GOODWIN PLC
PRELIMINARY ANNOUNCEMENT FOR RELEASE ON 7TH
AUGUST 2024
Goodwin PLC today announces its
preliminary results for the year ended 30th April,
2024.
CHAIRMAN'S STATEMENT
The "Trading" pre-tax profit for the
Group for the twelve month period ended 30th April, 2024, was £24.1
million (2023: £18.9
million) an increase of 27% on
revenue of £191 million (2023: £186 million). As has been the case since 2022, the "Trading" pre-tax
profit excludes the movement of the mark to market valuation of our
interest rate swap. The interest rate swap continues to benefit the
Group as it locked in a very preferential borrowing rate of
less than 1% up to
2031 on the Group's
first £30 million of debt. Currently, as of the date of writing this report, the
Group's cumulative future orders stand at £264 million (August
2023: £271 million)
The Directors propose an increased
dividend of 133 pence (2023: 115 pence) per share.
The Group has delivered a strong
performance both financially and operationally, enabling completion
of investments for future long-term growth, as well as increasing
shareholders returns in the year. The continued increase in the
performance of the Group in the financial year just ended
is a result of the hard
work and strategy to break into new markets coming to
fruition. The profits have again taken a step forward as a
direct result of the strategic investments that have been made over
the last decade, and particularly the supply of mission-critical, high integrity components to
the nuclear waste storage industry and key
components for the naval propulsion and hull construction markets
from the Mechanical Engineering Division. During the
year the Group has, within
its traditional markets, which include the supply of valves and submersible pumps
for the Mechanical Engineering Division, performed
better than the previous year and the Refractory Engineering
Division has continued its
development of the customer base for the
supply of the investment casting powders
and ancillary products to
the jewellery casting market.
Mechanical Engineering
Division
I am pleased to report that the
Mechanical Engineering Division has had a progressive year, driven
by an increase in activity levels of better quality
contracts that have been won in the last few years. The
Division's profitability for the year ended 30th April, 2024
has increased by 55% delivering a pre-tax profit of
£18.9 million (2023: £12.2 million).
The
increase in the volume of improved margin
work has been achieved due to our highly trained and skilled
workforce, complimented by the annual addition of new apprentices,
giving rise to increased manufacturing capacity. Furthermore,
working a three-shift system across many of its operations has
enabled the Division to progressively
continue to ramp up activity levels so we can satisfactorily
process the order book that for many customers are multi-year
programmes. It is satisfying to note that even with this
improvement in divisional activity, there remains room for further
growth across all companies, especially as the integration and
alignment with our key customers continues to develop and
evolve.
The majority
of the Division's forward order book
relates
to advanced solutions for the nuclear
waste storage industry and key components for the naval
propulsion and hull construction sector.
From the discussions that the sales teams of
both Goodwin International and Goodwin Steel Castings have had with
their key customers, it is expected that there will be more orders
for the same components in the coming years.
Furthermore, a significant proportion of this
workload consists of repeat orders for components where we have
already overcome many of the manufacturing
uncertainties, allowing us to realise
future production efficiency gains on these
repeat components.
Easat Radar Systems now has a
forward order book that should see it return to profitability this coming
year. The
pipeline of opportunities continues to grow, with the level of
engagement with customers getting stronger as they
recognise what Easat is
capable of delivering. Taking a keen interest
in what is on the horizon
for Easat, I have attended
multiple Easat meetings to
satisfy myself we have the right contingent planning in place to
deliver multiple simultaneous opportunities that are likely to transpire in due course. We cannot
influence customer timings, but can
only reiterate that the Board
continues to have confidence in
Easat to
deliver respectable
results it is capable of in the
near future.
The last major element of capital
expenditure for the Group was Duvelco - for
the initial polyimide manufacturing facility,
which is currently at the final stages of
commissioning. With full production expected to occur
in the near future, Duvelco is actively having commercial discussions with established distributors and
end users. In addition to selling
the polyimide resin
powder, the Group is in the process of making additional
investments within its German based subsidiary, Noreva, to directly
manufacture the polyimide resin into pressed parts
that are already commonly purchased in the high-performance polyimide market.
Refractory Engineering Division
The Refractory Engineering Division has continued
to move forwards its profitability, achieving £13.5
million for the year ended 30th April, 2024, compared to £12.8 million in
2023, which represents a
21.3% pre-tax profit margin (2023: 20.7%).
The strengthening of Sterling over the last
twelve months, against the overseas subsidiaries' currencies, has
reduced the reportable profits and suppressed the true growth
performance of the Division. There has also been a market
normalisation of reduced consumer spending
post-COVID, but the Division continues to display
a strong
performance.
Within the year, we have
increased production capacity at Ultratec, our southern
Chinese investment powder manufacturing facility, to
accommodate the growing local customer demand. During the year, a restructuring
and reorganisation
operation was carried out in relation to our companies
in Thailand, resulting in
operational cost savings of approximately half a million pounds per
annum post-completion.
Additionally, we are scheduled to be
fully operational this year
in the new Indian
investment powder manufacturing facility.
This 76,000 square feet facility, built over the past two years, will provide
much-needed increased capacity to service current market requirements and support
significant market growth in India over the next
five to ten years. Much of
the growth in sales of products to the jewellery casting markets in
India is underpinned by domestic consumption, driven by the
ever-increasing levels of expendable income available to the
population as the country rapidly develops.
Sales of AVD fire extinguishers and
extinguishing agents continue to grow, and we are excited about the
future of this product line. We have commenced production of specialist
lithium fire blankets within our India operations. These blankets,
made from vermiculite dispersion-coated e-glass fabrics, have
significantly better thermal resistance properties than
competitors' products available in the market. The renovation of the newly acquired and equipped 50,000
square feet facility in the UK is now complete. It
accommodates our larger in-house vermiculite dispersion plant, which produces the material that
AVD is made from, as well as
the AVD fire extinguisher manufacturing
and filling plant. We are awaiting certification
from BSI for the fire extinguisher production line and estimate we will
begin filling and
selling in-house produced extinguishers in
the second half of this financial year.
At Hoben International, we have
gained planning approval for a 4.3
MW solar array field adjacent to our manufacturing
plant. However, despite being assured by the District Network
Operator prior to submitting the planning application that the
local transformer and switch had adequate capacity, we have now
been told that we cannot have a connection. While frustrated by
this outcome, we are committed to finding a solution as soon as
possible and will continue to fight for our cause.
Cash flow
As of 30th April, 2024, the Group's net debt
has reduced to £42.9
million from the net debt position reported
at 31st October, 2023, when it stood at £54.6 million,
which corresponds to a gearing ratio of
35.1%, down from 47.8% six months
earlier.
The Group has demonstrated strong
cash generation capabilities, reducing the
net debt position while still incurring £16.42 million of capital expenditures throughout the year and returning
£17.5
million to shareholders, including a successful
£8.9
million tender offer in May 2023. Moving forward,
the cash generation
throughout the Group companies remains robust. One of the factors during the year that
has contributed to the strong cash
flows, is management's focus to negotiate and obtain multiple
milestone payments on the longer-term contracts allowing us to
increase production levels without having to utilise our banking
facilities to fund the work in progress.
Furthermore, over the last three
years, due to the increased capital expenditure in the UK, the UK
companies have obtained a significant cashflow benefit from the
first year capital allowance and super deduction schemes that were
in place in the UK. The net effect of these favourable tax
provisions has resulted in the UK companies deferring £8.1 million
of UK corporation tax that would have been payable. Further
details can be found within note 9 of the financial statements to
be published shortly.
The
Board's focus for the future
remains on improving cash flows and managing working capital
efficiently as business activities increase.
Other than capital expenditure that
is fully funded by customers and is cash flow neutral, for the next
three to four years the Board's
focus is on operational
efficiency and obtaining output from the substantial capital
investments that have already been made on new product production
lines and increases in manufacturing capacity rather than embark on
additional capital expenditure.
It is for this reason that moving
forward the Group's non-customer funded annual capital expenditure will likely be only
about one third of what it has averaged over the past three years.
This policy along with the substantial workload should result in
continued significant cash generation and the continuation of the
dividend policy. Post year-end, the
Group has renewed one of its Revolving Credit Facilities, that was
due to expire, for a four-year term.
Over the past decade, the Group has
achieved an average dividend growth rate of over 15% per year,
returning more than £60 million to shareholders and with the
market capitalisation of the Company
in the year having risen to £512 million at 30th April, 2024 which
is an increase of £221 million over the financial year, the
Total Shareholders Return including the dividends paid over the
last 20 years is 4,632% (versus FTSE100: 282%). See the financial statements to be published shortly
for full details. Furthermore, as at the
time of writing, the market capitalisation of the Group has continued to
rise, leading
to Goodwin PLC's inclusion in the FTSE250 index.
We would like to take the opportunity
of thanking all our employees, managers and Directors both in the
UK and overseas for working so hard to achieve the latest improved
trading results, as well as the long-term performance of the Group to
date.
Alternative performance measures mentioned above
are defined in Note 6.
OBJECTIVES, STRATEGY AND BUSINESS
MODEL
The Group's main OBJECTIVE and PURPOSE is to have a
sustainable long-term engineering based business with good
potential for profitable growth while providing a fair return to
our shareholders.
The Board's VALUES of engineering excellence,
quality, efficiency, reliability, competitive price and delivery
contribute to the delivery of its strategy.
The Board's STRATEGY to achieve this is:
· to supply a range
of technically advanced products to growth markets in the
Mechanical Engineering and Refractory Engineering segments in which
we have built up a global reputation for engineering excellence,
quality, efficiency, reliability, competitive price and
delivery;
· to manufacture
advanced technical products profitably, efficiently and
economically;
· to maintain an
ongoing programme of investment in plant, facilities, sales and
marketing, research and development with a view to increasing
efficiency, reducing costs, increasing performance, delivering
better products for our customers, expanding our global customer
base and keeping us at the forefront of technology within our
markets, whilst at all times taking appropriate steps to ensure the
health and safety of our employees and customers;
· to control our
working capital and investment programme to ensure a safe level of
gearing;
· to maintain a
strong capital base to retain investor, customer, creditor and
market confidence and so help sustain future development of the
business;
· to support a
local presence and a local workforce in order to stay close to our
customers;
· to invest in
training and development of skills for the Group's
future;
·
engineering activity and
investment into the reduction of C02 emissions
where it is commercially viable taking into account the
long-term effects of CBAM (Carbon Border
Adjustment Mechanism);
· to manage the
environmental and social impacts of our business to support its
long-term sustainability.
BUSINESS
MODEL
The Group's focus is on manufacturing within two
sectors, Mechanical Engineering and Refractory Engineering, and
through this division of our manufacturing activities, our overseas
business facilities and our global sales and marketing activities,
the Group benefits from market diversity. Further details of our
business and products are shown on our website www.goodwin.co.uk
Mechanical Engineering
The Group specialises in supplying precision
engineered solutions and industrial goods into critical
applications, generally on a project basis, more often than not
involving the complementary skill set of other group
companies to deliver the requirement. The projects normally
involve international procurement, high integrity castings,
forgings or wrought high-alloy steels, carbon
fibre composite structures, precision CNC machining, complex
welding and fabrication, and other operations as are required. In
addition to specialist projects, the Group manufactures and sells a
wide range of dual plate check valves, axial nozzle check valves
and axial piston control and isolation valves. These
solutions and products typically form part of large construction
projects, including the construction of
naval propulsion and hull
components, nuclear waste storage
components, liquefied natural gas (LNG), gas, oil,
petrochemical, mining, and water markets.
We generate value by creating leading edge
technology designs and manufacturing
processes, globally sourcing the best quality raw
material at good prices, manufacturing in highly efficient
facilities using up to date technology to provide very
reliable high performance products to the
required specification, at competitive prices and with timely
deliveries.
The Group through its foundry, Goodwin Steel
Castings Limited, has the capability to pour high performance alloy
castings up to 35 tonnes net in weight,
radiograph and also finish CNC machine and fabricate them at the
foundry's sister company, Goodwin International Limited. This
capability is targeting the naval defence
industry and nuclear decommissioning, the oil and gas industry, as
well as large, global projects requiring high integrity machined
castings.
Goodwin International Limited, the largest
company in the Mechanical Engineering Division, not only designs
and manufactures dual plate check valves, axial nozzle check valves
and axial piston control and isolation valves but also undertakes
specialised CNC machining and fabrication work for nuclear
decommissioning projects. Goodwin International
Limited also has a division that is focused on
manufacturing / machining high precision, high integrity components
for naval marine vessels. Noreva GmbH also designs, manufactures
and sells axial nozzle check valves and is building a
facility to CNC press polyimide components from Duvelco
resin. Both Goodwin International Limited and
Noreva GmbH purchase the majority of
their sand mould castings from Goodwin Steel Castings Limited
for their ranges of check valves and this vertical integration
gives rise to competitive benefits, increased efficiencies and
timely deliveries.
At Goodwin Pumps India Private Limited we
manufacture a superior range of submersible slurry pumps for end
users in India, Brazil, Australia, Canada, Peru
and Africa. Easat Radar Systems Limited and its
subsidiary, Easat Finland Oy, design and
build bespoke high-performance radar surveillance systems for the
global market of major defence contractors, civil aviation
authorities and coastal border security agencies. We create
value on these by innovative design, assembly and testing in our
own facilities using bought in or engineered in-house
components.
Duvelco, the newest company within the
Mechanical Engineering
Division, is a
specialist polyimide manufacturer, that
will manufacture and sell polyimide resins into an established
market that can then be moulded into parts and shapes for the high
temperature and critical applications,
for which very
few polymers can be
used.
Refractory Engineering
Within the Refractory Engineering Division,
Goodwin Refractory Services Limited (GRS) generates value primarily
from designing, manufacturing and selling investment casting
powders, injection moulding rubbers and
waxes to the jewellery casting industry.
GRS also manufactures and sells
these products to the tyre mould and aerospace
industries. The Refractory Engineering Division has five
other investment powder manufacturing and sales
companies located in China, India and Thailand which sell the
casting powders, waxes and moulding rubbers
directly and through distributors to the jewellery casting
industry and also directly to tyre mould and aerospace
industries.
These companies are vertically integrated with
another of our UK companies, Hoben International Limited
(Hoben), which manufactures cristobalite, which
it sells to the six casting powder manufacturing companies as well
as producing ground silica that also goes into casting powders and
other UK uses of silica. Hoben also manufactures different
grades of perlite, and a patented range of biodegradable bags,
known as Soluform, for use inside traditional hessian / jute bags
for the placement of concrete and other
materials in or around rivers.
Dupré Minerals Limited
(Dupré), a refractory
company, focuses on producing exfoliated vermiculite
that is used in insulation, brake linings and fire protection
products, including technical textiles that can withstand exposure
to high temperatures. Dupré also sells consumable
refractories to the shell moulding precision casting
industry. Dupré has designed, patented and
sells a range of fire extinguishers and an
extinguishing agent for lithium-ion
battery fires that utilises a vermiculite dispersion as the
fire extinguishing agent
CONSOLIDATED STATEMENT OF PROFIT OR LOSS
for the
year ended 30th April, 2024
|
|
2024
*
|
2023 *
|
|
|
£'000
|
£'000
|
CONTINUING OPERATIONS
|
|
|
|
Revenue
|
|
191,258
|
185,742
|
Cost of
sales
|
|
(113,371)
|
(116,973)
|
|
|
|
|
GROSS PROFIT *
|
|
77,887
|
68,769
|
Distribution
expenses
|
|
(9,618)
|
(9,623)
|
Administrative
expenses
|
|
(41,374)
|
(38,833)
|
|
|
|
|
OPERATING PROFIT
|
|
26,895
|
20,313
|
Finance costs
(net)
|
|
(2,870)
|
(1,438)
|
Share of profit of
associate company
|
|
69
|
65
|
|
|
|
|
TRADING PROFIT
|
|
24,094
|
18,940
|
Additional year-on-year unrealised
gain on 10 year interest rate swap derivative
|
|
113
|
3,189
|
|
|
|
|
PROFIT BEFORE TAXATION
|
|
24,207
|
22,129
|
Tax on
profit
|
|
(6,491)
|
(5,616)
|
|
|
|
|
PROFIT AFTER TAXATION
|
|
17,716
|
16,513
|
|
|
|
|
ATTRIBUTABLE TO:
|
|
|
|
Equity holders of the
parent
|
|
16,902
|
15,904
|
Non-controlling
interests
|
|
814
|
609
|
|
|
|
|
PROFIT FOR THE YEAR
|
|
17,716
|
16,513
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED
EARNINGS PER
ORDINARY SHARE (in pence)
|
|
224.53p
|
206.81p
|
|
|
|
|
* The Board has taken the decision to present
the statutory reporting of gross profit to allocate costs, which
align more appropriately with the Group's operational structure and
how it is calculated within the Group's management accounts, to
ensure that the end user of the statutory accounts can review the
financial performance of the Group on the same basis as the
Board. For further details please refer to the "Business
Diversity and Performance" section and note
5 of the financial statements to be published
shortly.
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
for the year ended 30th April, 2024
|
2024
|
2023
|
|
£'000
|
£'000
|
|
|
|
PROFIT FOR THE YEAR
|
17,716
|
16,513
|
|
|
|
OTHER COMPREHENSIVE (EXPENSE) /
INCOME
|
|
|
ITEMS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO PROFIT OR
LOSS:
|
|
|
Foreign exchange
translation differences
|
(1,935)
|
(1,412)
|
|
|
|
Cash flow hedges -
effective portion of changes in fair value
|
(936)
|
3,741
|
Cash flow hedges -
ineffectiveness transferred to profit or
loss
|
433
|
518
|
Cash flow hedges -
amounts transferred to profit or loss
|
(438)
|
1,308
|
Cash flow hedges -
deferred tax (charge) / credit
|
85
|
(1,290)
|
Cost of hedging -
changes in fair value
|
558
|
(1,447)
|
Cost of hedging -
ineffectiveness transferred to profit or
loss
|
28
|
(76)
|
Cost of
hedging - amounts transferred to profit or
loss
|
144
|
33
|
Cost of hedging -
deferred tax (charge) / credit
|
(184)
|
371
|
|
|
|
OTHER COMPREHENSIVE (EXPENSE) /
INCOME FOR THE
YEAR, NET OF INCOME TAX
|
(2,245)
|
1,746
|
|
|
|
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
|
15,471
|
18,259
|
|
|
|
ATTRIBUTABLE TO:
|
|
|
Equity holders of the
parent
|
15,039
|
17,726
|
Non-controlling
interests
|
432
|
533
|
|
15,471
|
18,259
|
CONSOLIDATED BALANCE SHEET
at 30th April, 2024
|
|
2024
|
2023
|
|
|
£'000
|
£'000
|
NON-CURRENT ASSETS
|
|
|
|
Property, plant and
equipment
|
|
105,337
|
101,243
|
Right-of-use
assets
|
|
11,744
|
6,763
|
Investment in
associate
|
|
828
|
964
|
Intangible
assets
|
|
25,900
|
25,448
|
Derivative financial
assets
|
|
5,716
|
5,932
|
|
|
149,525
|
140,350
|
CURRENT ASSETS
|
|
|
|
Inventories
|
|
46,809
|
47,955
|
Contract
assets
|
|
22,027
|
16,257
|
Trade and other
receivables
|
|
31,894
|
34,589
|
Corporation tax
receivable
|
|
1,288
|
1,337
|
Derivative financial
assets
|
|
2,007
|
2,684
|
Cash and cash
equivalents
|
|
30,678
|
19,661
|
|
|
134,703
|
122,483
|
TOTAL ASSETS
|
|
284,228
|
262,833
|
CURRENT LIABILITIES
|
|
|
|
Borrowings
|
|
14,027
|
6,729
|
Contract
liabilities *
|
|
14,856
|
32,747
|
Trade and other
payables
|
|
30,830
|
31,765
|
Derivative financial
liabilities
|
|
251
|
2,383
|
Liabilities for
current tax
|
|
859
|
921
|
Provisions for
liabilities and charges
|
|
231
|
266
|
|
|
61,054
|
74,811
|
NON-CURRENT LIABILITIES
|
|
|
|
Borrowings
|
|
61,906
|
47,256
|
Contract
liabilities
|
|
19,268
|
‒
|
Derivative financial
liabilities
|
|
277
|
‒
|
Provisions for
liabilities and charges
|
|
274
|
246
|
Deferred tax
liabilities
|
|
14,799
|
11,363
|
|
|
96,524
|
58,865
|
TOTAL LIABILITIES
|
|
157,578
|
133,676
|
|
|
|
|
NET
ASSETS
|
|
126,650
|
129,157
|
EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE
PARENT
|
|
|
|
Share
capital
|
|
751
|
769
|
Translation
reserve
|
|
(2,391)
|
(849)
|
Share-based payments
reserve
|
|
‒
|
5,244
|
Cash flow hedge
reserve
|
|
633
|
1,504
|
Cost of hedging
reserve
|
|
(426)
|
(976)
|
Retained
earnings
|
|
123,714
|
119,055
|
TOTAL EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE
PARENT
|
|
122,281
|
124,747
|
NON-CONTROLLING INTERESTS
|
|
4,369
|
4,410
|
TOTAL EQUITY
|
|
126,650
|
129,157
|
* Contract liabilities are predominantly
advance payments from customers.
CONSOLIDATED STATEMENT OF CHANGES IN
EQUITY
for the year ended 30th April, 2024
|
Share
capital
|
Translation
reserve
|
Share-based payments
reserve
|
Cash flow hedge
reserve
|
Cost of hedging
reserve
|
Retained
earnings
|
Total attributable to equity
holders of the parent
|
Non-controlling
interests
|
Total
equity
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
YEAR ENDED 30TH APRIL, 2024
|
|
|
|
|
|
|
|
|
|
Balance at 1st May,
2023
|
769
|
(849)
|
5,244
|
1,504
|
(976)
|
119,055
|
124,747
|
4,410
|
129,157
|
Total
comprehensive income:
|
|
|
|
|
|
|
|
|
|
Profit for
the year
|
‒
|
‒
|
‒
|
‒
|
‒
|
16,902
|
16,902
|
814
|
17,716
|
Other
comprehensive income:
|
|
|
|
|
|
|
|
|
|
Foreign
exchange translation differences
|
‒
|
(1,542)
|
‒
|
‒
|
‒
|
‒
|
(1,542)
|
(393)
|
(1,935)
|
Effective
portion of changes in fair value
|
‒
|
‒
|
‒
|
(948)
|
560
|
‒
|
(388)
|
10
|
(378)
|
Ineffectiveness transferred to profit or loss
|
‒
|
‒
|
‒
|
432
|
28
|
‒
|
460
|
1
|
461
|
Amounts
reclassified to profit or loss
|
‒
|
‒
|
‒
|
(438)
|
144
|
‒
|
(294)
|
‒
|
(294)
|
Deferred
tax (charge) /
credit
|
‒
|
‒
|
‒
|
83
|
(182)
|
‒
|
(99)
|
‒
|
(99)
|
Other comprehensive income /
(expense) for the year
|
‒
|
(1,542)
|
‒
|
(871)
|
550
|
‒
|
(1,863)
|
(382)
|
(2,245)
|
TOTAL COMPREHENSIVE INCOME / (EXPENSE) FOR THE
YEAR
|
‒
|
(1,542)
|
‒
|
(871)
|
550
|
16,902
|
15,039
|
432
|
15,471
|
Transfers
between reserves *
|
‒
|
‒
|
(5,244)
|
‒
|
‒
|
5,244
|
‒
|
‒
|
‒
|
Transactions with
owners:
|
|
|
|
|
|
|
|
|
|
Buy back of
shares
|
(18)
|
‒
|
‒
|
‒
|
‒
|
(8,851)
|
(8,869)
|
‒
|
(8,869)
|
Dividends
paid
|
‒
|
‒
|
‒
|
‒
|
‒
|
(8,636)
|
(8,636)
|
(473)
|
(9,109)
|
BALANCE AT 30TH APRIL, 2024
|
751
|
(2,391)
|
‒
|
633
|
(426)
|
123,714
|
122,281
|
4,369
|
126,650
|
* The balance on the share-based
payment reserve has been transferred to retained earnings as all
previous share options have vested.
CONSOLIDATED STATEMENT OF CHANGES IN
EQUITY
for the year ended 30th April, 2023
|
Share
capital
|
Translation
reserve
|
Share-based payments
reserve
|
Cash flow hedge
reserve
|
Cost of hedging
reserve
|
Retained
earnings
|
Total attributable to equity
holders of the parent
|
Non-controlling
interests
|
Total
equity
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
YEAR
ENDED 30TH APRIL, 2023
|
|
|
|
|
|
|
|
|
|
Balance at
1st May, 2022
|
769
|
463
|
5,244
|
(2,746)
|
140
|
111,440
|
115,310
|
4,433
|
119,743
|
Total
comprehensive income:
|
|
|
|
|
|
|
|
|
|
Profit for
the year
|
‒
|
‒
|
‒
|
‒
|
‒
|
15,904
|
15,904
|
609
|
16,513
|
Other
comprehensive income:
|
|
|
|
|
|
|
|
|
|
Foreign
exchange translation differences
|
‒
|
(1,312)
|
‒
|
‒
|
‒
|
‒
|
(1,312)
|
(100)
|
(1,412)
|
Effective
portion of changes in fair value
|
‒
|
‒
|
‒
|
3,741
|
(1,447)
|
‒
|
2,294
|
‒
|
2,294
|
Ineffectiveness transferred to profit or loss
|
‒
|
‒
|
‒
|
518
|
(76)
|
‒
|
442
|
‒
|
442
|
Amounts
reclassified to profit or loss
|
‒
|
‒
|
‒
|
1,274
|
40
|
‒
|
1,314
|
27
|
1,341
|
Deferred
tax (charge) / credit
|
‒
|
‒
|
‒
|
(1,283)
|
367
|
‒
|
(916)
|
(3)
|
(919)
|
Other comprehensive income /
(expense) for the year
|
‒
|
(1,312)
|
‒
|
4,250
|
(1,116)
|
‒
|
1,822
|
(76)
|
1,746
|
TOTAL COMPREHENSIVE INCOME / (EXPENSE) FOR THE
YEAR
|
‒
|
(1,312)
|
‒
|
4,250
|
(1,116)
|
15,904
|
17,726
|
533
|
18,259
|
Transactions with owners:
|
|
|
|
|
|
|
|
|
|
Dividends
paid
|
‒
|
‒
|
‒
|
‒
|
‒
|
(8,289)
|
(8,289)
|
(556)
|
(8,845)
|
BALANCE AT 30TH APRIL, 2023
|
769
|
(849)
|
5,244
|
1,504
|
(976)
|
119,055
|
124,747
|
4,410
|
129,157
|
CONSOLIDATED STATEMENT OF CASH FLOWS
for the year ended 30th April, 2024
|
|
2024
|
2023
|
|
|
£'000
|
£'000
|
CASH
FLOW FROM OPERATING ACTIVITIES
|
|
|
|
Profit from
continuing operations after tax
|
|
17,716
|
16,513
|
Adjustments
for:
|
|
|
|
Depreciation of property, plant and equipment
|
|
6,607
|
6,272
|
Depreciation of right of use assets
|
|
1,497
|
1,198
|
Amortisation and impairment of intangible assets
|
|
1,341
|
1,257
|
Finance
costs (net)
|
|
2,870
|
1,438
|
Currency (gains) / losses
|
|
(1,025)
|
1,213
|
Loss /
(profit)
on sale of property, plant
and equipment
|
|
(29)
|
134
|
Unrealised
gain on 10-year interest rate swap derivative
|
|
(113)
|
(3,189)
|
Share of
profit of associate company
|
|
(69)
|
(65)
|
UK tax
incentive credit on research and development
|
|
(660)
|
(610)
|
Tax
expense
|
|
6,491
|
5,616
|
OPERATING CASH FLOW
BEFORE CHANGES IN
WORKING CAPITAL AND PROVISIONS
|
|
34,626
|
29,777
|
Decrease /
(Increase) in inventories
|
|
437
|
(8,377)
|
(Increase) in contract assets
|
|
(5,849)
|
(3,804)
|
Decrease /
(increase)
in trade and other receivables
|
|
2,357
|
(5,304)
|
Increase in contract
liabilities
|
|
1,388
|
17,954
|
Increase in trade and other
payables
|
|
370
|
4,072
|
CASH
GENERATED FROM OPERATIONS
|
|
33,329
|
34,318
|
|
|
|
|
Interest
received *
|
|
1,399
|
556
|
Interest
paid *
|
|
(5,022)
|
(2,496)
|
Corporation
tax paid
|
|
(2,587)
|
(3,251)
|
NET
CASH INFLOW FROM OPERATING ACTIVITIES
|
|
27,119
|
29,127
|
|
|
|
|
CASH
FLOW FROM INVESTING ACTIVITIES
|
|
|
|
Proceeds
from sale of property, plant and equipment
|
|
392
|
218
|
Acquisition
of property, plant and equipment
|
|
(15,363)
|
(18,871)
|
Acquisition
of intangible assets
|
|
(582)
|
(675)
|
Development
expenditure capitalised
|
|
(1,456)
|
(1,196)
|
Dividend
from associate company
|
|
131
|
‒
|
NET
CASH OUTFLOW FROM INVESTING ACTIVITIES
|
|
(16,878)
|
(20,524)
|
|
|
|
|
CASH
FLOW FROM FINANCING ACTIVITIES
|
|
|
|
Buy back of
shares
|
|
(8,869)
|
‒
|
Payment of
capital element of lease liabilities
|
|
(2,910)
|
(1,874)
|
Dividends
paid
|
|
(8,636)
|
(8,289)
|
Dividends
paid to non-controlling interests
|
|
(473)
|
(556)
|
Proceeds
from new loans
|
|
23,098
|
11,500
|
Repayment
of loans
|
|
(1,152)
|
(1,181)
|
Change in
bank overdrafts
|
|
(71)
|
119
|
NET
CASH OUTFLOW FROM FINANCING ACTIVITIES
|
|
987
|
(281)
|
|
|
|
|
NET INCREASE
IN CASH AND CASH
EQUIVALENTS
|
|
11,228
|
8,322
|
|
|
|
|
Cash and
cash equivalents at beginning of year
|
|
19,661
|
11,651
|
Effect of
exchange rate fluctuations on cash held
|
|
(211)
|
(312)
|
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
|
30,678
|
19,661
|
* The prior year comparatives
have been increased by £481,000 due to the interest received from
the interest rate swap in the current year being £1,269,000, as
shown in note 8 of the financial statements to be published
shortly.
PRINCIPAL RISKS AND UNCERTAINTIES
The Group's operations expose it to a variety of
risks and uncertainties. The Directors confirm that
they continue to carry out a robust
assessment of the principal risks the Company
faced, including those that would threaten its
business model, future performance, solvency or
liquidity.
Market
risk: The Group provides a range of
products and services, and there is a risk that the demand for
these products and services will vary from time to time because of
competitor action or economic cycles or international trade
friction or even wars. As shown in note 3 to the
of the financial statements to be published
shortly, the Group operates across a range of
geographical regions, and its turnover is split across the UK,
Europe, USA, the Pacific Basin and the Rest of the
World.
Operating in many territories helps spread
market risk. Similarly, the Group operates in both Mechanical
Engineering and Refractory Engineering sectors, mitigating the
impact of a downturn in any one product area as has been seen in
recent financial years.
The potential risk of the loss of any key
customer is limited as no single customer accounts for more than
10% of annual turnover.
As described in the Business Model, the Group
generates significant sales from naval propulsion
marine applications and ship hull components, as well as
from valves it supplies to LNG, oil, chemical
and water markets. The Mechanical Engineering
Division also sells submersible pumps that are
supplied to the mining industries and radar systems that are
used for coastal surveillance and
air traffic control applications.
The Refractory Engineering Division sells
vermiculite and perlite to the insulating and fire prevention
industry and our investment casting powder companies indirectly
sell to the jewellery consumer market through the supply of
investment casting moulding powders, waxes, silicone and natural
rubber.
Technical
risk: The Group develops and launches new
products as part of its strategy to enhance the long-term value of
the Group. Such development projects carry business risks,
including reputational risk, abortive expenditure and potential
customer claims which may have a material impact on the
Group. The potential risk here is seen as manageable given
the Group is developing products in areas in which it is
knowledgeable and new products are tested as far as possible prior
to their release into the market.
The risk of product obsolescence is countered by research and
development investment into new
products.
Product
failure / Contractual
risk: The risks that the Group supplies
products that fail or are not manufactured to specification are
risks that all manufacturing companies are exposed to but we try to
minimise these risks through the use of highly skilled personnel
operating within robust quality control system environments, using
third party accreditations where appropriate. With regard to
the risk of failure in relation to new products coming on line, the
additional risks here are minimised at the research and development
stage, where prototype testing and the deployment of a robust
closed loop product performance quality control system provides
feedback to the design department for the products we manufacture
and sell. The risk of not meeting safety expectations, or
causing significant adverse impacts to customers or the
environment, is countered by the combination of the controls
mentioned within this section and the purchase of product liability
insurance.
Supply chain
and equipment risk: Failure of a major
supplier or an essential item of
equipment presents a constant risk of disruption to the
manufacturing in progress, especially during
times of high inflation or increased shipping
times and costs. Where reasonably possible,
management mitigates and controls the risk with the use of dual
sourcing, continual maintenance programmes, and by carrying
adequate levels of stocks and spares to reduce any
disruption.
Health and
safety: The Group's operations involve
the typical health and safety hazards inherent in manufacturing and
business operations. The Group is subject to numerous laws and
regulations relating to health and safety around the world.
Hazards are managed by carrying out risk assessments and
introducing appropriate controls, as well as attending safety
training courses.
Acquisitions:
The Group's growth plan over recent years has included a
number of acquisitions. There is the risk that these, or
future acquisitions, fail to provide the planned value. This
risk is mitigated through financial and technical due diligence
during the acquisition process and the Group's inherent knowledge
of the markets they operate in.
Financial
risk: The principal financial risks faced
by the Group are changes in market prices (interest rates, foreign
exchange rates and commodity prices). As reported elsewhere
within these financial statements, the
Company, on 2nd July,
2021, signed a
contract to mitigate the impact of interest rate risk
by taking out an interest rate swap derivative fixing £30 million
of notional debt at less than 1% versus
the variable SONIA rate for a period of
ten years, commencing 1st
September, 2021. Detailed information on the
financial risk management objectives and policies is set out in
note 28 to the financial
statements to be published shortly. The Group
has in place risk management policies that seek to limit the
adverse effects on the financial performance of the Group by using
various instruments and techniques, including credit insurance,
stage payments, forward foreign exchange contracts, secured and
unsecured credit lines. Prior to the expiry date
of the Revolving Credit Facilities, the Board reviews the current
and future requirements of the Group and arranges suitable
replacement facilities prior to the current facility
expiring. Post year-end, the Group has renewed one of its
Revolving Credit Facilities, that was due to expire, for a four
year term.
Regulatory
compliance: The Group's operations are
subject to a wide range of laws and regulations. Both within
Goodwin PLC and its subsidiaries, the Directors and Senior
Managers within the companies make best endeavours
to ensure we comply with the relevant laws and
regulations. The Group ensures
that high ethical standards and values are adopted, specifically
with regards to sanctions, anti-corruption, anti-bribery and human
rights. During the year, the Group has carried out additional
sanctions training and continued to refine and update its internal
policies to reflect the associated risks.
IT
security: The Group performs regular and remote
off-site backups of its IT systems, from
time to time engaging external companies to test and report any
weaknesses and deficiencies found to enable solutions to be put in
place to mitigate and minimise the risk of an IT security
breach.
Energy and Climate
Change: The Group is actively developing
and implementing its carbon neutral plan, which helps mitigate the
risk of the Group being exposed to the
long-term effects of global warming and
more specifically the upcoming Carbon Border
Adjustment Mechanism (CBAM) taxes that will likely ramp up over the
next ten years, in addition to significant increases
in the cost of power that are a result of the fragile global energy
system. The Group's methods of mitigation include
fixed price energy contracts,
incorporating price escalation clauses into the longer term
contracts and ultimately reducing the need to purchase energy from
the national grid by installing renewal solutions like low cost
solar panels. To date the Group has installed 5.7MW of solar
panels worldwide and despite the Distribution Network Operator in
the UK restricting future installations,
planning has been obtained to install a further
5.3 MW of solar panels. Additional
information on the Group's climate related risks and opportunities
can be found within the Environmental section, of the
financial statements to be published shortly.
FORWARD-LOOKING STATEMENTS
The Group Strategic Report contains
forward-looking type statements and information based on current
expectations, and assumptions and forecasts made by the
Group. These expectations and assumptions are subject to
various known and unknown risks, uncertainties and other factors,
which could lead to substantial differences between the actual
future results, financial performance and the estimates and
historical results given in this report. Many of these
factors are outside the Group's control. The Group accepts no
liability to publicly revise or update these forward-looking
statements or adjust them for future events or developments,
whether as a result of new information, future events or otherwise,
except to the extent legally required.
Directors' statement pursuant to the Disclosure and
Transparency Rules
Each of the Directors, whose names are
listed below, confirm that to the best of
each person's knowledge:
a. the financial
statements, prepared in accordance with the applicable set of
accounting standards, give a true and fair view of the assets,
liabilities, financial position and profit of the Company and the
undertakings included in the consolidation taken as a whole;
and
b. the Strategic Report
contained in the Annual Report includes a fair review of the
development and performance of the business and the position of the
Company and the undertakings included in
the consolidation taken as a whole, together with a description of
the principal risks and uncertainties that they
face.
Directors
The Directors of the Company who have served
during the year are set out below.
M.S.
Goodwin
Mechanical Divisional Managing Director
S.R.
Goodwin
Refractory Divisional Managing Director
T.J.W.
Goodwin
Chairman
B.R.E. Goodwin
N. Brown
J.E. Kelly (Non-Executive Director)
Accounting policies
Goodwin PLC (the "Company") is incorporated in
England and Wales.
The Group financial statements consolidate
those of the Company and its subsidiaries (together referred to as
the "Group") and equity account the Group's interest in
associates. The parent Company financial statements present
information about the Company as a separate entity and not about
its Group.
The Group's financial statements have been
prepared in accordance with UK Company Law and UK
adopted International
Accounting
Standards (IAS) and interpretations
issued by the IFRS Interpretations Committee (IFRS IC) applicable
to companies reporting under UK adopted IFRS.
The Company has elected to prepare its
financial statements in accordance with Financial Reporting
Standard (FRS) 101 issued in the UK. These are presented in the
financial statements due to be published shortly.
The accounting policies set out below have been
applied consistently to all periods presented in these Group
financial statements.
Judgements made by the Directors, in the
application of these accounting policies that have significant
effect on the financial statements and estimates with a
possible significant risk of material adjustment
in the next year are discussed in note 2 of the financial
statements due to be published shortly.
New IFRS standards and interpretations adopted
during 2023 / 2024
The IASB and IFRIC issued the following
amendment:
· Amendments to IAS 1 Presentation of Financial Statements and
IFRS Practice Statement 2: Disclosure of Accounting Policies -
(effective for periods commencing on or after 1st January
2023).
· Amendments to IAS 8 Accounting Policies, Changes in Accounting
Estimates and Errors 'Definition of Accounting Estimates' -
(effective for periods commencing on or after 1st January
2023).
· Amendments to IAS 12 Income Taxes: Deferred Tax related to
Assets and Liabilities arising from a Single Transaction -
(effective for periods commencing on or after 1st January
2023).
· Amendments to IAS 12 Income Taxes: International Tax Reform -
Pillar Two Model Rules (effective for periods commencing on or
after 1st January 2023).
The implementation of
these amendments has
not had a material impact on the Group's financial
statements
Copies of the 2024
accounts are expected to be posted to shareholders within the
next two weeks and will also be available on the Company's
website: www.goodwin.co.uk and
from the Company's Registered Office: Ivy House Foundry,
Hanley, Stoke-on-Trent ST1 3NR.
Note
1
Segmental information
Products and services from which reportable
segments derive their revenues
For reporting to the chief operating
decision maker, the Board of Directors, and as outlined in the Business Model section of the Strategic
Report of the financial statements to be published
shortly. The Group is organised into two
reportable operating segments according to the different products
and services provided by the Mechanical Engineering and Refractory Engineering Divisions. Segment assets and
liabilities include items directly attributable to segments as well
as group centre balances which can be allocated on a reasonable
basis. Associates are included in Refractory Engineering. In accordance with the
requirements of IFRS 8, information regarding the Group's operating
segments is reported below.
There are no other reportable
segments apart from those identified.
|
2024
|
2023
|
|
Mechanical
Engineering
|
Refractory
Engineering
|
Total
|
Mechanical
Engineering
|
Refractory
Engineering
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Revenue
|
|
|
|
|
|
|
Total
revenue
|
156,944
|
75,859
|
232,803
|
147,538
|
80,340
|
227,878
|
Intra-segment revenue
|
(28,912)
|
(12,633)
|
(41,545)
|
(23,771)
|
(18,365)
|
(42,136)
|
|
|
|
|
|
|
|
External revenue
|
128,032
|
63,226
|
191,258
|
123,767
|
61,975
|
185,742
|
|
|
|
|
|
|
|
Profit
|
|
|
|
|
|
|
Segment
operating profit
|
18,861
|
13,423
|
32,284
|
12,171
|
12,772
|
24,943
|
Share of
profit of associate company
|
‒
|
69
|
69
|
‒
|
65
|
65
|
Segment
profit before taxation
|
18,861
|
13,492
|
32,353
|
12,171
|
12,837
|
25,008
|
Group
centre costs
|
|
|
(5,389)
|
|
|
(4,630)
|
Finance
costs (net)
|
|
|
(2,870)
|
|
|
(1,438)
|
Profit before taxation and movement
in fair value of
interest rate swap
|
|
|
24,094
|
|
|
18,940
|
|
|
|
|
|
|
|
Percentage
of segment profit before tax
|
58%
|
42%
|
100%
|
49%
|
51%
|
100%
|
|
|
|
|
|
|
|
|
2024
|
2023
|
|
Group
centre
|
Mechanical
Engineering
|
Refractory
Engineering
|
Total
|
Group
centre
|
Mechanical
Engineering
|
Refractory
Engineering
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Net assets
|
|
|
|
|
|
|
|
|
Total
assets
|
17,338
|
192,608
|
74,282
|
284,228
|
18,644
|
175,023
|
69,166
|
262,833
|
Total
liabilities
|
(511)
|
(118,132)
|
(38,935)
|
(157,578)
|
(2,821)
|
(103,234)
|
(27,621)
|
(133,676)
|
|
16,827
|
74,476
|
35,347
|
126,650
|
15,823
|
71,789
|
41,545
|
129,157
|
|
|
|
|
|
|
|
|
|
For the purposes of monitoring segment
performance and allocating resources between segments, the Group's
Board of Directors monitors the tangible and financial assets
attributable to each segment. All assets and liabilities are
allocated to reportable segments with the exception of
some of those held by the parent Company,
Goodwin PLC.
|
2024
|
2023
|
|
Group
centre
|
Mechanical
Engineering
|
Refractory
Engineering
|
Total
|
Group
centre
|
Mechanical
Engineering
|
Refractory
Engineering
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Segmental capital
expenditure
|
Property,
plant and equipment
|
736
|
10,102
|
5,583
|
16,421
|
630
|
15,623
|
4,928
|
21,181
|
Right-of-use assets
|
180
|
934
|
634
|
1,748
|
220
|
1,233
|
66
|
1,519
|
Intangible
assets
|
372
|
1,209
|
456
|
2,037
|
11
|
508
|
1,305
|
1,824
|
Total
|
1,288
|
12,245
|
6,673
|
20,206
|
861
|
17,364
|
6,299
|
24,524
|
|
|
|
|
|
|
|
|
|
Segmental depreciation, amortisation
and impairment
|
Depreciation
|
1,181
|
4,978
|
1,945
|
8,104
|
1,070
|
4,872
|
1,528
|
7,470
|
Amortisation and impairment
|
85
|
446
|
810
|
1,341
|
64
|
446
|
747
|
1,257
|
Total
|
1,266
|
5,424
|
2,755
|
9,445
|
1,134
|
5,318
|
2,275
|
8,727
|
|
|
|
|
|
|
|
|
| |
Geographical segments
The Group operates in the following principal
locations. In presenting the information on geographical
segments, revenue is based on the location of its customers and
assets on the location of the assets.
|
2024
|
2023
|
|
Revenue
|
Net assets
|
Non-current
assets
|
Capital
expenditure
|
Revenue
|
Net
assets
|
Non-current assets
|
Capital
expenditure
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
UK
|
61,595
|
78,978
|
117,376
|
14,887
|
55,867
|
82,669
|
114,235
|
21,533
|
Rest of
Europe
|
21,552
|
6,884
|
5,132
|
1,532
|
28,367
|
10,636
|
4,224
|
790
|
USA
|
21,480
|
‒
|
‒
|
‒
|
19,854
|
‒
|
‒
|
‒
|
Pacific
Basin
|
42,903
|
17,374
|
7,009
|
692
|
34,725
|
15,982
|
7,029
|
330
|
Rest of
World
|
43,728
|
23,414
|
14,292
|
3,095
|
46,929
|
19,870
|
8,930
|
1,871
|
Total
|
191,258
|
126,650
|
143,809
|
20,206
|
185,742
|
129,157
|
134,418
|
24,524
|
Note 2
Dividends
The Board proposes to pay a dividend of
133 pence per share, up 16% on the previous year (2023:
115p). The proposed dividend has been calculated using the
Group's profit after taxation figure, plus depreciation and
amortisation for the year ended
30th April,
2024, after having excluded the non-cash
mark to market unrealised gain relating to the
10-year interest
rate swap.
Similar to last year, the Board proposes to
continue to smooth the Group's cash flow by splitting
the payment of the proposed ordinary
dividends of 133 pence per share
into equal instalments of 66.5 pence per share on
4th October, 2024 and on or around 11th April,
2025 to shareholders on the register on 13th September, 2024 and on
or around 21st March, 2025 respectively.
Note
3
Earnings per
share
|
2024
|
2023
|
|
Number
|
Number
|
Ordinary
shares in issue
|
|
|
Opening shares in issue
|
7,689,600
|
7,689,600
|
Shares bought back in the year
|
(180,000)
|
‒
|
Total
ordinary shares
|
7,509,600
|
7,689,600
|
|
|
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Relevant post-tax profits attributable to ordinary shareholders
|
16,902
|
15,904
|
|
|
|
Weighted
average number of ordinary shares in issue
|
7,527,797
|
7,509,600
|
|
|
|
|
|
|
2024
|
2023
|
|
|
pence
|
pence
|
|
Basic and
diluted earnings per share
|
224.53
|
206.81
|
|
|
|
|
|
| |
Note 4
Going concern
The Directors, after having reviewed
the Group forecasts and possible challenges that may occur over the
short to medium term, are confident that the Group has adequate
resources to continue to operate for at least twelve months from
the date that these financial statements are approved and have
continued to adopt the going concern principle in preparing these
financial statements.
As at 30th April 2024, the Group's
gearing ratio stood at 35.1% (2023: 26.3%)
against a substantial shareholders' net worth of £122
million (2023: £125 million).
The retained reserves of the Group put it in
a strong position to deal with any
material unforeseen adverse issues
that may occur and have an impact on the Group's
operations.
As part of the going concern
process, the Group
forecasts are stress tested by being
subject to a number of severe but conceivable financial challenges
to ensure that the Group finances remain robust throughout the
period being tested. The stress test model begins with the
Group forecasts, that have been consolidated from the individual
forecasts generated by the Directors of each of the subsidiaries
and reflects their specific knowledge of their business and the
markets, within
which they operate, to ensure that the forecasts that
they produce reflect the market conditions, the business strategy
and expected outlook. Each of these subsidiary level
forecasts is then
reviewed, challenged and approved by the relevant Divisional
Managing Director, who is
immersed in each of these businesses and
knows and
understands each of
their markets. As the Group is so diverse, with two divisions in different
sectors and multiple products within each
division, several
stress test events are used to reduce the pre-tax profit forecasts
by reducing revenues and consequently the pre-tax profit.
Due to the diversity, it
is feasible that one or two events could take place, but it is
highly improbable that all the stress test events would occur at
the same time. The stress tests implemented reduced revenues
and consequently pre-tax profits, which for these stress tests
implemented reduced pre-tax profit by a combined amount of 44%, without
reducing the discretionary capital expenditure programme,
maintaining overheads at their current expected levels, maintaining
the dividend policy and utilising
the finance facilities at the same amounts
that will be in
place twelve months from the signing of
these accounts. The results of the
stress test modelling did not highlight any going concern issues,
breaches of covenants or requirements for any further financing
facilities in addition to those currently
in place at year-end. Post-year-end, the Group has renewed one of its
Revolving Credit Facilities, that was due to expire, for a
four-year term.
Whilst our carrying values of trade
debtors and contract assets are significant, we see little risk
here in terms of recovery due to the quality of the customers that
the Group contracts with. Where possible, we credit insure
the majority of our trade debtors and our pre-credit risk (work in progress), and
for significant contracts where credit insurance is not available
we ensure, where possible, that those contracts are backed by
letters of credit or cash positive milestone payments.
As discussed elsewhere within these
accounts, the Mechanical Engineering order book remains high and
the Refractory Engineering segment continues to be
buoyant.
The Directors are confident that the
Group and Company will have sufficient funds to continue to meet
their liabilities as they fall due for at least twelve months from
the date of approval of the financial statements and therefore have
prepared the financial statements on a going concern
basis.
Note
5
Annual General Meeting
The Annual General Meeting will be held
at 10.30am on Wednesday, 2nd October, 2024 at
Crewe Hall, Weston Road, Crewe, Cheshire,
CW1 6UZ.
Note
6
ALTERNATIVE PERFORMANCE MEASURES
Measure
|
Method of calculation / reference
|
2024
|
2023
|
Gross
profit (£'000)
|
Consolidated statement of profit or loss
|
77,887
|
68,769
|
Revenue
(£'000)
|
Consolidated statement of profit or loss
|
191,258
|
185,742
|
Gross profit as percentage of revenue (%)
*
|
Gross
profit / Revenue
|
40.7%
|
37.0%
|
|
|
|
|
Profit
before tax (£'000)
|
Consolidated statement of profit or loss
|
24,207
|
22,129
|
Unrealised
gain on 10 year interest rate swap derivative
|
Consolidated statement of profit or loss
|
(113)
|
(3,189)
|
Trading profit
(£'000)
|
|
24,094
|
18,940
|
|
|
|
|
Operating
profit (£'000)
|
Consolidated statement of profit or loss
|
26,895
|
20,313
|
Capital
employed (£'000)
|
|
165,212
|
157,569
|
Return on capital employed (%)
|
Operating
profit / capital employed
|
16.3%
|
12.9%
|
|
|
|
|
Net debt
(£'000)
|
|
42,931
|
32,822
|
Net assets
attributable to equity holders of the parent (£'000)
|
Consolidated balance sheet
|
122,281
|
124,747
|
Gearing (%)
|
Net debt /
equity, as above
|
35.1%
|
26.3%
|
|
|
|
|
Net profit
attributable to equity holders of the parent (£'000)
|
Consolidated statement of profit or loss
|
16,902
|
15,904
|
Net assets
attributable to equity holders of the parent (£'000)
|
Consolidated balance sheet
|
122,281
|
124,747
|
Return on investment (%)
|
Net profit
/ net assets
|
13.8%
|
12.7%
|
|
|
|
|
Revenue
(£'000)
|
Consolidated statement of profit or loss
|
191,258
|
185,742
|
Average
number of employees
|
|
1,225
|
1,144
|
Revenue per employee
(£'000)
|
Group
revenue / average employees
|
156,129
|
162,362
|
|
|
|
|
Annual post
tax profit (£'000)
|
Consolidated statement of profit or loss
|
17,716
|
16,513
|
Interest
rate SWAP mark to market net of tax @ 25%
(2023: 19.49%) (£'000)
|
Consolidated statement of profit or loss
|
(85)
|
(2,576)
|
Deferred
tax rate difference (£'000)
|
|
‒
|
596
|
Depreciation owned assets (£'000)
|
|
6,607
|
6,272
|
Depreciation right-of-use assets (£'000)
|
|
1,497
|
1,198
|
Amortisation and impairment (£'000)
|
|
1,341
|
1,257
|
Exclude
operating lease depreciation (£'000)
|
|
(723)
|
(538)
|
Annual post tax profit + depreciation
+
amortisation
(£'000)
|
|
26,353
|
22,722
|
* The gross profit for the previous year has
been updated as outlined in note 5 of the financial
statements to be published shortly.