Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022* | ||
Total | Total | ||
Notes | £m | £m | |
Continuing operations | |||
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Impairment charges | 4 | ( | ( |
Refinancing costs | ( | ||
Restructuring costs | ( | ( | |
Share of post-tax results of associates | 16 | ||
Operating (loss)/profit | 4 | ( | |
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
(Loss)/profit before taxation | ( | ||
Income tax | 8 | ( | ( |
(Loss)/profit for the year from continuing operations | ( | ||
Loss for the year from discontinued operations, net of tax | 5 | ( | ( |
Loss for the year | ( | ( | |
Attributable to: | |||
Owners of the Company | ( | ( | |
Non-controlling interests | |||
( | ( | ||
Loss per share | pence | pence | |
Basic | 10 | ( | ( |
Diluted | 10 | ( | ( |
(Loss)/profit per share – continuing activities | pence | pence | |
Basic | 10 | ( | |
Diluted | 10 | ( |
Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022 | ||
Total | Total | ||
Notes | £m | £m | |
Loss for the year | ( | ( | |
Other comprehensive income: | |||
Items that will not be classified to the income statement | |||
Actuarial gain in defined benefit pension schemes | 23 | ||
Tax on items that will not be reclassified | ( | ( | |
Items that may be reclassified to the income statement | |||
Exchange differences on foreign currency net investments | ( | ||
Effective portion of changes in fair value of cash flow hedges | 29 | ( | |
Effective portion of changes in fair value of cash flow hedges in joint ventures | 16 | ( | |
Net changes in fair value of cash flow hedges transferred to income statement | ( | ||
Tax on items that may be reclassified | 8 | ( | ( |
( | |||
Total other comprehensive income for the year | ( | ||
Total comprehensive income for the year | ( | ||
Attributable to: | |||
Owners of the Company | ( | ||
Non-controlling interests | |||
( |
Group | Company | ||||
31 December | 31 December | 31 December | 31 December | ||
2023 | 2022 | 2023 | 2022 | ||
Notes | £m | £m | £m | £m | |
Non-current assets | |||||
Goodwill | 12 | – | – | ||
Other intangible assets | 13 | – | – | ||
Property, plant and equipment | 14 | 1.0 | 1.1 | ||
Right-of-use assets | 15 | 0.8 | 1.0 | ||
Investment in joint ventures | 16 | – | – | ||
Investments and loans to subsidiaries | 17 | 376.7 | 456.5 | ||
Other investments | 17 | 1.4 | 1.4 | ||
Retirement benefit surplus | 23 | 7.4 | 5.5 | ||
Other receivables | 19 | – | – | ||
Deferred tax assets | 9 | 0.1 | – | ||
3 8 7.4 | 465.5 | ||||
Current assets | |||||
Inventories | 18 | – | – | ||
Trade and other receivables | 19 | 14.2 | 22.2 | ||
Assets held for sale | 20 | – | – | ||
Cash and cash equivalents | 27 | 10.9 | 0.4 | ||
25.1 | 22.6 | ||||
Current liabilities | |||||
Trade and other payables | 21 | ( | ( | (33.9) | (27. 2) |
Provisions | 22 | ( | ( | (8.4) | – |
Liabilities associated with assets held for sale | 20 | ( | ( | – | – |
Current tax | 8 | ( | ( | (2.8) | – |
Borrowings | 27 | ( | ( | (13.7) | (45.3) |
Lease liabilities | 27 | ( | ( | (0.6) | (0.2) |
( | ( | (59.4) | (72.7) | ||
Net current assets | (34.3) | (50.1) | |||
Total assets less current liabilities | 353.1 | 415.4 | |||
Non-current liabilities | |||||
Other payables | 21 | ( | – | – | |
Provisions | 22 | ( | ( | – | – |
Retirement benefit obligations | 23 | ( | ( | (0.5) | (0.2) |
Cumulative preference shares | 30 | ( | ( | (0.1) | ( 0.1) |
Borrowings | 27 | ( | ( | (166.6) | (121.8) |
Lease liabilities | 27 | ( | ( | (0.7) | (1.3) |
Deferred tax liabilities | 9 | ( | ( | – | (0.8) |
( | ( | (167. 9 ) | (124.2) | ||
Net assets | 185.2 | 291.2 | |||
Equity | |||||
Called up share capital | 30 | 12.6 | 12.6 | ||
Share premium | 26.8 | 26.8 | |||
Treasury shares | ( | ( | (0.5) | (0.6) | |
Other reserves | ( | ( | 2.5 | 3.6 | |
Retained earnings | 143.8 | 248.8 | |||
Total shareholders' equity | 185.2 | 291.2 | |||
Non-controlling interests | – | – | |||
Total equit y | 185.2 | 291.2 |
Group | Company | ||||
31 December | 31 December | 31 December | 31 December | ||
2023 | 2022 | 2023 | 2022 | ||
Notes | £m | £m | £m | £m | |
Loss for the year | ( | ( | (106.5) | (11.6) | |
Tax (credit)/charge | 2.8 | (0.5) | |||
Adjustments to reconcile (loss)/profit before tax to net cash flows | |||||
Depreciation and amortisation | 0.6 | 0.8 | |||
Impairments | 2 | 75.6 | 27.7 | ||
Loss on remeasurement to fair value less costs to sell | 5 | – | – | ||
Net finance expense/(income) | ( 7.2) | (6.1) | |||
Loss/(gain) on disposal of businesses, net of disposal costs | ( | 2.1 | – | ||
Gains on disposals of property, plant and equipment | ( | ( | – | – | |
Other non-cash items | ( | ( | (0.6) | 0.1 | |
Decrease/(increase) in inventories | ( | – | – | ||
Decrease/(increase) in trade and other receivables | (0.4) | (3.9) | |||
(Decrease)/increase in trade and other payables | ( | ( | 14.9 | 5.2 | |
Defined benefit pension cash contributions less service cost | (0.2) | 0.3 | |||
Cash generated from operations | (18.9) | 12.0 | |||
Income tax payments | ( | ( | – | (0.1) | |
Cash flow from operating activities | (18.9) | 11.9 | |||
Investing activities | |||||
Dividends from joint venture undertakings | – | – | |||
Proceeds from the disposal of a subsidiary, net of cash disposed | 26 | ( | (3.2) | – | |
Proceeds from the disposal of property, plant and equipment* | – | – | |||
Finance income | 27.6 | 14.7 | |||
Acquisition of subsidiaries, net of cash acquired | 25 | ( | – | – | |
Loans advanced to subsidiaries | (15.3) | (34.8) | |||
Loans repaid from subsidiaries | 26.3 | 32.8 | |||
Acquisition of property, plant and equipment | ( | ( | (0.2) | (0.4) | |
Development expenditure | ( | ( | – | – | |
Cash flows (used in)/from investing activities | ( | ( | 35.2 | 12.3 | |
Financing activities | |||||
Finance costs | ( | ( | (15.9) | ( 7.2) | |
Acquisition of non-controlling interests (NCI) | 25 | ( | – | – | |
Capital element of lease repayments | ( | ( | (0.4) | (0.2) | |
Proceeds from borrowings | 19 8.1 | 166.0 | |||
Repayment of borrowings | ( | ( | (191.7) | (182.5) | |
Cash flows used in financing activities | ( | ( | (9.9) | (23.9) | |
Net increase in cash and cash equivalents | 28 | ( | 6.4 | 0.3 | |
Cash and cash equivalents at 1 January | 27 | (8.3) | (8.6) | ||
Net foreign exchange differences | ( | (0.9) | – | ||
Cash transferred to asset held for sale | 5 | ( | ( | – | – |
Cash and cash equivalents at 31 December | 27 | (2.8) | (8.3) |
Total | Non- | |||||||
Share | Share | Retained | Other | Treasury | shareholders’ | controlling | Total | |
capital | premium | earnings | reserves | shares | equity | interests | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | ( | ||||||
Loss for the year | ( | ( | ( | |||||
Other comprehensive income | ||||||||
Contributions by and distributions to owners: | ||||||||
Remeasurement of non-controlling | ||||||||
interest put option | ||||||||
Changes in ownership interest without | ||||||||
a change in control | ( | ( | ( | ( | ||||
Share-based payments | ||||||||
At 31 December 2022 | ( | ( | ||||||
Loss for the year | ( | ( | ( | |||||
Other comprehensive income | ( | ( | ( | |||||
Contributions by and distributions | ||||||||
to owners: | ||||||||
Remeasurement of non-controlling | ||||||||
interest put option | ||||||||
Share-based payments | ||||||||
Sale of shares by ESOT | ( | ( | ( | |||||
At 31 December 2023 | ( | ( |
Translation | Hedging | Put option | ||
reserve | reserve | liability | Total | |
Other reserves | £m | £m | £m | £m |
At 1 January 2022 | ( | ( | ( | ( |
Other comprehensive income | ||||
Remeasurement of non-controlling interest put option | ||||
At 31 December 2022 | ( | ( | ( | |
Other comprehensive loss | ( | ( | ( | |
Remeasurement of non-controlling interest put option | ||||
At 31 December 2023 | ( | ( | ( |
Continuing operations | ||||||||
Amortisation | ||||||||
of acquired | Impairment | Disposal of | ||||||
2023 | As | intangible | charges/ | Re- | Re- | businesses | Underlying | |
Continuing | reported | assets | (reversals) | financing | structuring | and assets | Other/Tax | results |
operations | £m | £m | £m | £m | £m | £m | £m | £m |
Revenue | 496.2 | – | – | – | – | – | – | 496.2 |
Cost of sales | (360.3) | – | – | – | – | (1.8) | – | (362.1) |
Gross profit | 135.9 | – | – | – | – | (1.8) | – | 134.1 |
Administrative expenses | (109.6) | 1.1 | – | – | – | 0.1 | 2.8 | (105.6) |
Impairment charges | (28.4) | – | 28.1 | – | – | – | – | (0.3) |
Refinancing costs | (12.2) | – | – | 12.2 | – | – | – | – |
Restructuring costs | (5.7) | – | – | – | 5.7 | – | – | – |
Share of post-tax results of associates | 1.4 | – | – | – | – | – | – | 1.4 |
Operating | ||||||||
profit/(loss) | (18.6) | 1.1 | 28.1 | 12.2 | 5.7 | (1.7) | 2.8 | 29.6 |
Finance income | 3.2 | – | – | – | – | – | – | 3.2 |
Finance expense | (24.5) | – | – | – | – | – | – | (24.5) |
(Loss)/profit | ||||||||
before taxation | (39.9) | 1.1 | 28.1 | 12.2 | 5.7 | (1.7) | 2.8 | 8.3 |
Income tax | (11.0) | (0.3) | – | – | – | – | 5.3 | (6.0) |
(Loss)/profit for the year from continuing operations | (50.9) | 0.8 | 28.1 | 12.2 | 5.7 | (1.7) | 8.1 | 2.3 |
Discontinued operations | ||||||||
(Loss)/profit for the year from discontinued operations, net of tax | (11.4) | – | – | – | – | – | – | (11.4) |
(Loss)/profit | ||||||||
for the year | (62.3) | 0.8 | 28.1 | 12.2 | 5.7 | (1.7) | 8.1 | ( 9.1) |
Operating margin (%) | (3.7%) | 6.0% | ||||||
Segmental underlying operating | ||||||||
profit is calculated as follows: | ||||||||
Energy | 9.5 | 0.6 | 2.1 | – | 3.6 | (0.4) | 0.3 | 15.7 |
Defence | (23.7) | – | 24.7 | – | 0.5 | – | – | 1.5 |
Maritime Transport | 21.7 | 0.5 | 1.3 | – | 1.5 | (1.4) | (0.3) | 23.3 |
Corporate | (26.1) | – | – | 12.2 | 0.1 | 0.1 | 2.8 | (10.9) |
Continuing operations | (18.6) | 1.1 | 28.1 | 12.2 | 5.7 | (1.7) | 2.8 | 29.6 |
Continuing operations | ||||||||
Amortisation | Specific | |||||||
of acquired | Impairment | trade | Disposal of | |||||
2022 | As | intangible | charges/ | receivables | Re- | businesses | Other/ | Underlying |
Continuing | reported | assets | (reversals) | provision | structuring | and assets | Tax | results |
operations | £m | £m | £m | £m | £m | £m | £m | £m |
Revenue | 478.1 | – | – | – | – | – | – | 478.1 |
Cost of sales | (350.9) | – | (4.5) | – | – | (0.9) | – | (356.3) |
Gross profit | 127. 2 | – | (4.5) | – | – | (0.9) | – | 121.8 |
Administrative expenses | (97.5) | 2.1 | – | – | – | (2.5) | 1.7 | (96.2) |
Impairment charges | (4.9) | – | 5.2 | (1.1) | – | – | – | (0.8) |
Restructuring costs | (1.7) | – | – | – | 1.7 | – | – | – |
Share of post-tax results of associates | 1.6 | – | – | – | – | – | – | 1.6 |
Operating | ||||||||
profit/(loss) | 24.7 | 2.1 | 0.7 | (1.1) | 1.7 | (3.4) | 1.7 | 26.4 |
Finance income | 0.7 | – | – | – | – | – | – | 0.7 |
Finance expense | (10.9) | – | – | – | – | – | – | (10.9) |
Profit/(loss) | ||||||||
before taxation | 14.5 | 2.1 | 0.7 | (1.1) | 1.7 | (3.4) | 1.7 | 16.2 |
Income tax | (5.5) | – | – | – | – | – | 0.8 | (4.7) |
Profit/(loss) for the year from continuing operations | 9.0 | 2.1 | 0.7 | (1.1) | 1.7 | (3.4) | 2.5 | 11.5 |
Discontinued operations | ||||||||
(Loss)/profit for the year from discontinued | ||||||||
operations, net of tax | (19.8) | – | – | – | – | – | – | (19.8) |
(Loss)/profit | ||||||||
for the year | (10.8) | 2.1 | 0.7 | (1.1) | 1.7 | (3.4) | 2.5 | (8.3) |
Operating margin (%) | 5.2% | 5.5% | ||||||
Segmental underlying operating profit is calculated as follows: | ||||||||
Energy | 16.4 | 1.6 | (0.8) | (1.1) | – | (2.5) | 0.2 | 13.8 |
Defence | (3.5) | 0.1 | 1.8 | – | 1.3 | – | – | (0.3) |
Maritime Transport | 19.2 | 0.4 | (0.3) | – | 0.4 | (0.9) | – | 18.8 |
Corporate | (7.4) | – | – | – | – | – | 1.5 | (5.9) |
Continuing operations | 24.7 | 2.1 | 0.7 | (1.1) | 1.7 | (3.4) | 1.7 | 26.4 |
2023 | 2022 | |
£m* | £m* | |
Underlying operating profit | 29.6 | 26.4 |
Depreciation and amortisation | 41.2 | 40.3 |
Less: Depreciation on right-of-use assets | (16.3) | (12.2) |
Amortisation of acquired intangibles | (1.1) | (2.1) |
IFRS 16 impact removed | 1.0 | 0.2 |
Covenant EBITDA | 54.4 | 52.6 |
2023 | 2022 | |
£m | £m | |
Net borrowings (Note 28) | 201.1 | 185.8 |
Less: right-of-use operating leases* | (56.9) | (46.0) |
Guarantees and collateral deposits | 5.6 | 2.3 |
Underlying net borrowings | 149.8 | 142.1 |
Covenant EBITDA | 54.4 | 52.6 |
Net debt:EBITDA | 2.75 | 2.70 |
2023 | 2022 | |
£m | £m | |
Net assets | 148.6 | 218.3 |
Less right-of-use assets | (67.4) | (52.3) |
Plus net borrowings | 201.1 | 185.8 |
Capital employed | 282.3 | 351.8 |
Add: amortisation of customer relationships | 1.0 | 1.6 |
283.3 | 353.4 | |
Underlying operating profit | 29.6 | 26.4 |
Notional tax at the underlying effective tax rate | (8.6) | (7.5) |
21.0 | 18.9 | |
Average capital employed | 318.4 | 355.1 |
Return on average capital employed | 6.6% | 5.3% |
Maritime | |||
Energy | Defence | Transport | |
Year ended 31 December 2023 | £m | £m | £m |
Net assets | 156.6 | 51.6 | 83.8 |
Less right-of-use assets | (14.3) | (3.8) | (48.7) |
Plus net borrowings | 16.4 | 3.9 | 39.7 |
Capital employed | 158.7 | 51.7 | 74.8 |
Add: amortisation of customer relationships | 0.5 | – | 0.4 |
159.2 | 51.7 | 75.2 | |
Underlying operating profit | 15.7 | 1.5 | 23.3 |
Average capital employed | 168.4 | 68.5 | 77.1 |
Return on average capital employed | 9.3% | 2.1% | 30.3% |
Maritime | |||
Energy | Defence | Transport | |
Year ended 31 December 2022 | £m | £m | £m |
Net assets | 172.3 | 84.9 | 82.8 |
Less right-of-use assets | (9.2) | (3.0) | (39.0) |
Plus net borrowings | 13.4 | 3.3 | 34.8 |
Capital employed | 176.5 | 85.2 | 78.6 |
Add: amortisation of customer relationships | 1.1 | 0.1 | 0.4 |
177.6 | 85.3 | 79.0 | |
Underlying operating profit | 13.9 | (0.4) | 18.8 |
Average capital employed | 173.6 | 84.7 | 83.2 |
Return on average capital employed | 8.0% | (0.4%) | 22.5% |
2023 | 2022 | |
£m | £m | |
Interest payable on bank loans less interest receivable on short-term deposits | 17.6 | 8.1 |
Finance lease interest | 0.1 | 0.1 |
Loan arrangement and other financing fees | (4.4) | (1.0) |
Covenant interest | 13.3 | 7.2 |
Underlying net operating profit | 29.6 | 26.4 |
IFRS 16 impact removed | 0.3 | (0.7) |
29.9 | 25.7 | |
Interest cover | 2.2 | 3.5 |
2023 | 2022 | ||
£m | £m | ||
Loss attributable to owners of the Company | (51.0) | 8.7 | |
Adjusting items | 48.2 | 1.7 | |
Tax on adjusting items | 5.0 | 0.8 | |
Deferred tax on finance charges | 3.6 | – | |
Underlying loss attributable to owners of the Company | 5.8 | 11. 2 | |
Basic weighted average number of shares (Note 10) | 50,358,388 | 50,345,989 | |
Diluted weighted average number of shares (Note 10) | 50,634,837 | 50, 3 | 67,147 |
Underlying basic earnings per share | 11.4 | 22.3 | |
Underlying diluted earnings per share | 11.4 | 22.3 |
Performance | ||||
Division | Principal products and services | obligations | Revenue recognition | |
Energy | Products – Artificial lift special completion | Point in time | • | On despatch or delivery, depending on contract |
technology and software | terms | |||
Over time | • | Customer acceptance of goods | ||
• | Based on right-of-use/right-of-access | |||
• | Based on costs incurred or straight-line over | |||
licence term | ||||
Services – Blade repairs, high voltage cable | Over time | • | Acceptance from customer | |
laying, well testing, hire of air compressors, steam | • | Customer approved timesheets | ||
generators, heat suppression equipment (including | • | Time based monthly billing | ||
personnel) | • | Stage of completion, input/output measure | ||
based on costs incurred as a proportion of total | ||||
costs/achievement of KPIs or milestones | ||||
Specialist subsea services, site preparation | Point in time | • | Acceptance from customer | |
asset management, offshore wind control room | ||||
services, inspection, repair, and maintenance | ||||
services | ||||
Engineering and design solutions, production, | ||||
installation, and commissioning services, | ||||
nanobubble oxygenation service, full project | ||||
support for offshore and subsea operations, | ||||
decommissioning services | ||||
Defence | Products – General diving equipment, spares, | Point in time | • | On despatch or delivery, depending on |
breathing machines, and subsea equipment for | contract terms | |||
commercial and defence applications | ||||
Services – Submarine rescue services (Ad | Point in time | • | Acceptance from customer | |
hoc Tasks), Military diving equipment servicing | • | Completion of test | ||
(Taskings) | ||||
Submarine Rescue Services, Military diving | Over time | • | Output basis/achievement of key performance | |
equipment servicing (Core – In Service Support) | indicators (KPIs) | |||
Submarine Rescue Services (Training Exercises/ | Over time | • | Stage of completion, input measure based | |
Mid-Life Refits) | on costs incurred as a proportion of total | |||
expected costs | ||||
Construction contracts – Dive support vessels, | Over time | • | Stage of completion output measure based | |
submarine platform equipment, components and | on specific milestones in process | |||
assemblies, tactical diving vehicles and carrier | ||||
seals (subsea/surface craft) and recompression | ||||
chambers | ||||
Maritime | Products – Fenders, safety, and monitoring | Point in time | • | On despatch or delivery, depending on |
Transport | equipment | contract terms | ||
Services – Transport, storage of chemicals and | Over time | • | Stage of completion output measure based | |
petroleum, ship-to-ship transfer and port services | on specific milestones in process | |||
• | Vessel tendering notice of readiness to enter | |||
the port |
Maritime | Continuing | Discontinued | ||||
Energy | Defence | Transport | total | total | Total | |
Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m |
Revenue recognised at a point in time | 195.4 | 52.4 | 35.3 | 28 3.1 | 1.1 | 284.3 |
Revenue recognised over time | 71.1 | 20.1 | 121.9 | 213.1 | 5.6 | 218.6 |
Revenue | 266.5 | 72.5 | 157. 2 | 496.2 | 6.7 | 502.9 |
Maritime | Continuing | Discontinued | ||||
Energy | Defence | Transport | total | total | Total | |
Year ended 31 December 2022 | £m | £m | £m | £m | £m | £m |
Revenue recognised at a point in time | 168.4 | 52.1 | 33.4 | 253.9 | 4.1 | 258.0 |
Revenue recognised over time | 74.2 | 16.1 | 133.9 | 224.2 | 38.7 | 262.9 |
Revenue | 242.6 | 68.2 | 167. 3 | 478.1 | 42.8 | 520.9 |
Construction | Continuing | Discontinued | ||||
Products | Services | contracts | total | total | Total | |
Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m |
Energy | 53.5 | 201.9 | 11.1 | 266.5 | 6.7 | 273.2 |
Defence | 20.9 | 47.7 | 3.9 | 72.5 | – | 72.5 |
Maritime Transport | 35.3 | 121.9 | – | 157. 2 | – | 157. 2 |
Revenue | 109.7 | 371.5 | 15.0 | 496.2 | 6.7 | 502.9 |
Construction | Continuing | Discontinued | ||||
Products | Services | contracts | total | total | Total | |
Year ended 31 December 2022 | £m | £m | £m | £m | £m | £m |
Energy | 51.0 | 180.2 | 11.4 | 242.6 | 42.8 | 285.4 |
Defence | 17. 2 | 47. 8 | 3.2 | 68.2 | – | 68.2 |
Maritime Transport | 33.4 | 133.9 | – | 167. 3 | – | 167.3 |
Revenue | 101.6 | 361.9 | 14.6 | 478.1 | 42.8 | 520.9 |
Maritime | Continuing | Discontinued | |||||
Energy | Defence | Transport | Corporate | total | total | Total | |
Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Segmental revenue | 266.5 | 72.6 | 157. 2 | – | 496.3 | 6.8 | 503.1 |
Inter-segmental sales | – | (0.1) | – | – | ( 0.1) | (0.1) | (0.2) |
Revenue | 266.5 | 72.5 | 157. 2 | – | 496.2 | 6.7 | 502.9 |
Underlying operating profit/(loss) | 15.7 | 1.5 | 23.3 | (10.9) | 29.6 | (11.4) | 18.2 |
APMs (see Note 2) | (6.2) | (25.2) | (1.6) | (15.2) | (48.2) | – | (48.2) |
Operating profit/(loss) | 9.5 | (23.7) | 21.7 | (26.1) | (18.6) | (11.4) | (30.0) |
Finance income | 3.2 | – | 3.2 | ||||
Finance expense | (24.5) | – | (24.5) | ||||
Loss before tax | (39.9) | (11.4) | (51.3) | ||||
Income tax | (11.0) | – | (11.0) | ||||
Loss for the year | (50.9) | (11.4) | (62.3) | ||||
Assets and liabilities | |||||||
Segmental assets | 226.8 | 80.0 | 154.5 | 88.5 | 549.8 | – | 549.8 |
Investment in joint ventures | 2.6 | 3.3 | 2.5 | – | 8.4 | – | 8.4 |
Total assets | 229.4 | 83.3 | 157.0 | 88.5 | 558.2 | – | 558.2 |
Segmental liabilities | (72.8) | (31.7) | (73.2) | (231.9) | (409.6) | – | (409.6) |
156.6 | 51.6 | 83.8 | (143.4) | 148.6 | – | 148.6 | |
Other segmental information | |||||||
Capital expenditure* | 28.7 | 6.3 | 27. 9 | 0.1 | 63.0 | – | 63.0 |
Depreciation and amortisation | 17. 4 | 4.2 | 19.3 | 0.4 | 41.3 | – | 41.3 |
Within 1 | 1 – 2 | 2 – 3 | 3 – 4 | 4 – 5 | >5 | |
year | years | years | years | years | years | |
£m | £m | £m | £m | £m | £m | |
Operating lease receivables | 8.1 | 0.9 | 0.9 | – | – | – |
Maritime | Continuing | Discontinued | |||||
Energy | Defence | Transport | Corporate | total | total | Total | |
Year ended 31 December 2022 | £m | £m | £m | £m | £m | £m | £m |
Segmental revenue | 242.8 | 68.3 | 167. 3 | – | 478.4 | 43.9 | 522.3 |
Inter-segmental sales | (0.2) | (0.1) | – | – | (0.3) | (1.1) | (1.4) |
Revenue | 242.6 | 68.2 | 167.3 | – | 478.1 | 42.8 | 520.9 |
Underlying operating profit/(loss) | 13.9 | (0.4) | 18.8 | (5.9) | 26.4 | ( 7.3) | 19.1 |
APMs (see Note 2) | 2.5 | (3.1) | 0.4 | (1.5) | (1.7) | (13.3) | (15.0) |
Operating profit/(loss) | 16.4 | (3.5) | 19.2 | ( 7.4) | 24.7 | (20.6) | 4.1 |
Finance income | 0.7 | – | 0.7 | ||||
Finance expense | (10.9) | – | (10.9) | ||||
Profit/(loss) before tax | 14.5 | (20.6) | (6.1) | ||||
Income tax | (5.5) | 0.8 | (4.7) | ||||
Profit/(loss) for the year | 9.0 | (19.8) | (10.8) | ||||
Assets and liabilities | |||||||
Segmental assets | 250.8 | 114.5 | 155.1 | 63.6 | 584.0 | 16.3 | 600.3 |
Investment in joint ventures | 3.0 | 3.4 | 2.3 | – | 8.7 | – | 8.7 |
Total assets | 253.8 | 117.9 | 157.4 | 63.6 | 592.7 | 16.3 | 609.0 |
Segmental liabilities | (81.5) | (33.0) | ( 74.6) | (185.3) | (374.4) | (16.3) | (390.7) |
172.3 | 84.9 | 82.8 | (121.7) | 218.3 | – | 218.3 | |
Other segmental information | |||||||
Capital expenditure* | 16.7 | 5.4 | 31.2 | 0.2 | 53.5 | 0.4 | 53.9 |
Depreciation and amortisation | 19.5 | 5.3 | 15.1 | 0.4 | 40.3 | 0.8 | 41.1 |
Middle East, | ||||||||||
United Kingdom | Rest of Europe | Africa & Americas | Asia Pacific | Tot al | ||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Continuing | ||||||||||
Revenue | ||||||||||
Segmental revenue | 157.6 | 16 5.1 | 66.1 | 65.3 | 180.1 | 155.5 | 92.5 | 92.5 | 496.3 | 478.4 |
Inter-segmental sales | (0.1) | (0.3) | – | – | – | – | – | – | (0.1) | (0.3) |
Group revenue | 15 7. 5 | 164.8 | 66.1 | 65.3 | 18 0.1 | 155.5 | 92.5 | 92.5 | 496.2 | 478.1 |
Discontinued | ||||||||||
Revenue | ||||||||||
Segmental revenue | 6.8 | 43.6 | – | – | – | – | – | 0.3 | 6.8 | 43.9 |
Inter-segmental sales | (0.1) | (1.1) | – | – | – | – | – | – | (0.1) | (1.1) |
Group revenue | 6.7 | 42.5 | – | – | – | – | – | 0.3 | 6.7 | 42.8 |
Continuing | ||||||||||
Segmental non-current assets | 203.2 | 209.9 | 38.7 | 40.9 | 26.3 | 26.8 | 18.7 | 34.9 | 286.9 | 312.5 |
Segmental current assets | 191.5 | 17 7. 0 | 8.8 | 7.1 | 37.0 | 53.2 | 25.6 | 34.2 | 262.9 | 271.5 |
Segmental assets | 394.7 | 386.9 | 47.5 | 48.0 | 63.3 | 80.0 | 44.3 | 69.1 | 549.8 | 584.0 |
Investment in joint ventures | 1.0 | 0.3 | 2.5 | 3.1 | 1.2 | 0.2 | 3.7 | 5.1 | 8.4 | 8.7 |
Segmental liabilities | (350.9) | (314.1) | (14.3) | (8.0) | (31.5) | (36.1) | (12.9) | (16.2) | (409.6) | (374.4) |
44.8 | 73.1 | 35.7 | 43.1 | 33.0 | 44.1 | 35.1 | 58.0 | 148.6 | 218.3 | |
Discontinued | ||||||||||
Segmental non-current assets | – | – | – | – | – | – | – | – | – | – |
Segmental current assets | – | 16.3 | – | – | – | – | – | – | – | 16.3 |
Segmental assets | – | 16.3 | – | – | – | – | – | – | – | 16.3 |
Investment in joint ventures | – | – | – | – | – | – | – | – | – | – |
Segmental liabilities | – | (16.3) | – | – | – | – | – | – | – | (16.3) |
– | – | – | – | – | – | – | – | – | – |
2023 | 2022 | |
£m | £m | |
Amortisation of intangible assets (Note 13) | 2.9 | 5.2 |
Depreciation of property, plant and equipment (Note 14) | 22.0 | 23.3 |
Depreciation of ROU assets (Note 15) | 16.3 | 12.6 |
Impairment charges/(reversals): | ||
Goodwill and intangible assets (Notes 12 and 13) | 29.0 | 4.6 |
Tangible fixed assets, including ROU assets (Notes 14 and 15) | (1.4) | 1.1 |
Investment in joint ventures (Note 16) | (0.3) | 0.5 |
Assets held for sale (Note 20) | 0.8 | – |
Vessel held for sale (Note 20) | – | (5.4) |
Trade and other receivables (Note 19) | 0.3 | (0.3) |
Staff costs (Note 6) | 125.3 | 145.8 |
Loss on disposal of businesses, net of disposal costs (Note 26) | (2.1) | (2.5) |
2023 | 2022 | |
£m | £m | |
Audit of the financial statements of the Parent Company | 1.2 | 0.6 |
Audit-related assurance services (half year review) | 0.2 | 0.1 |
Local statutory audits of subsidiaries | 2.5 | 3.8 |
Total fees payable to Group auditor | 3.9 | 4.5 |
2023 | 2022 | |
Results of discontinued operations | £m | £m |
Revenue | 6.8 | 43.9 |
Inter-segmental sales | (0.1) | (1.1) |
6.7 | 42.8 | |
Expenses | (17.1) | (50.1) |
Loss before taxation | (10.4) | ( 7.3) |
Income tax | (1.0) | 0.8 |
Loss from operating activities after tax | (11.4) | (6.5) |
Loss on remeasurement to fair value less costs to sell | – | (13.3) |
Loss for the year from discontinued operations | (11.4) | (19.8) |
Attributable to: | ||
Owners of the Company | (11.4) | (19.8) |
Non-controlling interests | – | – |
(11.4) | (19.8) |
2023 | 2022 | |
Cash flows used in discontinued operations | £m | £m |
Net cash from operating activities | (0.4) | (3.1) |
Net cash from investing activities | – | (5.0) |
Net cash from financing activities | – | – |
Net cash flows for the year | (0.4) | (8.1) |
2022 | |
£m | |
Property, plant and equipment | 2.3 |
Inventories | 0.7 |
Trade and other receivables | 10.5 |
Cash and cash equivalents | 2.8 |
Assets held for sale | 16.3 |
Trade and other payables | (13.8) |
Lease liabilities | (2.2) |
Taxation | (0.3) |
Liabilities associated with assets held for sale | (16.3) |
2023 | 2022 | |
£m | £m | |
Wages and salaries | 107.4 | 127. 3 |
Social security costs | 11.9 | 12.8 |
Pension costs | 5.0 | 5.2 |
Share-based compensation | 1.0 | 0.5 |
125.3 | 145.8 |
2023 | 2022 | |
Number | Number | |
Production and Engineering | 1,189 | 1,608 |
Sales | 153 | 213 |
Administration | 763 | 789 |
Seafarers | 24 | 37 |
2,129 | 2,647 |
2023 | 2022 | |
£m | £m | |
Short-term employee benefits | 2.8 | 2.9 |
Share-based payments | 0.5 | 0.3 |
3.3 | 3.2 |
2023 | 2022 | |
£m | £m | |
Finance income: | ||
Interest receivable on short-term deposits | 2.9 | 0.7 |
Net interest on pension obligations | 0.3 | – |
Total income | 3.2 | 0.7 |
Finance expense: | ||
Interest payable on bank loans and overdrafts | (15.8) | ( 7. 4) |
Loan arrangement and other financing fees | (4.4) | (1.0) |
Unwind of discount on right-of-use lease liability | (4.0) | (2.1) |
Other | (0.3) | (0.4) |
Total expense | (24.5) | (10.9) |
Net finance expense – continuing operations | (21.3) | (10.2) |
2023 | 2022 | |
£m | £m | |
Current tax: | ||
UK corporation tax | (0.1) | (1.2) |
Overseas tax | (9.0) | (6.3) |
Adjustment in respect of prior years: | ||
UK corporation tax | – | 0.5 |
Overseas tax | 0.1 | 0.2 |
Total current tax | (9.0) | (6.8) |
Deferred tax: | ||
Origination and reversal of temporary differences: | ||
Current year | ||
UK corporation tax – current year | 1.9 | 0.7 |
UK write off of brought forward deferred tax asset | (4.7) | – |
Overseas tax | 1.0 | (0.3) |
Prior year | ||
UK corporation tax | (0.3) | 0.9 |
Overseas tax | 0.1 | – |
Tax expense on continuing operations | (11.0) | (5.5) |
2023 | 2022 | |
£m | £m | |
Current tax: | ||
Foreign exchange losses on internal loans | (0.1) | (0.4) |
Contributions to defined benefit pension schemes | 0.2 | 0.4 |
Deferred tax: | ||
Actuarial gain on defined benefit pension schemes | (0.5) | (1.7) |
Relating to derivatives | (0.2) | (0.7) |
(0.6) | (2.4) |
2023 | 2022 | |
£m | £m | |
(Loss)/profit before tax | (39.9) | 14.5 |
Tax arising from interests in joint ventures | 0.2 | 0.1 |
(39.7) | 14.6 | |
Tax on (loss)/profit at UK statutory tax rate of 23.5% (2022: 19%) | (9.3) | 2.8 |
Tonnage tax expense on vessel activities | (1.5) | (0.8) |
Expenses not deductible for tax purposes | 7.7 | 1.6 |
(Over)/under provision in prior years: | ||
Current tax | (0.1) | (0.7) |
Deferred tax | 0.2 | (0.9) |
Higher tax rates on overseas income | 1.7 | 2.8 |
Non-taxable income | – | (0.8) |
Impact of change of rate | (1.0) | 0.1 |
Write off of brought forward deferred tax asset | 4.7 | – |
Movement on unrecognised deferred tax | 8.8 | 1.5 |
11.2 | 5.6 |
Group | Company | |||
2022 | ||||
2023 | restated* | 2023 | 2022 | |
£m | £m | £m | £m | |
Assets | ||||
Property, plant and equipment | 4.9 | 4.9 | 0.1 | – |
Losses carried forward | 2.3 | 6.4 | – | – |
Temporary differences | 1.4 | 1.1 | 1.4 | 0.6 |
8.6 | 12.4 | 1.5 | 0.6 | |
Liabilities | ||||
Retirement benefits | (0.7) | (0.7) | (0.7) | (0.8) |
Property, plant and equipment | (3.1) | (1.6) | – | – |
Intangible assets | (0.1) | (1.4) | – | – |
Derivative financial instruments | (0.7) | (0.6) | (0.7) | (0.6) |
(4.6) | (4.3) | (1.4) | (1.4) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Balance at 1 January | 8.1 | 9.2 | (0.8) | 1.0 |
Charged to comprehensive income | (0.7) | (2.4) | (0.6) | (2.3) |
Charged to equity | – | – | – | – |
Credited/(charged) to income statement | (3.0) | 1.3 | 1.5 | 0.5 |
Exchange adjustments | (0.4) | – | – | – |
Balance at 31 December | 4.0 | 8.1 | 0.1 | (0.8) |
Group | ||
2023 | 2022 | |
£m | £m | |
Deferred tax assets | 2.8 | (3.0) |
Deferred tax liabilities: | ||
Property, plant and equipment | 1.5 | 0.7 |
Intangible assets | (1.3) | 1.0 |
Deferred income tax (credit)/charge | 3.0 | (1.3) |
2023 | 2022 | |
£m | £m | |
Loss after tax attributable to shareholders | (62.4) | (11.1) |
2023 | 2022 | ||
Number | Number | ||
of shares | of shares | ||
Basic weighted average number of shares | 50,358,388 | 50,345,989 | |
Potential exercise of share-based payment schemes | – | 21,158 | |
Diluted weighted average number of shares | 50,358,388 | 5 0 , 3 | 67,147 |
Earnings per share | pence | pence | |
Basic earnings per share | (123.9) | (22.1) | |
Diluted earnings per share | (123.9) | (22.1) | |
Earnings per share – continuing operations | pence | pence | |
Basic earnings per share | (101.2) | 17.4 | |
Diluted earnings per share | (101.2) | 17. 4 | |
Earnings per share – discontinued operations | pence | pence | |
Basic earnings per share | (22.7) | (39.5) | |
Diluted earnings per share | (22.7) | (39.5) |
Multiple | |||||
units without | |||||
significant | |||||
JFD | Scantech | Fendercare | goodwill | Total | |
Reconciliation of carrying amount | £m | £m | £m | £m | £m |
At 1 January 2022 | 32.3 | 22.9 | 16.7 | 61.6 | 133.5 |
Impairment | – | – | – | (4.4) | (4.4) |
Disposals | – | – | – | (7.1) | (7.1) |
Discontinued operations | – | – | – | (8.1) | (8.1) |
Reallocation between CGUs | 0.9 | – | – | (0.9) | – |
Exchange differences | 0.9 | 0.2 | 0.3 | 1.0 | 2.4 |
At 31 December 2022 | 34.1 | 23.1 | 17.0 | 42.1 | 116.3 |
Impairment | (25.0) | – | – | (3.0) | (28.0) |
Reclassification to assets held for sale | – | – | – | (7.6) | (7.6) |
Exchange differences | (0.5) | (1.8) | (0.2) | 0.1 | (2.4) |
At 31 December 2023 | 8.6 | 21.3 | 16.8 | 31.6 | 78.3 |
Discount rate | Five-year average | Terminal value | ||||||
Headroom | (post-tax)* | revenue growth rate | growth rate | |||||
2023 | 2022 | |||||||
£m | £m | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
JFD | – | 35.6 | 15.9% | 14.7% | 4.8% | 3.2% | 2.6% | 2.6% |
Scantech | 28.8 | 39.8 | 16.1% | 12.9% | 6.5% | 7.0 % | 2.6% | 2.6% |
Fendercare | 15.0 | 49.3 | 18.3% | 15.3% | 3.4% | 2.7% | 2.6% | 2.6% |
Multiple units without significant | ||||||||
goodwill** | 49.8 | 183.5 | 16.2% | 14.1% | 8.8% | 12.8% | 2.6% | 2.6% |
Total | 93.6 | 308.2 |
Development | Intellectual | Customer | ||
costs | property | relationships | Total | |
Group | £m | £m | £m | £m |
Cost | ||||
At 1 January 2022 | 29.2 | 10.4 | 17. 5 | 57.1 |
Additions | 1.2 | – | 0.1 | 1.3 |
Transfer | (2.0) | – | (0.3) | (2.3) |
Disposals | (4.8) | ( 0.1) | – | (4.9) |
Exchange differences | 0.1 | 0.2 | 0.5 | 0.8 |
At 31 December 2022 | 23.7 | 10.5 | 17.8 | 52.0 |
Additions | 1.7 | – | – | 1.7 |
Transfers | 1.1 | – | – | 1.1 |
Disposals | – | (0.7) | (0.1) | (0.8) |
Exchange differences | – | (0.3) | – | (0.3) |
At 31 December 2023 | 26.5 | 9.5 | 17.7 | 53.7 |
Amortisation | ||||
At 1 January 2022 | 22.7 | 6.3 | 14.8 | 43.8 |
Charge for the period | 2.3 | 1.2 | 1.7 | 5.2 |
Impairment | 0.2 | – | – | 0.2 |
Transfer | (1.1) | – | (0.3) | (1.4) |
Disposals | (4.5) | (0.1) | – | (4.6) |
Exchange differences | 0.2 | 0.1 | 0.3 | 0.6 |
At 31 December 2022 | 19.8 | 7.5 | 16.5 | 43.8 |
Charge for the period | 1.1 | 0.8 | 1.0 | 2.9 |
Impairment | 0.2 | 1.7 | – | 1.9 |
Disposals | – | (0.7) | (0.1) | (0.8) |
Exchange differences | – | (0.3) | (0.1) | (0.4) |
At 31 December 2023 | 21.1 | 9.0 | 17.3 | 47.4 |
Net book value at 31 December 2023 | 5.4 | 0.5 | 0.4 | 6.3 |
Net book value at 31 December 2022 | 3.9 | 3.0 | 1.3 | 8.2 |
Net book value at 31 December 2021 | 6.5 | 4.1 | 2.7 | 13.3 |
Assets | |||||
under | Plant and | ||||
Vessels | construction | Property | equipment | Total | |
Group | £m | £m | £m | £m | £m |
Cost: | |||||
At 1 January 2022 | 81.7 | 3.6 | 35.4 | 213.1 | 333.8 |
Additions | 4.1 | 9.7 | 0.5 | 13.1 | 27.4 |
Reclassifications | 0.3 | (3.6) | (5.7) | (2.9) | (11.9) |
Disposals | (20.7) | (0.2) | (4.2) | (12.8) | (37.9) |
Exchange differences | 0.6 | – | 1.0 | 4.5 | 6.1 |
At 31 December 2022 | 66.0 | 9.5 | 27.0 | 215.0 | 317. 5 |
Additions | 2.6 | 17.1 | 0.2 | 8.6 | 28.5 |
Reclassifications | (2.4) | (12.3) | (1.4) | 10.0 | (6.1) |
Disposals | (12.7) | – | (0.6) | (11.7) | (25.0) |
Exchange differences | (0.4) | – | (0.3) | (5.8) | (6.5) |
At 31 December 2023 | 53.1 | 14.3 | 24.9 | 216.1 | 308.4 |
Depreciation: | |||||
At 1 January 2022 | 52.4 | – | 15.5 | 143.7 | 211.6 |
Provided during the year | 5.8 | – | 1.5 | 16.0 | 23.3 |
Provision for impairment | (0.3) | – | 0.9 | 0.1 | 0.7 |
Reclassifications | – | – | (1.1) | (5.0) | (6.1) |
Disposals | (19.3) | – | (4.2) | (11.9 ) | (35.4) |
Exchange differences | 0.3 | – | 0.6 | 2.8 | 3.7 |
At 31 December 2022 | 38.9 | – | 13.2 | 145.7 | 197.8 |
Provided during the year | 5.5 | – | 1.2 | 15.3 | 22.0 |
Provision for impairment | 0.5 | – | – | – | 0.5 |
Reclassifications | (1.7) | – | (0.4) | (0.9) | (3.0) |
Disposals | (11.6) | – | (0.6) | (10.2) | (22.4) |
Exchange differences | (0.3) | – | (0.1) | (4.1) | (4.5) |
At 31 December 2023 | 31.3 | – | 13.3 | 145.8 | 190.4 |
Net book value at 31 December 2023 | 21.8 | 14.3 | 11.6 | 70.3 | 118.0 |
Net book value at 31 December 2022 | 27.1 | 9.5 | 13.8 | 69.3 | 119.7 |
Net book value at 31 December 2021 | 29.3 | 3.6 | 19.9 | 69.4 | 122.2 |
Plant and | |||
Vessels | equipment | Total | |
Group | £m | £m | £m |
Cost: | |||
At 1 January 2022 | 0.9 | 38.3 | 39.2 |
Additions | – | 1.8 | 1.8 |
Disposals | – | (1.4) | (1.4) |
Exchange differences | – | 0.4 | 0.4 |
At 31 December 2022 | 0.9 | 39.1 | 40.0 |
Additions | – | 0.6 | 0.6 |
Disposals | – | (1.2) | (1.2) |
Exchange differences | – | (3.0) | (3.0) |
At 31 December 2023 | 0.9 | 35.5 | 36.4 |
Depreciation: | |||
At 1 January 2022 | 0.2 | 23.9 | 24.1 |
Provided during the year | 0.2 | 2.5 | 2.7 |
Disposals | – | (0.8) | (0.8) |
Exchange differences | – | 0.2 | 0.2 |
At 31 December 2022 | 0.4 | 25.8 | 26.2 |
Provided during the year | – | 2.2 | 2.2 |
Disposals | – | (1.0) | (1.0) |
Exchange differences | – | (2.0) | (2.0) |
At 31 December 2023 | 0.4 | 25.0 | 25.4 |
Net book value at 31 December 2023 | 0.5 | 10.5 | 11.0 |
Net book value at 31 December 2022 | 0.5 | 13.3 | 13.8 |
Net book value at 31 December 2021 | 0.7 | 14.4 | 15.1 |
Plant and | ||||
Vessels | Property | equipment | Total | |
Company | £m | £m | £m | £m |
Cost: | ||||
At 1 January 2022 | 10.6 | 2.3 | 3.7 | 16.6 |
Additions | – | – | 0.3 | 0.3 |
Disposals | (10.6) | – | – | (10.6) |
At 31 December 2022 | – | 2.3 | 4.0 | 6.3 |
Additions | – | 0.1 | 0.2 | 0.3 |
Disposals | – | – | (0.1) | (0.1) |
At 31 December 2023 | – | 2.4 | 4.1 | 6.5 |
Depreciation: | ||||
At 1 January 2022 | 10.3 | 1.7 | 3.2 | 15.2 |
Provided during the year | 0.2 | 0.1 | 0.2 | 0.5 |
Disposals | (10.5) | – | – | (10.5) |
At 31 December 2022 | – | 1.8 | 3.4 | 5.2 |
Provided during the year | – | 0.1 | 0.2 | 0.3 |
At 31 December 2023 | – | 1.9 | 3.6 | 5.5 |
Net book value at 31 December 2023 | – | 0.5 | 0.5 | 1.0 |
Net book value at 31 December 2022 | – | 0.5 | 0.6 | 1.1 |
Net book value at 31 December 2021 | 0.3 | 0.6 | 0.5 | 1.4 |
Plant and | ||||
Vessels | Property | equipment | Total | |
Group | £m | £m | £m | £m |
Cost: | ||||
At 1 January 2022 | 51.9 | 24.8 | 1.7 | 78.4 |
Reclassifications | – | (3.0) | (0.1) | (3.1) |
Additions | 21.6 | 3.0 | 0.7 | 25.3 |
Disposals | – | (3.6) | (0.1) | (3.7) |
Exchange differences | 1.2 | 0.6 | – | 1.8 |
At 31 December 2022 | 74.7 | 21.8 | 2.2 | 98.7 |
Reclassifications | (4.9) | 0.1 | – | (4.8) |
Additions | 21.6 | 11.0 | 0.2 | 32.8 |
Disposals | (1.3) | (3.1) | (0.2) | (4.6) |
Exchange differences | (0.6) | (0.8) | – | (1.4) |
At 31 December 2023 | 89.5 | 29.0 | 2.2 | 120.7 |
Depreciation: | ||||
At 1 January 2022 | 25.7 | 10.4 | 0.5 | 36.6 |
Provided during the year | 7.6 | 4.6 | 0.4 | 12.6 |
Provision for impairment | – | 0.4 | – | 0.4 |
Reclassifications | – | (1.2) | (0.1) | (1.3) |
Disposals | – | (3.0) | (0.1) | (3.1) |
Exchange differences | 0.8 | 0.4 | – | 1.2 |
At 31 December 2022 | 34.1 | 11.6 | 0.7 | 46.4 |
Provided during the year | 12.2 | 3.7 | 0.4 | 16.3 |
Provision for impairment | (1.9) | – | – | (1.9) |
Reclassifications | (4.2) | 0.1 | – | (4.1) |
Disposals | (0.4) | (2.0) | (0.2) | (2.6) |
Exchange differences | (0.4) | (0.5) | 0.1 | (0.8) |
At 31 December 2023 | 39.4 | 12.9 | 1.0 | 53.3 |
Net book value at 31 December 2023 | 50.1 | 16.1 | 1.2 | 67.4 |
Net book value at 31 December 2022 | 40.6 | 10.2 | 1.5 | 52.3 |
Net book value at 31 December 2021 | 26.2 | 14.4 | 1.2 | 41.8 |
2023 | 2022 | |
£m | £m | |
Short-term leases | 0.3 | 0.2 |
2023 | 2022 | |
£m | £m | |
Investment in joint ventures | 6.0 | 6.2 |
Loans to associate | 2.4 | 2.5 |
8.4 | 8.7 |
2023 | 2022 | |
£m | £m | |
Current assets | 9.4 | 15.5 |
Non-current assets | 16.8 | 16.8 |
Current liabilities | (1.5) | (4.6) |
Non-current liabilities | (18.7) | (21.5) |
6.0 | 6.2 | |
Revenue | 13.8 | 13.0 |
Cost of sales | (10.8) | (10.1) |
Administrative expenses | (1.5) | (1.3) |
Profit from operations | 1.5 | 1.6 |
Net finance expense | 0.1 | 0.2 |
Profit before tax | 1.6 | 1.8 |
Tax | (0.2) | (0.1) |
Profit after tax | 1.4 | 1.7 |
Profit after tax: | ||
Continuing | 1.4 | 1.6 |
Discontinued | – | 0.1 |
1.4 | 1.7 | |
Segmental analysis of profit after tax: | ||
Energy | 0.1 | – |
Defence | 0.4 | 0.6 |
Maritime Transport | 0.9 | 1.1 |
1.4 | 1.7 | |
Movement on investment in joint ventures: | ||
At 1 January | 6.2 | 6.0 |
Provision/(reversal) against investments | 0.3 | (0.5) |
Profit for the year | 1.4 | 1.7 |
Dividends received | (1.2) | (1.7) |
Share of fair value (losses)/gains on cash flow hedges | (0.1) | 0.4 |
Exchange adjustments | (0.6) | 0.3 |
At 31 December | 6.0 | 6.2 |
Subsidiary undertakings (Company) | |||
Subsidiary undertakings | |||
Shares | Loans | Total | |
Company | £m | £m | £m |
Cost: | |||
At 1 January 2022 | 140.3 | 386.9 | 5 27. 2 |
Additions | 0.2 | – | 0.2 |
Net movement on loans to subsidiaries | – | (3.2) | (3.2) |
Utilisation of provision | – | (40.5) | (40.5) |
At 31 December 2022 | 140.5 | 343.2 | 483.7 |
Loans converted to equity | 229.4 | (229.4) | – |
Additions | 0.5 | – | 0.5 |
Disposal of subsidiaries | (25.7) | – | (25.7) |
Net movement on loans to subsidiaries | – | (5.8) | (5.8) |
At 31 December 2023 | 344.7 | 108.0 | 452.7 |
Amount provided: | |||
At 1 January 2022 | 0.4 | 40.5 | 40.9 |
Provided in the year | 25.7 | 1.1 | 26.8 |
Utilisation of provision | – | (40.5) | (40.5) |
At 31 December 2022 | 26.1 | 1.1 | 27. 2 |
Provision for impairment | 75.6 | (1.1) | 74.5 |
Disposal of subsidiaries | (25.7) | – | (25.7) |
At 31 December 2023 | 76.0 | – | 76.0 |
Net book value at 31 December 2023 | 268.7 | 108.0 | 376.7 |
Net book value at 31 December 2022 | 114.4 | 342.1 | 456.5 |
Group | ||
2023 | 2022 | |
£m | £m | |
Work in progress | 7.2 | 10.1 |
Raw materials and consumables | 11.5 | 11.2 |
Finished goods | 28.0 | 28.5 |
46.7 | 49.8 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Trade receivables | 62.2 | 68.7 | 0.1 | – |
Amounts owed by Group undertakings | – | – | 4.5 | 3.6 |
Amounts owed by joint venture undertakings | 2.5 | 1.5 | – | – |
Other non-trade receivables | 12.4 | 18.2 | 8.9 | 17. 2 |
Contract assets | 37.1 | 45.7 | – | – |
Prepayments | 9.8 | 14.1 | 0.7 | 1.4 |
Current trade and other receivables | 124.0 | 148.2 | 14.2 | 22.2 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Contract assets | 1.0 | 0.6 | – | – |
Other non-trade receivables | 3.0 | 0.1 | – | – |
Non-current other receivables | 4.0 | 0.7 | – | – |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Trade payables | 29.6 | 42.6 | 6.0 | 5.2 |
Amounts owed to Group undertakings | – | – | 19.6 | 12.4 |
Amounts owed to joint venture undertakings | 0.5 | 0.2 | – | – |
Taxation and social security | 3.0 | 4.9 | 0.1 | 0.9 |
Other payables | 17.0 | 14.8 | 2.5 | 3.0 |
Accruals | 51.6 | 51.4 | 5.7 | 5.7 |
Contract liabilities | 11.7 | 8.5 | – | – |
113.4 | 122.4 | 33.9 | 27. 2 |
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Other payables | – | 0.5 | – | – |
Group | Company | ||||||
Cost of | Cost of | ||||||
material | material | ||||||
litigation | Warranty | Other | Total | litigation | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | 2.0 | 1.1 | – | 3.1 | – | – | – |
Provided during the year | – | 1.3 | 2.3 | 3.6 | – | – | – |
At 31 December 2022 | 2.0 | 2.4 | 2.3 | 6.7 | – | – | – |
Provided during the year | – | (0.2) | 7. 2 | 7.0 | 2.0 | 6.4 | 8.4 |
At 31 December 2023 | 2.0 | 2.2 | 9.5 | 13.7 | 2.0 | 6.4 | 8.4 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Shore staff | 7.4 | 5.5 | 7.4 | 5.5 |
MNOPF | – | (0.4) | – | (0.2) |
MNRPF | (1.6) | – | (0.5) | – |
5.8 | 5.1 | 6.9 | 5.3 |
2023 | 2022 | |
Inflation (%) | 3.10 | 3.15 |
Rate of increase of pensions in payment – Shore staff (%) | 3.00 | 3.05 |
Discount rate for scheme liabilities (%) | 4.55 | 4.80 |
Expected rates of return on assets (%) | 4.55 | 4.80 |
Post-retirement mortality: (years) | ||
Shore staff scheme | ||
Current pensioner at 65 male | 21.7 | 21.9 |
Current pensioner at 65 female | 23.6 | 23.5 |
Future pensioner at 65 male | 23.0 | 23.3 |
Future pensioner at 65 female | 25.1 | 25.1 |
Key measure | Change in assumption | Change in deficit |
Shore staff scheme | ||
Discount rate | Increase of 0.5% | Decrease by 4.9% |
Rate of inflation | Increase by 0.5% | Increase by 2.8% |
Rate of mortality | Increase in life expectancy of 1 year | Increase by 3.7% |
MNOPF | ||
Discount rate | Increase of 0.5% | Decrease by 4.5% |
Rate of inflation | Increase by 0.5% | Increase by 3.2% |
Rate of mortality | Increase in life expectancy of 1 year | Increase by 3.3% |
MNRPF | ||
Discount rate | Increase of 0.5% | Decrease by 4.7% |
Rate of inflation | Increase by 0.5% | Increase by 2.0% |
Rate of mortality | Increase in life expectancy of 1 year | Increase by 2.7% |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
Fair value of scheme assets* | 54.0 | 60.0 | 12.4 | 126.4 | 54.0 | 29.7 | 4.0 | 87.7 |
Present value of scheme liabilities | (46.6) | (5 7. 8 ) | (14.0) | (118.4) | (46.6) | (28.6) | (4.5) | (79.7) |
Effect of asset ceiling | – | (2.2) | – | (2.2) | – | (1.1) | – | (1.1) |
Net pension surplus/(liabilities) | 7.4 | – | (1.6) | 5.8 | 7.4 | – | (0.5) | 6.9 |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
At 31 December 2022 | £m | £m | £m | £m | £m | £m | £m | £m |
Fair value of scheme assets* | 52.3 | 65.9 | 20.2 | 138.4 | 52.3 | 33.0 | 7. 2 | 92.5 |
Present value of scheme liabilities | (46.8) | (61.1) | (18.3) | (126.2) | (46.8) | (30.6) | (6.6) | (84.0) |
Effect of asset ceiling | – | (5.2) | (1.9) | ( 7.1) | – | (2.6) | (0.6) | (3.2) |
Net pension surplus/(liabilities) | 5.5 | (0.4) | – | 5.1 | 5.5 | (0.2) | – | 5.3 |
2023 | 2022 | |
£m | £m | |
Investment funds: diversified alternatives (unquoted) | 7. 0 | 18.7 |
Investment funds: liability-driven investments (quoted) | 13.9 | 12.6 |
Investment funds: absolute return bonds (unquoted) | 14.1 | 12.8 |
Investment funds: asset backed securities (quoted) | 6.2 | 0.3 |
Investment funds: annuity assets | 0.7 | – |
Investment funds: other (unquoted) | 5.1 | 4.9 |
Cash or liquid assets** | 7.0 | 3.0 |
54.0 | 52.3 |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
Past service cost | – | – | 2.2 | 2.2 | – | – | 0.7 | 0.7 |
Expenses | 0.1 | 0.2 | 0.2 | 0.5 | 0.1 | 0.1 | – | 0.2 |
Interest cost on benefit obligation | 2.2 | 2.8 | 0.8 | 5.8 | 2.2 | 1.4 | 0.3 | 3.9 |
Return on scheme assets | (2.4) | (3.1) | (0.9) | (6.4) | (2.4) | (1.5) | (0.3) | (4.2) |
Interest cost on the asset ceiling | – | 0.2 | 0.1 | 0.3 | – | 0.1 | – | 0.1 |
(0.1) | 0.1 | 2.4 | 2.4 | (0.1) | 0.1 | 0.7 | 0.7 |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
At 31 December 2022 | £m | £m | £m | £m | £m | £m | £m | £m |
Past service cost | – | – | 1.5 | 1.5 | – | – | 0.6 | 0.6 |
Expenses | 0.1 | 0.2 | 0.3 | 0.6 | 0.1 | 0.1 | 0.1 | 0.3 |
Interest cost on benefit obligation | 1.2 | 1.6 | 0.4 | 3.2 | 1.2 | 0.8 | 0.2 | 2.2 |
Return on scheme assets | (1.2) | (1.8) | (0.5) | (3.5) | (1.2) | (0.9) | (0.2) | (2.3) |
Interest cost on the asset ceiling | – | 0.2 | 0.1 | 0.3 | – | 0.1 | – | 0.1 |
0.1 | 0.2 | 1.8 | 2.1 | 0.1 | 0.1 | 0.7 | 0.9 |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | (5.5) | 0.4 | – | (5.1) | (5.5) | 0.2 | – | (5.3) |
Expense recognised in the income statement | (0.1) | 0.1 | 2.4 | 2.4 | (0.1) | 0.1 | 0.7 | 0.7 |
Contributions paid to scheme | (1.1) | (0.4) | – | (1.5) | (1.1) | (0.2) | – | (1.3) |
Remeasurement gains and losses | (0.7) | (0.1) | (0.8) | (1.6) | (0.7) | (0.1) | (0.2) | (1.0) |
At 31 December 2023 | ( 7.4) | – | 1.6 | (5.8) | (7.4) | – | 0.5 | (6.9) |
At 1 January 2022 | 1.0 | 0.9 | – | 1.9 | 1.0 | 0.4 | – | 1.4 |
Expense recognised in the income statement | 0.1 | 0.2 | 1.9 | 2.2 | 0.1 | 0.1 | 0.7 | 0.9 |
Contributions paid to scheme | (1.6) | (0.5) | – | (2.1) | (1.6) | (0.2) | – | (1.8) |
Remeasurement gains and losses | (5.0) | (0.2) | (1.9) | ( 7.1) | (5.0) | (0.1) | (0.7) | (5.8) |
At 31 December 2022 | (5.5) | 0.4 | – | (5.1) | (5.5) | 0.2 | – | (5.3) |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 46.8 | 61.1 | 18.3 | 126.2 | 46.8 | 30.6 | 6.6 | 84.0 |
Past service cost | – | 2.2 | 2.2 | – | – | 0.7 | 0.7 | |
Interest cost | 2.2 | 2.8 | 0.8 | 5.8 | 2.2 | 1.4 | 0.3 | 3.9 |
Remeasurement loss/(gain): | ||||||||
Actuarial loss arising from scheme experience | 0.7 | (1.7) | (6.6) | ( 7.6) | 0.7 | (1.2) | (2.8) | (3.3) |
Actuarial (gain)/loss arising from changes in demographic | ||||||||
assumptions | (0.3) | (1.1) | (0.3) | (1.7) | (0.3) | (0.6) | (0.1) | (1.0) |
Actuarial gain arising from changes in financial assumptions | 0.6 | 1.2 | 0.4 | 2.2 | 0.6 | 0.6 | 0.1 | 1.3 |
Net benefits paid out | (3.4) | (4.5) | (0.8) | (8.7) | (3.4) | (2.2) | (0.3) | (5.9) |
At 31 December 2023 | 46.6 | 57. 8 | 14.0 | 118.4 | 46.6 | 28.6 | 4.5 | 79.7 |
At 1 January 2022 | 66.8 | 87. 5 | 26.1 | 180.4 | 66.8 | 43.8 | 9.4 | 120.0 |
Past service cost | – | – | 1.5 | 1.5 | – | – | 0.6 | 0.6 |
Interest cost | 1.2 | 1.6 | 0.4 | 3.2 | 1.2 | 0.8 | 0.2 | 2.2 |
Remeasurement loss/(gain): | ||||||||
Actuarial loss arising from scheme experience | 1.3 | 2.7 | 1.1 | 5.1 | 1.3 | 1.3 | 0.4 | 3.0 |
Actuarial (gain)/loss arising from changes in demographic | ||||||||
assumptions | 0.1 | (1.4) | (0.1) | (1.4) | 0.1 | (0.7) | (0.1) | (0.7) |
Actuarial gain arising from changes in financial assumptions | (19.5) | (24.6) | (9.0) | (5 3.1) | (19.5) | (12.3) | (3.3) | (35.1) |
Net benefits paid out | (3.1) | (4.7) | (1.7) | (9.5) | (3.1) | (2.3) | (0.6) | (6.0) |
At 31 December 2022 | 46.8 | 61.1 | 18.3 | 126.2 | 46.8 | 30.6 | 6.6 | 84.0 |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
As at 1 January 2023 | – | (5.2) | (1.9) | ( 7.1) | – | (2.6) | (0.6) | (3.2) |
Interest | – | (0.2) | (0.1) | (0.3) | – | (0.1) | – | ( 0.1) |
Change in adjustment in excess | ||||||||
of interest | – | 3.2 | 2.0 | 5.2 | – | 1.6 | 0.6 | 2.2 |
As at 31 December 2023 | – | (2.2) | – | (2.2) | – | (1.1) | – | (1.1) |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
As at 1 January 2022 | – | (10.6) | (2.9) | (13.5) | – | (5.2) | (1.0) | (6.2) |
Interest | – | (0.2) | (0.1) | (0.3) | – | (0.1) | – | ( 0.1) |
Change in adjustment in excess | ||||||||
of interest | – | 5.6 | 1.1 | 6.7 | – | 2.7 | 0.4 | 3.1 |
As at 31 December 2022 | – | (5.2) | (1.9) | ( 7.1) | – | (2.6) | (0.6) | (3.2) |
Group | Company | |||||||
Shore | Shore | |||||||
staff | MNOPF | MNRPF | Total | staff | MNOPF | MNRPF | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 52.3 | 65.9 | 20.2 | 138.4 | 52.3 | 33.0 | 7. 2 | 92.5 |
Expenses | (0.1) | (0.2) | (0.2) | (0.5) | (0.1) | (0.1) | – | (0.2) |
Return on scheme assets | ||||||||
recorded in interest | 2.4 | 3.1 | 0.9 | 6.4 | 2.4 | 1.5 | 0.3 | 4.2 |
Remeasurement loss/(gain): | ||||||||
Return on plan assets excluding | ||||||||
interest income | 1.7 | (4.7) | (7.7) | (10.7) | 1.7 | (2.7) | (3.2) | (4.2) |
Contributions by employer | 1.1 | 0.4 | – | 1.5 | 1.1 | 0.2 | – | 1.3 |
Net benefits paid out | (3.4) | (4.5) | (0.8) | (8.7) | (3.4) | (2.2) | (0.3) | (5.9) |
At 31 December 2023 | 54.0 | 60.0 | 12.4 | 126.4 | 54.0 | 29.7 | 4.0 | 87.7 |
At 1 January 2022 | 65.8 | 97. 2 | 29.0 | 192.0 | 65.8 | 48.6 | 10.4 | 124.8 |
Expenses | (0.1) | (0.2) | (0.3) | (0.6) | (0.1) | (0.1) | ( 0.1) | (0.3) |
Return on scheme assets | ||||||||
recorded in interest | 1.2 | 1.8 | 0.5 | 3.5 | 1.2 | 0.9 | 0.1 | 2.2 |
Remeasurement loss/(gain): | ||||||||
Return on plan assets excluding | ||||||||
interest income | (13.1) | (28.7) | ( 7. 3 ) | (4 9.1) | (13.1) | (14.3) | (2.7) | (3 0.1) |
Contributions by employer | 1.6 | 0.5 | – | 2.1 | 1.6 | 0.2 | – | 1.8 |
Net benefits paid out | (3.1) | (4.7) | (1.7) | (9.5) | (3.1) | (2.3) | (0.5) | (5.9) |
At 31 December 2022 | 52.3 | 65.9 | 20.2 | 138.4 | 52.3 | 33.0 | 7. 2 | 92.5 |
2023 | 2022 | 2021 | 2020 | 2019 | |
Shore staff | £m | £m | £m | £m | £m |
Fair value of scheme assets | 54.0 | 52.3 | 65.8 | 62.9 | 58.9 |
Defined benefit obligation | (46.6) | (46.8) | (66.8) | (71.7) | (59.3) |
Surplus/(deficit) in scheme | 7.4 | 5.5 | (1.0) | (8.8) | (0.4) |
Remeasurement gain/(loss): | |||||
Return on plan assets excluding interest income | 1.7 | (13.1) | 3.7 | 5.7 | 6.5 |
Remeasurement (loss)/gain on scheme liabilities | 1.0 | (18.1) | (2.7) | 14.7 | 2.2 |
MNOPF | 2023 | 2022 | 2021 | 2020 | 2019 |
Group | £m | £m | £m | £m | £m |
Fair value of scheme assets | 60.0 | 65.9 | 97. 2 | 99.2 | 103.8 |
Defined benefit obligation | (57. 8) | (61.1) | (98.1) | (100.5) | (107. 2 ) |
Asset ceiling | (2.2) | (5.2) | – | – | – |
Deficit in scheme | – | (0.4) | (0.9) | (1.3) | (3.4) |
MNOPF | 2023 | 2022 | 2021 | 2020 | 2019 |
Company | £m | £m | £m | £m | £m |
Fair value of scheme assets | 29.7 | 33.0 | 48.6 | 49.7 | 52.0 |
Defined benefit obligation | (28.6) | (30.6) | (49.0) | (50.3) | (54.2) |
Asset ceiling | (1.1) | (2.6) | – | – | – |
Deficit in scheme | – | (0.2) | (0.4) | (0.6) | (2.2) |
MNRPF | 2023 | 2022 | 2021 | 2020 | 2019 |
Group | £m | £m | £m | £m | £m |
Fair value of scheme assets | 12.4 | 20.2 | 29.0 | 30.9 | 28.7 |
Defined benefit obligation | (14.0) | (18.3) | (29.0) | (31.1) | (30.7) |
Asset ceiling | – | (1.9) | – | – | – |
Deficit in scheme | (1.6) | – | – | (0.2) | (2.0) |
MNRPF | 2023 | 2022 | 2021 | 2020 | 2019 |
Company | £m | £m | £m | £m | £m |
Fair value of scheme assets | 4.0 | 7.2 | 10.4 | 10.6 | 9.6 |
Defined benefit obligation | (4.5) | (6.6) | (10.4) | (10.7) | (10.4) |
Asset ceiling | – | (0.6) | – | – | – |
Deficit in scheme | (0.5) | – | – | (0.1) | (0.8) |
Sharesave scheme | LTIP awards | |||||
2023 | 2022 | 2023 | 2022 | |||
Group | Number | WAEP | Number | WAEP | Number | Number |
Outstanding at 1 January | 677,6 51 | £4.41 | 284,653 | £10.67 | 1,383,824 | 386,413 |
Granted during the year | 261,914 | £3.66 | 640,834 | £3.24 | 1,390,033 | 1,242,218 |
Forfeited during the year | (362,577) | £4.66 | ( 247, 8 3 6) | £8.57 | (466,243) | (244,807) |
Exercised | (2,544) | £3.24 | – | £0.00 | (35,337) | – |
Outstanding at 31 December | 574,444 | £3.90 | 677,6 51 | £4.41 | 2,272,277 | 1,383,824 |
Exercisable at 31 December | 12,154 | £14.09 | 12,154 | £14.09 | – | – |
Sharesave scheme | LTIP awards | ||||||
2023 | 2022 | 2023 | 2022 | ||||
Company | Number | WAEP | Number | WAEP | Number | Number | |
Outstanding at 1 January | 72,898 | £5.55 | 66,100 | £9.15 | 644,826 | 246,450 | |
Granted during the year | 34,881 | £3.66 | 55,811 | £3.24 | 738,233 | 590,599 | |
Forfeited during the year | (13,092) | £5.86 | (49,013) | £7. 5 7 | (133,622) | (192,223) | |
Exercised | – | – | – | £0.00 | (35,337) | – | |
Outstanding at 31 December | 94,687 | £4.81 | 72,898 | £5.55 | 1, | 214,100 | 644,826 |
Exercisable at 31 December | 12,154 | £14.09 | 12,154 | £14.09 | – | – |
2023 | 2022 | |
Dividend yield (%) | 1.6% | 1.6% |
Expected life of option (years) | 3 – 7 | 3 – 7 |
Share price at date of grant | £3.90 – £3.94 | £3.72 – £3.80 |
Expected share price volatility (%) | 40.0% | 40.0% |
Risk-free interest rate (%) | 4.32% – 4.59% | 1.60% – 1.76% |
£m | |
Consideration received | – |
Net liabilities disposed | (0.1) |
Costs in relation to businesses sold | (2.0) |
Loss on disposal | (2.1) |
Cash flow from the disposal of businesses | |
Cash received | – |
Cash and cash equivalents disposed | – |
Costs in relation to businesses sold | (3.2) |
(3.2) |
£m | |
Consideration received | 9.4 |
Less net assets disposed: | |
Goodwill | (3.0) |
Property, plant and equipment | (0.2) |
Right-of-use assets | (0.3) |
Inventories | (2.4) |
Trade and other receivables | (2.9) |
Cash and cash equivalents | (0.6) |
Trade and other payables | 1.5 |
Lease liabilities | 0.4 |
Net assets disposed | (7.5) |
Costs in relation to businesses sold | (0.9) |
Gain on disposal | 1.0 |
Cash flow from the disposal of businesses | |
Cash received | 9.4 |
Cash and cash equivalents disposed | (0.6) |
Costs in relation to businesses sold | (0.9) |
7.9 |
£m | |
Consideration received | 4.9 |
Less net assets disposed: | |
Goodwill | (1.0) |
Other intangible assets | (0.1) |
Inventories | (1.1) |
Trade and other receivables | (1.2) |
Cash and cash equivalents | (0.5) |
Trade and other payables | 0.9 |
Net assets disposed | (3.0) |
Costs in relation to businesses sold | (0.4) |
Gain on disposal | 1.5 |
Cash flow from the disposal of businesses | |
Cash received | 4.9 |
Cash and cash equivalents disposed | (0.5) |
Costs in relation to businesses sold | (0.4) |
4.0 |
£m | |
Consideration received | 4.2 |
Less net assets disposed: | |
Goodwill | (3.0) |
Other intangible assets | (0.1) |
Trade and other receivables | (0.7) |
Cash and cash equivalents | (0.5) |
Trade and other payables | 0.6 |
Net assets disposed | (3.7) |
Costs in relation to businesses sold | (0.5) |
Gain on disposal | – |
Cash flow from the disposal of businesses | |
Cash received | 4.2 |
Cash and cash equivalents disposed | (0.5) |
Costs in relation to businesses sold | (0.5) |
3.2 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Overdrafts | 51.1 | 30.8 | 13.7 | 8.7 |
Bank loans | – | 36.6 | – | 36.6 |
Lease liabilities | 13.0 | 13.2 | 0.6 | 0.2 |
64.1 | 80.6 | 14.3 | 45.5 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Bank loans | 166.6 | 121.8 | 166.6 | 121.8 |
Lease liabilities | 48.2 | 39.7 | 0.7 | 1.3 |
214.8 | 161.5 | 167. 3 | 123.1 |
At 31 December 2023 | ||
Group | Company | |
£m | £m | |
Due within one year | 51.1 | 13.7 |
Due between one and two years | 166.6 | 166.6 |
217.7 | 180.3 |
At 31 December 2022 | ||
Group | Company | |
£m | £m | |
Due within one year | 67.4 | 45.3 |
Due between one and two years | 121.8 | 121.8 |
189.2 | 16 7.1 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Cash at bank and in hand | 77.5 | 53.6 | 10.9 | 0.4 |
Overdrafts | (51.1) | (30.8) | (13.7) | (8.7) |
26.4 | 22.8 | (2.8) | (8.3) |
31 December | Other | Exchange | 31 December | |||
2022 | Cash flow | non-cash** | Transfers | movement | 2023 | |
£m | £m | £m | £m | £m | £m | |
Cash and cash equivalents* | 22.8 | 5.7 | – | (0.4) | (1.7) | 26.4 |
Cash – classified within assets held for sale | 2.8 | – | – | (2.4) | – | 0.4 |
Debt due within one year | (36.6) | 36.6 | – | – | – | – |
Debt due after one year | (121.9) | (43.0) | (1.8) | – | – | (166.7) |
(158.5) | (6.4) | (1.8) | – | – | (166.7) | |
Lease liabilities | (52.9) | 18.1 | (28.9) | – | 2.5 | (61.2) |
Net borrowings | (185.8) | 17.4 | (30.7) | (2.8) | 0.8 | (201.1) |
31 December | Other | Exchange | 31 December | |||
2021 | Cash flow | non-cash** | Transfers | movement | 2022 | |
£m | £m | £m | £m | £m | £m | |
Cash and cash equivalents* | 34.5 | (11.4) | – | (2.8) | 2.5 | 22.8 |
Cash – classified within assets held for sale | – | – | – | 2.8 | – | 2.8 |
Debt due within one year | (0.1) | – | – | (36.5) | – | (36.6) |
Debt due after one year | (174.0) | 16.6 | (1.0) | 36.5 | – | (121.9) |
(174.1) | 16.6 | (1.0) | – | – | (158.5) | |
Lease liabilities | (46.0) | 14.5 | (17.8 ) | – | (3.6) | (52.9) |
Net borrowings | (185.6) | 19.7 | (18.8) | – | (1.1) | (185.8) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Receivables | 111.1 | 127. 2 | 10.4 | 13.9 |
Cash at bank and in hand | 77.5 | 53.6 | 10.9 | 0.4 |
Interest rate swaps used for hedging: | ||||
Assets | 2.3 | 3.8 | 2.3 | 3.8 |
Forward exchange contracts used for hedging: | ||||
Assets | 0.8 | 3.1 | 0.8 | 3.1 |
191.7 | 187.7 | 24.4 | 21.2 |
2023 | 2022 | |||
Gross | Gross | |||
carrying | Loss | carrying | Loss | |
amount | allowance | amount | allowance | |
Group | £m | £m | £m | £m |
Not yet due | 40.8 | 0.4 | 37. 3 | – |
Overdue 1 to 30 days | 12.2 | 0.1 | 17.7 | – |
Overdue 31 to 60 days | 5.7 | 0.2 | 3.7 | – |
Overdue 61 to 90 days | 2.0 | 0.1 | 2.5 | – |
Overdue 91 to 180 days | 0.8 | 0.1 | 5.8 | – |
Overdue more than 180 days | 9.8 | 8.3 | 13.5 | 11.8 |
71.3 | 9.2 | 80.5 | 11.8 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Balance at 1 January | 11. 8 | 19.0 | – | – |
On disposal of subsidiaries | – | (0.2) | – | – |
Provided in the year | 0.1 | (0.3) | – | – |
Written off | (1.9) | (8.4) | – | – |
Exchange differences | (0.4) | 1.7 | – | – |
9.6 | 11.8 | – | – |
At 31 December 2023 | ||||||||
Greater | ||||||||
Carrying | Contractual | Within 1 | 1 – 2 | 2 – 3 | 3 – 4 | 4 – 5 | than | |
amount | cash flows | year | years | years | years | years | 5 years | |
Group | £m | £m | £m | £m | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||||||
Unsecured bank loans and overdrafts | 217.7 | (250.2) | (69.8) | (180.4) | – | – | – | – |
Lease liabilities | 61.2 | (84.3) | (16.8) | (13.5) | (11.7) | (8.1) | (7.0 ) | (27.2) |
Trade and other payables | 113.4 | (113.4) | (113.4) | – | – | – | – | – |
Derivative financial liabilities | ||||||||
Interest rate swaps used for hedging | (0.2) | (25.4) | (4.2) | (5.0) | (3.8) | (3.6) | (2.2) | (6.6) |
Outflow on forward exchange contracts | ||||||||
used for hedging | – | (52.1) | (52.1) | – | – | – | – | – |
392.1 | (525.4) | (256.3) | (198.9) | (15.5) | (11.7) | (9.2) | (33.8) | |
At 31 December 2022 | £m | £m | £m | £m | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||||||
Unsecured bank loans and overdrafts | 189.2 | (204.7) | (78.7) | (126.0) | – | – | – | – |
Lease liabilities | 52.9 | (57. 4) | (14.2) | (12.0) | (9.4) | (4.9) | (4.1) | (12.8) |
Trade and other payables | 122.9 | (122.9) | (122.9) | – | – | – | – | – |
Derivative financial liabilities | ||||||||
Interest rate swaps used for hedging | – | (3.0) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | – |
Outflow on forward exchange contracts | ||||||||
used for hedging | (2.6) | (58.6) | (58.6) | – | – | – | – | – |
362.4 | (446.6) | (275.0) | (138.6) | (10.0) | (5.5) | (4.7) | (12.8) |
Greater | ||||||||
Carrying | Contractual | Within 1 | 1 – 2 | 2 – 3 | 3 – 4 | 4 – 5 | than | |
amount | cash flows | year | years | years | years | years | 5 years | |
Company | £m | £m | £m | £m | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||||||
Unsecured bank loans and overdrafts | 180.3 | (212.8) | (32.4) | (180.4) | – | – | – | – |
Lease liabilities | 1.3 | (3.0) | (0.4) | (0.4) | (0.3) | – | – | (1.9) |
Trade and other payables | 14.5 | (14.5) | (14.5) | – | – | – | – | – |
Derivative financial liabilities | ||||||||
Interest rate swaps used for hedging | (0.2) | (4.8) | (1.2) | (1.2) | (1.2) | (1.2) | – | – |
Outflow on forward exchange contracts | ||||||||
used for hedging | – | (52.1) | (52.1) | – | – | – | – | – |
195.9 | (287.2) | (100.6) | (182.0) | (1.5) | (1.2) | – | (1.9) | |
At 31 December 2022 | £m | £m | £m | £m | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||||||
Unsecured bank loans and overdrafts | 16 7.1 | (182.6) | (56.6) | (126.0) | – | – | – | – |
Lease liabilities | 1.5 | (1.5) | (0.3) | (0.3) | (0.3) | (0.1) | (0.1) | (0.4) |
Trade and other payables | 17. 4 | (17.4) | (17.4) | – | – | – | – | – |
Derivative financial liabilities | ||||||||
Interest rate swaps used for hedging | – | (3.0) | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | – |
Outflow on forward exchange contracts | ||||||||
used for hedging | (2.6) | (58.6) | (58.6) | – | – | – | – | – |
183.4 | (263.1) | (133.5) | (126.9) | (0.9) | (0.7) | (0.7) | (0.4) |
31 December 2023 | ||||||
USD | EUR | NOK | SGD | AUD | NGN | |
m | m | m | m | m | m | |
Trade receivables | 55.2 | 1.2 | – | – | 0.2 | 0.2 |
Cash at bank and in hand | 37.8 | 0.5 | 9.7 | 1.8 | 0.1 | 1.1 |
Trade payables | (9.6) | (3.1) | (11.8) | – | – | (42.4) |
Gross balance sheet exposure | 83.4 | (1.4) | (2.1) | 1.8 | 0.3 | (41.1) |
Forecast sales | 184.9 | 12.8 | – | – | – | 631.5 |
Forecast purchases | (61.7) | (15.3) | – | – | – | (8 07. 8 ) |
Gross exposure | 206.6 | (3.9) | (2.1) | 1.8 | 0.3 | (217.4) |
Forward exchange contracts | (66.4) | – | – | – | – | – |
Net exposure | 140.2 | (3.9) | (2.1) | 1.8 | 0.3 | (217.4) |
31 December 2022 | ||||||
USD | EUR | NOK | SGD | AUD | NGN | |
m | m | m | m | m | m | |
Trade receivables | 59.6 | 3.0 | 0.1 | 0.1 | 0.1 | 91.7 |
Cash at bank and in hand | 1.4 | (0.8) | – | 1.9 | – | 34.0 |
Trade payables | (7.3) | (4.4) | (11.7) | (0.6) | – | (6.7) |
Gross balance sheet exposure | 53.7 | (2.2) | (11.6) | 1.4 | 0.1 | 119.0 |
Forecast sales | 179.9 | 7.2 | – | – | – | 411.7 |
Forecast purchases | (6 5.1) | (14.5) | (0.5) | – | – | (380.6) |
Gross exposure | 168.5 | (9.5) | (12.1) | 1.4 | 0.1 | 150.1 |
Forward exchange contracts | (81.8) | 0.2 | – | – | – | – |
Net exposure | 86.7 | (9.3) | (12.1) | 1.4 | 0.1 | 150.1 |
2023 | 2022 | |||
Income | Income | |||
Equity | statement | Equity | statement | |
£m | £m | £m | £m | |
US Dollar | (2.6) | (5.0) | (1.9) | (5.1) |
Other | 0.3 | (1.2) | (0.3) | 0.1 |
(2.3) | (6.2) | (2.2) | (5.0) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Fixed rate instruments | ||||
Financial liabilities | (0.1) | (0.1) | (0.1) | (0.1) |
Variable rate instruments | ||||
Financial assets | 77.5 | 53.6 | 10.9 | 0.4 |
Financial liabilities | ( 217.7 ) | (189.1) | (180.3) | (130.5) |
(140.2) | (135.5) | (169.4) | (13 0.1) |
2023 | 2022 | |
Income | Income | |
statement | statement | |
£m | £m | |
Variable rate instruments | (1.4) | (1.3) |
Interest rate swap | 0.5 | 0.5 |
Cash flow sensitivity | (0.9) | (0.8) |
2023 | 2022 | ||||
Carrying | Fair | Carrying | Fair | ||
value | value | value | value | ||
Group | Note | £m | £m | £m | £m |
Liabilities carried at amortised cost | |||||
Unsecured bank loans and overdrafts | 27 | ( 217.7 ) | (219.4) | (189.1) | (192.6) |
Trade and other payables | 21 | (113.4) | (113.4) | (122.9) | (122.9) |
Leases | 27 | (61.2) | (61.2) | (52.9) | (52.9) |
Preference shares | 30 | (0.1) | (0.1) | (0.1) | (0.1) |
(392.4) | (3 94.1) | (365.0) | (368.5) | ||
Company | |||||
Liabilities carried at amortised cost | |||||
Unsecured bank loans and overdrafts | 27 | (180.3) | (181.8) | (167.1) | (170.5) |
Trade and other payables | 21 | (14.5) | (14.5) | (17.4) | (17.4) |
Leases | 27 | (1.3) | (1.3) | (1.5) | (1.5) |
Preference shares | 30 | (0.1) | (0.1) | (0.1) | (0.1) |
(196.2) | (197.7 ) | (186.1) | (189.5) |
Level 2 | Level 3 | |||
2023 | 2022 | 2023 | 2022 | |
Group | £m | £m | £m | £m |
Financial assets measured at fair value | ||||
Forward exchange contracts – cash flow hedges | 0.8 | 3.1 | – | – |
Interest rate swaps – cash flow hedges | 2.3 | 3.8 | – | – |
Call option | – | – | – | 0.8 |
3.1 | 6.9 | – | 0.8 | |
Financial liabilities measured at fair value | ||||
Forward exchange contracts – cash flow hedges | – | (2.6) | – | – |
Interest rate swaps – cash flow hedges | (0.2) | – | – | – |
(0.2) | (2.6) | – | – | |
2.9 | 4.3 | – | 0.8 |
Level 2 | ||
2023 | 2022 | |
Company | £m | £m |
Financial assets measured at fair value | ||
Forward exchange contracts – cash flow hedges | 0.8 | 3.1 |
Interest rate swaps – cash flow hedges | 2.3 | 3.8 |
3.1 | 6.9 | |
Financial liabilities measured at fair value | ||
Forward exchange contracts – cash flow hedges | – | (2.6) |
Interest rate swaps – cash flow hedges | (0.2) | – |
(0.2) | (2.6) | |
2.9 | 4.3 |
Call option | |
2023 | |
£m | |
Balance at 1 January 2023 | 0.8 |
Expensed to profit | (0.8) |
Balance at 31 December 2023 | – |
Exchange | Fair value | ||
Maturity | rate | £m | |
Sell | |||
US Dollar $66.4m | January 2024 – December 2024 | 1.26 | 0.8 |
Exchange | Fair value | ||
Maturity | rate | £m | |
Sell | |||
US Dollar $81.8m | January 2023 – December 2023 | 1.23 | 0.5 |
Buy | |||
Euro €0.2m | January 2023 – December 2023 | 1.10 | – |
Fair value | Fair value | |||||
2023 | 2022 | 2023 | 2022 | |||
£m | £m | Maturity | Fixed rate % | £m | £m | |
Sterling interest rate swaps | 50.0 | 50.0 | 29 October 2027 | 2.1% – 3.1% | 2.3 | 3.8 |
21 November 2032 | ||||||
USD interest rate swaps | 26.9 | – | 16 January 2033 | 3.65%–3.70% | (0.2) | – |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Current assets | £m | £m | £m | £m |
Foreign currency forwards – cash flow hedges | 0.8 | 3.1 | 0.8 | 3.1 |
Interest rate swaps – cash flow hedges | 2.3 | 3.8 | 2.3 | 3.8 |
Total current derivative financial instrument assets | 3.1 | 6.9 | 3.1 | 6.9 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Current liabilities | £m | £m | £m | £m |
Foreign currency forwards – cash flow hedges | – | (2.6) | – | (2.6) |
Interest rate swaps – cash flow hedges | (0.2) | – | (0.2) | – |
Total current derivative financial instrument liabilities | (0.2) | (2.6) | (0.2) | (2.6) |
£1 Cumulative | ||||
25p Ordinary shares | Preference shares | |||
In millions of shares | 2023 | 2022 | 2023 | 2022 |
In issue at 1 January and at 31 December | 50.4 | 50.4 | 0.1 | 0.1 |
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Issued share capital | 12.6 | 12.6 | 0.1 | 0.1 |
2023 | 2022 | |||
Treasury shares | £m | £m | ||
12,519 | (2022: | 47,855) ordinary shares of 25p | 0.5 | 0.6 |
Group | Company | ||
2023 | 2022 | 2023 | 2022 |
£m | £m | £m | £m |
16.4 | 6.0 | – | – |
Services to | Sales to | Purchases | Amounts | Amounts | ||
related | related | from related | owed by | owed to | ||
parties | parties | parties | parties | parties | ||
£m | £m | £m | £m | £m | ||
FCM businesses | 2023 | – | 0.8 | 0.6 | 0.3 | – |
2022 | – | 0.5 | 0.5 | 0.2 | 0.1 | |
First Response Marine | 2023 | – | – | – | 1.5 | – |
2022 | – | – | – | 1.2 | – | |
JFD Domeyer | 2023 | – | 0.6 | – | 0.2 | – |
2022 | – | 0.3 | – | – | – | |
Pleat Mud Coolers AS | 2023 | – | 0.4 | 0.5 | 0.6 | 0.3 |
2022 | – | 0.4 | 0.2 | – | – | |
Wuhu Divex Diving Systems | 2023 | – | – | – | – | – |
2022 | – | – | – | 0.1 | – | |
Mil Vehicles | 2023 | – | – | 1.7 | – | 0.1 |
2022 | – | – | 3.0 | – | – | |
JF Technologies LLC | 2023 | – | – | – | – | – |
2022 | – | – | – | – | – |