Shepherd
Neame
Interim results for the 26
weeks to 23 December 2023
Shepherd Neame, Britain's Oldest
Brewer and owner and operator of 296 high quality pubs in Kent and
the Southeast, today announces results for the 26 weeks ended 23
December 2023.
In a period of robust demand, the
Company has performed well achieving strong like-for-like sales
growth, record H1[1] revenues and an
increase in underlying profits despite continued inflationary
pressures across the business.
Consumer demand remained good, record revenue, improved
underlying profit
· Revenue
for the half year grew by +4.3% to a record £89.0m (H1 2023:
£85.3m)
· Underlying
EBITDA[2] grew by +5.2% to £12.0m (H1 2023:
£11.4m)
· Underlying
operating profit grew by +8.0% to £6.8m (H1 2023: £6.3m)
· Underlying
profit before tax[3] grew by +9.9% to £3.8m
(H1 2023: £3.5m)
· Statutory
profit before tax was £1.1m (H1 2023: £5.5m)
· £6.6m
invested in core capital expenditure (H1 2023: £4.0m)
· Underlying
basic earnings per share[4] were 18.3p (H1
2023: 18.7p). The benefit of the increase in underlying profit has
been offset by the higher rate of tax. Basic earnings per share
were 4.4p (H1 2023: 28.9p)
· Net assets per share[5] were
£11.92 (H1 2023: £12.12)
· Interim
dividend of 4.2p (H1 2023: 4.0p), an increase of +5.0%
Operational performance
|
Performance
H1 2024 vs H1
2023
|
Retail like-for-like sales[6]
|
+6.2%
|
Like-for-like tenanted pub income[7]
|
+5.1%
|
Total beer volume[8]
|
-10.5%
|
Own
beer volume[9]
|
-16.7%
|
Operational highlights
· Total retail sales up +12.3%
to £41.4m (H1 2023: £36.9m), boosted by a strong
Christmas
· For the
adjusted Christmas period, from 1 to 31 December 2023,
like-for-like retail sales were up +14.9% vs 2022
· Retail
like-for-like drink sales up +8.9% vs H1 2023
· Retail
like-for-like food sales up +3.7% vs H1 2023
· Total
occupancy was down at 73.4% (H1 2023: 81.6%) but RevPAR held up
well at £86 (H1 2023: £90)
· Tenanted trade was resilient
and continues to perform well
· Divisional revenue was £17.7m (H1 2023: £17.4m) and operating
profit was £6.6m (H1 2023: £6.9m)
· Beer volumes are down as cask
ale and bottled ales decline, but strong performance in independent
on-trade
· Divisional
revenue was £29.2m (H1 2023: £30.3m), with an operating profit of
£0.2m (H1 2023: loss of £0.4m)
· New
logistics contract for warehousing and distribution as we invest in
service and heartland
Current trading and outlook
|
Performance versus
2023[10]
|
9
weeks to 24 February LFL tenanted pub
income7
|
+3.3%
|
12
weeks to 16 March retail LFL sales6
|
+4.9%
|
12
weeks to 16 March total beer volumes8
|
-11.8%
|
12
weeks to 16 March own beer volumes9
|
-16.9%
|
Jonathan Neame, CEO of Shepherd
Neame, said:
"Consumer demand has remained
robust, with exceptional trade over the Christmas period. It has
been a particularly strong period for our London pubs as people
continue to return to their offices.
Whilst the inflation outlook
is improving overall, we do face new inflationary challenges such
as the further rise to the National Living Wage.
We are encouraged by the
performance of our recent retail developments and have a good
pipeline of schemes to deliver to further improve the premium
quality of the estate.
We have a strong balance
sheet, a well-balanced, cash generative business and a fantastic
team of dedicated talent that give us confidence in our long-term
prospects."
20 March
2024
ENQUIRIES
|
|
|
|
Shepherd Neame
|
Tel: 01795 532206
|
Jonathan Neame, Chief
Executive
|
|
Mark Rider, Chief Financial
Officer
|
|
|
|
Instinctif Partners
|
Tel: 020 7457 2020
|
Matthew
Smallwood
|
Tel: 020 7457 2005
|
Justine Warren
|
Tel: 020 7457 2010
|
NOTES FOR EDITORS
Shepherd Neame is Britain's oldest
brewer. Established in 1698 and based in Faversham, Kent it employs
around 1,800 people.
The Company operates 296 pubs, of
which 219 were tenanted or leased, 71 managed and six were held as
investment properties under commercial free of tie leases. 85% of
the estate is freehold. The pub estate ranges from inns and hotels
to destination dining, great traditional and local community
pubs.
The Company brews, markets and
distributes its own beers to national and export customers under a
range of highly successful brand names including Spitfire, Bishops
Finger, Whitstable Bay and Bear Island.
The Company also has a partnership
with Boon Rawd Brewery Company for Singha beer, Thailand's original
premium beer.
INTERIM STATEMENT
OVERVIEW
I am pleased to report a strong
trading period for the Company in the six months to 23 December
2023 and, at last, the easing of some of the inflationary pressures
the Company has faced in recent years.
Consumer demand has remained robust
throughout the period. Our pubs, in particular, have performed
well, with strong like-for-like sales growth in both tenanted and
retail pubs. Revenue has risen to record levels for the first half
of the year. Net debt, excluding lease liabilities, is broadly
level even after a period of significant investment, and the
interim dividend has again been increased.
An unseasonably damp summer in the
key trading months of July and August temporarily hampered demand
in our coastal sites over the holidays, before a late burst of
sunshine in September and early October. We only experienced six
days of rail strikes during the period, compared to the severe
disruption in the prior year. Christmas trade was exceptional, as
consumers celebrated their first uninterrupted Christmas since
2019, with many of our pubs achieving daily or weekly record
sales.
Throughout the period, we have
enjoyed the continued return to offices by city-centre workers and
in-bound tourism nearing pre-pandemic levels. Consequently, this
has been a particularly strong period for our London
pubs.
Whilst the cost-of-living crisis is
still squeezing consumer pockets, hospitality has fared better than
high street retail. Within that context, pubs have generally been
performing better than casual dining, once again proving the
resilience of the Great British pub.
Pleasingly, the inflation outlook for
cost of goods is improving and pricing in food, raw materials,
energy, and energy-related products is stabilising, albeit at a
level around +10% higher than the prior year. Whilst we do face new
inflationary challenges, such as the further rise to the National
Living Wage which takes effect from 1 April 2024, hospitality
businesses are potential beneficiaries of the additional
discretionary spend this will put in consumers' pockets.
We are pleased to note that business
rates relief for the majority of our tenanted pubs has been
extended for one further year to the end of March 2025.
We have increased investment in our
core business back to pre-pandemic levels. We have carried out some
superb transformational projects during this period in the retail
estate, with pleasing results so far. We have a great pipeline of
transformational projects and an ambitious programme
ahead.
This year is a 53-week financial year
and we have taken the decision to reinvest the additional profit
from this extra week in increased investment in the
estate.
The performance in this half is only
made possible thanks to the quality of our teams. We have strength
in depth across our business. It is thanks to the hard work,
dedication and skill of our brilliant team members and licensee
partners that we can perform at such a high level when
circumstances are right.
I am particularly delighted that we
achieved our highest monthly net promoter score across our retail
business during a very busy December. We scored well in The
Licensee Index, an independent survey benchmarking us against our
peer set. We have won a number of awards for our beers. We are also
finalists in The Publican Awards for Best Partnership Pub Company
and for Best New Site for our development at the Duke of Cumberland
in Whitstable.
FINANCIAL RESULTS
Revenue was £89.0m (H1 2023:
£85.3m), an increase of +4.3% on the prior year.
Underlying operating profit was £6.8m
(H1 2023: £6.3m), an increase of +8.0%.
Underlying profit before tax was
£3.8m (H1 2023: £3.5m), an increase of +9.9%.
Statutory profit before tax was £1.1m
(H1 2023: £5.5m).
Underlying basic earnings per share
were 18.3p (H1 2023: 18.7p). The benefit of the increase in
underlying profit has been offset by the increase in the tax
rate.
Net assets per share were £11.92 (H1
2023: £12.12).
DIVIDEND
The Board is declaring an interim
dividend of 4.2p per share (H1 2023: 4.0p), an increase of
+5.0%.
The dividend will be paid to those
shareholders on the register as at 5 April 2024 and paid on 19
April 2024.
CASHFLOW, NET DEBT, AND
INVESTMENT
Cashflow has remained robust. During
the period, underlying EBITDA was £12.0m (H1 2023: £11.4m), an
increase of +5.2%.
Net debt, excluding lease
liabilities, was £83.7m (H1 2023: £82.8m). Statutory net debt was
£139.4m (H1 2023: £138.9m).
The cash and net debt position has
supported an increase in core capital expenditure. In the
first half, we invested £6.6m (H1 2023: £4.0m) in core capital
expenditure and a further £0.8m on new site acquisitions (H1 2023:
£6.7m). Total capital expenditure during the period was £7.4m (H1
2023: £10.7m).
TENANTED AND RETAIL PUB
OPERATIONS
OVERVIEW
As at 23 December 2023, we owned 296
pubs (June 2023: 296), of which 219 (June 2023: 217) are tenanted
or leased, 71 (June 2023: 72) are retail pubs and six (June 2023:
seven) operated on a free-of-tie basis as investment properties.
85% of our pubs are owned freehold.
During the period we transferred one
retail pub to tenanted. We sold one pub (H1 2023: three) and
acquired one pub - the Ship Inn, Herne Bay - which will be operated
under tenancy.
We have also agreed to buy the
freehold of the Bishops Finger in Smithfield Market, to complete in
July 2024. We believe that this site has excellent long-term
potential as this area becomes the new cultural heart of the City
of London, with the redevelopment of the market and relocation of
the Museum of London.
Since the summer, we have carried out
several major capital projects with the aim of further premiumising
our retail estate. The Duke of Cumberland in Whitstable underwent a
£1.7m transformation as it transferred to the retail estate. We
have added eight superior bedrooms here. We have invested £0.7m at
the Tom Cribb, near Leicester Square, and £1.3m at the Royal Crown
in Rochester. We have carried out smaller schemes at the Windsor
Castle in Carshalton and a bedroom refurbishment at the Royal
Albion in Broadstairs. Since Christmas we have reopened the Crown
at Blackheath where we have invested £0.7m.
We have an ambitious plan under
development for further major schemes in our retail
business.
RETAIL PUBS AND HOTELS
For the 26 weeks to 23 December 2023,
our retail pubs achieved encouraging like-for-like sales growth of
+6.2% (H1 2023: +11.9%).
Inside the M25, like-for-like sales
were up +17.5% (H1 2023: +39.1%) and outside the M25 up +1.8% (H1
2023: +3.4%).
For the adjusted Christmas period,
from 1 to 31 December, like-for-like retail sales were up +14.9%,
driven by drinks sales at +18.9% and food sales at +11.6%, with
accommodation sales softer at -7.3%.
For the 26 weeks, like-for-like
drinks sales were up +8.9%, like-for-like food sales were up +3.7%
and like-for-like accommodation down -2.2%.
At 23 December 2023, we operated 240
(H1 2023: 232) rooms in our retail estate. Occupancy was down at
73.4% (H1 2023: 81.6%), reflecting fewer staycations. Revenue per
available room held up well at £86 (H1 2023: £90).
Divisional revenue in Retail pubs was
up +12.3% at £41.4m (H1 2023: £36.9m). Underlying operating profit
was up +13.3% at £5.3m (H1 2023: £4.7m). Divisional operating
profit was down at £3.4m (H1 2023: £4.7m).
TENANTED PUBS
Trade in our tenanted pubs has
remained resilient during this period. As in our retail pubs,
trends are biased towards London and drink led sites. Our community
pubs have done well and we continue to attract a steady flow of
high-quality applicants for the small number of pubs where we are
seeking a new partner.
In both the tenanted and retail pub
estates we have increased our maintenance levels and number of
external decoration projects.
Like-for-like net pub income was
+5.1% (H1 2023: +7.1%).
Divisional revenue in Tenanted pubs
was up +1.5% to £17.7m (H1 2023: £17.4m) and divisional operating
profit was £6.6m (H1 2023: £6.9m).
BREWING AND BRANDS
This division continues to evolve in
the face of challenges in the marketplace and a shift away from the
historically strong categories of cask beer and premium bottled
ales. Whilst we have continued to see lower volumes in these areas,
we have seen a stronger performance in the on-trade (including our
own pubs) and in keg beers.
Our performance in the independent
free trade has been strong with volume growth in many brands,
particularly keg beers. Almost all our volume decline is in bottled
beers in the off-trade, where prices have had to increase to offset
the inflationary impact of glass, malt, CO2, packaging waste, and
logistics. As a consequence of this volume drop, we have
reluctantly made 10 roles redundant in our packaging
operation.
During the period, we have also
entered into a new contract with GXO Logistics. Under this
agreement we will exit the national shared-user network that we
have utilised for the last 10 years. From March 2024, we have
transitioned to a dedicated operation with all warehousing and
logistics based at our site in Faversham. This will deliver
improvements in customer service levels and strengthen our
proposition in our heartland. Investment in the new agreement will
come at a higher cost, the full impact of which will not be felt
until 2025.
The restructuring of our packaging
and logistics operations gave rise to an exceptional cost of £0.8m
in the first half.
We have refreshed the Spitfire Lager
brand with new livery and glassware, as it continues to deliver
good growth in our business. We have brewed some excellent beers
with great taste and flavour from the Small Batch brewery. To
support our on-trade business, we have modernised our keg plant
with an upgrade and new robot, at a cost of £0.5m.
In common with others in our
industry, divisional revenue in Brewing and Brands was down -3.8%
on lower volumes to £29.2m (H1 2023: £30.3m). Total beer volume was
-10.5% vs H1 2023. Own beer volume was -16.7% vs H1 2023. The
division has returned to profit at £0.2m (H1 2023: loss of
£0.4m).
INVESTMENT PROPERTY
As at 23 December 2023, the Company
owned investment property valued at £6.7m (H1 2023: £6.9m). We have
sold one property during the period (2023: two). Much of the local
development has stalled in the last year, as house building has
slowed, but we continue to promote sites in the local area for
potential development and remain convinced of their long-term
merits.
OUTLOOK AND CURRENT
TRADING
The strong Christmas trade has given
everyone a boost. Demand is robust, cost trends appear to be
improving, and recruitment of good talent - whilst never easy - is
more stable.
However, the impact of higher
interest rates is still feeding through into mortgages as some
homeowners come off low fixed-rate deals and the impact for many is
yet to be felt. On the other hand, real wages are starting to grow
again. If this continues, and prices start to stabilise and
interest rates fall, as many predict, then these factors should
result in higher net disposable income in due course.
In terms of costs, the National
Living Wage will increase by +9.8% in April to £11.44, making a
total increase of 59% in the rate since 2016, and the eligibility
age is to be reduced to 21. This increase will increase our costs
by £1.8m on a full year basis and impact the last quarter of this
financial year by £0.4m. As we renew our agreement with our
logistics provider, the cost will rise materially throughout
2025.
We are encouraged by the performance
to date of our recent development schemes. We continue to take a
long-term view and remain focused on inward investment and have
many great schemes to deliver.
For the 12 weeks to 16 March
2024, like-for-like sales in our retail pubs were +4.9% vs 2023.
Like-for-like tenanted pub income for the nine weeks to 24 February
2024 was +3.3% vs 2023. Total beer volume was -11.8% vs 2023. Own
beer volume was -16.9% vs 2023.
This has been, to say the least, a
turbulent few years for the hospitality sector. There have
been many challenges and pitfalls. We try to adapt to the
short-term challenges, such as inflationary pressures, as best we
can, whilst at the same time remaining alive to the great long-term
opportunities which we uncover. The fundamental strengths of
Shepherd Neame, as a well-balanced, well-invested, cash
generative business, with great people operating at the heart of
our communities, are intact. We remain confident in your
Company's long-term prospects.
JONATHAN NEAME
Chief Executive
GROUP income statement
For the 26 weeks ended 23 December 2023
|
|
Unaudited
26 weeks ended 23 December
2023
|
Unaudited
26 weeks
ended 24 December 2022
|
Audited
52
weeks ended
24 June
2023
|
|
Note
|
Underlying results
£'000
|
Items excluded from
underlying results £'000
|
Total
statutory
£'000
|
Underlying
results £'000
|
Items
excluded from underlying results £'000
|
Total
statutory £'000
|
Total
statutory
£'000
|
|
Revenue
|
3
|
89,020)
|
-
|
89,020
|
85,330
|
-
|
85,330
|
166,267
|
|
Operating charges
|
|
(82,236)
|
(3,054)
|
(85,290)
|
(79,048)
|
(798)
|
(79,846)
|
(158,633)
|
|
Operating profit
|
2,
3
|
6,784)
|
(3,054)
|
3,730
|
6,282
|
(798)
|
5,484
|
7,634
|
|
Net finance costs
|
2,
4
|
(2,935)
|
-)
|
(2,935)
|
(2,779)
|
(214)
|
(2,993)
|
(5,955)
|
|
Fair value movements on
financial instruments charged to profit and
loss
|
2,
4
|
-
|
-
|
-
|
-
|
195
|
195
|
195
|
|
Total net finance costs
|
|
(2,935)
|
-)
|
(2,935)
|
(2,779)
|
(19)
|
(2,798)
|
(5,760)
|
|
Profit on disposal of
property
|
2
|
-
|
19
|
19
|
-
|
2,639
|
2,639
|
3,002
|
|
Investment property fair value
movements
|
2
|
-
|
247
|
247
|
-
|
136
|
136
|
72
|
|
Profit before taxation
|
|
3,849
|
(2,788)
|
1,061
|
3,503
|
1,958
|
5,461
|
4,948
|
|
Taxation
|
5
|
(1,151)
|
732
|
(419)
|
(746)
|
(455)
|
(1,201)
|
(1,486)
|
|
Profit after taxation
|
|
2,698
|
(2,056)
|
642
|
2,757
|
1,503
|
4,260
|
3,462
|
|
Earnings per 50p ordinary share
|
7
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
4.4p
|
|
|
28.9p
|
23.5p
|
|
Diluted
|
|
|
|
4.3p
|
|
|
28.7p
|
23.3p
|
|
|
|
|
|
|
|
|
|
|
|
|
All results are derived from
continuing activities.
Group statement of comprehensive
income
For the 26 weeks ended 23 December 2023
|
Note
|
Unaudited
26 weeks
ended
23 December
2023
£'000
|
Unaudited
26 weeks
ended
24
December 2022
£'000
|
Audited
52 weeks
ended
24 June
2023
£'000
|
Profit after taxation
|
|
642
|
4,260
|
3,462
|
Items that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
(Losses)/gains arising on cash flow
hedges during the period
|
|
(400)
|
1,389
|
2,019
|
Income tax relating to these
items
|
5
|
100
|
(318)
|
(460)
|
Other comprehensive (losses)/gains
|
|
(300)
|
1,071
|
1,559
|
Total comprehensive income
|
|
342
|
5,331
|
5,021
|
GROUP STATEMENT OF FINANCIAL POSITION
As at 23 December 2023
|
Note
|
Unaudited
23 December
2023
£'000
|
Unaudited
24
December 2022
£'000
|
Audited
24 June
2023
£'000
|
Non-current assets
|
|
|
|
|
Goodwill and intangible
assets
|
|
242
|
2,320
|
597
|
Property, plant and
equipment
|
8
|
282,093
|
277,590
|
279,810
|
Investment properties
|
|
6,712
|
6,887
|
7,166
|
Finance lease receivable
|
|
2,380
|
2,450
|
2,355
|
Right-of-use assets
|
9
|
40,091
|
45,850
|
41,922
|
|
|
331,518
|
335,097
|
331,850
|
Current assets
|
|
|
|
|
Inventories
|
|
7,504
|
8,042
|
8,001
|
Trade and other
receivables
|
|
22,040
|
18,358
|
19,458
|
Cash and cash equivalents
|
|
409
|
691
|
1,444
|
Finance lease receivable
|
|
140
|
65
|
111
|
Assets held for sale
|
|
2,561
|
1,341
|
365
|
|
|
32,654
|
28,497
|
29,379
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
(29,719)
|
(27,132)
|
(28,186)
|
Borrowings
|
|
(4,828)
|
(1,600)
|
(1,600)
|
Lease liabilities
|
9
|
(2,291)
|
(1,976)
|
(2,987)
|
|
|
(36,838)
|
(30,708)
|
(32,773)
|
Net
current liabilities
|
|
(4,184)
|
(2,211)
|
(3,394)
|
Total assets less current liabilities
|
|
327,334
|
332,886
|
328,456
|
Non-current liabilities
|
|
|
|
|
Lease liabilities
|
9
|
(53,323)
|
(54,155)
|
(52,275)
|
Borrowings
|
|
(79,323)
|
(81,871)
|
(80,220)
|
Derivative financial
instruments
|
|
(580)
|
(656)
|
(82)
|
Deferred tax liabilities
|
|
(16,952)
|
(16,173)
|
(16,909)
|
|
|
(150,178)
|
(152,855)
|
(149,486)
|
Net
assets
|
|
177,156
|
180,031
|
178,970
|
|
|
|
|
|
Capital and reserves
|
|
|
|
|
Share capital
|
|
7,429
|
7,429
|
7,429
|
Share premium account
|
|
1,099
|
1,099
|
1,099
|
Revaluation reserve
|
|
31
|
31
|
31
|
Own shares
|
|
(1,042)
|
(1,045)
|
(1,042)
|
Hedging reserve
|
|
(230)
|
(418)
|
70
|
Retained earnings
|
|
169,869
|
172,935
|
171,383
|
Total equity
|
|
177,156
|
180,031
|
178,970
|
GROUP STATEMENT OF CHANGES IN EQUITY
For the 26 weeks ended 23 December 2023
|
Note
|
Share
capital
£'000
|
Share
premium
account
£'000
|
Revaluation
reserve
£'000
|
Own
shares
£'000
|
Hedging
reserve
£'000
|
Retained
earnings
£'000
|
Total
£'000
|
Balance at 24 June 2023
|
|
7,429
|
1,099
|
31
|
(1,042)
|
70
|
171,383
|
178,970
|
Profit for the period
|
|
-
|
-
|
-
|
-
|
-
|
642
|
642
|
Losses arising on cash flow hedges
during the period
|
|
-
|
-
|
-
|
-
|
(400)
|
-
|
(400)
|
Tax relating to components of other
comprehensive income
|
5
|
-
|
-
|
-
|
-
|
100
|
-
|
100
|
Total comprehensive income
|
|
-
|
-
|
-
|
-
|
(300)
|
642
|
342
|
Ordinary dividends paid
|
|
-
|
-
|
-
|
-
|
-
|
(2,388)
|
(2,388)
|
Accrued share-based
payments
|
|
-
|
-
|
-
|
-
|
-
|
232
|
232
|
Balance at 23 December 2023
|
|
7,429
|
1,099
|
31
|
(1,042)
|
(230)
|
169,869
|
177,156
|
|
|
|
|
|
|
|
|
|
Balance at 25 June 2022
|
|
7,429
|
1,099
|
31
|
(660)
|
(1,489)
|
170,917
|
177,327
|
Profit for the period
|
|
-
|
-
|
-
|
-
|
-
|
4,260
|
4,260
|
Gains arising on cash flow hedges
during the period
|
|
-
|
-
|
-
|
-
|
1,389
|
-
|
1,389
|
Tax relating to components of other
comprehensive income
|
5
|
-
|
-
|
-
|
-
|
(318)
|
-
|
(318)
|
Total comprehensive income
|
|
-
|
-
|
-
|
-
|
1,071
|
4,260
|
5,331
|
Ordinary dividends paid
|
|
-
|
-
|
-
|
-
|
-
|
(2,227)
|
(2,227)
|
Accrued share-based
payments
|
|
-
|
-
|
-
|
-
|
-
|
206
|
206
|
Purchase of own shares
|
|
-
|
-
|
-
|
(610)
|
-
|
-
|
(610)
|
Distribution of own
shares
|
|
-
|
-
|
-
|
41
|
-
|
(37)
|
4
|
Unconditionally vested share
awards
|
|
-
|
-
|
-
|
184
|
-
|
(184)
|
-
|
Balance at 24 December 2022
|
|
7,429
|
1,099
|
31
|
(1,045)
|
(418)
|
172,935
|
180,031
|
GROUP STATEMENT OF CASH FLOWS
For the 26 weeks ended 23 December 2023
|
|
Unaudited
26 weeks ended
23 December 2023
|
Unaudited
26 weeks ended
24 December 2022
|
Audited
52 weeks ended
24 June 2023
|
|
Note
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Cash flows from operating activities
|
10a
|
|
|
|
|
|
|
Cash generated from
operations
|
|
10,421
|
|
8,822
|
|
20,818
|
|
Income taxes paid
|
|
-
|
|
(114)
|
|
(199)
|
|
Net
cash generated by operating activities
|
|
|
10,421
|
|
8,708
|
|
20,619
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
Proceeds from disposal of property,
plant and equipment
|
|
32
|
|
20
|
|
61
|
|
Proceeds from disposal of assets
held for sale
|
|
315
|
|
869
|
|
2,267
|
|
Purchases of property, plant and
equipment, and lease premiums
|
|
(7,435)
|
|
(5,446)
|
|
(10,465)
|
|
Customer loan redemptions
|
|
-
|
|
1
|
|
1
|
|
Acquisition of
subsidiaries
|
|
-
|
|
(5,221)
|
|
(6,271)
|
|
Cash acquired on
acquisition
|
|
-
|
|
766
|
|
766
|
|
Net
cash absorbed by investing activities
|
|
|
(7,088)
|
|
(9,011)
|
|
(13,641)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
Dividends paid
|
6
|
(2,388)
|
|
(2,227)
|
|
(2,811)
|
|
Interest paid
|
|
(2,122)
|
|
(2,073)
|
|
(4,241)
|
|
Payments of principal portion of
lease liabilities
|
9
|
(2,086)
|
|
(2,081)
|
|
(4,099)
|
|
(Repayment of)/proceeds from
borrowings
|
10c
|
(1,000)
|
|
3,000
|
|
1,400
|
|
Issue costs of new long term
loans
|
10c
|
-
|
|
(598)
|
|
(756)
|
|
Purchase of own shares
|
|
-
|
|
(610)
|
|
(610)
|
|
Share option proceeds
|
|
-
|
|
4
|
|
4
|
|
Net
cash used in financing activities
|
|
|
(7,596)
|
|
(4,585)
|
|
(11,113)
|
|
|
|
|
|
|
|
|
Net
decrease in cash and cash equivalents
|
|
|
(4,263)
|
|
(4,888)
|
|
(4,135)
|
Cash and cash equivalents at beginning
of the period
|
|
|
1,444
|
|
5,579
|
|
5,579
|
Cash and cash equivalents at end of the
period
|
|
|
(2,819)
|
|
691
|
|
1,444
|
|
|
|
|
|
|
|
|
Consisting of:
|
|
|
|
|
|
|
|
Cash and balances held at
banks
|
|
|
409
|
|
691
|
|
1,444
|
Bank
overdrafts1
|
|
|
(3,228)
|
|
-
|
|
-
|
|
|
|
(2,819)
|
|
691
|
|
1,444
|
1Bank overdrafts are disclosed within current borrowings
totalling £4,828k.
2
Non-GAAP reporting measures
Certain items recognised in reported
profit or loss before tax can vary significantly from year to year
and therefore create volatility in reported earnings which does not
reflect the underlying performance of the Group. The Directors
believe that 'underlying operating profit', 'underlying profit
before tax', 'underlying basic earnings per share', 'underlying
earnings before interest, tax, depreciation, and amortisation' as
presented provide a clear and consistent presentation of the
underlying performance of the ongoing business for shareholders.
Underlying profit is not defined by IFRS and therefore may not
be directly comparable with the 'adjusted' profit measures of
other companies. The adjusted items are:
· profit or loss on disposal of properties;
· investment property fair value movements;
· operating and finance charges/credits which are either
material or infrequent in nature and do not relate to the
underlying performance;
· fair
value movements on financial instruments charged to profit and
loss; and
· taxation impacts of the above (see note 5).
|
26 weeks
ended
23 December
2023
£'000
|
26 weeks
ended
24
December 2022
£'000
|
52 weeks
ended
24 June
2023
£'000
|
Underlying EBITDA
|
11,986
|
11,394
|
23,561
|
Depreciation and
amortisation
|
(5,149)
|
(5,077)
|
(10,173)
|
Free trade loan discounts
|
-
|
-
|
3
|
Loss on sale of assets (excluding
property)
|
(53)
|
(35)
|
(76)
|
Underlying operating profit
|
6,784
|
6,282
|
13,315
|
Net underlying finance costs pre
IFRS 16
|
(2,340)
|
(2,179)
|
(4,494)
|
Net underlying finance
costs
|
(2,935)
|
(2,779)
|
(5,741)
|
Underlying profit before taxation
|
3,849
|
3,503
|
7,574
|
|
|
|
|
Profit on disposal of
properties
|
19
|
2,639
|
3,002
|
Investment property fair value
movements
|
247
|
136
|
72
|
Separately disclosed operating charges:
|
|
|
|
Impairment of intangible assets,
properties, right-of-use assets, and assets held for
sale
|
(2,102)
|
-
|
(4,459)
|
Other operating charges excluded
from underlying results
|
(952)
|
(798)
|
(1,222)
|
Separately disclosed finance costs:
|
|
|
|
Settlement of ineffective portion of
interest rate swap
|
-
|
(73)
|
(73)
|
Write-off of unamortised loan fees
on refinancing
|
-
|
(141)
|
(141)
|
Fair value movements on financial
instruments credited to profit and loss
|
-
|
195
|
195
|
Profit before taxation
|
1,061
|
5,461
|
4,948
|
Separately disclosed operating charges:
During the 26 weeks ended 23
December 2023, separately disclosed operating charges
comprise:
a) A collective
impairment charge of £2,102,000 relating to assets transferred to
held-for-sale in the period;
b) Professional fees of
£484,000 relating to the extension of our distribution agreement
with our logistics partner;
c) A cost of £450,000
relating to restructuring fees; and
d) Professional fees of
£18,000 relating to the conclusion of the transition of the pension
scheme administration to an independent master trust.
During the 26 weeks ended 24
December 2022, separately disclosed operating charges
comprise:
a) Professional fees of
£491,000 relating to the extension of our distribution agreement
with our logistics partner;
b) Professional fees of
£269,000 relating to two company acquisitions; and
c) Professional fees of
£38,000 relating to the transition of the pension scheme
administration to an independent master trust.
During the 52 weeks ended 24 June
2023, separately disclosed operating charges comprised:
a) An impairment charge
of £4,459,000 in relation to 12 freehold properties and eight
right-of-use assets;
b) Professional fees of
£621,000 relating to the extension of our distribution agreement
with our logistics partner;
c) Professional fees of
£268,000 relating to two company acquisitions;
d) Professional fees of
£64,000 relating to the transition of the pension scheme
administration to an independent master trust; and
e) A charge of £269,000
in respect of restructuring fees.
Separately disclosed finance costs:
During the 26 weeks ended 24
December 2022, the Group settled the ineffective portion of the
interest rate swap for cash consideration of £73,000, wrote off
£141,000 of unamortised finance costs relating to the previous
facility, and recognised a credit of £195,000 in respect of the
ineffective portion of the movement in fair value interest rate
swaps.
During the 52 weeks ended 24 June
2023, the Group settled the ineffective portion of its interest
rate swap for cash consideration of £73,000, wrote off £141,000 of
unamortised finance costs relating to the previous facility, and
recognised a credit of £195,000 in respect of the ineffective
portion of the movement in fair value interest rate
swaps.
3
Segmental reporting
The accounting policy for
identifying segments is based on internal management reporting
information that is regularly reviewed by the Chief Operating
Decision Maker (CODM). The CODM is the Chief Executive
Officer.
The Group has three operating
segments, which are largely organised and managed separately
according to the nature of the products and services provided
and the profile of their customers:
Brewing and Brands, which comprises
the brewing, marketing and sales of beer and other
products.
Retail Pubs and Hotels; and Tenanted
Pubs, which comprises pubs operated by third parties under tenancy
or tied lease agreements.
Transfer prices between operating
segments are set on an arm's-length basis.
As segment assets and liabilities
are not regularly provided to the CODM, the Group has elected, as
provided under IFRS 8 Operating Segments (amended), not to disclose
a measure of segment assets and liabilities.
26
weeks ended 23 December 2023
|
Brewing and
Brands
£'000
|
Retail Pubs
and Hotels
£'000
|
Tenanted
Pubs
£'000
|
Unallocated1
£'000
|
Total
£'000
|
Revenue
|
29,173
|
41,428
|
17,703
|
716
|
89,020
|
Underlying operating
profit/(loss)
|
191
|
5,300
|
6,609
|
(5,316)
|
6,784
|
Items excluded from underlying
results
|
-
|
(1,905)
|
-
|
(1,149)
|
(3,054)
|
Divisional operating profit/(loss)
|
191
|
3,395
|
6,609
|
(6,465)
|
3,730
|
|
|
|
|
|
|
Net
underlying finance costs
|
|
|
|
|
|
Finance costs excluded from
underlying results
|
|
|
|
|
(2,935)
|
Profit on disposal of
property
|
|
|
|
|
19
|
Investment property fair value
movements
|
|
|
|
|
247
|
Profit before taxation
|
|
|
|
|
1,061
|
|
|
|
|
|
|
Other divisional information
|
|
|
|
|
|
Capital expenditure
|
550
|
4,466
|
2,124
|
295
|
7,435
|
Depreciation and amortisation pre
IFRS 16
|
796
|
1,499
|
1,208
|
242
|
3,745
|
Depreciation and
amortisation
|
852
|
2,352
|
1,645
|
300
|
5,149
|
Underlying divisional EBITDA pre
IFRS 16
|
1,014
|
6,328
|
7,617
|
(5,178)
|
9,781
|
Underlying divisional
EBITDA
|
1,087
|
7,660
|
8,258
|
(5,019)
|
11,986
|
Number of pubs
|
-
|
71
|
219
|
6
|
296
|
1 £716,000 of unallocated income includes rent receivable from
investment properties and other non-core trading income.
Unallocated expenses primarily represent Head Office support
costs.
26 weeks ended 24 December
2022
|
Brewing
and
Brands
£'000
|
Retail
Pubs
and
Hotels
£'000
|
Tenanted
Pubs
£'000
|
Unallocated1
£'000
|
Total
£'000
|
Revenue
|
30,320
|
36,896
|
17,445
|
669
|
85,330
|
Underlying operating
(loss)/profit
|
(449)
|
4,680
|
6,884
|
(4,833)
|
6,282
|
Items excluded from underlying
results
|
-
|
(3)
|
-
|
(795)
|
(798)
|
Divisional operating (loss)/profit
|
(449)
|
4,677
|
6,884
|
(5,628)
|
5,484
|
|
|
|
|
|
|
Net underlying finance
costs
|
|
|
|
|
(2,779)
|
Finance costs excluded from
underlying results
|
|
|
|
|
(214)
|
Fair value movements on ineffective
element of cash flow hedges
|
|
|
|
|
195
|
Profit on disposal of
property
|
|
|
|
|
2,639
|
Investment property fair value
movements
|
|
|
|
|
136
|
Profit before taxation
|
|
|
|
|
5,461
|
|
|
|
|
|
|
Other divisional information
|
|
|
|
|
|
Capital expenditure
|
978
|
6,465
|
1,408
|
629
|
9,480
|
Depreciation and amortisation pre
IFRS 16
|
785
|
1,410
|
1,235
|
225
|
3,655
|
Depreciation and
amortisation
|
840
|
2,274
|
1,650
|
313
|
5,077
|
Underlying divisional EBITDA pre
IFRS 16
|
346
|
5,662
|
7,901
|
(4,561)
|
9,348
|
Underlying divisional
EBITDA
|
405
|
6,967
|
8,542
|
(4,520)
|
11,394
|
Number of pubs
|
-
|
67
|
229
|
5
|
301
|
1 £669,000 of unallocated income includes rent receivable from
investment properties and other non-core trading income.
Unallocated expenses primarily represent Head Office support
costs.
52 weeks ended 24 June
2023
|
Brewing
and
Brands
£'000
|
Retail
Pubs
and
Hotels
£'000
|
Tenanted
Pubs
£'000
|
Unallocated1
£'000
|
Total
£'000
|
Revenue
|
56,905
|
74,442
|
33,853
|
1,067
|
166,267
|
Underlying operating
profit/(loss)
|
957
|
8,322
|
12,599
|
(8,563)
|
13,315
|
Items excluded from underlying
results
|
-
|
(4,514)
|
52
|
(1,219)
|
(5,681)
|
Divisional operating profit/(loss)
|
957
|
3,808
|
12,651
|
(9,782)
|
7,634
|
|
|
|
|
|
|
Net underlying finance
costs
|
|
|
|
|
(5,741)
|
Finance costs excluded from
underlying results
|
|
|
|
|
(214)
|
Fair value movements on ineffective
element of cash flow hedges
|
|
|
|
|
195
|
Profit on disposal of
property
|
|
|
|
|
3,002
|
Investment property fair value
movements
|
|
|
|
|
72
|
Profit before taxation
|
|
|
|
|
4,948
|
|
|
|
|
|
|
Other divisional information
|
|
|
|
|
|
Capital expenditure
|
1,552
|
9,761
|
2,977
|
1,455
|
15,745
|
Depreciation and amortisation pre
IFRS 16
|
1,508
|
2,896
|
2,433
|
468
|
7,305
|
Depreciation and
amortisation
|
1,640
|
4,678
|
3,252
|
603
|
10,173
|
Impairment of property, plant and
equipment, goodwill, and assets held for sale
|
-
|
870
|
704
|
-
|
1,574
|
Impairment of right-of-use
assets
|
-
|
3,641
|
(756)
|
-
|
2,885
|
Underlying divisional EBITDA pre
IFRS 16
|
2,502
|
9,968
|
14,146
|
(8,037)
|
18,579
|
Underlying divisional
EBITDA
|
2,637
|
13,020
|
15,861
|
(7,957)
|
23,561
|
Number of pubs
|
-
|
72
|
217
|
7
|
296
|
1 £1,067,000 of unallocated income includes rent receivable from
investment properties and other non-core trading income.
Unallocated expenses primarily represent Head Office support
costs.
4 Net finance costs
|
26 weeks
ended
23 December
2023
Total
statutory
£'000
|
26 weeks
ended
24
December 2022
Total
statutory
£'000
|
52 weeks
ended
24 June
2023
Total
statutory
£'000
|
Finance income
|
|
|
|
Interest income from financial
assets
|
(24)
|
-
|
(42)
|
|
|
|
|
Finance costs
|
|
|
|
Interest expense arising
on:
|
|
|
|
Financial liabilities at amortised
cost - bank loans
|
2,303
|
2,181
|
4,499
|
Financial liabilities at amortised
cost - lease liabilities
|
618
|
600
|
1,247
|
Other financial liabilities not at
fair value through profit and loss
|
38
|
-
|
39
|
Unwinding of discounts on
provisions
|
-
|
(2)
|
(2)
|
Underlying net finance costs
|
2,935
|
2,779
|
5,741
|
|
|
|
|
Finance costs excluded from underlying
results
|
|
|
|
Settlement of ineffective portion of
interest rate swap
|
-
|
73
|
73
|
Write-off of unamortised loan fees
on refinancing
|
-
|
141
|
141
|
Ongoing fair value movements on
financial instruments credited to profit and loss
|
-
|
(195)
|
(195)
|
Total finance costs excluded from underlying
results
|
-
|
19
|
19
|
|
|
|
|
Net
finance costs
|
2,935
|
2,798
|
5,760
|
5
Taxation
|
26 weeks ended 23 December
2023
|
26 weeks
ended 24 December 2022
|
52 weeks
ended
24 June
2023
|
Tax
charged to the income statement
|
Underlying
results
£'000
|
Items excluded from
underlying results
£'000
|
Total
statutory
£'000
|
Underlying
results
£'000
|
Items
excluded
from
underlying
results
£'000
|
Total
statutory
£'000
|
Total
statutory
£'000
|
Current income tax
charge/(credit)
|
1,009)
|
(732)
|
277)
|
424
|
(114)
|
310
|
-
|
Deferred income tax
charge
|
142)
|
-
|
142)
|
322
|
569
|
891
|
1,486
|
Total tax charged/(credited) to the income
statement
|
1,151)
|
(732)
|
419)
|
746
|
455
|
1,201
|
1,486
|
Tax
charged to other comprehensive income
|
|
|
|
|
|
|
|
Deferred tax
(credit)/charge
|
|
|
(100)
|
|
|
318
|
460
|
Total tax (credited)/charged to other comprehensive
income
|
|
|
(100)
|
|
|
318
|
460
|
Taxation on the underlying result
for the 26 weeks ended 23 December 2023 has been provided at 29.9%
(2022: 21.3%) based on the current best estimate of the
effective tax rate for the 53 weeks to 29 June 2024. The average
statutory rate of corporation tax for the 53 weeks to 29 June
2024 is expected to be 25% (52 weeks to 24 June 2023 expected at 24
December 2022: 20.5%). The increase in underlying rate ahead of the
statutory rate is due to the level of disallowable property
depreciation (£888,000) and other disallowable
expenditure.
6
Dividends
|
26 weeks
ended
23 December
2023
£'000
|
26 weeks
ended
24
December 2022
£'000
|
52 weeks
ended
24 June
2023
£'000
|
Declared and paid during the year
|
|
|
|
Final dividend for 2023: 16.00p
(2022: 15.00p) per ordinary share
|
2,388)
|
2,227
|
2,227
|
Interim dividend for 2023: 4.00p per
ordinary share
|
-
|
-
|
584
|
Dividends paid
|
2,388)
|
2,227
|
2,811
|
The interim dividend, in respect of
the period ended 23 December 2023, at a cost of £619,000 (for the
period ended 24 December 2022: £584,000), is to be paid on 19
April 2024 to shareholders on the register at the close of business
on 5 April 2024.
7
Earnings per share
|
26 weeks
ended
23 December
2023
£'000
|
26 weeks
ended
24
December 2022
£'000
|
52 weeks
ended
24 June
2023
£'000
|
Profit attributable to equity
shareholders
|
642
|
4,260
|
3,462
|
Items excluded from underlying
results
|
2,056
|
(1,503)
|
2,604
|
Underlying profit attributable to equity
shareholders
|
2,698
|
2,757
|
6,066
|
|
|
|
|
|
Number
|
Number
|
Number
|
Weighted average number of shares in
issue
|
14,740
|
14,752
|
14,746
|
Dilutive outstanding
options
|
111
|
90
|
113
|
Diluted weighted average share capital
|
14,851
|
14,842
|
14,859
|
|
|
|
|
Earnings per 50p ordinary share
|
|
|
|
Basic
|
4.4p
|
28.9p
|
23.5p
|
Diluted
|
4.3p
|
28.7p
|
23.3p
|
Underlying basic
|
18.3p
|
18.7p
|
41.1p
|
The basic earnings per share figure
is calculated by dividing the profit attributable to equity
shareholders of the parent company for the period by the weighted
average number of ordinary shares in issue during the
period.
Diluted earnings per share have been
calculated on a similar basis taking into account 111 (2022: 90)
dilutive potential shares, which excludes shares held by trusts in
respect of employee incentive plans and options.
Underlying basic earnings per share
are presented to eliminate the effect of the non-underlying items
and the tax attributable to those items on basic and diluted
earnings per share.
8
Property, plant and equipment
Group and Company
|
Freehold
properties
£'000
|
Leasehold
properties
under
50
years
£'000
|
Plant,
machinery,
vehicles
and
containers
£'000
|
Fixtures
and
fittings
£'000
|
Assets
under
construction
£'000
|
Total
£'000
|
Valuation or cost
|
|
|
|
|
|
|
At 25 June 2022
|
246,979
|
2,168
|
37,535
|
93,857
|
677
|
381,216
|
Additions
|
3,239
|
184
|
669
|
5,456
|
3,903
|
13,451
|
Revaluation
|
1,900
|
-
|
-
|
-
|
-
|
1,900
|
Disposals
|
(15)
|
(62)
|
(1)
|
(1,329)
|
-
|
(1,407)
|
Transfers within property, plant and
equipment
|
69
|
-
|
95
|
169
|
(333)
|
-
|
Transfers to investment
property
|
(356)
|
|
-
|
(61)
|
-
|
(417)
|
Transfers from investment
property
|
-
|
-
|
-
|
-
|
-
|
-
|
Transfers to assets held for
sale
|
(1,082)
|
-
|
-
|
(445)
|
-
|
(1,527)
|
At 24 June 2023
|
250,734
|
2,290
|
38,298
|
97,647
|
4,247
|
393,216
|
Additions
|
821
|
-
|
122
|
2,494
|
3,989
|
7,426
|
Disposals
|
(1)
|
-
|
(21)
|
(362)
|
-
|
(384)
|
Transfers within property, plant and
equipment
|
-
|
-
|
-
|
51
|
(51)
|
-
|
Transfers to assets held for
sale
|
(1,278)
|
-
|
-
|
(853)
|
(25)
|
(2,156)
|
At
23 December 2023
|
250,276
|
2,290
|
38,399
|
98,977
|
8,160
|
398,102
|
|
|
|
|
|
|
|
Accumulated depreciation and impairment
|
|
|
|
|
|
|
At 25 June 2022
|
12,942
|
1,080
|
32,002
|
60,495
|
46
|
106,565
|
Charge for year
|
569
|
196
|
986
|
5,267
|
-
|
7,018
|
Impairment
|
1,304
|
15
|
-
|
197
|
-
|
1,516
|
Disposals
|
(10)
|
(9)
|
-
|
(1,228)
|
-
|
(1,247)
|
Transfers to investment
property
|
(73)
|
-
|
-
|
(44)
|
-
|
(117)
|
Transfers to assets held for
sale
|
(21)
|
-
|
-
|
(308)
|
-
|
(329)
|
At 24 June 2023
|
14,711
|
1,282
|
32,988
|
64,379
|
46
|
113,406
|
Charge for period
|
286
|
33
|
488
|
2,766
|
-
|
3,573
|
Impairment
|
75
|
-
|
-
|
174
|
18
|
267
|
Disposals
|
-
|
-
|
(21)
|
(254)
|
-
|
(275)
|
Transfers to assets held for
sale
|
(267)
|
-
|
-
|
(677)
|
(18)
|
(962)
|
At
23 December 2023
|
14,805
|
1,315
|
33,455
|
66,388
|
46
|
116,009
|
|
|
|
|
|
|
|
Net
book values
|
|
|
|
|
|
|
At
23 December 2023
|
235,471
|
975
|
4,944
|
32,589
|
8,114
|
282,093
|
At 24 June 2023
|
236,023
|
1,008
|
5,310
|
33,268
|
4,201
|
279,810
|
At 25 June 2022
|
234,037
|
1,088
|
5,533
|
33,362
|
63
|
274,651
|
Impairment considerations
The Group has performed an
assessment of whether any indicators of impairment exist. This
assessment included a review of internal and external indicators,
and the Group has concluded that no impairment indicators existed
at 23 December 2023.
There will be an impairment if the
recoverable amount is lower than carrying value. The recoverable
amount is taken as the higher of the fair value less costs to sell
and its value in use. The same assumptions to calculate value in
use are used for right-of-use assets as for property, plant and
equipment.
During the 26 weeks ended 23
December 2023, the Group recognised a charge of £2,102,000
(2022: nil) in respect of the write-down of two freehold properties
and one right-of-use asset (2022: nil freehold properties and nil
right-of-use assets) to their recoverable value on reclassification
to assets held for sale. During the 52 weeks ended 24 June 2023,
the Group recognised a charge of £4,459,000 in relation to 12
freehold properties and eight right-of-use assets.
9
Lease liabilities and right-of-use assets
Set out below are the carrying
amounts of the Group's right-of-use assets and lease liabilities,
and the movements during the period:
Group and Company
|
Right-of-use assets
£'000
|
Lease
liabilities
£'000
|
Net carrying value as at 25 June
2022
|
44,235
|
55,886
|
Additions
|
3,383
|
1,928
|
Lease amendments -
other1
|
300
|
300
|
Depreciation
|
(3,111)
|
-
|
Impairment
|
(2,885)
|
-
|
Accretion of interest
|
-
|
1,247
|
Payments
|
-
|
(4,099)
|
Net carrying value as at 24 June
2023
|
41,922
|
55,262
|
Additions
|
112
|
112
|
Lease amendments -
other1
|
1,710
|
1,708
|
Depreciation
|
(1,555)
|
-
|
Impairment
|
(1,451)
|
-
|
Transfer to assets held for
sale
|
(647)
|
-
|
Accretion of interest
|
-
|
618
|
Payments
|
-
|
(2,086)
|
Net
carrying value as at 23 December 2023
|
40,091
|
55,614
|
|
|
|
Lease liabilities are disclosed as:
|
|
|
Current lease liabilities
|
|
2,291
|
Non-current lease
liabilities
|
|
53,323
|
|
|
55,614
|
Right-of-use assets predominantly
relate to leasehold properties, along with motor vehicles and other
equipment.
1. Lease amendments include lease terminations, modifications,
reassessments and extensions to existing lease
arrangements.
10
Notes to the Cash Flow Statement
a Reconciliation of operating profit
to cash generated by operations
|
26 weeks ended 23 December
2023
|
26 weeks
ended
24
December 2022
|
52 weeks
ended
24 June
2023
|
|
Underlying
results
£'000
|
Excluded from underlying
results
£'000
|
Total
£'000
|
Total
£'000
|
Total
£'000
|
Operating profit
|
6,784)
|
(3,054)
|
3,730)
|
5,484
|
7,634
|
Adjustment for:
|
|
|
|
|
|
Depreciation and
amortisation
|
5,149)
|
-
|
5,149)
|
5,077
|
10,173
|
Impairment of property, plant and
equipment
|
-
|
267
|
267
|
-
|
1,516
|
Impairment of intangible
assets
|
-
|
334
|
334
|
-
|
-
|
Impairment of right-of-use
assets
|
-
|
1,451
|
1,451
|
-
|
2,885
|
Impairment of assets held for
sale
|
-
|
50
|
50
|
-
|
58
|
Share-based payments
expense
|
232
|
-
|
232
|
206
|
39
|
Decrease in inventories
|
497
|
-
|
497
|
46
|
88
|
Increase in debtors and
prepayments
|
(2,685)
|
-
|
(2,685)
|
(459)
|
(1,958)
|
Increase/(decrease) in creditors and
accruals
|
1,332
|
(55)
|
1,277
|
(1,382)
|
154
|
Free trade loan discounts
|
-
|
-
|
-
|
1
|
-
|
Loss on sale of assets (excluding
property)
|
53
|
-
|
53
|
35
|
76
|
Income tax paid
|
-
|
-
|
-
|
(114)
|
(199)
|
Fair value movements on financial
assets
|
66
|
-
|
66
|
(186)
|
153
|
Net
cash inflow from operating activities
|
11,427
|
(1,006)
|
10,421
|
8,708
|
20,619
|
b Reconciliation of movement in cash
to movement in net debt
Group and Company
|
26 weeks
ended
23 December
2023
£'000
|
26 weeks
ended
24
December 2022
£'000
|
52 weeks
ended
24 June
2023
£'000
|
Opening cash and
overdraft
|
1,444)
|
5,579
|
5,579
|
Closing cash and
overdraft
|
(2,819)
|
691
|
1,444
|
Movement in cash in the
period
|
(4,263)
|
(4,888)
|
(4,135)
|
Cash from increase in bank
loans
|
-
|
(3,000)
|
(1,400)
|
Cash used to repay bank
loans
|
1,000
|
-
|
-
|
Movement in loan issue
costs
|
(103)
|
399
|
450
|
Movement in net debt resulting from
cash flows
|
(3,366)
|
(7,489)
|
(5,085)
|
Net debt at beginning of the
period
|
(80,376)
|
(75,291)
|
(75,291)
|
Net
debt
|
(83,742)
|
(82,780)
|
(80,376)
|
Current lease liability
|
(2,291)
|
(1,976)
|
(2,987)
|
Non-current lease
liability
|
(53,323)
|
(54,155)
|
(52,275)
|
Statutory net debt
|
(139,356)
|
(138,911)
|
(135,638)
|
c Analysis of net debt
Group and Company
|
June
2023
£'000
|
Cash
flow
£'000
|
Repayment
of loans
£'000
|
Non-cash
£'000
|
December
2023
£'000
|
Cash and cash equivalents
|
1,444
|
(4,263)
|
-
|
-
|
(2,819)
|
Debt due in less than one
year
|
(1,600)
|
-
|
-
|
-
|
(1,600)
|
Debt due after more than one
year
|
(80,220)
|
-
|
1,000
|
(103)
|
(79,323)
|
Net
debt
|
(80,376)
|
(4,263)
|
1,000
|
(103)
|
(83,742)
|
Lease liabilities
|
(55,262)
|
2,086
|
-
|
(2,438)
|
(55,614)
|
Statutory net debt
|
(135,638)
|
(2,177)
|
1,000
|
(2,541)
|
(139,356)
|
Non-cash movements in lease
liabilities comprises lease additions and modifications of
£1,819,000 (2022: £1,706,000) and interest of £618,000 (2022:
£620,000).
11
Capital commitments
Contracts for capital expenditure
not provided for in the accounts amounted to £1,327,000 (2022:
£1,448,000).
12
Related party transactions
George Barnes is a Non-Executive
Director of Shepherd Neame Limited. Mr A J A Barnes, a close member
of George Barnes' family, is a partner at Barnes Solicitors LLP.
During the 26 weeks ended 23 December 2023, Barnes Solicitors LLP
provided legal services at a cost of £1,000, including VAT and
disbursements to third parties (2022: £10,000). No balance was owed
to Barnes Solicitors LLP by Shepherd Neame Limited at the end of
the reporting period (2022: nil).
Nigel Bunting, an Executive Director
of Shepherd Neame Limited, is also a Director of Davy and Company
Limited. During the 26 weeks ended 23 December 2023, the Group did
not purchase any goods (2022: nil) but made sales to the value of
£208,000 (2022: £195,000) to Davy and Company Limited and its
associated companies. At the end of the reporting period, no
balance was owed by Shepherd Neame Limited to the Davy Group of
companies (2022: nil) and £63,000 was owed to the Group by the Davy
Group of companies (2022: £52,000).
Hilary Riva, a Non-Executive
Director of Shepherd Neame Limited, is also a Director of the
Alexander Centre CIC. During the 26 weeks ended 23 December 2023,
the Group purchased goods to the value of £1,000 (2022: nil) and
made sales to the value of £8,000 (2022: £4,000) to the Alexander
Centre CIC. At the end of the reporting period, no balance was owed
by Shepherd Neame Limited to the Alexander Centre CIC (2022: nil)
and no balance was owed to the Group by the Alexander Centre CIC
(2022: nil).
All the transactions referred to
above were made in the ordinary course of business on an
arm's-length basis and outstanding balances were not overdue. There
is no overall controlling party of Shepherd Neame
Limited.