (30 June 2023: £20.44 million)
and trade and other receivables increased to £18.38 million (30
June 2023: £17.56 million), primarily as a result of the timing of
certain larger contracts being undertaken by the Group.
Capital Expenditure
During the period the Group
continued its planned capital expenditure programme to facilitate
efficiency improvements, increase certain manufacturing capacities
and to replace obsolete equipment. The largest project
undertaken in the period was the delivery and installation of a
Cutlite Penta plate laser cutting machine at Billington Structures'
Wombwell facility, at a cost of £0.78 million. Other
significant capital expenditure projects in the period included
£0.30 million invested in Hoard-it and Easi-Edge hire
stock.
Further orders have been placed for
additional machinery that will be delivered, installed and
commissioned in the second half of the year.
The Group is now in year four of its
planned five year capital investment and modernisation programme
and will continue to actively invest in appropriate areas, whilst
being mindful of the returns achievable from capital
investment. It is expected that capital expenditure will be
approximately £3.5 million in both 2024 and 2025, with £2.0 million
of this year's expenditure being invested in the first
half.
Production Resources
Billington, alongside the wider
steel industry has faced challenges with the recruitment of
sufficient skilled production labour at its facilities. In
order to address these issues, the Group has focussed on the
enhancement of locally based training, in particular to increase
the recruitment of skilled fabricators and welders.
Billington, in combination with Betterweld, a specialist training
provider, and Barnsley College and Department for Work and
Pensions, set up a regional training centre to provide
fabrication/welding training at the Group's Shafton facility. This
training centre opened in Q4 2023 and is already providing the
Group with trained personnel for the Group's two Barnsley based
facilities. It is the Group's intention to replicate this
model in Bristol and establish a regional training facility there
to provide additional local skilled staff.
Dividend
In the first half of 2024 Billington
declared a final dividend in relation to the year ended 31 December
2023 of 33 pence per share, comprising an ordinary dividend of 20
pence per share and an additional exceptional amount of 13 pence
per share reflecting the outstanding performance of the Group in
2023. This dividend was paid on 2 July 2024, amounting to
£4.1 million, which was 2.56 times covered by 2023 underlying
earnings. This dividend represented the largest ever dividend
declared by the Company. No interim dividend for 2024 has
been declared (2023: nil), a policy consistent with prior
years.
Market and Economic Outlook
During the period the steel price
fell to its lowest level since the Covid-19 pandemic and although
some price rises have been experienced recently, the price remains
below the level seen for some time. Projects have returned to the
market as a result of the stabilisation of steel and other building
material prices, providing further confidence for the sector as we
move into 2025. During the period the Group continued to be able to
hedge its steel requirements for secured contracts, providing price
certainty. The Group also enjoyed an increased degree of
stability on the supply side and this stability is expected to
remain for the foreseeable future.
The Group continues to benefit from
significant projects in energy from waste, high-tech manufacturing,
infrastructure and data centre facilities, achieving a record order
book at 30 June 2024. In addition, some of the other markets
in which Billington operates such as large office developments,
industrial warehousing development, film studio and leisure
facility construction are seeing projects restarted and are
providing a growing pipeline of opportunities. These growth
areas are expected to more than offset any impact on the Group from
any deferment of government expenditure and the slight softening of
the structural steel market this year.
We are conscious that a number of
the main construction contractors continue to operate under
significant pressure. The Group insures its exposures with
the maximum available cover, in a continuing difficult credit
insurance market, and focuses on projects with the more financially
robust, larger contractors, that can deliver an appropriate margin.
We have a robust process in place to assess the risks
associated with individual projects on a case-by-case basis to
reduce and mitigate the associated risks where possible.
Prospects and Outlook
I am very pleased with the
performance across the Group in the first half of 2024 and I
believe that Billington has continued to be seen as the steelwork
contractor of choice. The Group's investment
in efficiency improvements, the latest capital
equipment and skilled people, coupled with the Group's strong
market position and increased offering, is enabling the Group to
grow market share, achieve attractive margins and to focus on those
sectors that can deliver better returns.
Despite some softening in the market
this year compared to 2023, the large contracts secured in the
first half of the year and a strong pipeline of opportunities
provides confidence for the 2024 full year and into 2025, with FY24
profits now expected to be ahead of current market
expectations.
We also continue to assess
acquisition opportunities as they arise and the Company's strong
balance sheet provides the ability for the Group to undertake
complimentary acquisitions. The Group is currently debt free
with a very strong cash balance, and the three year £6.0 million
Revolving Credit Facility entered into with HSBC provides
additional flexibility to capitalise on acquisition opportunities
should suitable and appropriate prospects be identified.
In closing, I would like to thank
Billington's Board, employees, shareholders and all stakeholders
for their continued support.
Mark Smith
Chief Executive
17
September 2024
Condensed consolidated interim income
statement
Six months ended 30 June
2024
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
Six months
|
|
Six
months
|
|
Twelve
months
|
|
|
to 30 June
|
|
to 30
June
|
|
to 31
December
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
£'000
|
Revenue
|
57,896
|
|
60,154
|
|
132,495
|
Raw material and
consumables
|
(34,021)
|
|
(37,712)
|
|
(78,182)
|
Other external charges
|
(3,078)
|
|
(2,660)
|
|
(6,053)
|
Staff costs
|
(13,687)
|
|
(11,675)
|
|
(25,536)
|
Depreciation
|
(1,113)
|
|
(1,100)
|
|
(2,215)
|
Other operating charges
|
(1,793)
|
|
(2,437)
|
|
(7,263)
|
|
|
(53,692)
|
|
(55,584)
|
|
(119,249)
|
Operating profit
|
4,204
|
|
4,570
|
|
13,246
|
Finance income
|
473
|
|
70
|
|
224
|
Finance costs
|
(38)
|
|
(41)
|
|
(82)
|
Profit before tax
|
4,639
|
|
4,599
|
|
13,388
|
Tax
|
(1,186)
|
|
(1,081)
|
|
(3,063)
|
Profit for the period attributable to equity holders of the
parent company
|
3,453
|
|
3,518
|
|
10,325
|
|
|
|
|
|
|
|
Basic earnings per share
|
27.6 p
|
|
28.8
p
|
|
84.4
p
|
Diluted earnings per share
|
25.9 p
|
|
27.0
p
|
|
79.3
p
|
Condensed consolidated interim statement of comprehensive
income
Six months ended 30 June
2024
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
Six months
|
|
Six
months
|
|
Twelve
months
|
|
|
to 30 June
|
|
to 30
June
|
|
to 31
December
|
|
|
2024
|
|
2023
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
Profit for the period
|
3,453
|
|
3,518
|
|
10,325
|
Other comprehensive income
|
|
|
|
|
|
Items that will not be reclassified subsequently to profit or
loss
|
|
|
|
|
|
|
Revaluation of land and
buildings
|
-
|
|
-
|
|
5,868
|
|
Movement on deferred tax relating to
revaluation
|
-
|
|
-
|
|
(1,467)
|
|
Remeasurement of net defined benefit
surplus
|
-
|
|
-
|
|
(340)
|
|
Movement on deferred tax relating to
pension surplus
|
-
|
|
-
|
|
85
|
|
|
-
|
|
-
|
|
4,146
|
Items that will be reclassified subsequently to profit or
loss
|
|
|
|
|
|
|
Gain/(loss) on forward currency
contracts
|
31
|
|
-
|
|
(31)
|
Other comprehensive income, net of tax
|
31
|
|
-
|
|
4,115
|
Total comprehensive income for the period attributable to
equity holders of the parent company
|
3,484
|
|
3,518
|
|
14,440
|
Condensed consolidated interim balance sheet
Six months ended 30 June
2024
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
30 June
|
|
30
June
|
|
31
December
|
|
2024
|
|
2023
|
|
2023
|
|
£'000
|
|
£'000
|
|
£'000
|
Assets
|
|
|
|
|
|
Non current
assets
|
|
|
|
|
|
Property, plant and
equipment
|
26,187
|
|
20,023
|
|
25,329
|
Investment property
|
614
|
|
464
|
|
614
|
Pension asset
|
1,871
|
|
2,174
|
|
1,871
|
Total non current assets
|
28,672
|
|
22,661
|
|
27,814
|
Current
assets
|
|
|
|
|
|
Inventories
|
2,038
|
|
2,039
|
|
1,576
|
Contract work in progress
|
13,286
|
|
18,398
|
|
6,540
|
Trade and other
receivables
|
18,384
|
|
17,557
|
|
23,582
|
Cash and cash equivalents
|
21,874
|
|
10,821
|
|
22,084
|
Total current assets
|
55,582
|
|
48,815
|
|
53,782
|
Total assets
|
84,254
|
|
71,476
|
|
81,596
|
Liabilities
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Trade and other payables
|
26,912
|
|
31,384
|
|
28,481
|
Lease liabilities
|
161
|
|
153
|
|
157
|
Current tax payable
|
846
|
|
369
|
|
447
|
Derivative financial
instruments
|
-
|
|
-
|
|
31
|
Total current liabilities
|
27,919
|
|
31,906
|
|
29,116
|
Non current
liabilities
|
|
|
|
|
|
Lease liabilities
|
1,560
|
|
1,721
|
|
1,641
|
Deferred tax liabilities
|
3,001
|
|
1,525
|
|
3,001
|
Total non current liabilities
|
4,561
|
|
3,246
|
|
4,642
|
Total liabilities
|
32,480
|
|
35,152
|
|
33,758
|
Net
assets
|
51,774
|
|
36,324
|
|
47,838
|
Equity
|
|
|
|
|
|
Share capital
|
1,293
|
|
1,293
|
|
1,293
|
Share premium
|
1,864
|
|
1,864
|
|
1,864
|
Capital redemption
reserve
|
132
|
|
132
|
|
132
|
Other components of
equity
|
3,878
|
|
(761)
|
|
3,847
|
Accumulated profits
|
44,607
|
|
33,796
|
|
40,702
|
Total equity
|
51,774
|
|
36,324
|
|
47,838
|
Condensed consolidated interim statement of changes in
equity
(Unaudited)
|
Share
|
Share
|
Capital
|
Other
|
Accumulated
|
Total
|
|
capital
|
premium
|
redemption
|
components
|
profits
|
equity
|
|
|
account
|
reserve
|
of
equity
|
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
At 1
January 2023
|
1,293
|
1,864
|
132
|
(761)
|
31,819
|
34,347
|
|
|
|
|
|
|
|
Equity dividends
|
-
|
-
|
-
|
-
|
(1,899)
|
(1,899)
|
Credit related to equity-settled
share based payments
|
-
|
-
|
-
|
-
|
358
|
358
|
Transactions with owners
|
-
|
-
|
-
|
-
|
(1,541)
|
(1,541)
|
Profit for the six months to 30 June
2023
|
-
|
-
|
-
|
-
|
3,518
|
3,518
|
Total comprehensive income for the period
|
-
|
-
|
-
|
-
|
3,518
|
3,518
|
|
|
|
|
|
|
|
At
30 June 2023
|
1,293
|
1,864
|
132
|
(761)
|
33,796
|
36,324
|
|
|
|
|
|
|
|
At 1
July 2023
|
1,293
|
1,864
|
132
|
(761)
|
33,796
|
36,324
|
|
|
|
|
|
|
|
Dividends
|
-
|
-
|
-
|
-
|
1
|
1
|
Credit related to equity-settled
share based payments
|
-
|
-
|
-
|
-
|
581
|
581
|
ESOT movement in period
|
-
|
-
|
-
|
238
|
(228)
|
10
|
Transactions with owners
|
-
|
-
|
-
|
238
|
354
|
592
|
Profit for the six months to 31
December 2023
|
-
|
-
|
-
|
-
|
6,807
|
6,807
|
Other comprehensive income
|
|
|
|
|
|
|
Actuarial losses recognised in the
pension scheme
|
-
|
-
|
-
|
-
|
(340)
|
(340)
|
Deferred tax on pension
|
-
|
-
|
-
|
-
|
85
|
85
|
Financial instruments
|
-
|
-
|
-
|
(31)
|
-
|
(31)
|
Revaluation of land and
buildings
|
-
|
-
|
-
|
5,868
|
-
|
5,868
|
Deferred tax on pension
|
-
|
-
|
-
|
(1,467)
|
-
|
(1,467)
|
|
|
|
|
|
|
|
Total comprehensive income for the period
|
-
|
-
|
-
|
4,370
|
6,552
|
10,922
|
|
|
|
|
|
|
|
At
31 December 2023
|
1,293
|
1,864
|
132
|
3,847
|
40,702
|
47,838
|
|
|
|
|
|
|
|
At 1
January 2024
|
1,293
|
1,864
|
132
|
3,847
|
40,702
|
47,838
|
|
|
|
|
|
|
|
Credit related to equity-settled
share based payments
|
-
|
-
|
-
|
-
|
452
|
452
|
Transactions with owners
|
-
|
-
|
-
|
-
|
452
|
452
|
Profit for the six months to 30 June
2024
|
-
|
-
|
-
|
-
|
3,453
|
3,453
|
Other comprehensive income
|
|
|
|
|
|
|
Financial instruments
|
-
|
-
|
-
|
31
|
-
|
31
|
Total comprehensive income for the period
|
-
|
-
|
-
|
31
|
3,453
|
3,484
|
|
|
|
|
|
|
|
At
30 June 2024
|
1,293
|
1,864
|
132
|
3,878
|
44,607
|
51,774
|
Condensed consolidated interim cash flow
statement
Six months ended 30 June
2024
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
|
Six months
|
|
Six
months
|
|
Twelve
months
|
|
|
to 30 June
|
|
to 30
June
|
|
to 31
December
|
|
|
2024
|
|
2023
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
£'000
|
Cash
flows from operating activities
|
|
|
|
|
|
|
Group profit after tax
|
|
3,453
|
|
3,518
|
|
10,325
|
Taxation paid
|
|
(787)
|
|
(780)
|
|
(2,591)
|
Interest received
|
|
473
|
|
70
|
|
187
|
Depreciation on property, plant and
equipment
|
|
1,113
|
|
1,100
|
|
2,215
|
Fair value adjustment of investment
properties
|
|
-
|
|
-
|
|
(30)
|
Impairment of property, plant and
equipment
|
|
-
|
|
-
|
|
372
|
Share based payment
charge
|
|
452
|
|
358
|
|
939
|
Profit on sale of property, plant
and equipment
|
|
(77)
|
|
(177)
|
|
(243)
|
Taxation charge recognised in income
statement
|
|
1,186
|
|
1,081
|
|
3,063
|
Net finance income
|
|
(435)
|
|
(29)
|
|
(142)
|
(Increase)/decrease in
inventories
|
|
(462)
|
|
1,295
|
|
1,758
|
(Increase)/decrease in contract work
in progress
|
|
(6,746)
|
|
(4,850)
|
|
7,008
|
Decrease/(increase) in trade and
other receivables
|
|
5,198
|
|
(7,299)
|
|
(13,324)
|
(Decrease)/increase in trade and
other payables
|
|
(1,569)
|
|
7,441
|
|
6,411
|
Net
cash flow from operating activities
|
|
1,799
|
|
1,728
|
|
15,948
|
Cash
flows from investing activities
|
|
|
|
|
|
|
Purchase of property, plant and
equipment
|
|
(2,000)
|
|
(1,887)
|
|
(2,899)
|
Purchase of investment
property
|
|
-
|
|
-
|
|
(120)
|
Proceeds from sale of property,
plant and equipment
|
|
106
|
|
205
|
|
386
|
Net
cash flow from investing activities
|
|
(1,894)
|
|
(1,682)
|
|
(2,633)
|
Cash
flows from financing activities
|
|
|
|
|
|
|
Interest paid
|
|
(38)
|
|
(42)
|
|
(82)
|
Repayment of bank and other
loans
|
|
-
|
|
(750)
|
|
(750)
|
Capital element of leasing
payments
|
|
(77)
|
|
(67)
|
|
(143)
|
Dividends paid
|
|
-
|
|
-
|
|
(1,900)
|
Employee Share Ownership Plan share
sales
|
|
-
|
|
-
|
|
10
|
Net
cash flow from financing activities
|
|
(115)
|
|
(859)
|
|
(2,865)
|
Net
(decrease)/increase in cash and cash equivalents
|
|
(210)
|
|
(813)
|
|
10,450
|
Cash
and cash equivalents at beginning of period
|
|
22,084
|
|
11,634
|
|
11,634
|
Cash
and cash equivalents at end of period
|
|
21,874
|
|
10,821
|
|
22,084
|
Total cash and cash equivalents
|
|
21,874
|
|
10,821
|
|
22,084
|
Notes to the interim accounts - as at 30 June
2024
Segmental Reporting
The Group trading operations of
Billington Holdings plc are in Structural Steelwork and Safety
Solutions, and all are continuing. The Structural Steelwork segment
includes the activities of Billington Structures Limited, Peter
Marshall Steel Stairs Limited and Specialist Protective Coatings
Limited, and the Safety Solutions segment includes the activities
of Easi-Edge Limited and Hoard-It Limited. The Group
activities, comprising services and assets provided to Group
companies and a small element of external property rentals and
management charges, are shown in Other. All assets of the Group
reside in the UK.
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
Six months
|
|
Six
months
|
|
Twelve
months
|
|
to 30 June
|
|
to 30
June
|
|
to 31
December
|
|
2024
|
|
2023
|
|
2023
|
|
£000
|
|
£000
|
|
£000
|
|
|
|
|
|
|
Analysis of revenue
|
|
|
|
|
|
Structural Steelwork
|
51,496
|
|
54,701
|
|
121,583
|
Safety Solutions
|
6,400
|
|
5,453
|
|
10,911
|
Other
|
-
|
|
-
|
|
1
|
Consolidated total
|
57,896
|
|
60,154
|
|
132,495
|
|
|
|
|
|
|
Analysis of operating profit before finance
income
|
|
|
|
|
Structural Steelwork
|
3,734
|
|
4,309
|
|
12,687
|
Safety Solutions
|
961
|
|
646
|
|
1,046
|
Other
|
(491)
|
|
(385)
|
|
(487)
|
Consolidated total
|
4,204
|
|
4,570
|
|
13,246
|
Basis of preparation
These consolidated interim financial
statements are for the six months ended 30 June 2024. They have
been prepared with regard to the requirements of IFRS. The
financial information set out in these consolidated interim
financial statements does not constitute statutory accounts as
defined in S434 of the Companies Act 2006. They do not include all
of the information required for full annual financial statements,
and should be read in conjunction with the consolidated financial
statements of the Group for the year ended 31 December 2023 which
contained an unqualified audit report and have been filed with the
Registrar of Companies. They did not contain statements under S498
of the Companies Act 2006.
These consolidated interim financial
statements have been prepared under the historical cost convention
with the exception of the following that are held at fair value:
land and buildings; investment property; defined benefit pension
obligation and plan assets; and financial instruments. The
accounting policies have been applied consistently throughout the
Group for the purposes of preparation of these consolidated interim
financial statements.
Dividends
In the first half of 2024 Billington
Holdings Plc declared a final dividend of 33.0 pence (2023: 15.5
pence) per share amounting to £4,268,000 (2023: £2,005,000) to its
equity shareholders. Dividends are recorded as declared and are
accrued within creditors at the period end. The dividend was
subsequently paid in July 2024. No interim dividend for 2024 has
been declared (2023: nil).
These results were approved by the
Board of Directors on 16 September 2024.