Results for the six months ended 30 September
2024
Marks Electrical Group plc ("Marks
Electrical" or "the Group"), a fast growing online electrical
retailer, today announces its unaudited results for the six months
ended 30 September 2024 ("the Period" or "H1-25" or "first
half").
Financial highlights
· Robust
first half trading period with revenue growth of 9.3% to £58.8m
(H1-24: £53.9m).
· Particularly strong volume growth with Major Domestic
appliances achieving 13% volume growth during the Period and
Consumer Electronics over 90% volume growth against
H1-24.
· Adjusted EBITDA(1) of £2.0m (H1-24: £2.3m) at 3.4%
margin (H1-24: 4.3%).
· Gross
product margin was 24.6% (H1-24: 24.9%), with underlying margin
expansion in Major Domestic Appliances offset by a strong mix-shift
towards lower margin Consumer Electronics.
· Continued focus on working capital management and disciplined
approach to capital expenditure delivered free cash flow of £1.7m
(H1-24: £1.7m).
· Adjusted EPS of 0.72p (H1-24: 1.11p)(2), Statutory
EPS of (0.79)p (H1-24: 0.83p).
· Robust, debt-free balance sheet with closing net cash position
of £6.7m(3) (H1-24: £10.9m), supporting an interim
dividend maintained at 0.30p per share (H1-24: 0.30p), to be
be paid on 20 December 2024 to shareholders who
are on the register at the close of business on 29 November 2024,
and shares will be marked ex-dividend on 28 November
2024.
Operational highlights
· Successful implementation and switchover to new business-wide,
Enterprise Resource Planning ("ERP") system, Microsoft Dynamics
365, replacing our legacy Everest platform.
· Completed transition away from the Euronics buying group,
providing greater opportunities to develop deeper relationships
with our manufacturer brand partners and drive further growth in
revenue and margin.
· Continued growth in Major Domestic Appliances and Consumer
Electronics market share.
· Maintained our Trustpilot score of 4.8, reaching over 85,000
reviews with 95% of those reviews being 4 and 5 star, demonstrating
the enduring strengths of our best-in-class customer proposition,
despite significant operational headwinds brought about by changing
our supply relationships and implementing our new ERP.
Outlook
· Outbound deliveries in September and to a lesser extent,
October were reduced to enable the successful implementation and
switchover to our new ERP system. Whilst this held back H2-25
growth, we still anticipate a recovery in revenue growth in the
second half.
· During
the Period we saw a significant reduction in average order values
(-9%) as demonstrated by our volume growth outstripping the pace of
our revenue growth. Whilst this is positive from a customer
acquisition and market share perspective, it means that
distribution costs represent a higher proportion of revenue, which
ultimately has a detrimental impact on profit margin and unit
economics, given the relatively fixed cost of delivery. As a
result, we now expect to achieve revenue in FY25 of circa £120.0m
with EBITDA in excess of £4.0m.
· Going
forward, we will actively return to our historically successful
premium focus in order to deliver an uplift in margin performance.
We recognise this may have medium-term implications on the speed of
our revenue growth, but our objective is to drive a sustainable
margin recovery from the levels seen in H1-25.
· Looking beyond FY25, we will also harness our disciplined
approach to cost control to best manage the significant increases
brought about by the recently announced rises to employer national
insurance and the national minimum wage, following the UK
Government's Autumn Budget. We estimate the changes to cost the
business in the region of £0.75m per annum.
Mark Smithson Chief Executive Officer,
commented:
"The first half has included two of
the largest structural changes the business has seen, the departure
from Euronics and the implementation of our new ERP system, but
despite these, we continued to remain profitable and cash
generative and grew revenue by 9.3% to £58.8m.
These investments, while involving
short-term challenges, have been made to position the business for
long-term success. They will ensure that Marks Electrical is well
placed to benefit when broader market sentiment picks up and will
give us even greater vertical integration, visibility and control,
enabling us to deliver growth, returns and value for all our
stakeholders.
I'm proud of the strong operational
focus demonstrated throughout the Period from our team of dedicated
colleagues, which has allowed us to maintain our 4.8 Trustpilot
rating during what has been a challenging period of change for the
business, and the patience of both our customers and suppliers
during this period was highly appreciated.
As the consumer has continued to
trade-down, we have evolved our business to meet those needs,
perhaps leaning too much into non-premium products, which has led
to erosion in our premium average order value. The knock-on
implications of this on our distribution costs are something that
we need to actively address moving forward by pivoting back to our
historically premium focussed operating model.
Whilst this pivot back to premium is
likely to have an impact on the speed of our revenue growth, we are
focussed on continuing to execute our strategy of
driving profitable market share gains, ultimately
enabling the Group to deliver long-term value creation and become
the UK's leading premium electrical retailer."
Notes
(1) Adjusted EBITDA is a
non-statutory measure defined as earnings before interest, tax,
depreciation, and amortisation and adjusted for exceptional items,
share-based payment charges and revaluation of
investments.
(2) Adjusted EPS is a
non-statutory measure of profit after tax, adjusted for exceptional
items, ERP replacement project, share-based payment charges and
revaluation of investments, over the total diluted ordinary number
of shares in issue.
(3) Net cash/(debt) represents
cash and cash equivalents less financial liabilities (excluding
lease liabilities)
The information contained within
this announcement is deemed by the Company to constitute inside
information pursuant to Article 7 of EU Regulation 596/2014 as it
forms part of UK domestic law by virtue of the European Union
(Withdrawal) Act 2018 as amended. Upon the publication of this
announcement via a Regulatory Information Service, this inside
information is now considered to be in the public
domain.
Enquiries:
Marks Electrical Group
plc Via
DGA Group:
Mark Smithson (CEO)
Tel: +44 (0)20 7664
5095
Josh Egan
(CFO)
DGA
Group (Financial PR)
Jonathon Brill / James Styles /
Nishad Sanzagiri
Tel: +44 (0)20
7664 5095
markselectrical@dgagroup.com
Canaccord Genuity (NOMAD and Broker)
Max Hartley / George Grainger
Tel:
+44 (0) 207 886 2500
About Marks Electrical
Marks Electrical is a fast growing,
highly scalable, technology driven e-commerce electrical retailer
which sells, delivers, installs and recycles a wide range of
household electrical products. The Group was founded in Leicester
in 1987 by Mark Smithson and has scaled into a nationwide online
retailer with a compelling growth track record, thanks to its
vertically integrated, low-cost, high-quality operating model,
supported by the ongoing structural shift of consumers to purchase
online. The Group operates within the UK Major Domestic Appliances
(MDA) and Consumer Electronics (CE) market, estimated to be worth
approximately £7 billion.
Primarily through its simple, clear
and intuitive website - markselectrical.co.uk - the Group offers
over 4,500 products from over 50 leading brands across its main
product categories, which include Cooking, Refrigeration, Washers
& Dryers, Dishwashers and Audio-Visual. These products are
sourced from UK distributors of the brands, with whom the Group
maintains strong and direct relationships. Marks Electrical
delivers direct to customers in its owned and branded vehicles,
operated by the Group's skilled team of delivery drivers, who are
also able to offer installation and recycling services.
For further information, visit the
Marks Electrical corporate website: https://group.markselectrical.co.uk and
its retail website: https://markselectrical.co.uk/.
Group Chief Executive
Officer's review
The first half of FY25 has been a
period of significant change for the business:
· We
successfully implemented our new business-wide, Enterprise Resource
Planning ("ERP") system, Microsoft Dynamics 365, replacing our
legacy Everest platform; and
· We
exited the Euronics buying group and established new trading
relationships with over 50 brand partners.
We continued to gain market share
and grew revenue 9.3% to £58.8m, whilst generating a profit and
maintaining a net cash position, despite operational headwinds
created by the above activities.
Over the past two years, consumers
have been highly price-conscious, which, given our premium focus,
continues to have an impact on our average order value, resulting
in customer order volumes growing faster than revenue. This impact
has diluted our margin, when taking into account the relatively
fixed cost of delivery.
Our objective in H1-25 was to
maintain stability whilst undertaking the significant operational
changes of leaving the buying group and implementing a new ERP
system, measures that will ensure the business is better positioned
for long-term success. As a result of these factors, during the
Period our average order value has drifted further which has
impacted our profitability year on year.
Our current H1-25 EBITDA margin of
3.4% is not where we want to position the business and as we look
ahead to H2-25 and beyond, our objective will be to pivot back to
premium products and enhance the unit economics of each delivery,
in order to start improving profitability from current levels,
ultimately enabling the Group to deliver long-term value creation
and position us as the UK's leading premium electrical
retailer.
Market share - a small share of a big
opportunity
We are predominantly focussed on the
Major Domestic Appliances ("MDA") market but have also been rapidly
expanding our footprint in the Consumer Electronics ("CE") market,
primarily in the television category.
During the first half, the MDA
market was broadly flat, with the CE market growing by 3.3% as a
result of Euro 2024. During this period, we were able to increase
our market share to 3.0% in MDA (H1-24: 2.9%) and 0.8% in CE
(H1-24: 0.5%). Furthermore, we started to add focus to Small
Domestic Appliances, where we are taking a specific and premium
approach to our growth strategy, albeit it is still early days for
this part of our business.
Whilst our market share growth in
MDA has not been as strong as in prior periods, due to the lower
average order values, we continued to acquire customers and grow
the brand awareness of Marks Electrical, a key pillar of our
strategy. Furthermore, the excellent growth we saw in Consumer
Electronics added additional customers that were either returning
to or experiencing Marks Electrical for the first time.
Our tiny share of such an enormous
market with significant scope for market share gains underpins our
strategy for driving brand awareness in the years to
come.
Our
strategy for growth
Our strategic approach is very clear
- we put the customer at the heart of everything we do and have
four key elements to our strategy for growth:
Customer proposition
Our operating model continues to be
unique across the MDA sector in that we consistently offer next day
delivery for in-stock items, throughout our wide range of products,
to over 90% of the UK population. In addition, our
installation service offering provides customers with the ability
to add integrated, gas, electric and television installation
services to their order, which can be carried out within a rapid
time frame.
This proposition centres around the
vertical integration of our delivery model, with our own fleet,
employed drivers and installers, in-house training academy, and our
centralised single-site distribution centre, maximising efficiency
and service quality.
During the period we have made
further advancements in developing our customer proposition,
including:
· Implementing our new ERP system to drive strategic
improvements in our operational and customer services activities
both currently and for the years ahead;
· Carrying out further training in our ME academy, our leading
in-house product installation facility for driver, installer and
customer service training;
· Further developing our website to continually improve the
customer journey; and
· Maintaining our excellent Trustpilot score of 4.8.
During the Period, our exit from
Euronics has also strengthened our direct brand relationships
allowing us direct access to the best quality products for
customers and competitive prices and the enhanced flexibility that
comes with having a national account.
Brand awareness
A key to our success is to grow
our brand awareness.
Due to the activity of leaving the
buying group and implementing our new ERP system, we carried out
fewer brand awareness activities in H1-25 versus previous years.
This allowed us to focus on performance marketing as a priority
with some brand awareness in targeted locations.
The locations on which we carried
out smaller scale brand awareness activities saw elevated order
growth in key geographies. Furthermore, as this was a year of
strategic change, in which we exited Euronics, we also spent
significant time developing our relationships with our brand
partners' marketing teams, in order to offer them innovative
opportunities to advertise with us going forward.
Whilst we are proud of the
progress we have made, we also recognise that there is
significant opportunity for further brand awareness growth, as more
people across the UK come into contact with our brand for the first
time.
Operational capacity
Across the four pillars of our
strategy, operational capacity is one that was in significant focus
in FY24 as we invested materially in our warehouse capabilities and
fleet size. In FY25, this activity has been centred around
technology and saw the replacement of our legacy Everest ERP
system, with Microsoft Dynamics, a solution much more tailored to
our growth aspirations.
Following our significant
expenditure of £4.6m on the project, through FY24 and FY25, we
successfully went live in September 2024 and whilst we faced a
number of inevitable teething issues, we are proud to report that
the move across to the new system was a success and is powering
Marks Electrical across our business operations.
We see significant scope for further
technology enhancements now that Microsoft Dynamics is in place,
enabling us to improve our level of automation and sophistication,
both improving the customer journey and operational
leverage.
We continue to believe that
investing across our business in people, processes and equipment
will ensure that we retain talent and provide them with the best
tools to provide customers with a market-leading experience.
Financial performance
Our profitability was impacted in
the first half due to two major factors:
· Significant growth in Consumer Electronics versus Major
Domestic Appliances creating a negative margin mix effect;
and
· The
trade down from consumers impacting the premiumisation of our
product offering. An impact that has been market driven but has
been particularly exacerbated in our business and impacts the
distribution cost of delivery.
Additionally, the operational
headwinds faced by the departure from the buying group, as well as
the ERP replacement were also contributing factors to our
performance during H1-25.
Despite this, we continued to
deliver volume growth in excess of 18.0%, revenue growth of 9.3%,
remained profitable at 3.4% EBITDA margin and retained a healthy
net cash position of £6.7m, with £1.7m of underlying free cash
flow.
As we look forward, we aim to pivot
the business back towards premium products, improving the
underlying unit economics. This will drive margin improvements in
the years ahead and be a contributing factor in our strengthening
net cash position.
Our ROCE remains strong at 20% in
H1-25 and we believe this combination of profitable market share
growth, high return on capital and dividend income provides
a compelling proposition to drive attractive long-term
shareholder returns and despite lower profitability in the current
year, we are focussed on driving improvements in FY25 and
beyond.
Outlook - focussed on delivering
profitable market share growth
Whilst FY25 is a year of strategic
investment and change, with multiple significant operational
developments impacting performance, we are still growing volume and
revenue, gaining market share, remain profitable and retaining our
net cash position. This is all being achieved whilst providing
market-leading customer service against a very competitive
back-drop.
As momentum continues to develop and
our brand awareness increases, our focus on operational
excellence and cash flow generation, combined with our healthy
net cash position, provides us with a robust platform to
generate continued profitable market share growth and become the
UK's leading premium electrical retailer.
Mark Smithson
Chief Executive Officer
Financial
review
The Group made a robust start to
FY25, against a broadly flat market back-drop. Volume growth was
very strong, at over 18.0%, whilst revenue growth stood at 9.3% due
to a material decline in average order value. Profitability was
impacted by both the significant mix shift towards Consumer
Electronics during the Period and in addition, the lower average
order values impacting distribution costs.
As a result of these impacts, we
expect lower profitability in the current year but are focussed on
pivoting back to a more premium product mix in order to recover the
unit economics and ultimately the margin.
Revenue and gross product profit
In H1-25, the Group delivered
revenue growth of 9.3% to £58.8 million. Gross product profit
margin was 24.6%, down 30bps from H1-24, driven by product mix as a
result of our significant growth in Consumer Electronics, which
typically attracts a lower margin than Major Domestic Appliances.
This was partially offset by underlying margin growth in our Major
Domestic Appliances business.
We expect gross margin to improve
marginally in H2-25.
|
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Revenue
|
|
58,844
|
53,858
|
114,262
|
Cost of Sales*
|
|
(44,346)
|
(40,471)
|
(85,230)
|
Gross product profit
|
|
14,498
|
13,387
|
29,032
|
Gross product profit margin
|
|
24.6%
|
24.9%
|
25.4%
|
Distribution and installation costs
During the Period, we saw a
significant reduction in average order values (-9%) as demonstrated
by our volume growth outstripping the pace of our revenue growth.
Whilst this is positive from a customer acquisition perspective,
the knock-on implication of this is that distribution costs
represent a higher proportion of revenue, which ultimately has a
detrimental impact on profit margin and unit economics.
We expect distribution and
installation costs to remain broadly flat as a percentage of sales
during H2-25.
|
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Revenue
|
|
58,844
|
53,858
|
114,262
|
Distribution & installation
costs
|
|
(5,825)
|
(4,907)
|
(11,089)
|
Distribution & installation costs as % of
revenue
|
|
9.9%
|
9.1%
|
9.7%
|
Advertising and marketing costs
Advertising and marketing cost were
tightly controlled at 5.3% of revenue, versus 5.6% in the prior
year. The Group has continued to invest in brand awareness across
various channels, including digital marketing, social, radio and
out-of-home campaigns.
Full year marketing costs are
expected to be 5.0% of revenue, reflecting lower spend in
H2-25.
|
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Revenue
|
|
58,844
|
53,858
|
114,262
|
Advertising and marketing
costs
|
|
(3,097)
|
(2,995)
|
(5,754)
|
Advertising and marketing as % of revenue
|
|
5.3%
|
5.6%
|
5.0%
|
Other operating expenses (excluding
depreciation)
Other operating expenses are in line
with FY24 at 6.0% of revenue, as we retained a tight control on our
operating cost base.
Due to increased technology costs as
a result of the new ERP system implementation, we anticipate
overheads in H2-25 to be within the range of 6.5 - 7.0% of revenue
but are actively working on activities to mitigate this
increase.
|
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Revenue
|
|
58,844
|
53,858
|
114,262
|
Other operating expenses
|
|
(3,553)
|
(3,173)
|
(6,827)
|
Other operating expenses as % of revenue
|
|
6.0%
|
5.9%
|
6.0%
|
Adjusted earnings before Interest, Tax, Depreciation and
Amortisation ("EBITDA")
|
|
Six months
ended
30
September
2024
£000
|
Six months
ended
30
September
2023
£000
|
Statutory profit after tax
|
|
(827)
|
873
|
Addback:
|
|
|
|
Exceptional items net of
tax
|
|
1,411
|
439
|
Underlying profit after
tax
|
|
584
|
1,312
|
Addback:
|
|
|
|
Underlying tax charge
|
|
236
|
291
|
Underlying profit before
tax
|
|
820
|
1,603
|
Addback:
|
|
|
|
Net finance
(income)/costs
|
|
(122)
|
(55)
|
Share based payment costs
|
|
233
|
149
|
Less:
|
|
|
|
Buying group rebates
|
|
-
|
(195)
|
Adjusted EBIT
|
|
931
|
1,502
|
Depreciation and
amortisation
|
|
1,090
|
772
|
(Profit)/Loss on disposal of fixed
assets
|
|
1
|
38
|
Adjusted EBITDA
|
|
2,022
|
2,312
|
Adjusted EBITDA margin
|
|
3.4%
|
4.3%
|
The Group achieved Adjusted EBITDA
for the period of £2.0m representing a margin of 3.4%, down 90bps
against H1-24. This decrease in margin year on year is primarily
due to category mix and distribution costs, as previously
detailed.
Statutory Profit after tax
During the Period, the statutory
loss after tax was £0.8m, down £1.7m versus H1-24. This decrease is
primarily driven by exceptional costs incurred in relation to our
ERP implementation project of £1.9m incurred in the
Period.
ERP
implementation project
Costs of £1.9m (H1-24: £0.4m) were
incurred in the Period in relation to our ERP implementation
project, which was successfully implemented during September 2024.
For the purposes of aiding comparability, these costs are removed
from adjusted financial performance measures.
Share-based payments
The Group issued new awards under
its long-term incentive plan during the year to senior and junior
management. This,
combined with previously issued
awards resulted in an expense of £0.2m in the income statement
(H1-24: £0.1m).
This charge and related professional
fees are removed from adjusted financial performance
measures.
Depreciation
Depreciation increased to £1.1m
(H1-24: £0.8m), driven by:
· Fleet
modernisation and growth to accommodate the increase in sales
volumes;
· A
renewal of the main property lease at 4 Boston Road, Leicester;
and
· Leasehold improvements added during FY24 and H1-25 including;
office refurbishment to increase capacity, dock levellers, the ME
Academy training facility and new racking to improve warehouse
efficiency.
|
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Right of use assets: vans
|
|
327
|
203
|
393
|
Right of use assets:
property
|
|
300
|
282
|
565
|
Property, plant and
equipment
|
|
464
|
287
|
758
|
Total depreciation
|
|
1,091
|
772
|
1,716
|
Taxation
Tax credits and charges are
recognised based on management's best estimate given the
information available at the interim period. The credit for the six
months ended 30 September 2024 was £234,000 (H1-23: £291,000
charge). The key driver of the tax credit is in relation to the ERP
expenditure. The Group's adjusted consolidated effective tax rate
for the six months ended 30 September 2024 was 25.0% (H1-24:
25.0%). The deferred tax liability is expected to reverse within 36
months.
Earnings per share
Basic earnings per share ("EPS"),
which is calculated for both the current and comparative period
based upon the weighted average number of shares in the year, was a
loss of (0.79)p per share (H1-24: earnings 0.83p).
Adjusted EPS was 0.72p per share
(H1-24: 1.11p per share), the table below shows the reconciliation
between statutory and adjusted earnings. See Note 3 to the
financial statements for further details.
|
|
Six months
ended
30
September
2024
£000
|
Six months
ended
30
September
2023
£000
|
Statutory profit after tax
|
|
(827)
|
873
|
Addback:
|
|
|
|
Exceptional items
|
|
1,881
|
439
|
Tax effect of exceptional
items
|
|
(470)
|
(110)
|
Underlying profit for the
period
|
|
584
|
1,202
|
Charges relating to share-based
payments net of tax
|
|
175
|
111
|
Buying group rebates
|
|
-
|
(146)
|
Adjusted profit for earnings per
share
|
|
759
|
1,167
|
Fully diluted number of ordinary
shares
|
|
104,949,050
|
105,248,083
|
Adjusted earnings per share
|
|
0.72p
|
1.11p
|
Cashflow and statement of financial position
During H1-25 the Group achieved an
underlying cash flow from operations of £2.6m and free cash flow of
£1.7m. This operational cashflow generation is primarily due to
working capital improvements, and cashflow from trading.
The Group has invested in several
areas of the business during H1-25 to continue the long-term
objective of accommodating growth and maximising the potential of
the current site. Key additions include a new office space,
increased fleet capacity through the addition of 12 vehicles,
warehouse improvements to increase efficiency and stock capacity,
and yard improvements to optimise daily procedures. In H1-25 the
total capital expenditure amounted to £0.5m, which was
significantly lower than the high level of expenditure in the prior
year (H1-24: £1.4m).
Heading into the 2024 peak trading
period, we significantly increased the inventory levels with a
particular focus on Consumer Electronics. This resulted in working
capital outflow of £7.15m but was partly offset by an increase in
payables to suppliers of £6.87m.
The Group closed the period in a
comfortable net cash position of £6.7m versus £7.8m at FY24 and
£10.9m at H1-24.
|
|
Six months
ended
30
September
2024
£000
|
Six months
ended
30
September
2023
£000
|
Underlying profit before tax
|
|
820
|
1,603
|
Addback:
|
|
|
|
Finance (income)/costs
|
|
(122)
|
(55)
|
(Profit)/Loss on disposal of fixed
assets
|
|
1
|
38
|
Depreciation and
amortisation
|
|
1,091
|
772
|
Share based payment cost
|
|
233
|
148
|
(Increase)/decrease in
inventories
|
|
(7,151)
|
227
|
(Increase)/decrease in
receivables
|
|
860
|
(1,188)
|
Increase/(decrease) in
payables
|
|
6,870
|
2,533
|
Payables movement in relation to
ERP
|
|
-
|
(236)
|
Underlying cash flow from operating
activities
|
|
2,602
|
3,842
|
Less:
|
|
|
|
Outflows for lease
payments
|
|
(612)
|
(484)
|
Underlying operating cash flow for
conversion
|
|
1,990
|
3,358
|
Operating cash conversion
|
|
98%
|
145%
|
|
|
|
|
Investing activities
|
|
(508)
|
(1,350)
|
Tax received/(paid)
|
|
76
|
(350)
|
Interest received/(paid)
|
|
120
|
45
|
Underlying free cash flow
|
|
1,678
|
1,703
|
RCF
During the Period we successfully
established a Revolving Credit Facility ("RCF") with Lloyds Bank,
the Group's primary banking partner. This was structured as a £4.0m
committed undrawn facility and a £1.0m overdraft facility. The
purpose of the facility is to provide flexibility for working
capital during peak trading periods, especially in light of new
trading relationships now we are outside of the Euronics buying
group. Whilst we intend on strategically maintaining a net cash
position, this facility will provide the Group with additional
comfort during periods of inventory build.
Events after the reporting period
There have been no material events
to report after the end of the reporting period.
Consolidated Statement of comprehensive income
Six months ended 30 September 2024
|
Notes
|
Six months ended
30 September
2024
Underlying
£000
|
Six months ended
30 September
2024
Non-underlying
£000
|
Six months ended
30 September
2024
Statutory
£000
|
Six months ended
30 September
2023
Statutory
£000
|
Year ended
31 March
2024
Statutory
£000
|
Revenue
|
|
58,844
|
|
58,444
|
53,858
|
114,262
|
Cost of Sales
|
|
(44,346)
|
|
(44,346)
|
(40,276)
|
(85,230)
|
Gross profit
|
|
14,498
|
|
14,498
|
13,582
|
29,032
|
Distribution costs
|
|
(5,825)
|
|
(5,825)
|
(4,907)
|
(11,089)
|
Administrative expenses
|
|
(7,975)
|
(1,881)
|
(9,856)
|
(7,566)
|
(17,455)
|
Operating profit
|
|
698
|
(1,881)
|
(1,183)
|
1,109
|
488
|
Finance income
|
|
168
|
|
168
|
79
|
167
|
Finance expenses
|
|
(46)
|
|
(46)
|
(24)
|
(39)
|
Profit before income tax
|
|
820
|
|
(1,061)
|
1,164
|
616
|
Tax on profit
|
4
|
(236)
|
470
|
234
|
(291)
|
(189)
|
Profit for the financial
period
|
|
584
|
(1,411)
|
(827)
|
873
|
427
|
Total comprehensive income for the period
|
|
584
|
(1,411)
|
(827)
|
873
|
427
|
Earnings per share
|
|
|
|
|
|
|
Statutory basic and diluted earnings
per share
|
|
|
|
(0.79p)
|
0.83p
|
0.41p
|
Consolidated Balance sheet
At 30 September
2024
|
Notes
|
At
30 September
2024
£000
|
At
31 March
2024
£000
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
|
2,545
|
2,671
|
Right-of-use asset
|
|
2,947
|
1,152
|
Trade and other
receivables
|
|
129
|
71
|
|
|
5,621
|
3,894
|
Current assets
|
|
|
|
Inventories
|
|
20,165
|
13,015
|
Trade and other
receivables
|
|
8,566
|
9,172
|
Current tax assets
|
|
619
|
461
|
Cash and cash equivalents
|
|
6,679
|
7,817
|
|
|
36,029
|
30,465
|
Total assets
|
|
41,650
|
34,359
|
Current liabilities
|
|
|
|
Trade and other payables
|
|
(25,552)
|
(18,501)
|
Lease liabilities
|
|
(1,005)
|
(621)
|
|
|
(26,557)
|
(19,122)
|
Non-current liabilities
|
|
|
|
Lease liabilities
|
|
(1,938)
|
(534)
|
Deferred tax liabilities
|
4
|
(991)
|
(991)
|
Total liabilities
|
|
(29,486)
|
(20,647)
|
Net
assets
|
|
12,164
|
13,712
|
Shareholders' equity
|
|
|
|
Called up share capital
|
|
1,049
|
1,049
|
Share premium
|
|
4,575
|
4,815
|
Treasury shares
|
|
(6)
|
(3)
|
Merger reserve
|
|
(100,000)
|
(100,000)
|
Retained earnings
|
|
106,546
|
107,851
|
Total shareholders' equity
|
|
12,164
|
13,712
|
The interim financial statements of
Marks Electrical Group plc were approved by the Board on 11
November 2024 and signed on its behalf by:
Josh Egan
Chief Financial Officer
Marks Electrical Group plc
Consolidated Statement of changes in equity
Six months ended 30 September 2024
|
Notes
|
Called up share capital
£000
|
Share premium
£000
|
Merger reserve
£000
|
Treasury shares
£000
|
Retained earnings
£000
|
Total shareholders'
equity
£000
|
At
31 March 2023
|
|
1,049
|
4,694
|
(100,000)
|
(4)
|
108,085
|
13,824
|
Profit for the financial
year
|
|
-
|
-
|
-
|
-
|
427
|
427
|
Contributions by and distributions
to owners:
|
|
|
|
|
|
|
|
-Dividends paid
|
|
-
|
-
|
-
|
-
|
(1,007)
|
(1,007)
|
-Share options and LTIP
charge
|
|
-
|
-
|
-
|
-
|
346
|
346
|
Sale of treasury shares
|
|
-
|
121
|
-
|
1
|
-
|
122
|
At
31 March 2024
|
|
1,049
|
4,815
|
(100,000)
|
(3)
|
107,851
|
13,712
|
Loss for the period
|
|
-
|
-
|
-
|
-
|
(827)
|
(827)
|
Contributions by and distributions
to owners:
|
|
|
|
|
|
|
|
-Dividends paid
|
|
-
|
-
|
-
|
-
|
(690)
|
(690)
|
-Share based payment
charge
|
|
-
|
-
|
-
|
-
|
212
|
212
|
-Purchase of treasury
shares
|
|
-
|
(240)
|
-
|
(3)
|
-
|
(243)
|
At
30 September 2024
|
|
1,049
|
4,575
|
(100,000)
|
(6)
|
106,546
|
12,164
|
All the results arise from continuing
operations.
Marks Electrical Group plc
Consolidated Cash flow
Six months ended 30 September 2024
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Cash flows from operating activities
|
|
|
|
(Loss)/profit for the
period
|
(827)
|
873
|
427
|
Adjustments for non-cash
items:
|
|
|
|
Depreciation of property, plant and
equipment
|
464
|
287
|
758
|
Depreciation of right-of-use
assets
|
627
|
485
|
958
|
(Profit)/loss on disposal of
property, plant and equipment
|
1
|
38
|
71
|
Share based payment
expense
|
233
|
148
|
362
|
(Interest income)
|
(168)
|
(79)
|
(167)
|
Interest expense
|
46
|
24
|
39
|
Taxation charged
|
(234)
|
291
|
189
|
Movements in working
capital:
|
|
|
|
(Increase)/decrease in
inventories
|
(7,151)
|
227
|
1,185
|
Decrease/(increase) in
receivables
|
860
|
(1,188)
|
(3,535)
|
Increase in payables
|
6,870
|
2,533
|
2,101
|
Cash flow generated from operations
|
721
|
3,639
|
2,388
|
Corporation tax paid
|
76
|
(350)
|
(743)
|
Net
cash flow generated from operations
|
797
|
3,289
|
1,645
|
Cash flows from investing activities
|
|
|
|
Purchase of property, plant and
equipment
|
(355)
|
(1,367)
|
(2,023)
|
Deposits on right-of-use
assets
|
(154)
|
-
|
(144)
|
Proceeds from sale of property,
plant and equipment
|
-
|
17
|
52
|
Proceeds from sale of right-of-use
assets
|
-
|
-
|
33
|
Interest received
|
168
|
69
|
157
|
Net
cash used by investing activities
|
(341)
|
(1,281)
|
(1,925)
|
Cash flows from financing activities
|
|
|
|
Sale/(purchase) of shares
|
(244)
|
122
|
122
|
Interest paid on lease
liabilities
|
(48)
|
(24)
|
(42)
|
Principal repayment of lease
liabilities
|
(612)
|
(484)
|
(948)
|
Equity dividends paid
|
(690)
|
(693)
|
(1,007)
|
Net
cash used by financing activities
|
(1,594)
|
(1,079)
|
(1,875)
|
Net
increase in cash and cash equivalents
|
(1,138)
|
929
|
(2,155)
|
Cash and cash equivalents at the
beginning of the period
|
7,817
|
9,972
|
9,972
|
Cash and cash equivalents at end of the
period
|
6,679
|
10,901
|
7,817
|
|
|
|
|
Marks Electrical Group
plc
Notes to the unaudited financial statements
Six months ended 30 September 2024
1 General
Information
Marks Electrical Group plc (the
"Company") is a public limited company incorporated in the United
Kingdom under the Companies Act 2006 (registration number
13509635). The Company is domiciled in the United Kingdom and its
registered address is 4 Boston Road, Leicester, LE4 1AU. The
Company's ordinary shares are listed on the AIM market, of the
London Stock Exchange.
The principal activity of the Company
and its subsidiaries (the "Group") throughout the period is the
supply of domestic electrical appliances and consumer electronics
in the United Kingdom.
2 Accounting
policies
2.1 Basis of
preparation
This consolidated financial
information has been prepared in accordance with UK adopted
international accounting standards. There are no new standards,
interpretations and amendments which are not yet effective in these
financial statements, expected to have a material effect on the
Group's future financial statements.
The financial information has been
prepared on a going concern basis under the historical cost
convention unless otherwise specified within these accounting
policies. The financial information and the notes to the financial
information are presented in thousands ('£'000') except where
otherwise indicated. The functional and presentation currency of
the Group is pound sterling.
The figures for the period to 30
September 2024 and the comparative period to 30 September 2023 have
not been audited or reviewed. The figures for 31 March 2024 have
been extracted from the financial statements for the year to 31
March 2024, which have been delivered to the Registrar of
Companies. The interim financial statements do not constitute
statutory accounts within the meaning of the Companies Act
2006.
The policies have been consistently
applied to all periods presented, unless otherwise stated. The
principal accounting policies adopted in the preparation of the
financial statements are set out below. These policies have been
consistently applied to all the periods presented, unless otherwise
stated.
2.2 Going
concern
The Group has traded positively
during the period, delivering sales growth of 9.3%, whilst
achieving a net operating cashflow of £0.8m.
Management have prepared detailed
financial projections for the period to 30 November 2025. These
projections are based on the Group's detailed annual business plan.
Sensitivity analysis has been performed to model the impact of more
adverse trends compared to those included in the financial
projections in order to estimate the impact of severe but plausible
downside risks.
The key sensitivity assumptions
applied include:
• A material slow-down in e-commerce
sales;
• A significant increase in goods
sold.
Mitigating actions available to the
Group were applied and the Board challenged the assumptions
used.
Marks Electrical Group
plc
Notes to the unaudited financial statements
(continued)
The Board of Directors has completed
a rigorous going concern assessment and taken the following actions
to test or enhance the robustness of the Company's liquidity levels
for the period to 30 November 2025. As part of its assessment, the
Board has considered:
• The cash flow forecasts and the
revenue projections for the Company;
• Reasonably possible changes in
trading performance, including a severe yet plausible downside
scenario and other
extreme scenarios which are not
plausible;
• The Company's robust policy towards
liquidity and cash flow management;
• The Company's ability to
successfully manage the principal risks outlined in this
report;
• The current cost of living
crisis;
• Inflation pressures facing the
Company and its employees; and
• The impacts of leaving
Euronics.
In total, six stress tests were
performed on the base case with varying severities and multiple
combinations, under the severe yet plausible scenario the Company
remains in a cash positive position, with no mitigating actions
required. Only in the extreme, not plausible, scenario referenced
above, is where mitigating action would be required. The mitigating
response that would be necessary is short-term inventory level
management, which would not be considered to have any long-term
impacts on the Company's performance.
After reviewing the forecasts and
risk assessments and making other enquiries, the Board has formed
the judgement at the time of approving the financial statements
that there is a reasonable expectation that the Company has
adequate resources to continue in operational existence for at
least twelve months from the date of approval of these financial
statements.
2.3
Consolidation
The Group financial statements
include those of the parent Company and its subsidiaries, drawn up
to 31 March 2024. Subsidiaries are entities over which the Company
obtains and exercises control through voting rights. Income,
expenditure, unrealised gains and intra-group balances arising from
transactions within the Group are eliminated.
At the time of the IPO, the
acquisition of the trading subsidiaries was achieved by way of
share for share exchange and the difference between the par value
of the shares issued and the fair value of the cost of investment
was recorded as an addition to the merger reserve. The parent
company statement of financial position shows a merger reserve of
£nil and an investment of £60,656,676.
On a Group basis, an accounting
policy was adopted based on the predecessor method as this is not a
business combination but rather a group re-organisation and thus
falls outside the scope of IFRS 3. IFRS does not specifically state
how group re-organisations are accounted for. Therefore, in
accordance with IAS 8, the Directors have considered the accounting
for group re-organisations using merger accounting principles, as
set out in FRS 102, The Financial Reporting Standard applicable in
the UK and Republic of Ireland. Under this method, the financial
statements of the parties to the combination are aggregated and
presented as though the combining entities had always been part of
the same group. The investment by Marks Electrical Group plc in
Marks Electrical Limited was eliminated and the difference between
the fair value and nominal value of the shares was adjusted through
the merger reserve in the Group statement of financial
position.
2.4 Operating exceptional
charges
The Group presents exceptional items
on the face of the statement of comprehensive income these are
material items of income and expense which the Directors consider,
because of their size or nature and expected non-recurrence, merit
separate presentation to facilitate financial comparison with prior
periods and to assess trends in financial performance. Exceptional
items are included in Administration expenses in the consolidated
statement of comprehensive income but not considered to be part of
the underlying trading performance of the business.
Marks Electrical Group
plc
Notes to the unaudited financial statements
(continued)
2.5 Significant accounting
estimates and judgements
The Group makes certain estimates and
assumptions regarding the future. Estimates and judgements are
continually evaluated based on historical experience and other
factors, including expectations of future events that are believed
to be reasonable under the circumstances. In the future, actual
experience may differ from these estimates and assumptions. The
estimates and assumptions that have a significant risk of causing a
material adjustment to the carrying amounts of assets and
liabilities within the next financial year are discussed
below.
2.6 Long term equity
incentive plans
Employees and directors receive
remuneration from the Company in the form of share-based payment
transactions, whereby they meet performance criteria required by
the Company and in consideration receive equity instruments. The
cost of the equity settled transactions is measured by a reference
to the fair value at the date of grant and is recognised as an
expense in the statement of comprehensive income over the vesting
period of the schemes.
Market Value Options and Free Shares (issued on
IPO)
A Black-Scholes pricing model is used
to measure the fair value of the employee share options using six
variables, the volatility, type of option, share price on issue,
time, strike price and the risk-free rate. Other conditions which
are required to be met in order for an employee to become fully
entitled are taken into consideration, such as employee attrition
rates.
2022, 2023 and 2024 Long-Term Incentive Plan
("LTIP")
The 2022, 2023 and 2024 LTIP is split
into three tranches, earnings per share ("EPS"), cash flow and
total shareholder return ("TSR"). In estimating the EPS and cash
flow, management have considered the likelihood of conditions being
met based on current forecasts and performance. This has been
applied to the share price at the valuation date after stripping
out expected future dividends. For the TSR metric, a Monte Carlo
simulation model has been used for the valuation, the model is
appropriate given the share-based payments are subject to market
conditions.
At each statement of financial
position date before the vesting date, the cumulative expense is
calculated, representing the expired vesting period and the best
estimate of the number of equity instruments that will ultimately
vest. The movement in the cumulative balance is recognised in the
statement of comprehensive income.
3. Earnings per
share
(a)
Earnings
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Statutory earnings
|
(827)
|
873
|
427
|
(b) Number of
shares
|
Six months ended
30 September
2024
|
Six months ended
30 September
2023
|
Year ended
31 March
2024
|
Basic weighted average number of
shares
|
104,949,050
|
104,949,050
|
104,949,050
|
Dilutive effect of share options and
awards
|
-
|
299,033
|
-
|
Diluted weighted average number of
shares
|
104,949,050
|
105,248,083
|
104,949,050
|
Marks Electrical Group
plc
Notes to the unaudited financial statements
(continued)
(c) Earnings per
share
|
Six months ended
30 September
2024
|
Six months ended
30 September
2023
|
Year ended
31 March
2024
|
Statutory earnings
|
|
|
|
Basic statutory earnings per
share
|
(0.79)p
|
0.83p
|
0.41p
|
Diluted statutory earnings per
share
|
(0.79)p
|
0.83p
|
0.41p
|
3.1 Non-Statutory earning per
share
(a)
Earnings
|
Six months ended
30 September
2024
£000
|
Six months ended
30 September
2023
£000
|
Year ended
31 March
2024
£000
|
Statutory earnings
|
(827)
|
873
|
427
|
Add:
|
|
|
|
Non underlying costs net of
tax
|
1,411
|
329
|
2,045
|
Share-based payments net of
tax
|
175
|
111
|
365
|
Less:
|
|
|
|
Buying group rebate
|
-
|
(146)
|
(268)
|
Adjusted earnings
|
759
|
1,167
|
2,569
|
(b) Number of
shares
|
Six months ended
30 September
2024
|
Six months ended
30 September
2023
|
Year ended
31 March
2024
|
Basic weighted average number of
shares
|
104,949,050
|
104,949,050
|
104,949,050
|
Dilutive effect of share options and
awards
|
-
|
299,033
|
-
|
Diluted weighted average number of
shares
|
104,949,050
|
105,248,083
|
104,949,050
|
(c) Earnings per
share
|
Six months ended
30 September
2024
|
Six months ended
30 September
2023
|
Year ended
31 March
2024
|
Adjusted earnings
|
|
|
|
Basic adjusted earnings per
share*
|
0.72p
|
1.12p
|
2.45p
|
Diluted adjusted earnings per
share
|
0.72p
|
1.11p
|
2.45p
|
Adjusted earnings per share is a
non-statutory measure the Group is using to provide comparability
and ease of understanding to the users of the financial statements.
This includes adjustments to the earnings and the number of
shares.
Adjusted earnings exclude all
exceptional costs as disclosed above.
The number of ordinary shares as at
31 March 2024 through to 30 September 2024 has been used as the
basis for the current and prior periods adjusted earnings per share
calculation.
Marks Electrical Group
plc
Notes to the unaudited financial statements
(continued)
4. Taxation
Income tax credit/(expense) is
recognised based on management's best estimate of the average
annual income tax rate expected for the full financial year applied
to the pre-tax income of the interim period. The income tax credit
for the six months ended 30 September 2024 is £234,000 (H1-24:
£291,000). The Group's adjusted consolidated effective tax rate for
the six months ended 30 September 2024 is 25.0% (H1-24:
25.0%).
5. Dividends
paid
|
Six months
ended
30
September
2024
£000
|
Year ended
31 March
2024
£000
|
Dividends paid during the
period:
|
|
|
Final dividend for 2024: 0.66p
(2023: 0.66p)
|
690
|
692
|
Interim dividend for 2025: Nil
(2024:0.30p)
|
-
|
315
|
Dividends paid
|
690
|
1,007
|
Final dividend for 2025: Nil (2024:
0.66p)
|
-
|
693
|
Dividends paid and issued during the
period totalled £690,060 (2024: £692,586).
An interim dividend has been
proposed to be paid on 20 December 2024 for 0.30p per share (HY-24:
0.30p).
6. Operating exceptional
charges
During the period the Group incurred
exceptional one-off expenditure in administrative expenses in
relation to the implementation of a new ERP system. The ERP
implementation was completed in September 2024 with all the costs
expensed through the statement of comprehensive income and in order
to aid comparability, it has been disclosed separately as a
non-underlying items. During H1-25 £1,881,000 was incurred as an
expense with an associated tax credit of £470,000. The Group
anticipates further minor costs in H2-25 in relation to the
implementation, with all exceptional costs expected to be completed
within the FY25 financial year.