HSS Hire Group
Plc
Solid performance, launching
next phase of strategy
HSS Hire Group plc ("HSS" or the "Group") today announces
results for the 26 week period ended 29 June 2024.
Next phase of strategy
being implemented to separate the management and trading operations
of HSS ProService and HSS Operations to allow each business to
pursue different but complementary growth objectives to maximise
shareholder value
Financial Highlights
(Unaudited)
Continuing
operations 1
|
H1 2024
(26 weeks to 29
June 2024)
|
H1 2023
(26 weeks to 1 July
2023)
|
Change
|
Revenue
|
£170.8m
|
£165.6m
|
3.2%
|
Adjusted EBITDA2
|
£26.9m
|
£28.9m
|
£(2.0)m
|
Adjusted EBITA3
|
£7.3m
|
£10.8m
|
£(3.5)m
|
Adjusted profit before
tax4
|
£1.2m
|
£5.0m
|
£(3.8)m
|
Adjusted basic EPS
|
0.13p
|
0.55p
|
(0.42)p
|
ROCE5
|
14.9%
|
18.0%
|
(3.1)pp
|
Net debt
leverage6 - non IFRS16
|
1.0x
|
1.0x6
|
-x
|
Net debt
leverage7 - IFRS16
|
1.5x
|
1.6x7
|
0.1x
|
Operating profit (Underlying8)
|
£6.2m
|
£9.9m
|
£(3.7)m
|
Profit before tax (Underlying8)
|
£1.2m
|
£5.0m
|
£(3.8)m
|
Solid performance, strong balance sheet
· Solid revenue performance in challenging markets with H1 24
revenue growth +3.2%
o HSS ProService ("ProService") marketplace business like for
like growth of 3.4%, ahead of market9, with double digit
Services10 increase somewhat offset by seasonal
product11 weakness
o HSS Operations ("Operations") maintained utilisation at 56%
through efficient fleet management
· Seasonal product weakness impacted H1 24
profitability
o Adjusted EBITDA and EBITA excluding this impact broadly in
line with H1 23
o Targeted cost action creating operational efficiency to
mitigate demand softness in certain end markets
o Continued strong returns with ROCE above the Group's cost of
capital
· Robust balance sheet with non-IFRS16 leverage6
maintained at 1.0x (H1 23: 1.0x)
o Net proceeds of £20m from sale of Power businesses used to
reduce debt and further strengthen the Group balance
sheet
o HSS continues to deliver consistently high returns ahead of
cost of capital
o Material liquidity headroom of £75m to support ongoing
strategy development
· Interim dividend maintained at 0.18 pence per
share12
Continued strategic momentum, launching next phase of
strategy
· Following legal separation of ProService and Operations in
2022 as previously announced, the commercial and operational
activities of each entity will now be fully separated
· Each
business will now pursue complementary growth strategies with
separate management teams and greater control over resources and
investment decisions
· ProService:
· Digital marketplace business for building services focussed
on buyer and seller acquisition across a broad range of products
and services
· Marketplace growth strategy building momentum with over 2,200
buyers having now transacted on our self-service marketplace
platform, resulting in 38% average buyer revenue growth
year-on-year
· Medium term target of 7,000 buyers transacting through our
marketplace
· Operations:
· Well-invested asset-owning independent tool hire business in
the UK and Ireland focussed on delivering a consistently
high-quality service combined with unlocking ongoing efficiency
gains
· Low-cost builders merchant network expanded to 104 locations
delivering 13% growth on a same stores
basis13
· Medium term target of over 150 trading locations
· The
Board believes that this structure provides greater optionality to
maximise future value for shareholders
· Capital Markets Days planned for each business during 2025
when the management teams will present their individual growth
strategies and market opportunities.
Current trading
· While a continued weakness in seasonal products has led to a
more challenging start to H2 2024, we are somewhat encouraged by
lead macroeconomic indicators for UK construction beginning to
trend in a positive direction. Both our businesses are positively
positioned to capitalise on improving markets and we shortly expect
to mobilise on a number of large accounts won over the
summer.
Steve Ashmore, Chief Executive Officer,
said:
"The Group delivered a solid
first-half performance against a challenging market backdrop, with
above-market growth in our ProService marketplace business and
continued good utilisation in Operations.
Today we are meaningfully
progressing our growth strategy with the announcement of the
commercial and operational separation of ProService and Operations.
This will enable each business to pursue complementary growth
strategies under independent leadership teams with greater control
over resources and investment decisions.
Looking ahead, we are well placed
to capitalise on any change to market conditions and in the
meantime have a number of new contracts mobilising in H2. However,
as a result of the new Group structure and the period of transition
that this will involve, the Board believes it is prudent to remove
guidance until further notice.
The Board and I are excited about
this next stage in the development of our strategy, which we are
confident will fully unlock the growth potential of each business
and provide greater optionality to maximise future value for
shareholders."
H1 24 Results Presentation
HSS Hire Group Plc will host a
virtual presentation for analysts at 9:00am on 24 September 2024.
Analysts wishing to attend should contact FTI Consulting to
register - Connie.Gibson@fticonsulting.com
An audio recording will be
available on our website in due course.
Notes
1) Results
for H1 24 and H1 23 are on a continuing operations basis, excluding
the Power businesses which were disposed of in March
2024.
2)
Adjusted EBITDA is defined as operating profit before depreciation,
amortisation, and exceptional items. For this purpose, depreciation
includes the net book value of hire stock losses and write offs,
and the net book value of other fixed asset disposals less the
proceeds on those disposals
3)
Adjusted EBITA defined as Adjusted EBITDA less
depreciation
4)
Adjusted Profit before tax defined as profit before tax excluding
amortisation of brand and customer lists and exceptional
items
5)
ROCE is calculated as Adjusted
EBITA for the 52 weeks to 29 June 2024 divided by
the average of total assets less current liabilities (excluding
intangible assets, cash and debt items) over the same
period
6)
Non-IFRS16 leverage is calculated as closing net debt excluding
non-hire equipment leases divided by adjusted EBITDA less right of
use depreciation and interest on non-hire equipment for the 52
weeks to 29 June 2024 (prior year 52 weeks to 1 July 2023).
Comparators on a reported basis with no pro-forma adjustments to
reflect the disposal of the Power businesses.
7) IFRS16
leverage is calculated as closing net debt divided by adjusted
EBITDA for the 52 weeks to 29 June 2024 (prior year 52 weeks to 1
July 2023). Comparators on a reported basis with no pro-forma
adjustments to reflect the disposal of the Power
businesses.
8)
Performance excluding exceptional items
9)
European Rental Association forecast +2.7%
10) Services relates
to rehire income generated from third-party owned assets and the
Training product vertical as historically presented in operating
segments
11) Seasonal products
include Heating and Air Conditioning assets
12)
All dividends will be paid in cash and no scrip
dividend, other dividend reinvestment plan or scheme or currency
election will be offered to shareholders. Ex-dividend date of
3rd October 2024, record date of 4th October 2024 and
payment date of 6th November 2024.
13) Merchant locations
open for comparable period in both H1 24 and H1 23
Disclaimer:
This announcement has been
prepared solely to provide additional information to shareholders
and meets the relevant requirements of the Disclosure Guidance and
Transparency Rules of the Financial Conduct Authority. This
announcement should not be relied on by any other party or for any
other purpose.
This announcement contains
forward-looking statements relating to the business, financial
performance and results of HSS Hire Group plc and the industry
in which HSS Hire Group plc operates. These statements may be
identified by words such as "expect", "believe", "estimate",
"plan", "target", or "forecast" and similar expressions, or by
their context. These statements are made on the basis of current
knowledge and assumptions and involve risks and uncertainties.
Various factors could cause actual future results, performance or
events to differ materially from those described in these
statements and neither HSS Hire Group plc nor any other person
accepts any responsibility for the accuracy of the opinions
expressed in this presentation or the underlying assumptions. No
obligation is assumed to update any forward-looking
statements.
Notes to editors
HSS Hire Group plc operates
through two separate but complimentary businesses serving
predominately business customers:
· HSS
ProService is the leading Digital marketplace business focussed on
buyer and seller acquisition. Technology driven, scalable and
uniquely differentiated. Wide range of building services, including
hire, resale, materials, training and more
· HSS
Operations, which includes HSS Ireland, provides tool and equipment
hire and related services in the UK and Ireland through a
nationwide network of Group companies and third-party suppliers. It
offers a one-stop shop for all equipment through a combination of
its complementary rental and re-hire business to a diverse,
predominantly B2B customer base serving a range of end markets and
activities.
HSS is listed on the AIM Market of
the London Stock Exchange. For more information, please
see www.hsshiregroup.com.
For further information, please contact:
HSS Hire Group plc
|
Tel: 020 3757 9248 (on 24 September 2024)
|
Steve Ashmore, Chief Executive
Officer
|
Thereafter, please email:
Investors@hss.com
|
Richard Jones, Interim Group Chief
Financial Officer
|
|
|
|
FTI Consulting
Nick Hasell
Victoria Hayns
|
Tel: 020 3727 1340
|
|
|
Numis Securities (Nominated Adviser and
Broker)
|
Tel: 020 7260 1000
|
Stuart Skinner
George Price
|
|
This announcement contains inside information for the
purposes of Article 7 of EU Regulation 596/2014 as it forms part of
domestic law of the United Kingdom by virtue of the European Union
(Withdrawal) Act 2018, as amended (together, "MAR"). Upon the
publication of this announcement, this inside information is now
considered to be in the public domain. The person responsible for
arranging the release of this announcement on behalf of HSS is
Richard Jones, Interim Group Chief Financial
Officer.
Chief Executive Officer's
Report
Summary of H1 2024 Group performance
We delivered a solid performance
during the first six months of 2024 despite challenging market
conditions. The warmer winter and cooler early summer weather
conditions have led to significantly lower demand for seasonal
products. Non-seasonal product performance, while resilient, saw
subdued demand driven by low levels of end-user construction
activity, particularly in housing and commercial sectors, and
wetter Q2 weather also having an impact on enquiry
levels.
The teams across ProService,
Operations and HSS Ireland have done well to drive performance,
despite these challenging markets. The price and cost actions they
have taken mitigated some of the market softness and the
inflationary pressures that persist. Overall, our revenue growth of
3.2% was marginally ahead of the rental
market9.
Launch of the next phase of the strategy
Our strategy to create two
divisions in ProService and Operations in 2022 has proved
successful, with each business making material progress in recent
years. The Directors believe that the ProService and Operations
businesses have leading offerings independently of one another and
are well positioned to take advantage of a fragmented market and to
further capitalise on increasingly complex customer and supplier
requirements. However, as both ProService and Operations continue
to grow, the Board believes that each business, while
complementary, have different growth strategies and strategic
priorities.
In light of the above, the Board
believes that a separation of the businesses has the potential to
better unlock the value in each business and that this will provide
the Board with additional optionality to maximise value for
shareholders. It will also allow each business to pursue their
strategic objectives independently with greater control over
resources and opportunities through individually focused management
teams.
As part of the new operating
structure, we have established a trading agreement for Operations
to provide services to ProService and maintain customer service
levels during a period of transition. This is supported by a
temporary services agreement to maintain continuity in back-office
functions, almost all of which will sit within these respective
businesses. The small Group corporate function will continue to
exist, fulfilling governance and external reporting
activities.
ProService
Positioning and strategy
ProService is a capital light,
technology-driven marketplace which acts as a marketplace for those
looking to procure and supply for the building services sector. The
business is focused on leveraging its platform and first mover
advantage and building on the strong momentum and growth in buyer
and seller adoption.
The Board recognises the
opportunities to be gained by broadening this offering, expanding
the number of buyers and sellers on the platform and accessing the
wider building services sector in the UK of approximately £186
billion. Our medium-term aspirations are to have a digital platform
growing from the existing base of 2,200 to over 7,000 buyers using
the marketplace which should allow the business to double its
EBITDA margins as it benefits from operating leverage from the
platform revenue growth.
ProService H1 2024 trading performance
The investment we made in our
technology team during 2023 has supported material strategic and
operational progress. The team delivered v2.0 of our marketplace
platform, which we launched in December 2023, and during the first
six months of 2024 we saw a significant acceleration in the number
of buyers using this online self-service platform. To date over
2,200 buyers have registered for the marketplace and raised a
contract themselves. This has been achieved primarily through
promotion by our salesforce, rather than marketing spend, and is a
reflection of the attractiveness of the platform
offering.
26% of all contracts in H1 24 were
originated through our self-serve technology platforms: ProService
Marketplace and HSS.com, compared to 15% in H1 23.
The training vertical continues to
perform well achieving 20% year-on-year growth. The training market
continues to be supported by tightening legislative and Health
& Safety drivers, supporting growth in demand from all buyer
markets. Our extensive network of over 240 training sellers,
offering a wide range of training solutions on our platform,
complements our in-house provision of technical training, combining
to offer buyers a market-leading one-stop-shop training
proposition.
The two new verticals, building
materials and equipment sales, that we launched in 2023 continue to
show robust levels of demand despite challenging markets, with
revenue in these verticals, having doubled year-on-year.
Operations
Positioning and strategy
Operations is a leading fulfilment
business in the UK and Ireland focussed on service delivery, health
& safety and quality, with comprehensive coverage across a wide
range of tools, low-level powered access and site equipment. It has
a well invested asset base and has consistently demonstrated growth
ahead of the market. The business has delivered high levels of
customer service whilst striving for ongoing efficiency gains,
underpinned by expansion of its national network and progress on
carbon reduction.
Our medium-term aspirations in the
UK are to expand our network of trading locations to over 150 and
to continue to deliver above market revenue growth whilst
maintaining ROCE above our cost of capital.
In the Republic of Ireland, HSS is
well placed to capitalise in the growth in key markets such as the
construction of data centres.
Operations H1 2024 trading performance
We have continued to expand our
low-cost builders merchant network, adding a further 10 locations
during the first six months of 2024, bringing our total network to
98 at June 2024 (June 2023: 67). A further six have been opened
since the period-end. We are pleased with the continued growth in
revenues from these locations, with year-on-year growth of 13% on a
same-stores like-for-like basis. We currently have plans to open a
further ten locations this year and medium-term aspirations for a
150-location national network.
Our route optimisation software,
Satalia, continues to optimise vehicle productivity and minimise
our carbon footprint. The Digital Service Portal technology we are
using in our workshops continues to improve process adherence and
drive equipment quality. In addition, we are currently trialling
new bar-coding technology, aimed at improving stock availability
and enhancing the digital information available to
customers.
Health & Safety continues to
be top of the agenda amongst our operational teams. They have been
promoting three basics of safety this year: following training
procedures, wearing the correct PPE for the job and calling out
unsafe behaviours. Colleagues have made more than 9,400 safety
observations this year and our All-Injury Frequency Rate (AIFR) has
reduced from 3.22 in H1 last year to 2.74 in H1 this year. Whilst
the number of RIDDORS has increased from 1 to 4 over the same
period, I would note that the additional incidents became RIDDORS
on the basis of extended lost time, rather than on the basis of the
severity of the injury.
Board and people
From the end of September, as part
of the new structure, I will take the role of Executive Chairman
for ProService and while I remain on the PLC Board as an Executive
Director, I will no longer serve as Chief Executive Officer. Alan
Peterson OBE will become non-Executive Chairman of Operations and
HSS Ireland and will retain his role as non-Executive Chair of the
PLC Board. Other than the impending departure of Amanda Burton from
the Board announced earlier today, the Board will therefore remain
unchanged.
I am also pleased to announce the
appointments of Jon Overman and Tom Shorten into the roles of CEO
for Operations and ProService respectively. They have each
appointed CFOs and CROs for each business including both internal
and external hires into these new roles. Both leadership teams are
now at full strength and both businesses have strong independent
ambitions.
Michael Killeen will continue to
run HSS Ireland which is the market-leading rental operator in the
Republic of Ireland, and which is already independently
self-sufficient, with only limited support required from Group
functions.
As previously announced, Paul
Quested stepped down from his role as Group CFO at the end of
August 2024, with Richard Jones joining as Interim CFO earlier in
August.
ESG Progress
The entire Group has continued to
make progress on our ESG roadmap. We have recently published our
3rd ESG Impact report, which outlines our performance
against our targets. We have also completed a Biodiversity impact
assessment, publishing the results in out first ever Sites
Biodiversity Report. Both new reports are available at
www.hsshiregroup.com.
We are proud to maintain our Ecovadis Gold Sustainability Rating
and look forward to our reassessment later this year. Our
ProService team have enhanced our marketplace platform to provide
customers with more information on the ESG credentials of different
products, allowing them to make better informed choices. They have
also enhanced the customer carbon reporting available via the
marketplace.
Summary
We expect there to be a period of
significant transition over the next 6-12 months as we implement
change across the Group. Both businesses will need to settle into
new team structures and adapt to new ways of working. There will
also be changes to systems and processes, most notably in
ProService who will be implementing a new ERP system so that it can
migrate from the legacy HSS Hire systems. There will also be some
optimisation of routes to market and some bedding in of the trading
agreement, alongside some temporary double-running of costs and
some exceptional costs.
As a result of this period of
change, we believe it is prudent to remove guidance for the
foreseeable future. We will regularly review the timing with which
we will reinstate guidance and provide visibility of our revised
expectations at the earliest opportunity. Irrespective of any
recovery in market conditions I am confident the business will show
further resilience, as it continues to benefit from the broad
spectrum of customers we serve and the wide range of products and
services we offer. The ongoing strength of our balance sheet makes
us well positioned to address any ongoing market challenges, whilst
also providing the opportunity to invest in a recovering
market.
H1 2024 Group Financial Performance
Revenue and segmental contribution
The H1 2024 results are based on
26 weeks of trading, consistent with H1 2023. Both the current and
comparator financials are presented on a continuing operations
basis, excluding the Power businesses which were disposed of in
March 2024. Segmental analysis is based on a consistent basis with
FY 2023 but prior to the impact of the separation of the two
businesses which is due to take effect from the end of September
2024.
Revenue in H1 2024 was £170.8m, an
increase of £5.2m, or 3.2% higher than the previous period (H1
2023: £165.6m), a resilient trading performance given the
challenging macro-environment with demand softness in certain end
markets and weakness in seasonal product performance due to the
mild winter and summer.
ProService revenue increased 3.4%
to £156.8m (H1 2023: £151.6m) with growth primarily from rehire of
third-party rental fleet and increased resale contracts, reflective
of continued demand for the one-stop-shop offering.
Operations UK revenues decreased 8.7% to £49.3m (H1 2023: £54.0m)
impacted by softness from certain markets such as housing, RMI
(repairs, maintenance and improvements) and fit-out and weak
seasonal performance which declined 23% compared to H1 2023. On a
consistent foreign exchange basis, HSS Ireland revenue grew 1.1%
(reported basis down 1.3%). The Central segment represents the
elimination of intercompany revenue between Operations and
ProService.
Costs
Cost of sales increased to £94.7m
during the period (H1 2023: £85.8m) driven
by the growth of third party rehire and resale revenue.
Distribution costs decreased by
3.1% to £13.6m (H1 2023: £14.0m) reflecting the continuing tight
control of costs and operational efficiency gains, enabling greater
flexibility as volumes change, offsetting inflationary
pressures.
Administrative expenses increased
by £1.2m to £55.6m (H1 2023: £54.4m). In addition to labour
inflation, ongoing costs were incurred relating to the operating of
the ProService Marketplace Platform being expensed (£0.8m). There
has been a corresponding reduction in the software capitalisation
as developers increasingly focus on maintenance activities
associated with the recently developed infrastructure.
Adjusted EBITDA and Adjusted EBITA
Adjusted EBITDA reduced £2.0m to £26.9m (H1 2023:
£28.9m), principally due to the revenue mix, compounded by the
seasonal product performance, and increased technology costs as we
invest to support the long-term growth of the
business.
Adjusted EBITA decreased £3.5m to
£7.3m (H1 2023: £10.8m) with an increase in property right of use
depreciation arising from increases as rent review negotiations are
concluded.
Operating Profit
The reduction in adjusted EBITA
flowed through to operating profit which decreased £3.7m to £6.2m
(H1 2023: £9.9m) with the increase in the variance linked to higher
amortisation associated with the investment in ProService's
marketplace technology.
This resulted in adjusted basic
earnings per share (on a continuing basis) decreasing to 0.13p in
H1 24 from 0.55p in the prior period. The change in the continuing
basic earnings per share was 0.87p, to a loss per share of
0.21p.
Net finance expenses
Net finance expenses were £5.0m,
in line with H1 2023, with the impact of increased charges due to
UK base rate changes offset by a £12.5m senior facility prepayment
in March 2024, utilising the proceeds from the Power businesses
sale.
Exceptional items
Total exceptional items of £3.1m
have been recognised in H1 2024 principally linked to the formal
separation of the commercial and operational activities of
ProService and Operations (£2.2m) and the financial impact of the
Power businesses disposal (£0.9m).
Return on Capital Employed
ROCE on a continuing basis
decreased to 14.9% from 18.0% in the prior year with the impact of
seasonal product weakness resulting in an adverse impact of around
3 percentage points.
Net debt
Net debt on 29 June 2024 was
£88.3m, a £22.6m reduction compared to H1 2023 (£111.6m). This
reduction has been primarily driven by the sale of the Power
businesses in March 2024 which realised net proceeds of £20.1m
alongside the removal of related hire purchase and lease
liabilities. The reduction in net debt and
continued strong working capital management has resulted in IFRS16
leverage decreasing to 1.5x (H1 2023: 1.6x, FY
2023: 1.7x). Non-IFRS16 leverage remained at 1.0x (H1 2023:
1.0x)
The debt facilities consist of a
£57.5m senior finance facility and an undrawn revolving credit and
overdraft facility of £25.0m, both maturing in November 2025. Including cash balances of
£38.2m and unutilised finance lines for the expansion of
hire fleet of £11.3m, the Group had liquidity headroom of £74.5m
at 29 June 2024.
Dividend
The Board has decided to maintain
the dividend at 0.18 pence per share despite the reduction in H1
2023 Earnings Per Share, demonstrating confidence in the company's
strong balance sheet position
Going concern
At 29 June 2024, the Group's
financing arrangements consisted of a drawn senior finance facility
of £57.5m, an undrawn revolving credit facility of £19.0m and
undrawn overdraft facilities of £6.0m. Cash at 29 June was £38.2m,
providing liquidity headroom of £74.5m. Both the senior finance
facility and revolving credit facility are subject to net debt
leverage and interest rate cover financial covenant tests each
quarter. At the reporting date the Group had significant headroom
against these covenants. Since the 2023 year end, the Group has
been in a position to make repayments against the senior finance
facility of £12.5m and the Group has begun discussions to renew the
financing, with the Directors confident that this will be achieved
well in advance of the expiration date of the facility.
The Directors continue to model
via a number of scenarios current macroeconomic factors such as
increasing inflation. At 24 September 2024 the Group had sufficient
liquidity to operate within banking covenants for the period to 30
September 2025 even under a 'reasonable worst case' scenario. The
reasonable worst case scenario models lower underlying revenue
performance, lowers product margins, and increases debtor
days.
After reviewing the above,
considering current and future developments and principal risks and
uncertainties, and making appropriate enquiries, the Directors have
a reasonable expectation that the Group has adequate resources to
continue in operational existence over a period of at least twelve
months from the date of approval of these financial statements.
Accordingly, they continue to adopt the going concern basis in
preparing these unaudited condensed consolidated financial
statements.
Risks and uncertainties
The principal risks and
uncertainties that could have a material impact upon the Group's
performance over the remaining 26 weeks of the 2024 financial year
have not changed significantly from those described in the Group's
2023 Annual Report and are summarised in note 18 of this interim
report.
Macroeconomic and strategy
execution, given the scale of organisational change, have been
identified as the most material risks that could impact performance
and will continue to be closely monitored to ensure that
appropriate actions can be taken as required.
Steve Ashmore
Director
24 September 2024
HSS Hire Group plc
Unaudited condensed consolidated income
statement
|
Note
|
26 weeks ended
29 June 2024
|
26
weeks ended1
1 July 2023
|
Underlying
|
Exceptional
items
(note 5)
|
Total
|
Underlying
|
Exceptional items
(note
5)
|
Total
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
Revenue
|
3
|
170,769
|
-
|
170,769
|
165,553
|
-
|
165,553
|
Cost of sales
|
|
(94,708)
|
-
|
(94,708)
|
(85,817)
|
-
|
(85,817)
|
|
|
|
|
|
|
|
-
|
Gross profit
|
|
76,061
|
-
|
76,061
|
79,736
|
-
|
79,736
|
|
|
|
|
|
|
|
|
Distribution costs
|
(13,557)
|
-
|
(13,557)
|
(13,990)
|
-
|
(13,990)
|
Administrative expenses
|
|
(55,585)
|
(2,298)
|
(57,883)
|
(54,408)
|
(209)
|
(54,617)
|
Impairment loss on trade
receivables and contract assets
|
|
(870)
|
-
|
(870)
|
(1,422)
|
-
|
(1,422)
|
Other operating income
|
4
|
148
|
-
|
148
|
-
|
112
|
112
|
|
|
|
|
|
|
|
|
Operating profit
|
|
6,197
|
(2,298)
|
3,899
|
9,916
|
(97)
|
9,819
|
|
|
|
|
|
|
|
|
Net finance expense
|
7
|
(5,002)
|
(154)
|
(5,156)
|
(4,905)
|
(187)
|
(5,092)
|
(Loss)/profit on continuing operations before
tax
|
|
1,195
|
(2,452)
|
(1,257)
|
5,011
|
(284)
|
4,727
|
Income tax charge
|
|
(228)
|
-
|
(228)
|
(50)
|
-
|
(50)
|
(Loss)/profit from continuing operations
|
|
967
|
(2,452)
|
(1,485)
|
4,961
|
(284)
|
4,677
|
(Loss)/profit from discontinued
operations, net of tax
|
17
|
(230)
|
(642)
|
(872)
|
817
|
-
|
817
|
(Loss)/profit for the financial period
|
|
737
|
(3,094)
|
(2,357)
|
5,778
|
(284)
|
5,494
|
|
|
|
|
|
|
|
|
Alternative performance measures £000s
|
|
|
|
|
|
Adjusted EBITDA (note
19)
|
|
26,875
|
|
|
28,928
|
Adjusted EBITA (note
19)
|
|
7,289
|
|
|
10,810
|
Adjusted profit before tax (note
19)
|
|
1,195
|
|
|
5,011
|
|
|
|
|
|
|
|
|
Earnings per share for continuing operations
(pence)
|
|
|
|
|
Adjusted basic earnings per share
(note 8)
|
|
0.13
|
|
|
0.55
|
Adjusted diluted earnings per
share (note 8)
|
|
0.13
|
|
|
0.54
|
Basic (loss)/earnings per share
(note 8)
|
|
(0.21)
|
|
|
0.66
|
Diluted (loss)/earnings per share
(note 8)
|
|
(0.20)
|
|
|
0.64
|
|
|
|
|
|
|
|
|
Continuing and discontinued operations
(pence)
|
|
|
|
|
Basic (loss)/earnings per
share (note 8)
|
|
(0.33)
|
|
|
0.78
|
Diltuted (loss)/earnings per
share (note 8)
|
|
(0.32)
|
|
|
0.76
|
The notes form part of these
condensed consolidated financial statements.
1. The
notes supporting the income statement have been restated to
disclose continuing operations (note 2)
Unaudited condensed consolidated statement of comprehensive
income
|
|
26 weeks ended
29 June 2024
|
26 weeks
ended
1 July 2023
|
|
|
£000s
|
£000s
|
|
|
|
|
(Loss)/profit for the financial period
|
|
(2,357)
|
5,494
|
|
|
|
|
Items that may be
reclassified to profit or loss:
|
|
|
|
Foreign currency translation
differences arising on consolidation of foreign
operations
|
|
(340)
|
(368)
|
|
|
|
|
Other comprehensive loss for the period
|
|
(340)
|
(368)
|
|
|
|
|
Total comprehensive (loss)/profit for the
period
|
|
(2,697)
|
5,126
|
|
|
|
|
Attributable to owners of the Group
|
|
(2,697)
|
5,126
|
The notes form part of these
condensed consolidated financial statements.
Unaudited condensed consolidated statement of financial
position
|
|
|
At 29
June
2024
|
At 30 December
2023
|
|
Note
|
|
£000s
|
£000s
|
ASSETS
|
|
|
|
|
Non-current assets
|
|
|
|
|
Intangible assets
|
9
|
|
147,426
|
152,982
|
Property, plant and
equipment
|
|
|
|
|
- Hire
equipment
|
10
|
|
72,535
|
81,191
|
- Non-hire
assets
|
10
|
|
10,825
|
11,992
|
Right of use assets
|
|
|
|
|
- Hire
equipment
|
11
|
|
2,281
|
2,592
|
- Non-hire
assets
|
11
|
|
45,623
|
49,219
|
Deferred tax asset
|
|
|
2,012
|
2,012
|
|
|
|
280,702
|
299,988
|
Current assets
|
|
|
|
|
Inventories
|
|
|
3,066
|
3,823
|
Trade and other
receivables
|
12
|
|
79,887
|
93,441
|
Cash
|
|
|
38,201
|
31,931
|
|
|
|
121,154
|
129,195
|
|
|
|
|
|
Total assets
|
|
|
401,856
|
429,183
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other
payables
|
13
|
|
82,860
|
85,317
|
Lease liabilities
|
14
|
|
12,891
|
14,548
|
Borrowings
|
15
|
|
5,047
|
5,545
|
Provisions
|
16
|
|
5,015
|
4,816
|
|
|
|
105,813
|
110,226
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Lease liabilities
|
14
|
|
39,774
|
42,822
|
Borrowings
|
15
|
|
67,518
|
79,015
|
Provisions
|
16
|
|
10,678
|
13,753
|
Deferred tax
liabilities
|
|
|
26
|
182
|
|
|
|
117,996
|
135,772
|
|
|
|
|
|
Total liabilities
|
|
|
223,809
|
245,998
|
|
|
|
|
|
Net assets
|
|
|
178,047
|
183,185
|
|
|
|
|
|
EQUITY
|
|
|
|
|
Share capital
|
|
|
7,108
|
7,050
|
Share premium
|
|
|
45,552
|
45,552
|
Merger reserve
|
|
|
97,780
|
97,780
|
Foreign exchange translation
reserve
|
|
|
(993)
|
(653)
|
Retained earnings
|
|
|
28,600
|
33,456
|
Total equity
|
|
|
178,047
|
183,185
|
The notes form part of these
condensed consolidated financial statements.
Unaudited condensed consolidated statement of changes in
equity
|
Share
capital
|
Share
premium
|
Merger
reserve
|
Foreign exchange translation
reserve
|
Retained
earnings
|
Total
equity
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
|
At 30 December 2023
|
7,050
|
45,552
|
97,780
|
(653)
|
33,456
|
183,185
|
|
|
|
|
|
|
|
Loss for the period
|
-
|
-
|
-
|
-
|
(2,357)
|
(2,357)
|
Foreign currency translation
differences arising on consolidation of foreign
operations
|
-
|
-
|
-
|
(340)
|
-
|
(340)
|
Total comprehensive loss for the period
|
-
|
-
|
-
|
(340)
|
(2,357)
|
(2,697)
|
Transactions with owners recorded directly in
equity
|
|
|
|
|
|
|
Share-based payment
charge
|
-
|
-
|
-
|
-
|
239
|
239
|
Issue of shares
|
58
|
-
|
-
|
-
|
(58)
|
-
|
Dividends paid
|
-
|
-
|
-
|
-
|
(2,680)
|
(2,680)
|
At 29 June 2024
|
7,108
|
45,552
|
97,780
|
(993)
|
28,600
|
178,047
|
|
|
|
|
|
|
|
|
Share
capital
|
Share
premium
|
Merger
reserve
|
Foreign
exchange translation reserve
|
Retained
earnings
|
Total
equity
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
|
At 1 January 2023
|
7,050
|
45,552
|
97,780
|
(422)
|
32,503
|
182,463
|
|
|
|
|
|
|
|
Profit for the period
|
-
|
-
|
-
|
-
|
5,494
|
5,494
|
Foreign currency translation
differences arising on consolidation of foreign
operations
|
-
|
-
|
-
|
(368)
|
-
|
(368)
|
Total comprehensive profit/(loss)
for the period
|
-
|
-
|
-
|
(368)
|
5,494
|
5,126
|
Transactions with owners recorded
directly in equity
|
|
|
|
|
|
|
Share-based payment
charge
|
-
|
-
|
-
|
-
|
82
|
82
|
At 1 July 2023
|
7,050
|
45,552
|
97,780
|
(790)
|
38,079
|
187,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The notes form part of these
condensed consolidated financial statements.
Unaudited condensed consolidated statement of cash
flows
|
Note
|
26 weeks ended
29 June 2024
|
26
weeks
ended
1 July 2023
|
|
|
£000s
|
£000s
|
|
|
|
|
(Loss)/profit for the financial period
|
|
(2,357)
|
5,494
|
Adjustments for:
|
|
|
|
- Tax
|
|
228
|
45
|
- Amortisation
|
6
|
1,092
|
956
|
- Depreciation
|
6
|
16,903
|
17,881
|
- Accelerated depreciation
relating to hire stock customer losses and hire stock write
offs
|
6
|
2,536
|
2,808
|
- Lease Disposals
|
6
|
(815)
|
-
|
- Profit/(loss) on disposal of
property, plant and equipment and right of use assets
|
6
|
1,001
|
(438)
|
- Capital element of net
investment in sublease receipts
|
|
80
|
-
|
- Share-based payment
charge
|
|
239
|
82
|
- Loss on disposal of discontinued
operations
|
|
872
|
-
|
- Foreign exchange gains on
operating activities
|
|
(586)
|
(161)
|
- Net finance expense
|
7
|
5,156
|
5,222
|
Changes in working capital
(excluding the effects of disposals and exchange differences on
consolidation):
|
|
|
|
- Inventories
|
|
(151)
|
(241)
|
- Trade and other
receivables
|
12
|
9,199
|
617
|
- Trade and other
payables
|
13
|
(1,676)
|
(9,994)
|
- Provisions
|
16
|
(2,537)
|
(1,772)
|
Cash flows from operating activities before purchase of hire
equipment
|
|
29,184
|
20,499
|
Purchase of hire
equipment
|
10
|
(10,324)
|
(14,163)
|
Cash generated from operating activities
|
|
18,860
|
6,336
|
|
|
|
|
Net interest paid
|
|
(4,842)
|
(4,471)
|
Income tax
received/(paid)
|
|
753
|
(614)
|
Net cash generated from operating
activities
|
|
14,771
|
1,251
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
Proceeds on disposal of business,
net of cash disposed of
|
|
20,321
|
-
|
Purchases of non-hire property,
plant, equipment and software
|
10,11
|
(3,891)
|
(5,147)
|
Proceeds on disposal of non-hire
property, plant and equipment
|
6
|
-
|
315
|
Net cash generated from/(used in) investing
activities
|
|
16,430
|
(4,832)
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
Repayment of borrowings
|
|
(12,500)
|
-
|
Capital element of lease liability
payments
|
14
|
(8,343)
|
(7,506)
|
Capital element of hire purchase
arrangements
|
|
(4,298)
|
-
|
Net cash paid in financing activities
|
|
(25,141)
|
(7,506)
|
|
|
|
|
|
Net increase/(decrease) in cash
|
|
6,060
|
(11,087)
|
|
Net effects of foreign exchange on
cash and cash equivalents
|
|
210
|
-
|
|
Cash at the start of the
period
|
|
31,931
|
47,709
|
|
Cash at the end of the period
|
|
38,201
|
36,622
|
|
|
|
|
|
|
The notes form part of these
condensed consolidated financial statements.
Notes forming part of the unaudited condensed consolidated
financial statements
1. General
information
The Company is a public limited
company, is quoted on the AIM market of the London Stock Exchange
and is incorporated and domiciled in the United Kingdom. The
address of the registered office is Building 2, Think Park, Mosley
Road, Manchester M17 1FQ. These condensed consolidated financial
statements comprise the Company and its subsidiaries (the 'Group')
and cover the 26-week period ended 29 June 2024.
The Group is primarily involved in
providing tool and equipment hire and related services in the
United Kingdom and the Republic of Ireland, details of the
developments in the period, along with the effects of seasonality,
can be found in the Chief Executive Officer's Report and Group
Financial Performance.
The condensed consolidated
financial statements were approved for issue by the Board on 24
September 2024.
The condensed consolidated
financial statements do not constitute the Statutory Accounts
within the meaning of Section 434 of the Companies Act 2006 and
have not been subject to audit by the Group's auditor. Statutory
Accounts for the year ended 30 December 2023 were approved by the
Board on 30 April 2024 and delivered to the Registrar of Companies.
The auditor's report on those accounts was unqualified and did not
contain a statement under Section 498(2) or (3) of the Companies
Act 2006.
2. Basis of preparation and
significant accounting policies
The condensed consolidated
financial statements for the 26 weeks ended 29 June 2024 have been
prepared in accordance with IAS 34 Interim Financial Reporting. The
condensed consolidated financial statements should be read in
conjunction with the Group's Annual Report and Accounts for the
year ended 30 December 2023, which were prepared in accordance with
IFRS as adopted by the UK (IFRS).
Under the requirements of IFRS5,
the group has restated certain income statement disclosures to
present the comparative figures on a continuing operations basis.
For details of the discontinued operation please see note 17
business disposals.
Accounting policies are consistent
with those in the Statutory Accounts for the year ended 30 December
2023.
Going
concern
At 29 June 2024, the Group's
financing arrangements consisted of a drawn senior finance facility
of £57.5m, an undrawn revolving credit facility of £19.0m, undrawn
overdraft facilities of £6.0m and finance lines to fund hire fleet
of £11.3m. Cash at 29 June was £38.2m, providing liquidity headroom
of £74.5m. Both the senior finance facility and revolving credit
facility are subject to net debt leverage and interest rate cover
financial covenant tests each quarter. At the reporting date the
Group had significant headroom against these covenants. Since the
year end, the Group has been in a position to make repayments
against the senior finance facility of £12.5m and the Group has
begun discussions to renew the financing, with the Directors
confident that this will be achieved well in advance of the
expiration date of the facility.
The Directors continue to model
via a number of scenarios current macroeconomic factors such as
increasing inflation. At 24 September 2024 the Group had sufficient
liquidity to operate within banking covenants for the period to 30
September 2025 even under a 'reasonable worst case' scenario. The
reasonable worst case scenario models lower underlying revenue
performance, lowers product margins, and increases debtor
days.
After reviewing the above,
considering current and future developments and principal risks and
uncertainties, and making appropriate enquiries, the Directors have
a reasonable expectation that the Group has adequate resources to
continue in operational existence over a period of at least twelve
months from the date of approval of these financial
statements. Accordingly, they continue to adopt the going
concern basis in preparing these unaudited condensed consolidated
financial statements.
3. Segmental
reporting
In the previous year, the Group's
Operating Segments were amended after restructuring during 2022 had
changed the internal Board Reporting and by extension, the
Operating and Reportable Segments. In the previous interim
financial statements, the Group had included the original and
revised segmental information as a transitional disclosure
arrangement because it was not possible to restate the comparative
period under the new Segments. These interim financial statements
present both periods using only the revised segments for the first
time.
As discussed more fully in note
17, the Group disposed of the 'Power' segment during the period
(comprising ABird Limited, ABird Superior Limited and Apex
Generators Limited). As a result of this transaction, the Group has
restated the comparative income statement disclosures on a
continuing operations basis. The Power companies were previously
presented within the 'Operations - UK' Segment.
The largest customer of the Power
companies was and continues to be the ProService business. This
relationship means that the elimination of transactions between
trading segments included within Central have also been restated as
a result of the continuing operations basis of preparation. The
relationship between ProService and the Power companies continues
under commercial terms reached during the sale and are discussed in
note 17.
The Group continues to present
separately costs relating to central management within the
"Central" heading in the disclosures below, which, also includes
the elimination of revenue between trading segments. All segment
revenue, operating profit, assets and liabilities are attributable
to the principal activity of the Group being the provision of tool
and equipment hire and related services in, and to customers in,
the United Kingdom and the Republic of Ireland. No single customer
represented more than 10% of Group Revenue in the 26 week period
ending 29 June 2024 (26 weeks ending 1 July 2023: None).
|
26 weeks ending 29 June
2024
|
|
ProService
|
Operations -
UK
|
HSS
Ireland
|
Central
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
Equipment hire and related
revenue
|
130,320
|
47,026
|
11,772
|
(47,127)
|
141,990
|
Sale of goods and related
service
|
15,136
|
2,290
|
1,580
|
(1,557)
|
17,450
|
Other services rendered
|
11,318
|
-
|
11
|
-
|
11,329
|
Total revenue (including intergroup)
|
156,774
|
49,316
|
13,363
|
(48,684)
|
170,769
|
|
|
|
|
|
|
Adjusted EBITDA (continuing basis)
|
9,213
|
21,968
|
3,565
|
(7,871)
|
26,875
|
Less: Depreciation
|
(941)
|
(16,749)
|
(1,664)
|
(232)
|
(19,586)
|
Adjusted EBITA (continuing basis)
|
8,272
|
5,219
|
1,901
|
(8,103)
|
7,289
|
|
|
|
|
|
|
Less: Exceptional items
(non-finance)
|
|
|
|
|
(2,298)
|
Less: Amortisation
|
|
|
|
|
(1,092)
|
Operating profit (continuing
basis)
|
|
|
|
|
3,899
|
Net finance expenses
|
|
|
|
|
(5,156)
|
Loss before tax (continuing
basis)
|
|
|
|
|
(1,257)
|
|
|
|
|
|
|
|
26
weeks ending 1 July 2023
|
|
ProService
|
Operations - UK
|
HSS
Ireland
|
Central
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
Equipment hire and related
revenue
|
130,431
|
51,234
|
11,435
|
(51,234)
|
141,866
|
Sale of goods and related
service
|
11,789
|
2,772
|
2,103
|
(2,400)
|
14,264
|
Other services rendered
|
9,420
|
-
|
3
|
-
|
9,423
|
Total revenue (including
intergroup)
|
151,640
|
54,006
|
13,541
|
(53,634)
|
165,553
|
|
|
|
|
|
|
Adjusted EBITDA (continuing
basis)
|
9,746
|
24,341
|
3,678
|
(8,838)
|
28,928
|
Less: Depreciation
|
(801)
|
(15,849)
|
(1,371)
|
(97)
|
(18,118)
|
Adjusted EBITA (continuing
basis)
|
8,945
|
8,492
|
2,307
|
(8,935)
|
10,810
|
|
|
|
|
|
|
Less: Exceptional items
(non-finance)
|
|
|
|
|
(97)
|
Less: Amortisation
|
|
|
|
|
(894)
|
Operating profit
(continuing basis)
|
|
|
|
|
9,819
|
Net finance expenses
|
|
|
|
|
(5,093)
|
Profit before tax
(continuing basis)
|
|
|
|
|
4,726
|
|
|
|
|
|
|
|
As at 29 June
2024
|
|
ProService
|
Operations -
UK
|
HSS
Ireland
|
Central
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
Additions to non-current assets
|
|
|
|
|
|
Property, plant and
equipment
|
185
|
13,510
|
1,361
|
-
|
15,056
|
Right of use assets
|
1,419
|
6,142
|
1,049
|
166
|
8,776
|
Intangible assets
|
1,340
|
590
|
-
|
-
|
1,930
|
|
|
|
|
|
|
Non-current assets net book value
|
|
|
|
|
|
Property, plant and
equipment
|
658
|
72,197
|
10,505
|
-
|
83,360
|
Right of use assets
|
4,976
|
39,335
|
3,064
|
529
|
47,904
|
Intangible assets
|
72,203
|
67,713
|
7,510
|
-
|
147,426
|
Other non-current
assets
|
|
|
|
2,012
|
2,012
|
Current assets
|
|
|
|
121,154
|
121,154
|
Current liabilities
|
|
|
|
(105,813)
|
(105,813)
|
Non-current liabilities
|
|
|
|
(117,996)
|
(117,996)
|
Net assets
|
|
|
|
|
178,047
|
|
|
|
|
|
|
|
As at
30 December 2023
|
|
ProService
|
Operations - UK
|
HSS
Ireland
|
Central
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
Additions to non-current
assets
|
|
|
|
|
|
Property, plant and
equipment
|
458
|
26,081
|
5,539
|
-
|
32,078
|
Right of use assets
|
3,037
|
15,100
|
741
|
309
|
19,187
|
Intangible assets
|
5,718
|
1,340
|
-
|
-
|
7,058
|
|
|
|
|
|
|
Non-current assets net book
value
|
|
|
|
|
|
Property, plant and
equipment
|
649
|
82,242
|
10,292
|
-
|
93,183
|
Right of use assets
|
4,477
|
44,311
|
2,601
|
422
|
51,811
|
Intangible assets
|
71,613
|
73,859
|
7,510
|
-
|
152,982
|
Other non-current
assets
|
|
|
|
2,012
|
2,012
|
Current assets
|
|
|
|
129,195
|
129,195
|
Current liabilities
|
|
|
|
(110,226)
|
(110,226)
|
Non-current liabilities
|
|
|
|
(135,772)
|
(135,772)
|
Net assets
|
|
|
|
|
183,185
|
4. Other operating
income
|
|
|
26 weeks
ended
29 June 2024
|
26 weeks
ended
1 July 2023
|
|
|
|
£000s
|
£000s
|
|
|
|
|
|
Sublease rental and service charge
income
|
|
|
148
|
112
|
|
|
|
|
|
During the period sub-let rental
income of £0.1m (26 weeks ended 1 July 2023: £0.1m) was received on
properties no longer used by the Group for trading
purposes.
5. Exceptional
items
Items of income or expense have
been shown as exceptional because of their size and nature or
because they are outside the normal course of business. During the
26 weeks ended 29 June 2024 the Group has recognised exceptional
items as follows:
|
|
|
Included in administrative
expenses
|
Included in finance
expense
|
Included in loss on
disposal
|
Total 26 weeks ended
29 June 2024
|
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
|
Onerous property
costs/(credits)
|
|
|
(209)
|
29
|
-
|
(180)
|
Costs relating to group
restructuring
|
2,507
|
-
|
-
|
2,507
|
Onerous contract
|
-
|
125
|
-
|
125
|
Exceptional items from continuing
operations
|
2,298
|
154
|
-
|
2,452
|
Loss arising from business
divestiture - discontinued operations
|
-
|
-
|
642
|
642
|
Total
|
|
|
2,298
|
154
|
642
|
3,094
|
During the 26 weeks ended 1 July
2023, the Group recognised exceptional items analysed as
follows:
|
|
|
Included
in administrative expenses
|
Included
in other operating income
|
Included
in finance expense
|
Included
in loss on disposal
|
Total 26
weeks ended
1 July 2023
|
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
|
|
Onerous property
costs/(credits)
|
|
|
10
|
(112)
|
18
|
-
|
(84)
|
Costs relating to group
restructuring
|
208
|
-
|
-
|
-
|
208
|
Onerous contract
|
(9)
|
-
|
169
|
-
|
160
|
Exceptional items from continuing
operations
|
|
|
209
|
(112)
|
187
|
-
|
284
|
Costs related to onerous
properties: branch and office closures (incurred in 2024 and
2023)
In the 26 weeks ended 1 July 2023
an exceptional credit of £0.1m has been recognised within other
operating income, this mainly relates to sublease income on vacant
stores.
Cost relating to
restructuring (incurred in 2024 and 2023)
Following the changes made to its
operating network in Q4 2020 and the roll-out of HSS Pro in Q1
2021, the Group finalised the restructuring exercise in the prior
period. This related primarily to third party legal and
professional expenses in connect with the legal separation of the
HSS Operations and HSS Pro Service divisions into distinct
entities, with the legal separation completed on 3 July
2022.
In the current period, £2.2m of
these costs principally relate to the formal separation of the
commercial and operational activities of ProService and
Operations.
Discontinued operations
(incurred in 2024 and 2023)
Included within exceptional items
is the loss on disposal of the Group's power companies. This has
been classified as exceptional to ensure that the results of the
Group can be clearly distinguished from all discontinued amounts in
the income statement, more detail on the disposal of the Power
businesses is provided in note 17.
6. Depreciation and amortisation
expense
|
|
|
|
26 weeks ended
29 June 2024
|
|
26 weeks
ended
1 July 2023
|
|
|
|
|
|
£000s
|
|
£000s
|
|
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
1,092
|
|
894
|
|
Depreciation
|
|
|
|
19,586
|
|
18,118
|
|
|
|
|
|
|
|
|
|
Amounts charged in respect of
depreciation:
|
26 weeks ending 29 June
2024
|
26 weeks
ending 1 July 2023
|
|
Property, plant and
equipment
|
Right of use
assets
|
Total
|
Property, plant and
equipment
|
Right of use
assets
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
|
Depreciation (notes
10,11)
|
9,427
|
8,300
|
17,727
|
9,897
|
7,984
|
17,881
|
Accelerated depreciation relating
to hire stock lost by customers or written off (notes
10,11)
|
2,438
|
98
|
2,536
|
2,680
|
128
|
2,808
|
Loss on disposal of non-hire PPE
before proceeds (notes 10,11)
|
77
|
924
|
1,001
|
259
|
115
|
374
|
Total depreciation per notes 10,11
|
11,942
|
9,322
|
21,264
|
12,836
|
8,227
|
21,063
|
Proceeds on disposal of non-hire
property, plant and equipment
|
-
|
-
|
-
|
(315)
|
-
|
(315)
|
Profit on surrender of
leases
|
(163)
|
(815)
|
(978)
|
(167)
|
(340)
|
(507)
|
Total depreciation per income statement and statement of cash
flows
|
11,779
|
8,507
|
20,286
|
12,354
|
7,887
|
20,241
|
Less depreciation from
discontinued operations
|
(677)
|
(170)
|
(847)
|
(1,919)
|
(214)
|
(2,133)
|
Less depreciation included within
exceptional items
|
(33)
|
180
|
147
|
10
|
-
|
10
|
Total depreciation used in calculating adjusted performance
measures
|
11,069
|
8,517
|
19,586
|
10,445
|
7,673
|
18,118
|
|
|
|
|
|
|
|
|
|
| |
Amounts charged in respect of
amortisation:
|
|
|
|
|
26 weeks ended
29 June 2024
|
26 weeks
ended
1 July 2023
|
|
|
|
|
|
£000s
|
£000s
|
Intangible assets
|
|
|
|
|
|
|
Amortisation (note 9)
|
|
|
|
|
1,110
|
935
|
Loss on disposal
|
|
|
|
-
|
21
|
Total amortisation per
notes
|
|
|
|
|
1,110
|
956
|
Amortisation included in
discontinued operations
|
|
(18)
|
(62)
|
Total from continuing operations
and used in calculating adjusted performance measures
|
|
1,092
|
894
|
|
|
|
|
|
|
|
1. The
notes supporting the income statement have been restated to
disclose continuing operations (note 2).
7. Net finance
expense
|
|
|
26 weeks ended
29 June 2024
|
26 weeks
ended
1 July 2023
|
|
|
|
£000s
|
£000s
|
|
|
|
|
|
Interest on senior finance
facility
|
|
|
2,548
|
2,462
|
Amortisation of debt issue
costs
|
|
|
254
|
254
|
Interest on lease
liabilities
|
|
|
1,678
|
1,630
|
Interest on hire purchase
arrangements
|
|
|
466
|
345
|
Interest unwind on discounted
provisions
|
|
|
298
|
347
|
Interest on revolving credit
facility, including commitment fees
|
|
148
|
108
|
Other interest received
|
|
|
(236)
|
(54)
|
Net finance expense
|
|
|
5,156
|
5,092
|
Finance expense from discontinued
operations
|
|
|
119
|
130
|
Total finance expense for statement of cash
flows
|
|
|
5,275
|
5,222
|
|
|
|
|
|
8. Earnings per
share
Basic earnings per share:
|
(Loss)/profit after tax from
total operations
|
(Loss)/profit after tax from
continuing operations
|
Weighted average number of
shares
|
Earnings after tax from
total operations per share
|
Earnings after tax from
continuing operations per share
|
|
£000s
|
£000s
|
000s
|
pence
|
pence
|
26 weeks ended 29 June 2024
|
(2,357)
|
(1,485)
|
705,788
|
(0.33)
|
(0.21)
|
26 weeks ended 1 July
2023
|
5,494
|
4,677
|
704,988
|
0.78
|
0.66
|
Basic earnings per share is
calculated by dividing the result attributable to equity holders by
the weighted average number of ordinary shares in issue for that
period.
Diluted earnings per share:
|
(Loss)/profit after tax from
total operations
|
(Loss)/profit
after
tax from continuing
operations
|
Weighted average number of
shares
|
Earnings after tax from
total operations per share
|
Earnings after tax from
continuing operations per share
|
|
£000s
|
£000s
|
000s
|
pence
|
pence
|
26 weeks ended 29 June 2024
|
(2,357)
|
(1,485)
|
728,141
|
(0.32)
|
(0.20)
|
26 weeks ended 1 July
2023
|
5,494
|
4,677
|
726,283
|
0.76
|
0.64
|
Diluted earnings per share is
calculated using the result attributable to equity holders divided
by the weighted average number of shares outstanding assuming the
conversion of potentially dilutive equity derivatives outstanding,
being market value options, nil-cost share options (LTIP shares),
restricted stock grants, deferred bonus shares and
warrants.
All of the Group's potentially
dilutive equity derivative securities were dilutive for the purpose
of diluted basic earnings per share for the period (26 weeks ending
1 July 2023: all equity derivative securities were
dilutive).
The following is a reconciliation
between the basic earnings per share and the adjusted basic
earnings per share:
|
|
26 weeks ended 29 June
2024
|
As
restated1
26
weeks ended 1 July 2023
|
|
|
Total
operations
|
Continuing
operations
|
Total operations
|
Continuing operations
|
|
|
pence
|
pence
|
pence
|
pence
|
Basic earnings per
share
|
|
(0.33)
|
(0.21)
|
0.78
|
0.66
|
Add back:
|
|
|
|
|
|
Exceptional items per
share
|
|
0.44
|
0.35
|
0.04
|
0.04
|
Tax per share
|
|
0.02
|
0.03
|
0.01
|
0.01
|
Charge:
|
|
|
|
|
|
Tax charge at prevailing
rate
|
|
(0.03)
|
(0.04)
|
(0.18)
|
(0.16)
|
Adjusted basic earnings per
share
|
|
0.10
|
0.13
|
0.65
|
0.55
|
The following is a reconciliation
between the diluted earnings per share and the adjusted diluted
earnings per share:
|
|
26 weeks ended 29 June
2024
|
As
restated1
26
weeks ended 1 July 2023
|
|
|
Total
operations
|
Continuing
operations
|
Total operations
|
Continuing operations
|
|
|
pence
|
pence
|
pence
|
pence
|
Diluted earnings per
share
|
|
(0.32)
|
(0.20)
|
0.76
|
0.64
|
Add back:
|
|
|
|
|
|
Exceptional items per
share
|
|
0.42
|
0.34
|
0.04
|
0.04
|
Tax per share
|
|
0.02
|
0.03
|
0.01
|
0.01
|
Charge:
|
|
|
|
|
|
Tax charge at prevailing
rate
|
|
(0.03)
|
(0.04)
|
(0.18)
|
(0.15)
|
Adjusted diluted earnings per
share
|
|
0.09
|
0.13
|
0.63
|
0.54
|
The weighted average number of
shares for the purposes of calculating the diluted earnings per
share are as follows:
|
|
|
26 weeks ended
29 June 2024
|
26
weeks ended
1 July 2023
|
|
|
|
Weighted average number of
shares
|
Weighted
average number of shares
|
|
|
|
000s
|
000s
|
|
|
|
|
|
Basic
|
|
|
705,788
|
704,988
|
LTIP share options
|
|
|
2,564
|
3,003
|
Restricted stock grant
|
|
|
19,712
|
18,209
|
CSOP options
|
|
|
77
|
83
|
Diluted
|
|
|
728,141
|
726,283
|
|
|
|
|
|
1. The notes supporting the income
statement have been restated to disclose continuing operations
(note 2).
9. Intangible
assets
|
|
Goodwill
|
Customer
relationships
|
Brands
|
Software
|
Total
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 31 December 2023
|
|
115,855
|
25,400
|
22,585
|
39,462
|
203,302
|
Additions
|
|
-
|
-
|
-
|
1,931
|
1,931
|
Disposed of on business
divestiture
|
|
(6,053)
|
(900)
|
(685)
|
-
|
(7,638)
|
Disposals
|
|
-
|
-
|
-
|
-
|
-
|
At 29 June 2024
|
|
109,802
|
24,500
|
21,900
|
41,393
|
197,595
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
At 31 December 2023
|
|
-
|
25,382
|
361
|
24,577
|
50,320
|
Charge for the period
|
|
-
|
13
|
5
|
1,092
|
1,110
|
Disposed of on business
divestiture
|
|
-
|
(895)
|
(366)
|
-
|
(1,261)
|
Disposals
|
|
-
|
-
|
-
|
-
|
-
|
At 29 June 2024
|
|
-
|
24,500
|
-
|
25,669
|
50,169
|
Net book
value
|
|
|
|
|
|
|
At 29 June 2024
|
|
109,802
|
-
|
21,900
|
15,724
|
147,426
|
|
|
Goodwill
|
Customer
relationships
|
Brands
|
Software
|
Total
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
|
115,855
|
25,400
|
22,585
|
32,764
|
196,604
|
Additions
|
|
-
|
-
|
-
|
4,246
|
4,826
|
Disposals
|
|
-
|
-
|
-
|
(3,827)
|
(3,827)
|
At 1 July 2023
|
|
115,855
|
25,400
|
22,585
|
33,183
|
197,023
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
At 1 January 2023
|
|
-
|
25,291
|
327
|
23,119
|
48,737
|
Charge for the period
|
|
-
|
45
|
17
|
873
|
935
|
|
|
-
|
-
|
-
|
(3,827)
|
(3,827)
|
At 1 July 2023
|
|
-
|
25,336
|
344
|
20,165
|
45,845
|
Net book value
|
|
|
|
|
|
|
At 1 July 2023
|
|
115,855
|
64
|
22,241
|
13,018
|
151,178
|
|
|
Goodwill
|
Customer
relationships
|
Brands
|
Software
|
Total
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
|
115,855
|
25,400
|
22,585
|
32,764
|
196,604
|
Additions
|
|
-
|
-
|
-
|
7,058
|
7,058
|
Disposals
|
|
-
|
-
|
-
|
(360)
|
(360)
|
At 30 December 2023
|
|
115,855
|
25,400
|
22,585
|
39,462
|
203,302
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
At 1 January 2023
|
|
-
|
25,291
|
327
|
23,119
|
48,737
|
Charge for the period
|
|
-
|
91
|
34
|
1,818
|
1,943
|
Disposals
|
|
-
|
-
|
-
|
(360)
|
(360)
|
At 30 December 2023
|
|
-
|
25,382
|
361
|
24,577
|
50,320
|
Net book value
|
|
|
|
|
|
|
At 30 December 2023
|
|
115,855
|
18
|
22,224
|
14,885
|
152,982
|
|
|
|
|
|
|
|
The Group tests property, plant
and equipment, goodwill and indefinite life brands for impairment
annually and considers at each reporting date whether there are
indicators that impairment may have occurred.
10. Property, plant and equipment
|
|
Land &
buildings
|
Plant &
machinery
|
Materials & equipment
held for hire
|
Total
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
At 31 December 2023
|
|
35,759
|
21,912
|
181,054
|
238,725
|
Transferred from right of use
assets
|
|
-
|
-
|
193
|
193
|
Additions
|
|
662
|
431
|
13,963
|
15,056
|
Disposals
|
|
(912)
|
(2)
|
(10,306)
|
(11,220)
|
Disposed on business
divestiture
|
|
(1,414)
|
(1,291)
|
(39,277)
|
(41,982)
|
Foreign exchange
differences
|
|
(24)
|
(5)
|
(8)
|
(37)
|
At 29 June 2024
|
|
34,071
|
21,045
|
145,619
|
200,735
|
|
|
|
|
|
|
Accumulated
depreciation
|
|
|
|
|
|
At 31 December 2023
|
|
26,539
|
19,140
|
99,863
|
145,542
|
Transferred from right of use
assets
|
|
-
|
-
|
145
|
145
|
Charge for the period
|
|
1,160
|
517
|
7,750
|
9,427
|
Disposals
|
|
(835)
|
(2)
|
(7,869)
|
(8,706)
|
Disposed on business
divestiture
|
|
(1,007)
|
(1,210)
|
(26,756)
|
(28,973)
|
Foreign exchange
differences
|
|
(9)
|
(2)
|
(49)
|
(60)
|
At 29 June 2024
|
|
25,848
|
18,443
|
73,084
|
117,375
|
|
|
|
|
|
|
Net book
value
|
|
|
|
|
|
At 29 June 2024
|
|
8,223
|
2,602
|
72,535
|
83,360
|
The transferred from right of use
assets category represents the acquisition of ROU assets at expiry
of the lease in cases where the title is transferred to the
Group.
|
|
|
Land &
buildings
|
Plant &
machinery
|
Materials & equipment
held for hire
|
Total
|
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
35,045
|
29,196
|
174,508
|
238,749
|
Transferred from right of use
assets
|
|
|
-
|
-
|
242
|
242
|
Additions
|
|
|
575
|
405
|
17,788
|
18,768
|
Disposals
|
|
|
(360)
|
(40)
|
(9,958)
|
(10.358)
|
Foreign exchange
differences
|
|
|
(32)
|
(3)
|
(302)
|
(337)
|
At 1 July 2023
|
|
|
35,228
|
29,558
|
182,278
|
247,064
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
23,957
|
26,122
|
100,895
|
150,974
|
Transferred from right of use
assets
|
|
|
-
|
-
|
169
|
169
|
Charge for the year
|
|
|
1,278
|
666
|
7,953
|
9,897
|
Disposals
|
|
|
(102)
|
(40)
|
(7,278)
|
(7,420)
|
Foreign exchange
differences
|
|
|
(3)
|
-
|
-
|
(3)
|
At 1 July 2023
|
|
|
25,130
|
26,748
|
101,739
|
153,617
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
At 1 July 2023
|
|
|
10,098
|
2,810
|
80,539
|
93,447
|
|
|
|
Land &
buildings
|
Plant &
machinery
|
Materials & equipment
held for hire
|
Total
|
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
35,045
|
29,196
|
174,508
|
238,749
|
Transferred from right of use
assets
|
|
|
-
|
-
|
372
|
272
|
Transferred to right of use
assets
|
|
|
-
|
-
|
(483)
|
(483)
|
Additions
|
|
|
1,680
|
847
|
29,551
|
32,078
|
Disposals
|
|
|
(724)
|
(8,128)
|
(22,753)
|
(31,605)
|
Remeasurement
|
|
|
(216)
|
-
|
-
|
(216)
|
Foreign exchange
differences
|
|
|
(26)
|
(3)
|
(141)
|
(170)
|
At 30 December 2023
|
|
|
35,759
|
21,912
|
181,054
|
238,725
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
23,957
|
26,122
|
100,895
|
150,974
|
Transferred from right of use
assets
|
|
|
-
|
-
|
323
|
323
|
Transferred to right of use
assets
|
|
|
-
|
-
|
(380)
|
(380)
|
Charge for the year
|
|
|
2,531
|
1,248
|
15,296
|
19,075
|
Disposals
|
|
|
(444)
|
(8,124)
|
(16,382)
|
(24,950)
|
Accelerated depreciation on exit
of trading locations
|
|
|
507
|
9
|
-
|
516
|
Foreign exchange
differences
|
|
|
(12)
|
-
|
(4)
|
(16)
|
Transfers
|
|
|
-
|
(115)
|
115
|
-
|
At 30 December 2023
|
|
|
26,539
|
19,140
|
99,863
|
145,542
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
At 30 December 2023
|
|
|
9,220
|
2,772
|
81,191
|
93,183
|
11. Right of use assets
|
|
Property
|
Vehicles
|
Equipment for internal
use
|
Equipment for
hire
|
Total
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 31 December 2023
|
52,935
|
27,908
|
-
|
4,134
|
84,977
|
Additions
|
2,615
|
5,773
|
150
|
237
|
8,775
|
Remeasurements
|
(321)
|
-
|
-
|
-
|
(321)
|
Transferred to property, plant and
equipment
|
-
|
-
|
-
|
(193)
|
(193)
|
Disposals
|
|
(1,107)
|
(2,303)
|
-
|
(174)
|
(3,584)
|
Disposed of with business
divestiture
|
(3,779)
|
(1,801)
|
(30)
|
-
|
(5,610)
|
Foreign exchange
differences
|
(56)
|
(47)
|
-
|
-
|
(103)
|
At 29 June 2024
|
|
50,287
|
29,530
|
120
|
4,004
|
83,941
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
At 31 December 2023
|
21,321
|
10,303
|
-
|
1,542
|
33,166
|
Charge for the period
|
4,511
|
3,373
|
14
|
402
|
8,300
|
Transferred to property, plant and
equipment
|
-
|
-
|
-
|
(145)
|
(145)
|
Disposals
|
|
(746)
|
(1,740)
|
-
|
(76)
|
(2,562)
|
Disposed of with business
divestiture
|
(1,942)
|
(748)
|
-
|
-
|
(2,690)
|
Foreign exchange
differences
|
(14)
|
(18)
|
-
|
-
|
(32)
|
At 29 June 2024
|
|
23,130
|
11,170
|
14
|
1,723
|
36,037
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
At 29 June 2024
|
|
27,157
|
18,360
|
106
|
2,281
|
47,904
|
The transferred to property, plant
and equipment category represents the acquisition of ROU assets at
expiry of the lease in cases where the title is transferred to the
Group.
|
|
Property
|
Vehicles
|
Equipment for internal
use
|
Equipment for
hire
|
Total
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
|
56,895
|
31,613
|
520
|
3,606
|
92,634
|
Additions
|
2,152
|
7,462
|
-
|
1,012
|
10,626
|
Transferred to property, plant and
equipment
|
-
|
-
|
-
|
(242)
|
(242)
|
Disposals
|
|
(4)
|
(547)
|
(200)
|
(179)
|
(930)
|
Foreign exchange
differences
|
(64)
|
(35)
|
-
|
-
|
(99)
|
At 1 July 2023
|
|
58,979
|
38,493
|
320
|
4,197
|
101,989
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
At 1 January 2023
|
|
20,540
|
18,909
|
502
|
870
|
40,821
|
Charge for the period
|
4,028
|
3,453
|
17
|
486
|
7,984
|
Transferred to property, plant and
equipment
|
-
|
-
|
-
|
(169)
|
(169)
|
Disposals
|
|
(4)
|
(432)
|
(200)
|
(51)
|
(687)
|
Foreign exchange
differences
|
(5)
|
(9)
|
-
|
-
|
(14)
|
At 1 July 2023
|
|
24,559
|
21,921
|
319
|
1,136
|
47,935
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
At 1 July 2023
|
|
34,420
|
16,572
|
1
|
3,061
|
54,054
|
|
|
Property
|
Vehicles
|
Equipment for internal
use
|
Equipment for
hire
|
Total
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
£000s
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
56,895
|
31,613
|
520
|
3,606
|
92,634
|
Additions
|
|
5,243
|
12,882
|
-
|
1,062
|
19,187
|
Re-measurements
|
|
(608)
|
-
|
|
-
|
(608)
|
Transferred to property, plant and
equipment
|
-
|
-
|
-
|
(372)
|
(372)
|
Transferred from property, plant
and equipment
|
-
|
-
|
|
483
|
483
|
Disposals
|
|
(8,558)
|
(16,573)
|
(520)
|
(645)
|
(26,296)
|
Foreign exchange
differences
|
(37)
|
(14)
|
-
|
-
|
(51)
|
At 30 December 2023
|
|
52,935
|
27,908
|
-
|
4,134
|
84,977
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
At 1 January 2023
|
20,540
|
18,909
|
502
|
870
|
40,821
|
Transfers to property, plant and
equipment
|
-
|
-
|
-
|
(323)
|
(323)
|
Transferred from property, plant
and equipment
|
-
|
-
|
-
|
380
|
380
|
Charge for the year
|
|
6,625
|
6,976
|
18
|
979
|
14,598
|
Accelerated depreciation on exit
of trading locations
|
943
|
-
|
-
|
-
|
943
|
Disposals
|
|
(6,787)
|
(15,582)
|
(520)
|
(364)
|
(23,253)
|
At 30 December 2023
|
|
21,321
|
10,303
|
-
|
1,542
|
33,166
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
At 30 December 2023
|
|
31,614
|
17,605
|
-
|
2,592
|
51,811
|
Disclosures relating to lease
liabilities are included in note 14.
12. Trade and other receivables
|
26 week period ended 29 June
2024
|
|
Gross
|
Provision for
impairment
|
Provision for credit
notes
|
Net of
provision
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
Trade receivables
|
62,106
|
(3,350)
|
(4,909)
|
53,847
|
Accrued income
|
14,389
|
(115)
|
-
|
14,274
|
Trade receivables and contract assets
|
76,495
|
(3,465)
|
(4,909)
|
68,121
|
Net investment in
sublease
|
217
|
-
|
-
|
217
|
Other debtors
|
4,232
|
-
|
-
|
4,232
|
Prepayments
|
7,317
|
-
|
-
|
7,317
|
Total trade and other receivables
|
88,261
|
(3,465)
|
(4,909)
|
79,887
|
|
|
|
|
|
|
Year
ended 30 December 2023
|
|
Gross
|
Provision for impairment
|
Provision for credit notes
|
Net of
provision
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
Trade receivables
|
76,620
|
(3,607)
|
(5,528)
|
67,485
|
Accrued income
|
13,318
|
(103)
|
-
|
13,215
|
Trade receivables and contract assets
|
89,938
|
(3,710)
|
(5,528)
|
80,700
|
Net investment in
sublease
|
569
|
-
|
-
|
569
|
Other debtors
|
5,846
|
-
|
-
|
5,846
|
Prepayments
|
6,326
|
-
|
-
|
6,326
|
Total trade and other receivables
|
102,679
|
(3,710)
|
(5,528)
|
93,441
|
The following table details the
movements in the provisions for credit notes and impairment of
trade receivables and contract assets:
|
|
|
26-week period
ended
29 June
2024
|
Year
ended
30
December 2023
|
|
|
|
Provision for
impairment
|
Provision for credit
notes
|
Provision for impairment
|
Provision for credit notes
|
|
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
|
|
Balance at the beginning of the
period
|
|
(3,710)
|
(5,528)
|
(3,449)
|
(5,554)
|
Increase in provision
|
|
|
(870)
|
(3,631)
|
(2,183)
|
(4,166)
|
Utilisation
|
|
|
1,070
|
4,187
|
1,922
|
4,192
|
Disposed of with business
divestiture
|
45
|
63
|
-
|
-
|
Balance at the end of the period
|
|
|
(3,465)
|
(4,909)
|
(3,710)
|
(5,528)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The bad debt provision based on
expected credit losses and applied to trade receivables and
contract assets, all of which are current assets, is as
follows:
At 29 June 2024
|
Current
|
0-60 days past
due
|
61-365 days past
due
|
1-2 years past
due
|
Total
|
Trade receivables and contract assets
|
59,816
|
7,256
|
7,621
|
1,802
|
76,495
|
Expected loss rate
|
0.7%
|
2.3%
|
20.6%
|
74.2%
|
4.5%
|
Provision for impairment charge
|
392
|
169
|
1,567
|
1,337
|
3,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 December 2023
|
Current
|
0-60
days past due
|
61-365
days past due
|
1-2
years past due
|
Total
|
Trade receivables and contract
assets
|
73,810
|
7,594
|
7,031
|
1,503
|
89,938
|
Expected loss rate
|
0.6%
|
2.4%
|
24.1%
|
90.6%
|
4.1%
|
Provision for impairment
charge
|
469
|
184
|
1,696
|
1,361
|
3,710
|
Contract assets consist of accrued
income.
The provision for impairment is
estimated using the simplified approach to expected credit loss
methodology and is based upon past default experience and the
Directors' assessment of the current economic environment for each
of the Group's ageing categories.
The Directors have given specific
consideration to the macroeconomic uncertainty leading to pressures
on businesses facing staff and material shortages and, more
latterly, increased inflation. At the balance sheet date, similar
to 2023, the Group considers that historical losses are not a
reliable predictor of future failures and has exercised judgement
in the expected loss rates across all categories of debt. In so
doing the Group has applied an adjusted risk factor of 1.125x
(2023: 1.25x) to reflect the increased risk of future insolvency.
As in the prior year, historical loss rates have been increased
where debtors have been identified as high risk, with a reduction
applied to customer debt covered by credit insurance.
In line with the requirements of
IFRS 15, provisions are made for credit notes expected to be raised
after the reporting date for income recognised during the
period.
The combined provisions for bad
debt and credit notes amount to 12.3% of trade receivables and
contract assets at 29 June 2024 (30 December 2023:
11.4%).
13. Trade and other payables
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
£000s
|
£000s
|
Current
|
|
|
|
|
Trade payables
|
|
|
48,272
|
50,410
|
Other taxes and social security
costs
|
|
|
4,049
|
4,631
|
Other creditors
|
|
|
4,144
|
1,020
|
Accrued interest on
borrowings
|
|
|
589
|
716
|
Accruals
|
|
|
24,464
|
27,204
|
Deferred income
|
|
|
1,342
|
1,336
|
|
|
|
82,860
|
85,317
|
|
|
|
|
|
14 Lease
liabilities
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
£000s
|
£000s
|
Current
|
|
|
|
|
|
Lease liabilities
|
|
|
|
12,891
|
14,548
|
Non-current
|
|
|
|
|
|
Lease liabilities
|
|
|
|
39,774
|
42,822
|
|
|
|
|
52,665
|
57,370
|
|
|
|
|
|
|
The interest rates on the Group's
lease liabilities are as follows:
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
|
|
Equipment for hire
|
Fixed
|
|
10.6 to
19.1%
|
10.6 to
19.1%
|
Other
|
Fixed
|
|
|
6.3 to
7.7%
|
5.7 to
6.1%
|
The weighted average interest
rates on the Group's lease liabilities are as follows:
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
|
|
Lease liabilities
|
|
|
|
6.5%
|
6.4%
|
|
|
|
|
|
|
The Group's leases have the
following maturity profile:
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
£000s
|
£000s
|
|
|
|
|
|
|
Less than one year
|
|
|
|
15,953
|
17,735
|
Two to five years
|
|
|
|
35,455
|
37,765
|
More than five years
|
|
|
|
12,207
|
13,375
|
|
|
|
|
63,615
|
68,875
|
|
|
|
|
|
|
Less interest cash
flows:
|
|
|
|
(10,950)
|
(11,505)
|
Total principal cash
flows
|
|
|
|
52,665
|
57,370
|
|
|
|
|
|
|
The maturity profile, excluding
interest cash flows of the Group's leases is as follows:
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
£000s
|
£000s
|
|
|
|
|
|
|
Less than one year
|
|
|
|
12,891
|
14,548
|
Two to five years
|
|
|
|
29,627
|
31,737
|
More than five years
|
|
|
|
10,147
|
11,085
|
|
|
|
|
52,665
|
57,370
|
|
|
|
|
|
|
|
|
|
|
|
|
The lease liability movements are
detailed below:
|
Property
|
Vehicles
|
Equipment for hire and
internal use
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
At 31 December 2023
|
35,940
|
18,158
|
3,272
|
57,370
|
Additions
|
2,150
|
5,775
|
266
|
8,191
|
Re-measurements
|
(321)
|
-
|
-
|
(321)
|
Discount unwind
|
1,056
|
539
|
198
|
1,793
|
Payments (including
interest)
|
(4,865)
|
(3,810)
|
(1,462)
|
(10,137)
|
Disposals
|
(472)
|
(615)
|
-
|
(1,087)
|
Disposed of with business
divestiture
|
(2,020)
|
(1,028)
|
(26)
|
(3,074)
|
Foreign exchange
differences
|
(45)
|
(25)
|
-
|
(70)
|
At 29 June 2024
|
31,423
|
18,994
|
2,248
|
52,665
|
|
|
|
|
|
|
Property
|
Vehicles
|
Equipment for hire and internal use
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
At 1 January 2023
|
39,268
|
13,472
|
3,552
|
56,292
|
Additions
|
5,167
|
12,955
|
1,126
|
19,248
|
Re-measurements
|
(720)
|
-
|
-
|
(720)
|
Discount unwind
|
2,320
|
764
|
536
|
3,620
|
Payments (including
interest)
|
(9,483)
|
(7,924)
|
(1,942)
|
(19,349)
|
Disposals
|
(584)
|
(1,091)
|
-
|
(1,675)
|
Foreign exchange
differences
|
(28)
|
(18)
|
-
|
(46)
|
At 30 December 2023
|
35,940
|
18,158
|
3,272
|
57,370
|
|
|
|
|
|
|
|
| |
15
Borrowings
|
|
|
|
|
|
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
£000s
|
£000s
|
Current
|
|
|
|
|
|
Hire purchase
arrangements
|
|
|
|
5,047
|
5,545
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
Hire purchase
arrangements
|
|
|
|
10,679
|
9,930
|
Senior finance facility
|
|
|
|
56,839
|
69,085
|
|
|
|
|
67,518
|
79,015
|
|
|
|
|
|
|
The senior finance facility is
stated net of transaction fees of £0.7m (30 December 2023: £0.9m)
which are being amortised over the loan period.
The nominal value of the Group's
loans at each reporting date is as follows:
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
£000s
|
£000s
|
|
|
|
|
|
|
Hire purchase
arrangements
|
|
|
|
15,726
|
15,475
|
Senior finance facility
|
|
|
|
57,500
|
70,000
|
|
|
|
|
73,226
|
85,475
|
The interest rates on the Group's
borrowings are as follows:
|
|
|
|
29 June
2024
|
30
December
2023
|
|
|
|
|
|
|
Hire purchase
arrangements
|
Floating
|
% above NatWest base
rate
|
2.2 to
2.5%
|
2.2 to
2.5%
|
Revolving credit
facility
|
Floating
|
% above SONIA
|
3.0%
|
3.0%
|
Senior finance facility
|
Floating
|
% above SONIA
|
3.0%
|
3.0%
|
The weighted average interest
rates on the Group's borrowings are as follows:
|
|
|
|
29 June
2024
|
30
December 2023
|
|
|
|
|
|
|
Hire purchase
arrangements
|
Floating
|
% above NatWest base
rate
|
7.7%
|
7.7%
|
Revolving credit
facility
|
Floating
|
% above SONIA
|
8.2%
|
8.2%
|
Senior finance facility
|
Floating
|
% above SONIA
|
8.2%
|
8.2%
|
The Group had undrawn committed
borrowing facilities of £36.3m at 29 June 2024 (2023: £36.3m),
including £11.3m (2022: £11.3m) of finance lines to fund hire fleet
capital expenditure not yet utilised. Including net cash
balances, the Group had access to £74.5m of combined liquidity from
available cash and undrawn committed borrowing facilities at 29
June 2024 (2023: £68.2m).
The Group's borrowings have the
following maturity profile:
|
29 June
2024
|
30
December 2023
|
|
Hire purchase
arrangements
|
Senior finance
facility
|
Hire
purchase arrangements
|
Senior
finance facility
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
Less than one year
|
5,964
|
4,715
|
6,333
|
5,733
|
Two to five years
|
11,789
|
59,307
|
10,805
|
75,096
|
|
17,753
|
64,022
|
17,138
|
80,829
|
|
|
|
|
|
Less interest cash
flows:
|
(2,027)
|
(6,522)
|
(1,663)
|
(10,829)
|
|
|
|
|
|
Total principal cash
flows
|
15,726
|
57,500
|
15,475
|
70,000
|
|
|
|
|
|
16
Provisions
|
Onerous property
costs
|
Dilapidations
|
Onerous
contracts
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
At 30 December 2023
|
554
|
11,215
|
6,800
|
18,569
|
Additions
|
-
|
99
|
-
|
99
|
Utilised during the
period
|
(149)
|
(519)
|
(1,644)
|
(2,312)
|
Unwind of provision
|
10
|
166
|
125
|
301
|
Impact of change in discount
rate
|
-
|
-
|
-
|
-
|
Releases
|
(198)
|
(126)
|
-
|
(324)
|
Foreign exchange
|
-
|
(19)
|
-
|
(19)
|
Disposed of with business
divestiture
|
-
|
(621)
|
-
|
(621)
|
At 29 June 2024
|
217
|
10,195
|
5,281
|
15,693
|
|
|
|
|
|
Of which:
|
|
|
|
|
Current
|
112
|
1,775
|
3,128
|
5,015
|
Non-current
|
105
|
8,420
|
2,153
|
10,678
|
|
217
|
10,195
|
5,281
|
15,693
|
|
|
|
|
|
|
Onerous
property
costs
|
Dilapidations
|
Onerous
contracts
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
At 1 January 2023
|
117
|
11,380
|
9,806
|
21,303
|
Additions
|
492
|
230
|
-
|
722
|
Utilised during the
period
|
(60)
|
(508)
|
(3,289)
|
(3,857)
|
Unwind of provision
|
5
|
377
|
311
|
693
|
Impact of change in discount
rate
|
-
|
907
|
(28)
|
879
|
Releases
|
-
|
(1,153)
|
-
|
(1,153)
|
Foreign exchange
|
-
|
(18)
|
-
|
(18)
|
At 30 December 2023
|
554
|
11,215
|
6,800
|
18,569
|
|
|
|
|
|
Of which:
|
|
|
|
|
Current
|
271
|
1,477
|
3,068
|
4,816
|
Non-current
|
283
|
9,738
|
3,732
|
13,753
|
|
554
|
11,215
|
6,800
|
18,569
|
|
|
|
|
|
Onerous property costs
The provision for onerous property
costs represents the current value of contractual liabilities for
future rates payments and other unavoidable costs (excluding lease
costs) on leasehold properties the Group no longer uses. The
releases are the result of early surrenders being agreed with
landlords - the associated liabilities are generally limited to the
date of surrender but were provided for to the date of the first
exercisable break clause to align with the recognition of
associated lease liabilities.
Onerous contract
The onerous contract represents
amounts payable in respect of the agreement reached in 2017 between
the Group and Unipart to terminate the contract to operate the
NDEC.
Dilapidations
The timing and amounts of future
cash flows related to lease dilapidations are subject to
uncertainty. The provision recognised is based on management's
experience and understanding of the commercial retail property
market and third-party surveyors' reports commissioned for specific
properties in order to best estimate the future outflow of funds,
requiring the exercise of judgement applied to existing facts and
circumstances, which can be subject to change. Utilisation of
provisions during the period led to a £0.5m decrease in the
provision (2023: £0.5m), driven by the exit of properties
associated with the branch network restructure discussed in the
Group's 2023 annual report. Provisions of £0.6m were disposed of in
the period in association with the disposal of the Power companies,
see note 17 for more details.
17 Business
disposals
During the current period, on 7
March 2024, the Group announced the sale of ABird Limited, ABird
Superior Limited and Apex Generators Limited (together the 'Power'
Companies) to CES Global. The sale was undertaken as part of a
strategic decision to focus on the core business and growth of the
ProService and Operations businesses. The consideration for the
sale was entirely settled in cash.
As discussed more fully in Note 3,
the results of the Power businesses were previously reported within
the Group's 'Operations - UK' reporting segment, with a significant
element of revenues recorded through the ProService
business.
As part of this transaction, HSS
has entered into a commercial agreement with CES for the cross-hire
of power generators and related services to ensure the broadest
possible distribution of, and customer access to, both parties'
existing fleets. The Board expects this commercial arrangement to
ensure that even post-disposal, the sales in respect of the Power
hire stock will continue through HSS ProService under the new
commercial agreement.
Shortly after the disposal, the
Group utilised £12.5m of the proceeds to repay borrowings and
further strengthen the Group's balance sheet position.
The Group have restated
comparative figures for the income statement throughout the
financial statements in accordance with IFRS 5. The table below
shows the details results of discontinued operations:
|
|
|
|
Result of discontinued operations
|
26 weeks ended 29 June
2024
|
26 weeks
ended 1 July 2023
|
|
|
£000s
|
£000s
|
|
|
|
|
Revenue
|
|
4,052
|
14,893
|
Expenses other than finance costs,
amortisation and depreciation
|
(3,402)
|
(11,756)
|
Depreciation
|
(847)
|
(2,133)
|
Amortisation
|
(18)
|
(62)
|
Net finance expenses
|
(119)
|
(130)
|
Taxation
|
|
104
|
5
|
(Loss)/profit from trade within discontinued operations, net
of tax
|
(230)
|
817
|
Loss on disposal of discontinued
operations
|
(642)
|
-
|
(Loss)/profit from discontinued operations, net of
tax
|
(872)
|
817
|
|
|
|
|
|
|
|
|
Basic earnings/(loss) per share
(p) from discontinued operations
|
(0.12)
|
0.12
|
Diluted earnings/(loss) per share
(p) from discontinued operations
|
(0.12)
|
0.12
|
|
|
|
Weighted average number of shares
(000s)
|
705,788
|
704,988
|
Weighted average number of diluted
shares (000s)
|
728,141
|
726,283
|
Below is a detailed breakdown of
the result on disposal:
|
|
|
|
|
|
|
|
|
£000s
|
Description of assets and liabilities
|
|
|
|
Goodwill
|
|
|
6,053
|
Brand and customer
lists
|
|
|
324
|
Property, plant and
equipment
|
|
|
13,009
|
Right of use assets
|
|
|
2,920
|
Deferred tax assets
|
|
|
56
|
Inventories
|
|
|
908
|
Trade and other
receivables
|
|
|
3,018
|
Cash
|
|
|
|
369
|
Trade and other
payables
|
|
|
(2,148)
|
Provisions
|
|
|
(621)
|
Deferred tax
liabilities
|
|
|
(108)
|
Lease liabilities
|
|
|
(3,074)
|
Net assets disposed of
|
|
|
20,706
|
|
|
|
|
|
Total consideration
|
|
|
20,690
|
Less: costs of disposal
|
|
|
(626)
|
Less: net assets disposed
of
|
|
|
(20,706)
|
Total loss on disposal
|
|
|
(642)
|
|
|
|
|
Cash consideration received
|
|
|
20,690
|
Cash disposed of
|
|
|
(369)
|
Net cash inflow on disposal of discontinued
operations
|
|
|
20,321
|
18. Risks and uncertainties
The principal risks and
uncertainties which could have a material impact upon the Group's
performance over the remaining 26 weeks of the 2023 financial year
have not changed significantly from those set out on pages 48 to 54
of the Group's 2023 Annual Report, which is available at
https://www.https://www.hsshiregroup.com/investor-relations/financial-results/.
These risks and uncertainties
are:
1) Macroeconomic
conditions;
2) Competitor
challenge;
3) Strategy
execution;
4) Customer
service;
5) Third party
reliance;
6) IT
infrastructure;
7) Financial
risk;
8) Inability to
attract and retain personnel;
9) Legal and
regulatory requirements;
10) Safety; and
11) Environment, Social and
Governance ('ESG').
The Group continues to identify
Macroeconomic Conditions as the main risk expected to affect the
Group in the remaining 26 weeks for the financial year.
The Group continues to monitor the
impact of inflationary pressures and interest rates at their
current levels. In addition, wider macroeconomic factors like
increased global conflict and the change in UK Government shortly
after the balance sheet date are all taken into consideration by
the Board.
19. Alternative performance measures
Earnings before interest,
taxation, depreciation and amortisation (EBITDA) and Adjusted
EBITDA, earnings before interest, tax and amortisation (EBITA) and
Adjusted EBITA and Adjusted profit before tax are alternative,
non-IFRS and non-Generally Accepted Accounting Practice (GAAP)
performance measures used by the Directors and Management to assess
the operating performance of the Group.
- EBITDA is defined as operating
profit before depreciation and amortisation. For this purpose,
depreciation includes depreciation charge for the year on property,
plant and equipment and on right of use assets; the net book value
of hire stock losses and write-offs; the net book value of other
fixed asset disposals less the proceeds on those disposals;
impairments of right of use assets; the net book value of right of
use asset disposals, net of the associated lease liability disposed
of; and the loss on disposal of sub-leases. Amortisation is
calculated as the total of the amortisation charge for the year and
the loss on disposal of intangible assets. Exceptional items are
excluded from EBITDA to calculate Adjusted EBITDA.
- EBITA is defined by the Group as
operating profit before amortisation. Exceptional items are
excluded from EBITA to calculate Adjusted EBITA.
- Adjusted profit before tax is
defined by the Group as profit before tax, amortisation of customer
relationships and brand related intangibles as well as exceptional
items.
The Group discloses Adjusted
EBITDA, Adjusted EBITA and Adjusted profit before tax as
supplemental non-IFRS financial performance measures because the
Directors believe they are useful metrics by which to compare the
performance of the business from period to period and such measures
like Adjusted EBITDA, Adjusted EBITA and Adjusted profit before tax
are broadly used by analysts, rating agencies and investors in
assessing the performance of the Group. Accordingly, the Directors
believe that the presentation of Adjusted EBITDA, Adjusted EBITA
and Adjusted profit before tax provides useful information to users
of the financial statements.
As these are non-IFRS measures,
other entities may not calculate the measures in the same way and
hence are not directly comparable.
Adjusted EBITDA is calculated as
follows:
|
26 weeks ended
29 June 2024
|
26 weeks ended
29 June 2024
|
26 weeks
ended
1 July 2023
|
26 weeks
ended
1 July 2023
|
|
Continuing
|
Total
|
Continuing
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
Operating profit
|
3,899
|
3,684
|
9,819
|
10,761
|
Add: Depreciation of property,
plant and equipment and right of use assets
|
19,586
|
20,433
|
18,118
|
20,251
|
Add: Amortisation of intangible
assets
|
1,092
|
1,110
|
894
|
956
|
EBITDA
|
24,577
|
25,227
|
28,831
|
31,968
|
Add: Exceptional items
(non-finance) from continuing operations
|
2,298
|
2,298
|
97
|
97
|
Adjusted EBITDA
|
26,875
|
27,525
|
28,928
|
32,065
|
Adjusted EBITA is calculated as
follows:
|
26 weeks ended
29 June 2024
|
26 weeks ended
29 June 2024
|
26 weeks
ended
1 July 2023
|
26 weeks
ended
1 July 2023
|
|
Continuing
|
Total
|
Continuing
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
Operating profit
|
3,899
|
3,684
|
9,819
|
10,761
|
Add: Amortisation of intangible
assets
|
1,092
|
1,110
|
894
|
956
|
EBITA
|
4,991
|
4,794
|
10,713
|
11,717
|
Add: Exceptional items
(non-finance) from continuing operations
|
2,298
|
2,298
|
97
|
97
|
Adjusted EBITA
|
7,289
|
7,092
|
10,810
|
11,814
|
Adjusted profit before tax is
calculated as follows:
|
26 weeks ended
29 June 2024
|
26 weeks ended
29 June 2024
|
26 weeks
ended
1 July 2023
|
26 weeks
ended
1 July 2023
|
|
Continuing
|
Total
|
Continuing
|
Total
|
|
£000s
|
£000s
|
£000s
|
£000s
|
|
|
|
|
|
Profit before tax
|
(1,257)
|
(2,233)
|
4,727
|
5,539
|
Add: Amortisation of customer
relationships and brands
|
-
|
18
|
-
|
62
|
Profit before tax and
amortisation
|
(1,257)
|
(2,215)
|
4,727
|
5,601
|
Add: Exceptional items (finance
and non-finance)
|
2,452
|
3,094
|
284
|
284
|
Adjusted profit before
tax
|
1,195
|
879
|
5,011
|
5,885
|
20. Post Balance-sheet events
Dividends
Subsequent to the half end, on 23
August 2024, an interim dividend of 0.18p per share was approved by
the Board. This will be paid on 6th November 2024 and
has an ex-dividend date of 3rd October 2024.