Chairman's statement
The financial year 2023/24 was
largely uneventful but nevertheless satisfying; although revenue
was flat, operating profit increased by 10.1% to £30.6m (2023:
£27.8m) as a result of improved internal efficiencies.
Cash reserves, including short-term
financial assets, have continued to build and reached £52.9m (2023:
£35.0m) at the end of the financial year. Whilst there are no
firm plans, the cash reserves give the Board the opportunity to
consider further acquisitions if a suitable situation
arises.
Stock has been actively reduced
to £29.0m (2023:
£33.4m); however, the Board considers that the Group should use its
robust cash position to its advantage and maintain good levels of
strategically important stocks, to ensure security of supply,
whilst being mindful of the associated obsolescence risks of such a
policy.
Generally, market selling price
increases for luminaires have slowed, but so too have component
costs, which have begun to trend lower in many cases. Labour cost
increases continue, mainly through pay inflation, but the Board
expects this to slow during the coming financial year.
Larger companies within the Group
have, unsurprisingly, made the biggest contributions to
consolidated profit in the last 12 months, with special mention to
the excellent performance of the Dutch contingent. The Board would
like to see better contributions from all its smaller UK companies
- especially, but not only, TRT Lighting. All these smaller
companies have undergone changes to their subsidiary board
structures in recent times, and improvements to, or diversification
of, their product ranges where required. The Board looks forward to
these changes enabling bigger contributions to Group profits from
these businesses in the future.
The Board's head count has naturally
decreased in recent years in favour of strengthening the subsidiary
boards at the operating companies and promoting a focused group of
managers from within that can support Group activities when called
on. It has always been a specific choice of past Group boards to
keep the Board populated with 'lighting' individuals with
experience of the way that FW Thorpe Plc operates in its chosen
market sector. Whilst the Group does not expect to change this
strategy materially, in October 2022 the Board was strengthened
with one independent non-executive director, Frans Haafkens, who
also has international experience, and this year it will formalise
an audit committee. Independent external advice, when required,
will be sought on a case-by-case basis.
This is my first statement since
becoming non-executive chairman in July 2024 and the separating of
the CEO and chair roles. Congratulations and best wishes to Craig
Muncaster, who now assumes the role of Group CEO. I would like to
thank the shareholders for their ongoing support, which over my 40
years of being employed by FW Thorpe Plc has seen me rise from
young school leaver apprentice to chairman. My career must surely
give all FW Thorpe employees motivation to stay with the business,
work hard and be confident that opportunities, if desired, will be
forthcoming - right up to the Group Board.
Group
results
Group revenue was in line with last
year, at £175.8m (2023: £176.7m), whilst operating profit before
acquisition adjustments, removing the impact of amortisation of
intangible assets established at purchase, grew to £32.4m (2023:
£29.8m).
The Annual Report and Accounts
contains a more detailed appraisal of each company's individual
achievements and challenges. Over the year, the Group's stand-out
performer was Lightronics, in the Netherlands, which simply had one
of those years when its business activities all seemed to line up
perfectly, to enable an excellent, but certainly a hard fought and
well-managed result.
Thorlux Lighting's managing director
retired at the end of the half year in December 2023. Promotions to
joint managing director of Ian Mulhall and James Thorpe were well
received. Ian, an engineer, has served Thorlux for nearly 35 years,
being a past technical director and operations director. James was
Thorlux's sales director and is great grandson of the founder,
Frederick William Thorpe. The joint managing directors' first 6
months in charge delivered a good result, with second half growth
offsetting a slightly slower first half, to finish the financial
year broadly level with the prior year. Orders and sales at Thorlux
have started the new financial year well, with further growth
expected this coming financial year.
Portland Lighting's profit improved
this year, despite its heavy investments in its new traffic sign
direction. Portland is on the cusp of further growth, with
experienced people in place and a super new product range tailored
to all the latest requirements for road traffic sign lighting,
which has huge potential to accommodate changes from fluorescent
lamps to LEDs, amongst other market needs. Solite Europe and Philip
Payne both, to a large extent, have new senior management, and
their performance was similar to the prior year's. Both have growth
targets in place to become larger contributors to the Group in
coming years.
TRT Lighting was loss-making in the
year, due to a revenue decline of 15%. A new sales director and a
whole new sales team are in place with targets to increase new
business into local authority regions, which is currently sporadic.
TRT Lighting, as a UK designer and manufacturer of street lighting,
should encourage all UK local authorities to buy its excellent
locally made sustainable products. To assist, investment in
products has continued, with further investment in marketing
resources. The TRT board looks forward to the company's improvement
in performance, but is also cognisant of the time it will take to
bed in new salespeople. Performance may get a little worse before
it improves for the long term.
Zemper continues to make good
contributions and started the new financial year with a good order
book, supported by its host of new products. It is also
contributing to some Group collaboration projects where several
companies have pooled know-how and developed new products with
shared, and hence reduced, costs.
SchahlLED's main market, Germany, is
in recession, and therefore its operating profit has reduced
slightly; nevertheless, the business is making a healthy
contribution.
Famostar's year has been steady, as
always. Behind the scenes, Famostar is working very hard to assure
this consistent profitability whilst also making sure it adapts to
market needs, to maintain its position as one of the leading few
manufacturers and suppliers to the Dutch emergency lighting market.
This year, Famostar is developing an exciting new range of
luminaires with intelligent position-orientated sensors. Sales of
SmartScan capable emergency luminaires continue to grow, and there
are also signs of good growth in Famostar's additional activity of
selling Thorlux luminaires into the Netherlands.
The Group's joint venture with Ratio
Electric has struggled to make good contributions, but it has
achieved significant growth in its Smart charger products, and it
has established the Ratio UK company design and production
facilities and product range. The io7, Ratio's adaptation of the
Thorlux Passway lighting bollard to integrate EV charging and
lighting, has started to sell in much larger numbers, and even
featured on the BBC's One
Show and a high profile electrical installers' YouTube
channel. New projects and companies always seem to take longer to
start and be harder to establish than one first
believes.
Product innovations remain foremost
in the minds of Group management. In recent times more
collaboration has been encouraged between subsidiary design teams,
especially with regards to sharing the costs of tooling, ideas
around circular design principles, material selection and
sustainability, and sharing SmartScan software for use in an
ever-wider range of Group products. As always a topic for the
chairman's statement, SmartScan continues to evolve with a host of
new customer focused features coming before the end of the
financial year. SmartScan Analytics, a new platform launched in
autumn 2024, takes the SmartScan cloud operating system to the next
level, bringing data from all sorts of IOT connected devices into
its central 'brain'. SmartScan Analytics brings a deeper
understanding of a building's use to end users. For example,
'standard' SmartScan can easily measure and report whether a
lighting installation is using more power this year than it did
last year; SmartScan Analytics tells you why. For example, this
year it could be further reported that much longer operating hours
were recorded for the business, people counters had detected more
footfall, less solar power was generated, and electricity prices
per kWh had increased. This 'cross analytics' technology has been
trialled with a few customers for the last 2 years, and will now be
in general release for an additional charge.
On the capex front, the Group
decided to continue its investments in carbon offsetting, by
purchasing a further 150 acres of suitable tree planting land near
the Welsh border in Longtown, Hereford, UK, for
£1.7m. Applications have already been made
to the appropriate forestry authorities for the first saplings to
be planted next spring. There has been some negative press
surrounding offsetting in recent times, but the Board is convinced
that over the long term the company is doing the right thing, as it
recognises that its tree planting activities are supplementary to
its intensive carbon reduction measures, which of course save
carbon right now. For example, it has always been the Board's
intention to investigate all means to reduce its actual emissions
to the lowest level possible, right back to when the current
sustainability programme started in 2009. At that time, the Group
reduced energy use across its factories as far as practicable,
before only then choosing offsetting as a supplementary
option.
Up to the current day, carbon saving
activities continue with the recent installation of another solar
PV array at the Ratio EV factory in the UK, installation of the
Group's trial electric heating oven for powder coating at
Solite (£0.3m), and further
significant purchases of company electric vehicles (£1.5m). The
Group now owns and operates 5,970 solar panels across eight sites,
generating 1.8 million kWh of carbon free electricity per annum. In
November 2023, Thorlux installed a new cardboard carton
manufacturing machine (£0.2m) and can now
produce its own product packaging cartons from recycled and
recyclable cardboard on demand. The machine substantially reduces
overall storage space, fire risk and material
costs.
Sustainability
Sustainability is one of the key
pillars for the Group. The Board firmly believes that a business
that takes a sustainable approach to the design and manufacturing
of its products is highly likely to be more successful as a result.
If you use less material in a product and use less power in
manufacturing products, costs will be lower.
The Group will continue to find ways
to make itself more sustainable, having now completed many of the
more obvious initiatives. All Group companies are experiencing
increasing sustainability demands from the market. Articles in the
Annual Report describe current developments, such as some new
lights largely manufactured from wood harvested from sustainable
forests in Europe. These components are 3D CNC machined and, as a
result, need little or no tooling, can be made in low volume
without the need to carry large stocks, and can be altered in their
shape and design with little overhead cost, save for a new CNC
program.
In summer 2024, the whole Group
completed its assessment for the Science Based Targets initiative
(SBTi), to become one of only a relatively few companies globally
that have completed the very detailed and lengthy third party
assessed and verified process. The Group now has a plan to head
towards net-zero - a plan that is assessed, verified and realistic,
with a first target to achieve significant milestones by 2030. All
companies within the Group have targets to reduce their carbon
emissions even further, by significant margins from a baseline in
financial year 2020/21. Progress is assessed at every board
meeting, all employees are trained in sustainability matters, they
receive regular newsletters, and there are awards for contributions
from employees. The Group is taking its sustainability obligations
seriously and, as you can see from the commentary above, is not
resting on its laurels and is investing heavily in continuous
improvements.
Personnel
I would like to thank all Group
employees for their dedication and commitment throughout the
financial year.
In January 2024, Peter Mason retired
from his non-executive role on the Board. Peter joined FW Thorpe
Plc in 1987 as Finance Director. He became Joint Chief Executive in
July 2000 and stepped back to a non-executive role in June 2010. On
behalf of the Group and its shareholders, I would like to wish
Peter a long and happy retirement and thank him for his many years
of service, during which time the Group grew significantly, whilst
also underpinning the Group's foundations to make it the strong and
stable group it is today.
Dividend
Performance as a whole for the year
to 30 June 2024 allows the Board to recommend an increased final
dividend of 5.08p per share (2023:4.84p), which gives a total for
the year of 6.78p (2023: 6.46p excluding special dividend). A
special dividend of 2.50p will also be paid, reflecting the Group's
strong cash position.
Outlook
All Group companies are charged with
growth; as ever, this is their target. With so many companies in
the Group, there will be inevitable ups and downs in various
locations. All the larger companies are in good shape with stable
and experienced leadership teams with good order books at the start
of the new financial year. Costs are generally under control,
although people cost pressures remain and the companies need to
keep working hard to find efficiency improvements.
The smaller companies have all
struggled somewhat to get themselves back on a plan for growth in
recent years. Changes have been made and each company has a plan to
grow.
The change in governments in various
Group locations raises a few questions about the future, but the
Group setup gives good resilience overall.
Consolidated as a whole, the outlook
is positive with modest growth expectations.
Mike Allcock
Chairman
3 October 2024
Consolidated Results
Consolidated income statement.
For
the year ended 30 June 2024
|
Notes
|
2024
£'000
|
2023
£'000
|
Continuing operations
|
|
|
|
Revenue
|
2
|
175,798
|
176,749
|
Cost of sales
|
|
(90,361)
|
(98,891)
|
Gross profit
|
|
85,437
|
77,858
|
Distribution costs
|
|
(22,370)
|
(19,214)
|
Administrative expenses
|
|
(33,001)
|
(31,292)
|
Other operating income
|
|
565
|
480
|
Operating profit
|
|
30,631
|
27,832
|
Finance income
|
|
1,127
|
716
|
Finance expense
|
|
(1,059)
|
(1,094)
|
Share of loss of joint
ventures
|
|
(826)
|
(520)
|
Profit before income tax
|
|
29,873
|
26,934
|
Income tax expense
|
3
|
(5,560)
|
(5,000)
|
Profit for the year
|
|
24,313
|
21,934
|
Earnings per share from continuing
operations attributable to the equity holders of the Company during
the year (expressed in pence per share).
Basic and diluted earnings per share
|
Notes
|
2024
pence
|
2023
pence
|
- Basic
|
8
|
20.73
|
18.72
|
- Diluted
|
8
|
20.73
|
18.70
|
Consolidated Statement of Comprehensive Income
For the year ended 30 June 2024
|
Notes
|
2024
£'000
|
2023
£'000
|
Profit for the year:
|
|
24,313
|
21,934
|
Other comprehensive income/(expense)
|
|
|
|
Items that may be reclassified to profit or
loss
|
|
|
|
Exchange differences on translation
of foreign operations
|
|
(514)
|
231
|
|
|
(514)
|
231
|
Items that will not be reclassified to profit or
loss
|
|
|
|
Revaluation of financial assets at
fair value through other comprehensive income
|
|
403
|
(105)
|
Movement on associated deferred
tax
|
|
(101)
|
26
|
Actuarial gain/(loss) on pension
scheme
|
|
937
|
(123)
|
Movement on unrecognised pension
scheme surplus
|
|
(1,213)
|
177
|
|
|
26
|
(25)
|
Other comprehensive (expense)/income
for the year, net of tax
|
|
(488)
|
206
|
Total comprehensive income for the year
|
|
23,825
|
22,140
|
Consolidated Statement of Financial Position
As
at 30 June 2024
|
Notes
|
2024
£'000
|
2023
£'000
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
5
|
38,323
|
38,763
|
Intangible assets
|
6
|
66,104
|
70,891
|
Investment properties
|
|
4,403
|
1,986
|
Financial assets at amortised
cost
|
|
186
|
1,587
|
Equity accounted investments and
joint arrangements
|
|
4,671
|
5,592
|
Financial assets at fair value
through other comprehensive income
|
|
3,757
|
3,364
|
Deferred income tax
assets
|
|
347
|
382
|
Total non-current assets
|
|
117,791
|
122,565
|
Current assets
|
|
|
|
Inventories
|
|
28,997
|
33,437
|
Trade and other
receivables
|
|
35,764
|
35,733
|
Financial assets at amortised
cost
|
|
3,437
|
1,266
|
Short-term financial
assets
|
7
|
18,965
|
4
|
Cash and cash equivalents
|
|
33,943
|
35,013
|
Total current assets
|
|
121,106
|
105,453
|
Total assets
|
|
238,897
|
228,018
|
Liabilities
|
|
|
|
Current liabilities
|
|
|
|
Trade and other payables
|
|
(35,383)
|
(37,457)
|
Financial liabilities
|
|
(1,252)
|
(1,435)
|
Lease liabilities
|
|
(778)
|
(812)
|
Current income tax
liabilities
|
|
(949)
|
(1,143)
|
Total current liabilities
|
|
(38,362)
|
(40,847)
|
Net
current assets
|
|
82,744
|
64,606
|
Non-current liabilities
|
|
|
|
Other payables
|
|
(10,418)
|
(11,987)
|
Financial liabilities
|
|
(1,210)
|
(1,461)
|
Lease liabilities
|
|
(3,385)
|
(3,822)
|
Provisions for liabilities and
charges
|
|
(3,325)
|
(3,299)
|
Deferred income tax
liabilities
|
|
(5,435)
|
(6,261)
|
Total non-current liabilities
|
|
(23,773)
|
(26,830)
|
Total liabilities
|
|
(62,135)
|
(67,677)
|
Net
assets
|
|
176,762
|
160,341
|
Equity
|
|
|
|
Issued share capital
|
|
1,189
|
1,189
|
Share premium account
|
|
3,088
|
2,976
|
Capital redemption
reserve
|
|
137
|
137
|
Foreign currency translation
reserve
|
|
1,525
|
2,039
|
Retained earnings:
|
|
|
|
At 1 July
|
|
154,000
|
139,392
|
Profit for the year attributable to
the owners
|
|
24,313
|
21,934
|
Other changes in retained
earnings
|
|
(7,490)
|
(7,326)
|
|
|
170,823
|
154,000
|
Total equity
|
|
176,762
|
160,341
|
Consolidated Statement of Changes in Equity.
For
the year ended 30 June 2024
|
Notes
|
Issued
share
capital
£'000
|
Share
premium
account
£'000
|
Capital
redemption
reserve
£'000
|
Foreign
currency
translation
reserve
£'000
|
Retained
earnings
£'000
|
Total
equity
£'000
|
Balance at 1 July 2022
|
|
1,189
|
2,827
|
137
|
1,808
|
139,392
|
145,353
|
Comprehensive income/(expense)
|
|
|
|
|
|
|
|
Profit for the year to 30 June
2023
|
|
-
|
-
|
-
|
-
|
21,934
|
21,934
|
Actuarial loss on pension
scheme
|
|
-
|
-
|
-
|
-
|
(123)
|
(123)
|
Movement on unrecognised
pension
|
|
|
|
|
|
|
|
Scheme surplus
|
|
-
|
-
|
-
|
-
|
177
|
177
|
Revaluation of financial assets at
fair value through other comprehensive income
|
|
-
|
-
|
-
|
-
|
(105)
|
(105)
|
Movement on deferred tax associated
to financial assets at fair value through other comprehensive
income
|
|
-
|
-
|
-
|
-
|
26
|
26
|
Exchange differences on translation
of
|
|
|
|
|
|
|
|
foreign operations
|
|
-
|
-
|
-
|
231
|
-
|
231
|
Total comprehensive income
|
|
-
|
-
|
-
|
231
|
21,909
|
22,140
|
Transactions with owners
|
|
|
|
|
|
|
|
Shares issued from exercised
options
|
|
-
|
149
|
-
|
-
|
-
|
149
|
Dividends paid to
shareholders
|
4
|
-
|
-
|
-
|
-
|
(7,301)
|
(7,301)
|
Total transactions with owners
|
|
-
|
149
|
-
|
-
|
(7,301)
|
(7,152)
|
Balance at 30 June 2023
|
|
1,189
|
2,976
|
137
|
2,039
|
154,000
|
160,341
|
Comprehensive income/(expense)
|
|
|
|
|
|
|
|
Profit for the year to 30 June
2024
|
|
-
|
-
|
-
|
-
|
24,313
|
24,313
|
Actuarial gain on pension
scheme
|
|
-
|
-
|
-
|
-
|
937
|
937
|
Movement on unrecognised pension
scheme surplus
|
|
-
|
-
|
-
|
-
|
(1,213)
|
(1,213)
|
Revaluation of financial assets at
fair value through other comprehensive income
|
|
-
|
-
|
-
|
-
|
403
|
403
|
Movement on deferred tax associated
to financial assets at fair value through other comprehensive
income
|
|
-
|
-
|
-
|
-
|
(101)
|
(101)
|
Exchange differences on translation
of foreign operations
|
|
-
|
-
|
-
|
(514)
|
-
|
(514)
|
Total comprehensive income
|
|
-
|
-
|
-
|
(514)
|
24,339
|
23,825
|
Transactions with owners
|
|
|
|
|
|
|
|
Shares issued from exercised
options
|
|
-
|
112
|
-
|
-
|
-
|
112
|
Dividends paid to
shareholders
|
4
|
-
|
-
|
-
|
-
|
(7,668)
|
(7,668)
|
Share based payment
charge
|
|
-
|
-
|
-
|
-
|
152
|
152
|
Total transactions with owners
|
|
-
|
112
|
-
|
-
|
(7,516)
|
(7,404)
|
Balance at 30 June 2024
|
|
1,189
|
3,088
|
137
|
1,525
|
170,823
|
176,762
|
Consolidated Statement of Cash Flows
For the year ended 30 June 2024
|
Notes
|
2024
£'000
|
2023
£'000
(Restated)*
|
Cash flows from operating activities
|
|
|
|
Cash generated from
operations
|
9
|
47,760
|
36,216
|
Tax paid
|
|
(6,390)
|
(4,341)
|
Net
cash generated from operating activities
|
|
41,370
|
31,875
|
Cash flows from investing activities
|
|
|
|
Purchases of property, plant and
equipment
|
|
(5,121)
|
(7,739)
|
Proceeds from sale of property,
plant and equipment
|
|
407
|
535
|
Purchases of intangible
assets
|
|
(2,172)
|
(2,255)
|
Purchases of subsidiaries (net of
cash acquired)
|
|
-
|
(12,602)
|
Purchase of shares in
subsidiaries
|
|
-
|
(2,104)
|
Payment of exit earnout of a
purchased subsidiary
|
|
(606)
|
-
|
Purchase of investment
property
|
|
(2,179)
|
(22)
|
Proceed from sale of an investment
property
|
|
502
|
-
|
Net sale of financial assets at fair
value through other comprehensive income
|
|
9
|
1
|
Property rental and similar income
received
|
|
208
|
93
|
Dividend income received
|
|
182
|
209
|
Net (deposit)/withdrawal of
short-term financial assets
|
|
(18,994)
|
5,075
|
Interest received
|
|
522
|
434
|
Receipts from loans
receivable
|
|
-
|
1,813
|
Issue of loans
receivables
|
|
(1,082)
|
(1,748)
|
Net
cash used in investing activities
|
|
(28,324)
|
(18,310)
|
Cash flows from financing activities
|
|
|
|
Net proceeds from the issuance of
ordinary shares
|
|
112
|
149
|
Addition of lease
liabilities
|
|
13
|
203
|
Proceeds from borrowings
|
|
439
|
1,039
|
Repayment of borrowings
|
|
(839)
|
(2,532)
|
Principal element of lease
payments
|
|
(855)
|
(789)
|
Payment of interest
|
|
(296)
|
(339)
|
Payment for redemption of shares in
a subsidiary
|
|
(4,266)
|
(4,341)
|
Payments to non-controlling
interests
|
|
(452)
|
-
|
Dividends paid to Company's
shareholders
|
4
|
(7,668)
|
(7,301)
|
Net
cash used in financing activities
|
|
(13,812)
|
(13,911)
|
Net decrease
in cash in the year
|
|
(766)
|
(346)
|
Cash and cash equivalents at beginning of
year
|
|
35,013
|
35,505
|
Effects of exchange rate changes on
cash
|
|
(304)
|
(146)
|
Cash and cash equivalents at end of year
|
|
33,943
|
35,013
|
* During the year, there was a
re-classification of payments made to acquire further shares within
Electrozemper S.A. for the year ended 30 June 2023 which was
incorrectly classified as cash flows from investing
activities. The consolidated statements of cash flows has
been restated to reclassify £4,341,000 from cash flows from
investing activities to cash flows from financing activities. There
was no impact on the other financial statements or accompanying
notes.
Notes
1 Basis of preparation
The consolidated and company
financial statements of FW Thorpe Plc have been prepared in
accordance with UK adopted International Accounting Standards and
with the requirements of the Companies Act 2006 as applicable to
companies reporting under those standards, with future changes
being subject to endorsement by the UK Endorsement
Board.
The financial statements have been
prepared on a going concern basis, under the historical cost
convention except for the financial instruments measured at fair
value either through other comprehensive income or profit and loss
per the provisions of IFRS 9 and redemption liabilities that are
measured at fair value.
There are no other standards that
are not yet effective that are expected to have a material impact
on the Group in the current or future reporting periods and on
foreseeable future transactions.
The financial statements are
presented in Pounds Sterling, which is the Company's functional and
presentation currency, rounded to the nearest thousand.
The preparation of financial
information in conformity with the basis of preparation described
above requires the use of certain critical accounting estimates. It
also requires management to exercise its judgement in the process
of applying the Company's and Group's accounting
policies.
The directors confirm they are satisfied that
the Group and Company have adequate resources, with £33.9m cash to
continue in business for the foreseeable future, including the
effect of increased costs caused by the on-going conflict zones,
where the Group has no sales, and other global events. The
directors have also produced a severe, but plausible downside
scenario that demonstrates that the Group could cover its cash
commitments over the following year from approving these accounts.
For this reason, the directors continue to adopt the going concern
basis in preparing the accounts.
The Board of Directors approved the
Consolidated Financial Statements set out in this document on 3
October 2024. They are not statutory accounts within the meaning of
section 435 of the Companies Act 2006. The Group's Financial
Statements for the year ended 30 June 2024 were approved by the
Board on 3 October 2024. They have been reported on by the Group's
auditors and will be delivered to the registrar of companies in due
course. The report of the auditors was (i) unqualified, (ii) did
not include a reference to any matters to which the auditors drew
attention by way of emphasis without qualifying their report, and
(iii) did not contain a statement under section 498(2) or (3) of
the Companies Act 2006.
The comparative figures for the financial year
30 June 2023 have been extracted from the Group's statutory
accounts for that financial year. The report of the auditors was
(i) unqualified, (ii) did not include a reference to any matters to
which the auditors drew attention by way of emphasis without
qualifying their report, and (iii) did not contain a statement
under section 498(2) or (3) of the Companies Act 2006
2 Segmental Analysis
(a)
Business segments
The segmental analysis is presented
on the same basis as that used for internal reporting purposes. For
internal reporting FW Thorpe is organised into twelve operating
segments based on the products and customer base in the lighting
market - the largest business is Thorlux, which manufactures
professional lighting systems for industrial, commercial and
controls markets. The businesses of Lumen Intelligence Holding
GmbH, SchahlLED Lighting GmbH and Thorlux Lighting Limited are
included in this segment in accordance with the Group's internal
reporting. The businesses in the Netherlands, Lightronics B.V. and
Famostar Emergency Lighting B.V., are material subsidiaries and
disclosed separately as Netherlands companies. The businesses in
the Zemper Group are also material and disclosed separately as the
Zemper Group.
The seven remaining operating
segments have been aggregated into the "other companies" reportable
segment based upon their size, comprising the entities Philip Payne
Limited, Solite Europe Limited, Portland Lighting Limited, TRT
Lighting Limited, Thorlux Lighting L.L.C., Thorlux Australasia Pty
Limited and Thorlux Lighting GmbH.
FW Thorpe's chief operating decision
maker (CODM) is the Group Board. The Group Board reviews the
Group's internal reporting in order to monitor and assess
performance of the operating segments for the purpose of making
decisions about resources to be allocated. Performance is evaluated
based on a combination of revenue and operating profit. Assets and
liabilities have not been segmented, which is consistent with the
Group's internal reporting.
|
Thorlux
£'000
|
Netherlands
companies
£'000
|
Zemper
Group
£'000
|
Other
companies
£'000
|
Inter-
segment
adjustments
£'000
|
Total
continuing
operations
£'000
|
Year to 30 June 2024
|
|
|
|
|
|
|
Revenue to external
customers
|
99,492
|
37,942
|
19,350
|
19,014
|
-
|
175,798
|
Revenue to other Group
companies
|
3,555
|
220
|
93
|
3,821
|
(7,689)
|
-
|
Total revenue
|
103,047
|
38,162
|
19,443
|
22,835
|
(7,689)
|
175,798
|
EBITDA
|
23,402
|
9,810
|
4,595
|
2,347
|
1,431
|
41,585
|
Depreciation, amortisation and
impairment
|
5,495
|
1,223
|
2,607
|
1,629
|
-
|
10,954
|
Operating profit before acquisition
adjustments*
|
19,933
|
8,802
|
2,880
|
718
|
30
|
32,363
|
Operating profit
|
17,907
|
8,587
|
1,988
|
718
|
1,431
|
30,631
|
Net finance income
|
|
|
|
|
|
68
|
Share of loss of joint
ventures
|
|
|
|
|
|
(826)
|
Profit before income tax
|
|
|
|
|
|
29,873
|
*Acquisition adjustments include amortisation charge of
intangible assets of £3.1m and gain on
revaluation of redemption liability of £1.4m.
|
Year to 30 June 2023
|
|
|
|
|
|
|
Revenue to external
customers
|
101,859
|
36,226
|
19,328
|
19,336
|
-
|
176,749
|
Revenue to other Group
companies
|
3,601
|
417
|
-
|
4,667
|
(8,685)
|
-
|
Total revenue
|
105,460
|
36,643
|
19,328
|
24,003
|
(8,685)
|
176,749
|
EBITDA
|
21,458
|
7,952
|
4,205
|
2,392
|
588
|
36,595
|
Depreciation and
amortisation
|
4,212
|
983
|
2,307
|
1,261
|
-
|
8,763
|
Operating profit before acquisition
adjustments*
|
18,062
|
7,187
|
2,801
|
1,131
|
588
|
29,769
|
Operating profit
|
17,246
|
6,969
|
1,898
|
1,131
|
588
|
27,832
|
Net finance expense
|
|
|
|
|
|
(378)
|
Share of loss of joint
ventures
|
|
|
|
|
|
(520)
|
Profit before income tax
|
|
|
|
|
|
26,934
|
* Acquisition adjustments include amortisation of
intangible assets of
£1.9m.
Inter-segment adjustments to
operating profit consist of property rentals on premises owned by
FW Thorpe Plc, adjustments to profit related to stocks held within
the Group that were supplied by another segment, elimination of
inter-segment impairments, changes in fair value of redemption
liability, and elimination of profit on transfer of assets between
Group companies.
(b)
Geographical analysis
The Group's business segments
operate in five main areas: the UK, the Netherlands, Germany, the
rest of Europe and the rest of the world. The home country of the
Company, which is also the main operating company, is the
UK.
|
2024
£'000
|
2023
£'000
|
UK
|
90,330
|
89,917
|
Netherlands
|
36,164
|
31,845
|
Germany
|
17,554
|
21,548
|
Rest of Europe
|
27,693
|
30,039
|
Rest of the world
|
4,057
|
3,400
|
|
175,798
|
176,749
|
3 Income Tax Expense
Analysis of income tax expense in
the year:
|
2024
£'000
|
2023
£'000
|
Current tax
|
|
|
Current tax on profits for the
year
|
6,622
|
5,515
|
Adjustments in respect of prior
years
|
(217)
|
(313)
|
Total current tax
|
6,405
|
5,202
|
Deferred tax
|
|
|
Origination and reversal of
temporary differences
|
(845)
|
(202)
|
Total deferred tax
|
(845)
|
(202)
|
Income tax expense
|
5,560
|
5,000
|
The tax assessed for the year is
lower (2023: lower) than the standard rate of corporation tax in
the UK of 25% (2023: 20.5%). The differences are explained
below:
|
2024
£'000
|
2023
£'000
|
Profit before income tax
|
29,873
|
26,934
|
Profit on ordinary activities
multiplied by the standard rate in the UK of 25% (2023:
20.5%)
|
7,468
|
5,521
|
Effects of:
|
|
|
Expenses not deductible for tax
purposes
|
1,529
|
1,150
|
Accelerated tax allowances and other
timing differences
|
(810)
|
(145)
|
Adjustments in respect of prior
years
|
(217)
|
(313)
|
Patent box relief
|
(2,400)
|
(1,718)
|
Foreign profit taxed at higher
rate
|
(10)
|
505
|
Tax
charge
|
5,560
|
5,000
|
The effective tax rate was 18.61%
(2023: 18.56%). Adjustments in respect of prior years relate to
refunds received for prudent assumptions on additional investment
allowances and patent box relief in the tax
calculations.
The UK corporation tax rate
increased from 19% to 25% from 1 April 2023, which was
substantively enacted in May 2021 and an standard rate of 25%
(2023: average standard rate of 20.5%) is applicable to the Company
during the current year. Deferred tax assets and liabilities have
been calculated based on a rate at which they are expected to
crystallise.
4 Dividends
Dividends paid during the year are
outlined in the tables below:
Dividends paid (pence per share)
|
2024
|
2023
|
Final dividend
|
4.84
|
4.61
|
Interim dividend
|
1.70
|
1.62
|
Total
|
6.54
|
6.23
|
A final dividend in respect of the
year ended 30 June 2024 of 5.08p per share, amounting to £5,961,000
(2023: £5,674,000) and a special dividend of 2.50p per share,
amounting to £2,934,000 (2023: £nil) are to be proposed at the
Annual General Meeting on 21 November 2024 and, if approved, will
be paid on 29 November 2024 to shareholders on the register on 25
October 2024. The ex-dividend date is 24 October 2024. These
financial statements do not reflect this dividend
payable.
Dividends proposed (pence per share)
|
2024
|
2023
|
Final dividend
|
5.08
|
4.84
|
Special dividend
|
2.50
|
-
|
Total
|
7.58
|
4.84
|
Dividends paid
|
2024
£'000
|
2023
£'000
|
Final dividend
|
5,674
|
5,403
|
Interim dividend
|
1,994
|
1,898
|
Total
|
7,668
|
7,301
|
Dividends proposed
|
2024
£'000
|
2023
£'000
|
Final dividend
|
5,961
|
5,674
|
Special dividend
|
2,934
|
-
|
Total
|
8,895
|
5,674
|
5 Property, Plant and Equipment
|
Freehold
land
and
buildings
£'000
|
Plant and
equipment
£'000
|
Right-
of-use
assets
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
At 1 July 2023
|
28,219
|
37,689
|
5,942
|
71,850
|
Additions
|
614
|
4,507
|
431
|
5,552
|
Transfer to investment
properties
|
(891)
|
-
|
-
|
(891)
|
Disposals
|
(12)
|
(1,236)
|
(232)
|
(1,480)
|
Currency translation
|
(170)
|
(144)
|
(86)
|
(400)
|
At
30 June 2024
|
27,760
|
40,816
|
6,055
|
74,631
|
Accumulated depreciation
|
|
|
|
|
At 1 July 2023
|
6,211
|
24,758
|
2,118
|
33,087
|
Charge for the year
|
834
|
3,217
|
763
|
4,814
|
Transfer to investment
properties
|
(240)
|
-
|
-
|
(240)
|
Disposals
|
(11)
|
(955)
|
(232)
|
(1,198)
|
Currency translation
|
(28)
|
(91)
|
(36)
|
(155)
|
At
30 June 2024
|
6,766
|
26,929
|
2,613
|
36,308
|
Net
book amount
|
|
|
|
|
At
30 June 2024
|
20,994
|
13,887
|
3,442
|
38,323
|
|
Freehold land and
buildings
£'000
|
Plant and
equipment
£'000
|
Right-
of-use
assets
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
At 1 July 2022
|
25,354
|
33,795
|
4,356
|
63,505
|
Acquisition of
subsidiaries*
|
-
|
50
|
134
|
184
|
Additions
|
2,892
|
4,847
|
1,751
|
9,490
|
Disposals
|
-
|
(970)
|
(278)
|
(1,248)
|
Currency translation
|
(27)
|
(33)
|
(21)
|
(81)
|
At
30 June 2023
|
28,219
|
37,689
|
5,942
|
71,850
|
Accumulated depreciation
|
|
|
|
|
At 1 July 2022
|
5,477
|
22,518
|
1,692
|
29,687
|
Acquisition of
subsidiaries*
|
-
|
-
|
38
|
38
|
Charge for the year
|
738
|
2,937
|
614
|
4,289
|
Disposals
|
-
|
(685)
|
(220)
|
(905)
|
Currency translation
|
(4)
|
(12)
|
(6)
|
(22)
|
At
30 June 2023
|
6,211
|
24,758
|
2,118
|
33,087
|
Net
book amount
|
|
|
|
|
At
30 June 2023
|
22,008
|
12,931
|
3,824
|
38,763
|
* Acquisition of subsidiaries are
the assets acquired from the purchase of the Lumen companies with a
fair value of £146,000.
Freehold land which was not
depreciated at 30 June 2024 amounted to £755,000 (2023: £758,000)
(Group) and £500,000 (2023: £500,000) (Company).
6 Intangible Assets
Group 2024
|
Goodwill
£'000
|
Development
costs
£'000
|
Technology
£'000
|
Brand
name
£'000
|
Customer
relationship
£'000
|
Software
£'000
|
Patents
£'000
|
Fishing
rights
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
|
|
|
|
|
At 1 July 2023
|
47,003
|
13,956
|
2,893
|
5,164
|
15,078
|
3,747
|
159
|
182
|
88,182
|
Additions
|
-
|
2,019
|
-
|
-
|
-
|
133
|
20
|
-
|
2,172
|
Disposals
|
-
|
(1,902)
|
-
|
-
|
-
|
(20)
|
-
|
-
|
(1,922)
|
Write-offs
|
(481)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(481)
|
Currency translation
|
(620)
|
(119)
|
(36)
|
(70)
|
(214)
|
(7)
|
(1)
|
-
|
(1,067)
|
At
30 June 2024
|
45,902
|
13,954
|
2,857
|
5,094
|
14,864
|
3,853
|
178
|
182
|
86,884
|
Accumulated amortisation and impairment
|
|
|
|
|
|
|
|
|
|
At 1 July 2023
|
233
|
7,925
|
2,643
|
1,702
|
1,806
|
2,826
|
156
|
-
|
17,291
|
Charge for the year
|
-
|
2,351
|
149
|
1,419
|
1,566
|
361
|
-
|
-
|
5,846
|
Impairment
|
249
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
249
|
Disposals
|
-
|
(1,902)
|
-
|
-
|
-
|
(20)
|
-
|
-
|
(1,922)
|
Write-offs
|
(481)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(481)
|
Currency translation
|
(1)
|
(78)
|
(35)
|
(40)
|
(46)
|
(3)
|
-
|
-
|
(203)
|
At
30 June 2024
|
-
|
8,296
|
2,757
|
3,081
|
3,326
|
3,164
|
156
|
-
|
20,780
|
Net
book amount
|
|
|
|
|
|
|
|
|
|
At
30 June 2024
|
45,902
|
5,658
|
100
|
2,013
|
11,538
|
689
|
22
|
182
|
66,104
|
Group 2023
|
Goodwill
£'000
|
Development
costs
£'000
|
Technology
£'000
|
Brand
name
£'000
|
Customer
relationship
£'000
|
Software
£'000
|
Patents
£'000
|
Fishing
rights
£'000
|
Total
£'000
|
Cost
|
|
|
|
|
|
|
|
|
|
At 1 July 2022
|
32,778
|
16,320
|
2,895
|
3,845
|
9,460
|
3,344
|
159
|
182
|
68,983
|
Acquisition of
subsidiaries*
|
14,624
|
-
|
-
|
1,354
|
5,759
|
38
|
-
|
-
|
21,775
|
Additions
|
-
|
1,874
|
-
|
-
|
-
|
381
|
-
|
-
|
2,255
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
(12)
|
-
|
-
|
(12)
|
Write-offs
|
-
|
(4,228)
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,228)
|
Currency translation
|
(399)
|
(10)
|
(2)
|
(35)
|
(141)
|
(4)
|
-
|
-
|
(591)
|
At
30 June 2023
|
47,003
|
13,956
|
2,893
|
5,164
|
15,078
|
3,747
|
159
|
182
|
88,182
|
Accumulated amortisation
|
|
|
|
|
|
|
|
|
|
At 1 July 2022
|
252
|
10,009
|
2,495
|
1,273
|
473
|
2,460
|
156
|
-
|
17,118
|
Charge for the year
|
-
|
2,152
|
151
|
434
|
1,350
|
367
|
-
|
-
|
4,454
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
(1)
|
-
|
-
|
(1)
|
Write-offs
|
-
|
(4,228)
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,228)
|
Currency translation
|
(19)
|
(8)
|
(3)
|
(5)
|
(17)
|
-
|
-
|
-
|
(52)
|
At
30 June 2023
|
233
|
7,925
|
2,643
|
1,702
|
1,806
|
2,826
|
156
|
-
|
17,291
|
Net
book amount
|
|
|
|
|
|
|
|
|
|
At
30 June 2023
|
46,770
|
6,031
|
250
|
3,462
|
13,272
|
921
|
3
|
182
|
70,891
|
* Acquisition of subsidiaries are
the assets acquired from the purchase of the Lumen companies with a
fair value of £7,151,000, excluding goodwill.
7 Short-Term Financial Assets
|
2024
£'000
|
2023
£'000
|
At 1 July
|
4
|
5,079
|
Net
deposits/(withdrawals)
|
18,994
|
(5,075)
|
Currency translation
|
(33)
|
-
|
At
30 June
|
18,965
|
4
|
The short-term financial assets
consist of term cash deposits with an original term in excess of
three months.
8 Earnings Per Share
Basic and diluted earnings per share for profit attributable
to equity holders of the Company
Basic earnings per share is
calculated by dividing the profit attributable to equity holders of
the Company by the weighted average number of ordinary shares in
issue during the year, excluding ordinary shares purchased by the
Company and held as treasury shares.
Basic
|
2024
|
2023
|
Weighted average number of ordinary
shares in issue
|
117,256,012
|
117,199,805
|
Profit attributable to equity
holders of the Company (£'000)
|
24,313
|
21,934
|
Basic earnings per share (pence per
share) total
|
20.73
|
18.72
|
Diluted earnings per share is
calculated by dividing the profit attributable to equity holders of
the Company by the weighted average number of ordinary shares in
issue during the year, excluding ordinary shares purchased by the
Company and held as treasury shares, plus the number of shares
earnt for share options where performance conditions have been
achieved.
Diluted
|
2024
|
2023
|
Weighted average number of ordinary
shares in issue (diluted)
|
117,294,290
|
117,294,937
|
Profit attributable to equity
holders of the Company (£'000)
|
24,313
|
21,934
|
Diluted earnings per share (pence
per share) total
|
20.73
|
18.70
|
9 Cash Generated from Operations
|
2024
£'000
|
2023
£'000
|
Profit before income tax
|
29,873
|
26,934
|
Depreciation of property, plant and
equipment
|
4,814
|
4,289
|
Depreciation of investment
property
|
45
|
20
|
Amortisation of intangible
assets
|
5,846
|
4,454
|
Impairment of goodwill
|
249
|
-
|
Fair value adjustment on redemption
liability
|
(1,402)
|
-
|
Profit on disposal of property,
plant and equipment
|
(125)
|
(192)
|
Profit on disposal of an investment
property
|
(134)
|
-
|
Net finance
expense/(income)
|
(68)
|
378
|
Retirement benefit contributions
less the current and past service charge
|
(276)
|
54
|
Share of joint venture
loss
|
826
|
520
|
Share-based payment
charge
|
152
|
-
|
Research and development expenditure
credit
|
(356)
|
(382)
|
Effects of exchange rate
movements
|
907
|
952
|
Changes in working
capital
|
|
|
- Decrease/(increase) in
inventories
|
4,258
|
3,117
|
- Decrease/(increase) in trade and
other receivables
|
135
|
(98)
|
- Increase/(decrease) in payables
and provisions
|
3,016
|
(3,830)
|
Cash generated from operations
|
47,760
|
36,216
|
10 Events after the Statement of Financial
Position date
There are no events after the statement of
financial position date that have significant impact to the Group's
financial position.
11 Cautionary statement
Sections of this report contain
forward looking statements that are subject to risk factors
including the economic and business circumstances occurring from
time to time in countries and markets in which the Group operates.
By their nature, forward looking statements involve a number of
risks, uncertainties and future assumptions because they relate to
events and/or depend on circumstances that may or may not occur in
the future and could cause actual results and outcomes to differ
materially from those expressed in or implied by the forward
looking statements. No assurance can be given that the
forward-looking statements in this preliminary announcement will be
realised. Statements about the Chairman's expectations, beliefs,
hopes, plans, intentions and strategies are inherently subject to
change, and they are based on expectations and assumptions as to
future events, circumstances and other factors which are in some
cases outside the Company's control. Actual results could differ
materially from the Company's current expectations. It is believed
that the expectations set out in these forward looking statements
are reasonable but they may be affected by a wide range of
variables which could cause actual results or trends to differ
materially, including but not limited to, changes in risks
associated with the Company's growth strategy, fluctuations in
product pricing and changes in exchange and interest
rates.
12 Annual report and accounts
The annual report and accounts will
be sent to shareholders on 18 October 2024 and will be
available, along with this announcement, on the Group's website
(www.fwthorpe.co.uk) from 18 October 2024. The
Group will hold its AGM on 21 November 2024.