YOUNG & CO.'S BREWERY, P.L.C.
INTERIM RESULTS FOR THE 26 WEEKS ENDED 30
SEPTEMBER 2024
STRONG
PROFIT PERFORMANCE
SUPPORTED BY CITY PUBS
INTEGRATION
|
2024
|
2023
|
%
|
|
£m
|
£m
|
change
|
|
|
|
|
Revenue
|
250.0
|
196.5
|
+27.2
|
|
|
|
|
Adjusted operating
profit1
|
38.1
|
31.0
|
+22.9
|
|
|
|
|
Adjusted
EBITDA1
|
59.0
|
47.9
|
+23.2
|
|
|
|
|
Adjusted profit before
tax1
|
28.3
|
28.0
|
+1.1
|
|
|
|
|
Profit before
tax
|
25.3
|
24.5
|
+3.3
|
|
|
|
|
Net
debt
|
255.8
|
110.8
|
+130.9
|
|
|
|
|
Net debt to
EBITDA1 2
|
2.6x
|
1.3x
|
-1.3x
|
|
|
|
|
Net debt (including
leases)
|
346.5
|
184.0
|
+88.3
|
|
|
|
|
Net debt to EBITDA (including
leases)1 2
|
3.4x
|
2.1x
|
-1.3x
|
|
|
|
|
Adjusted basic earnings per
share1
|
36.72p
|
36.08p
|
+1.8
|
|
|
|
|
Basic earnings per
share
|
32.21p
|
29.75p
|
+8.3
|
|
|
|
|
Interim dividend per
share3
|
11.53p
|
10.88p
|
+6.0
|
|
|
|
|
Net assets per
share4
|
£12.67
|
£12.50
|
+1.4
|
|
|
|
|
This interim period includes
a full half year contribution from the City Pub Group
acquisition.
|
|
|
|
|
1
Reference to an 'adjusted' item means that item has been adjusted
to exclude non-underlying items (see note 2 for adjusted items and
note 5 for earnings per share).
2 Net debt
to adjusted EBITDA has been calculated based on the last 12 months'
actual adjusted EBITDA of £98.2 million and £103.3 million
including leases (see note 7 for net debt).
3 The
interim dividend, in respect of the period ended 30 September 2024,
is expected to be paid on 6 December 2024 (see note 6).
4 Net
assets per share are the group's net assets divided by the shares
in issue at the period end.
HIGHLIGHTS
· Total
revenue for the period up 27.2% to £250.0 million, and adjusted
EBITDA up 23.2% to £59.0 million with managed house EBITDA for the
period up 25.1% to £73.8 million.
· Like-for-like revenue growth of 4.4% (5.2% excluding Easter
impact) set against the challenging early spring and summer
weather, supported by an excellent EURO 24.
· Adjusted operating profit up £7.1 million to £38.1 million,
driven by a sector leading margin of 15.2%, despite continued
National Living Wage increases of almost 10%, utility costs and
quarter one dual running costs from the City Pub Group
acquisition.
· £21.7
million of investment in the period, £19.4 million invested in our
existing Young's estate, with a further £2.3 million invested in
the City Pub Group estate. The value of our freehold estate as at 1
April 2024 was £1.0 billion.
· Healthy cash generation alongside the planned selective
disposal of six pubs has reduced the year end net debt position by
£12.0 million to £255.8 million (£346.5 million including leases),
with net debt to EBITDA at 2.6 times (3.4 times including leases),
in line with our target post the City Pub Group
acquisition.
· Interim dividend of 11.53 pence per share, an increase of
6.0%, reflecting our progressive dividend policy.
· Like-for-like managed house revenue for the last eight weeks
was ahead of last year by 6.0%; and accelerating to 9.2% in the
last three weeks, demonstrating the benefit of the Autumn
Internationals.
· Successful integration of City Pub Group into the Young's
estate, head office synergies have already been realised, and
further food and drink margin benefits progressing in line with the
acquisition plan.
Simon Dodd, Chief Executive
of Young's, commented:
"We've
achieved a huge amount as a business in the last six months,
reflected in another strong set of results. The City Pub Group
integration has gone well, with the pub teams welcomed into the
Young's family and all operational control brought together under
one leadership team. Our teams have done a fantastic job, and I'm
looking forward to seeing our pubs thrive together"
"I am very
pleased with our performance and the progress we have made during
the period, which has been achieved despite some challenges. The
weather was frustrating yet again, with a wet spring and limited
periods of prolonged sunshine during the summer months, however
EURO24 and England's successful run to the final, provided a
welcome boost to drink sales with our pubs performing exceptionally
well on match days"
"The new
Government's budget will result in significant increased costs for
our industry in the near term through rises in National Minimum
Wage and Employer's NI payments. We expect the cost impact to be
approximately £11 million on an annualised basis from next April.
We will work to see how we can mitigate these headwinds without
passing on all the cost to our loyal customers. We would like to
see certainty and delivery of real business rate reform which will
benefit all hospitality businesses"
"Given the quality of our estate and on-going
strategy, we remain confident in our ability to deliver long-term
growth, including achieving the planned synergies from the City Pub
Group acquisition."
For further information,
please contact:
Young & Co.'s Brewery,
P.L.C.
020 8875 7000
Simon
Dodd, Chief Executive Officer
Michael
Owen, Chief Financial Officer
MHP
Communications
07736 464749
Tim Rowntree/ Robert Collett-Creedy
Peel Hunt (NOMAD & Joint
Corporate
Broker)
020 7418 8900
George Sellar/Lalit Bose
Stifel (Joint Corporate
Broker)
020 7710 7600
Erik Anderson/Francis North
INTERIM STATEMENT
I am very pleased with the
performance of our business during the first half of the year.
EURO24, and particularly England's successful run to the final,
provided a welcome boost to drink sales with our pubs performing
exceptionally well on match days. As always, the weather played its
part, with spring generally wet, very limited periods of prolonged
sunshine during the summer months and September unseasonably rainy
and cold compared to last year's brief heatwave. Also, the early
Easter meant both Easter bank holiday weekends fell in the prior
year.
Overall, we delivered a strong
performance for the period, with total revenue up 27.2% to £250.0
million (2023: £196.5 million), driven by a like-for-like
performance of 4.4% (5.2% if you exclude the Easter weekend
impact), underpinned by continued investment in our existing estate
and the full period's revenue from the City Pub Group.
These results are a testament to the quality and
dedication of our people, and the value added by recent and
consistent investment. It demonstrates that our strategy of running
premium, individual and differentiated pubs continues to
deliver.
Since acquiring the City Pub Group
in March, our primary focus has been on integrating the pubs into
the Young's estate. Although it is still early days, the
integration is complete, bringing all operational control under one
Young's structure. When the deal was announced, we outlined several
synergies and operational benefits that we aimed to achieve. We
have delivered the planned £6.1 million annual overhead synergies,
now operating with a single head office and common IT systems.
Purchasing synergies are also progressing well, with new beer
supply agreements introduced at the end of September on conclusion
of the existing contracts and harmonisation on food purchasing
underway. Naturally the full operational benefits will take longer
to achieve, however we are approaching these in a planned way,
ensuring we preserve what's great and learn from the City Pubs,
combined with leveraging our best-in-class operating practices,
booking platforms and digital technology.
As expected, the integration of the
City Pub Group has had a minor negative effect on margins during
this period. The purchasing synergies will not commence until the
second half of the year, and operating profit for the first quarter
has been impacted by £1.7 million due to maintaining the two head
office structures. Despite this one-off short-term acquisition
impact, the adjusted operating margin of 15.2% remains one of the
highest in our sector.
The City Pub Group acquisition was
the largest in our history and it was important that we prioritised
its integration into Young's ahead of investments and further
acquisitions. However, we are committed to maintaining a premium,
well-invested estate, which is core to our continued strong
performance, and our strong financial position enabled us to invest
£21.7 million during the period across our existing Young's estate
plus several targeted City Pub investments.
Our achievements this period are
fundamentally due to our teams. That's why it's so important for us
to have the best possible people working throughout the group. We
focus on providing high-quality training programmes and development
opportunities to give our people the chance to flourish and further
their careers within Young's, and I am extremely proud of the fact
that during this period 42% of our operations managers, 86% of
general managers and 57% of chefs have been developed and promoted
internally.
I would like to take this
opportunity to welcome Ian Dyson, who joined the board as a
non-executive director on 2 September 2024, with a strong track
record in consumer facing industries and PLC experience.
In line with our progressive
dividend policy and strong financial performance, the board has
decided to raise the interim dividend by 6.0% to 11.53 pence per
share (2023: 10.88 pence per share). This is expected to be paid on
6 December 2024 to shareholders on the register at close of
business on 22 November 2024.
BUSINESS REVIEW
Total managed house revenue,
supported by the City Pub Group acquisition, was up 27.3%, and 4.4%
on a like-for-like basis (5.2% excluding the Easter weekend impact)
compared to the same period last year. Young's now has a total
managed estate of 278 pubs, this includes 55 pubs with rooms and a
total room count of 1,051. This translates to a combined revenue
mix of 63% for drink, food at 29% and accommodation growing to
7%.
Pub-level synergies from acquiring
the City Pub Group will be realised in line with our plan as we
enter the second half of this fiscal year. The combined estate has
been navigating significant cost pressures, notably the National
Living Wage, which rose by another 9.7% year-on-year, and
utilities. The Ram Agency, which offers team members the
flexibility to select shifts that suit their needs, while helping
us reduce dependency on agency staff and manage our cost base, has
continued to help mitigate some of these cost challenges. The Ram
Agency now accounts for almost 10% of total employees, covering on
average across the period 2,880 shifts and 23,812 hours per month.
We have yet to implement this across the former City Pubs estate
but will do so to support profit growth in the next fiscal year.
Despite on-going headwinds, total
pub EBITDA was up 25.1% to £73.8 million (2023: £59.0 million),
Young's pubs delivering £62.1 million and City pubs achieving £11.7
million. On a like-for-like basis, pub EBITDA was up 3.5% to £60.1
million. The total adjusted operating profit for our managed estate
was £53.7 million, ahead of last year by £10.9 million, driven by
both our like-for-like estate, individual pub acquisitions and the
City Pub acquisition.
The poor spring weather combined
with the lack of an Easter weekend in the period, meant that the
year got off to a much slower start than the prior year. This was
further compounded by very few prolonged periods of warm sunshine
during the summer months. However, EURO24 and England's
magnificent journey through to the final added a welcome boost,
driving footfall during the key games with our pubs performing
exceptionally well. During the key match days Young's like-for-like
pubs sold over 850,000 pints, delivering an additional £2.8 million
in revenue for the seven England matches, with Estrella, Peroni and
Guinness being the drinks of choice. The prior period investment in
our pubs was also vitally important in delivering true
like-for-like volume growth, with schemes at the Guinea (Mayfair),
reopening of the Defector's Weld (Shepherd's Bush) and in
particular the Leather Bottle (Earlsfield), which was able to
reopen in time to capitalise on EURO24, performing extremely
well.
Our Young's rooms revenue continues
to deliver a solid performance with like-for-like growth of 2.7%.
This builds on last year's strong performance following the launch
of our new rooms strategy, 'Young's Rooms', which celebrates the
enjoyment and unique experience of staying in a pub. During the
period we continued our investment in pubs with rooms, starting
schemes at The Windmill (Clapham), Brewers Inn (Wandsworth) and
Coach and Horses (Kew), which was crucial to support future growth,
but with an effective 17-week closure period, naturally impacted
like-for-like performance during the period. Our like-for-like
occupancy, which includes the closure periods, dropped marginally
by -0.9%, however with an increase of £4.81 to average room rates,
overall RevPAR increased by £2.68 to £88.89. Including City Pubs
revenue moves the total rooms growth during the period to 37.1%,
reflecting the additional 240 rooms from the City Pubs
acquisition.
England's journey to the final of
EURO24 boosted drink sales and helped deliver 2.8% like-for-like
volume growth across the period with total like-for-like drink
sales up 5.3% (6.1% excluding Easter impact). We continue to look
at ways to invigorate the category, introducing new exciting beers,
and have added Deya, Jubel and several seasonal local beers to our
range so far this year. However, once again, it is Guinness growth
that leads the way, demonstrating that it is genuinely a drink for
any occasion and any season, with total volume in the Young's pubs
up 29.7%. Compared to the same period last year, total drink sales
were up 28.0%, reflecting the added benefit of the City Pub
acquisition.
Our Spritz summer cocktail menus
this year introduced several new drinks to the Young's bar
including Allora Spritz, an aperitivo inspired by Procida, Italy's
island of lemons and the hugely popular, modern classic, Hugo
Spritz. We also elevated our range of low and alcohol-free drinks
to offer customers greater choice for different summer drinking
occasions with the Elderflower Elixir, a popular choice containing
less than one unit of alcohol and the Pentire 0.0 Coastal Breeze
complementing our already very popular, Amalfi Spritz.
Our food sales continue to grow, up
2.9% on a like-for-like basis (3.8% excluding Easter impact) and up
22.8% in total including City Pubs. Our overall food strategy
remains unchanged, and within this we have a number of pubs that
continue to shine. Both the Oyster Shed and Smiths of Smithfield
have retained their one rosette and The Alma, which has seen a 570%
increase in its Sunday roasts sales, was nominated by Pierre
Koffman as the best Sunday roast in London. Our Executive Chef team
continue to support our pubs, helping to mitigate food inflation as
far as possible by taking a proactive approach to using seasonal
and locally-sourced British ingredients. We are hopeful that as we
progress through the rest of the year, we will continue to see this
ease, with recent food costs flat compared with this time last
year.
With a commitment to give back to
our communities, we are in the second year of our Wooden Spoon
partnership and have already raised £175k of our £200k target.
Fundraising for Natasha's Allergy Research Foundation, Dogs for
Good, School of Hard Knocks, Maddy's Mark and Pass the Plate is
well underway, including endurance walks, dog pageants, rugby
player hosted dinners, sustainable fashion swap shops or supplier
supported supper clubs.
Following the completion of the City
Pub Group acquisition in March, it has naturally been a quieter
period for investment. Nevertheless, during the period we have
invested £19.4 million in our existing estate and an additional
£2.3 million in City Pubs. In July, we reopened the Red Lion
(Radlett) after a major scheme that included a complete redesign
and refurbishment of the bar area and full rooms refresh, creating
a pub with rooms that the local area can be proud of. Another major
scheme that was completed during the period was the Albert
(Kingston), closed for 8 weeks before reopening showcasing a
traditional pub feel, unique touches and a new outside
terrace.
Elsewhere, we are on site with major
schemes at the Hope and Anchor (Brixton), Libertine (Bournemouth),
Brewers Inn (Wandsworth) and Coach and Horses (Kew). Of the City
Pubs, we have invested in the Roundhouse (Wandsworth), Phene
(Chelsea), Market House (Reading) and are currently on-site at the
Pontcanna Inn (Cardiff). These investments start the process of
ensuring that City Pubs are elevated to the very highest standard.
Consistent with our goal to reduce debt and focus on future growth,
we disposed of six non-core pubs during the period for total
proceeds of £5.8 million.
FINANCE
At the period end, our debt reduced
by £12.0 million to £255.8 million from £267.8 million at the
year-end, driven by continued strong cash generation of the
combined business and the planned disposal of 6 pubs. Our net debt
including lease liabilities sits at £346.5 million (1 April 2024:
£359.6 million). Based on the last twelve months' adjusted EBITDA
of £98.2 million (£103.3 million including lease liabilities), our
net debt to EBITDA ratio has reduced to 2.6 times (1 April 2024:
3.2 times). Our net debt to EBITDA ratio including lease
liabilities has reduced to 3.4 times (1 April 2024: 3.9 times). Our
drawn down net debt of £258.9 million (including amortised fees)
provides us with debt headroom of £76.1 million.
The adjusting items of £3.0 million
(2023: £3.5 million) relate to £2.9 million restructuring costs as
part of the City Pub Group acquisition, fees related to the
acquisition of £0.9 million, and City Pub Group related integration
costs of £0.3 million. This was offset by a gain on disposal of
properties of £1.1 million.
The methodology and assumptions
prescribed for the purposes of IAS 19 Pensions accounting mean that
the balance sheet surplus or deficit are inherently volatile and
will vary greatly according to investment market conditions at each
accounting date. In the interim period the net pension scheme
surplus has increased to £1.1 million (1 April 2024: £0.1
million).
Our adjusted earnings per share is
up 1.8% to 36.72 pence (2023: 36.08 pence), reflecting the strength
of our top-line trading performance. On an unadjusted basis,
earnings per share is 32.21 pence, up 8.3% (2023: 29.75
pence).
CURRENT TRADING AND
OUTLOOK
Recent trading has been strong, with
like-for-like trading in the last eight weeks up by 6.0% and
accelerating to 9.2% in the last three weeks. We've welcomed back
the rugby Autumn Internationals, boosting sales in our south-west
London heartland. Christmas bookings are already looking strong,
with confirmed bookings up 33% on this time last year, and a real
focus on maximising the benefit of City Pubs across the festive
period.
Since the period end, we have opened
the Tellers Arms, a former bank which has been transformed into a
beautiful pub with a rooftop terrace and nine boutique bedrooms
right in the heart of Farnham. In the first seven days of opening
it took just over £73k. Later this year we will also open Tattenham
Corner, overlooking Epsom racecourse, which has been closed since
its acquisition last year. The continued investment in our existing
estate will also see us complete several major schemes over the
next month, including the Hope and Anchor (Brixton), Libertine
(Bournemouth) and the rooms refresh at The Windmill
(Clapham).
In the second half of the year, we
will see further benefit from the City Pub Group acquisition, with
the new beer range contributing to improved margins, new food menus
and improved operational rigour ensuring we are on track to achieve
our planned synergy benefits in full. We will also continue with
our targeted investment programme across the entire combined
estate, balancing our focus on reducing debt levels and our
long-term winning strategy of operating a premium, individual and
well invested estate.
The good start to the second half of
the year and our future plans provide confidence in our winning
strategy. However, the macroeconomic environment together with the
latest government budget and the impact this could have on consumer
sentiment remains unpredictable. Yet again, we are very conscious
of the significant impact new underground rail strikes could have
on trade in the lead up to Christmas, a key time of year for the
hospitality sector. Despite this we remain focused on delivering
the benefits from the City Pub Group acquisition and building on
our premium position within the pub and bedrooms sector and are
confident in our winning strategy of operating
premium, individual and well-invested managed pubs and
bedrooms.
Simon Dodd
Chief Executive
14
November 2024
Group income statement
For the 26 weeks ended 30 September
2024
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
|
to 30 Sep
|
to 2
Oct
|
to 1 Apr
|
|
|
2024
|
2023
|
2024
|
|
Notes
|
£m
|
£m
|
£m
|
Revenue
|
3
|
250.0
|
196.5
|
388.8
|
Operating costs before adjusting
items
|
|
(211.9)
|
(165.5)
|
(331.5)
|
Adjusted operating profit
|
|
38.1
|
31.0
|
57.3
|
Adjusting items
|
2
|
(3.0)
|
(3.5)
|
(28.7)
|
Operating profit
|
|
35.1
|
27.5
|
28.6
|
Finance income
|
|
0.1
|
-
|
-
|
Finance costs
|
|
(9.9)
|
(3.1)
|
(8.1)
|
Finance income for pension
obligations
|
11
|
-
|
0.1
|
0.2
|
Profit before tax
|
|
|
|
|
|
25.3
|
24.5
|
20.7
|
Income tax expense
|
4
|
(5.0)
|
(7.1)
|
(9.6)
|
|
|
|
|
|
Profit after tax for the period
|
|
20.3
|
17.4
|
11.1
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
Owners of the parent
|
|
20.0
|
17.4
|
11.1
|
Non-controlling interests
|
|
0.3
|
-
|
-
|
|
|
20.3
|
17.4
|
11.1
|
|
|
|
|
|
|
|
Pence
|
Pence
|
Pence
|
Earnings per 12.5p ordinary share
|
|
|
|
|
Basic
|
5
|
32.21
|
29.75
|
18.89
|
Diluted
|
5
|
32.20
|
29.74
|
18.88
|
Group statement of comprehensive income
For the 26 weeks ended 30 September
2024
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
|
to 30
Sep
|
to 2
Oct
|
to 1
Apr
|
|
|
2024
|
2023
|
2024
|
|
Notes
|
£m
|
£m
|
£m
|
|
|
|
|
|
Profit for the period
|
|
20.3
|
17.4
|
11.1
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
Items that will not be
reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
|
Unrealised gain on revaluation of
property
|
|
-
|
-
|
22.9
|
Remeasurement of retirement benefit
schemes
|
11
|
-
|
(6.5)
|
(5.3)
|
Tax on above components of other
comprehensive income
|
|
-
|
1.6
|
(6.1)
|
|
|
|
|
|
Items that will be
reclassified subsequently to profit or loss:
|
|
|
|
|
Fair value movement of interest rate
swaps
|
|
(2.1)
|
0.2
|
(2.1)
|
Tax on fair value movement of
interest rate swaps
|
|
0.5
|
-
|
0.5
|
|
|
(1.6)
|
(4.7)
|
9.9
|
|
|
|
|
|
Total comprehensive income for the period
|
|
18.7
|
12.7
|
21.0
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
Owners of the parent
|
|
18.4
|
12.7
|
21.0
|
Non-controlling interests
|
|
0.3
|
-
|
-
|
|
|
18.7
|
12.7
|
21.0
|
|
|
|
|
|
All of the results above are from
continuing operations.
|
|
|
|
|
Group balance sheet
At 30 September 2024
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
at 30 Sep
|
at 2
Oct
|
at 1 Apr
|
|
|
2024
|
2023
|
2024
|
|
Notes
|
£m
|
£m
|
£m
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
Goodwill
|
9
|
76.3
|
30.7
|
77.4
|
Property and equipment
|
8
|
1,044.0
|
865.1
|
1,036.9
|
Investment properties
|
|
4.3
|
-
|
4.3
|
Right-of-use assets
|
9
|
174.2
|
144.1
|
183.2
|
Derivative financial
instruments
|
|
-
|
2.2
|
2.9
|
Retirement benefit schemes
|
11
|
2.6
|
-
|
1.8
|
|
|
1,301.4
|
1,042.1
|
1,306.5
|
Current assets
|
|
|
|
|
Inventories
|
|
6.6
|
5.4
|
6.5
|
Trade and other
receivables
|
|
16.1
|
9.9
|
15.9
|
Income tax receivable
|
|
-
|
-
|
5.0
|
Derivative financial
instruments
|
|
2.0
|
3.0
|
0.2
|
Cash
|
|
0.1
|
0.8
|
16.9
|
|
|
24.8
|
19.1
|
44.5
|
Asset held for sale
|
10
|
0.6
|
3.1
|
2.2
|
|
|
25.4
|
22.2
|
46.7
|
Total assets
|
|
1,326.8
|
1,064.3
|
1,353.2
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Borrowings
|
|
(43.0)
|
(20.0)
|
(71.5)
|
Lease liabilities
|
9
|
(6.6)
|
(4.7)
|
(6.8)
|
Trade and other payables
|
|
(61.6)
|
(42.4)
|
(69.7)
|
Income tax payable
|
|
(1.7)
|
(0.5)
|
-
|
|
|
(112.9)
|
(67.6)
|
(148.0)
|
Non-current liabilities
|
|
|
|
|
Borrowings
|
|
(212.9)
|
(91.6)
|
(213.2)
|
Lease liabilities
|
9
|
(84.1)
|
(68.5)
|
(85.0)
|
Derivative financial
instruments
|
|
(0.9)
|
-
|
(0.2)
|
Deferred tax liabilities
|
|
(127.7)
|
(103.5)
|
(129.9)
|
Retirement benefit schemes
|
11
|
(1.5)
|
(2.0)
|
(1.7)
|
|
|
(427.1)
|
(265.6)
|
(430.0)
|
Total liabilities
|
|
(540.0)
|
(333.2)
|
(578.0)
|
Net
assets
|
|
786.8
|
731.1
|
775.2
|
|
|
|
|
|
Capital and reserves
|
|
|
|
|
Share capital
|
12
|
7.8
|
7.3
|
7.8
|
Share premium
|
12
|
7.8
|
7.8
|
7.8
|
Other reserves
|
|
38.0
|
1.8
|
38.0
|
Hedging reserve
|
|
0.8
|
4.2
|
2.4
|
Revaluation reserve
|
|
277.6
|
260.9
|
277.6
|
Retained earnings
|
|
451.5
|
449.1
|
438.0
|
|
|
783.5
|
731.1
|
771.6
|
Non-controlling interests
|
|
3.3
|
-
|
3.6
|
Total equity
|
|
786.8
|
731.1
|
775.2
|
|
|
|
|
|
Group statement of changes in equity
For the 26 weeks ended 30 September
2024
Notes
|
Share
capital and premium
|
Other reserves
|
Hedging
reserve
|
Revaluation reserve
|
Retained
earnings
|
Non-controlling interest
|
Total
equity
|
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
|
|
At 1
April 2024
|
|
15.6
|
38.0
|
2.4
|
277.6
|
438.0
|
3.6
|
775.2
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
Profit for the 26-week
period
|
|
-
|
-
|
-
|
-
|
20.0
|
0.3
|
20.3
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
Remeasurement of retirement
benefit
|
|
|
|
|
|
|
|
|
schemes
|
11
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net movement of interest rate swaps
-
|
|
|
|
|
|
|
|
|
cash flow hedge
|
|
-
|
-
|
(2.1)
|
-
|
-
|
-
|
(2.1)
|
Tax on above components of
other
|
|
|
|
|
|
|
|
|
comprehensive income
|
|
-
|
-
|
0.5
|
|
-
|
-
|
0.5
|
Total comprehensive income
|
|
-
|
-
|
(1.6)
|
-
|
20.0
|
0.3
|
18.7
|
Transactions with owners recorded directly in
equity
|
|
|
|
|
|
Dividends paid on equity
shares
|
|
-
|
-
|
-
|
-
|
(6.8)
|
-
|
(6.8)
|
Share based payments
|
|
-
|
-
|
-
|
-
|
0.3
|
-
|
0.3
|
Disposal of non-controlling
interests
|
|
-
|
-
|
-
|
-
|
-
|
(0.6)
|
(0.6)
|
|
|
-
|
-
|
-
|
-
|
(6.5)
|
(0.6)
|
(7.1)
|
At
30 September 2024
|
|
15.6
|
38.0
|
0.8
|
277.6
|
451.5
|
3.3
|
786.8
|
|
|
|
|
|
|
|
|
|
At 3
April 2023
|
|
15.1
|
1.8
|
4.0
|
260.9
|
442.4
|
-
|
724.2
|
Total comprehensive income
|
|
|
|
|
|
|
-
|
|
Profit for the 26-week
period
|
|
-
|
-
|
-
|
-
|
17.4
|
-
|
17.4
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
Remeasurement of retirement
benefit
|
|
|
|
|
|
|
|
|
schemes
|
11
|
-
|
-
|
-
|
-
|
(6.5)
|
-
|
(6.5)
|
Fair value movement of interest rate
swaps
|
|
|
|
|
|
|
|
|
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.2
|
Tax on above components of
other
|
|
|
|
|
|
|
|
|
comprehensive income
|
|
-
|
-
|
-
|
-
|
1.6
|
-
|
1.6
|
Total comprehensive income
|
|
-
|
-
|
0.2
|
-
|
12.5
|
-
|
12.7
|
Transactions with owners recorded directly in
equity
|
|
|
|
|
|
Dividends paid on equity
shares
|
|
-
|
-
|
-
|
-
|
(6.0)
|
-
|
(6.0)
|
Share based payments
|
|
-
|
-
|
-
|
-
|
0.2
|
-
|
0.2
|
|
|
-
|
-
|
-
|
-
|
(5.8)
|
-
|
(5.8)
|
At 2
October 2023
|
|
15.1
|
1.8
|
4.2
|
260.9
|
449.1
|
-
|
731.1
|
Group statement of cash flow
For the 26 weeks ended 30 September
2024
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
|
|
to 30 Sep
|
to 2
Oct
|
to 1 Apr
|
|
|
|
2024
|
2023
|
2024
|
|
|
Notes
|
£m
|
£m
|
£m
|
|
Operating activities
|
|
|
|
|
|
Net cash generated from
operations
|
7
|
45.2
|
41.3
|
86.0
|
|
Tax received/(paid)
|
|
0.9
|
(7.0)
|
(12.6)
|
|
Net
cash flow from operating activities
|
|
46.1
|
34.3
|
73.4
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
Proceeds from disposal of property
and equipment1
|
|
3.9
|
-
|
3.3
|
|
Purchases of property and
equipment
|
8
|
(21.7)
|
(23.8)
|
(48.5)
|
|
Business combinations, net of cash
acquired
|
8
|
-
|
(15.3)
|
(144.5)
|
|
Direct costs incurred in acquisition
of leases
|
|
(0.2)
|
(0.4)
|
(9.9)
|
|
Proceeds from disposal of
subsidiary2
|
|
2.3
|
-
|
-
|
|
Net
cash used in investing activities
|
|
(15.7)
|
(39.5)
|
(199.6)
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
Issued equity, net of transaction
costs
|
12
|
-
|
-
|
-
|
|
Interest paid
|
|
(5.7)
|
(2.8)
|
(7.5)
|
|
Equity dividends paid
|
6
|
(6.8)
|
(6.0)
|
(12.4)
|
|
Payments of principal portion of
lease liabilities
|
|
(3.0)
|
(3.3)
|
(6.1)
|
|
Repayments of
borrowings3
|
|
(28.5)
|
(2.1)
|
(41.1)
|
|
Transaction costs incurred on
borrowings
|
|
(3.2)
|
-
|
(2.0)
|
|
Proceeds from
borrowings4
|
|
-
|
9.5
|
201.5
|
|
Net
cash flow (used in)/from financing activities
|
|
(47.2)
|
(4.7)
|
132.4
|
|
|
|
|
|
|
|
(Decrease)/increase in
cash
|
|
(16.8)
|
(9.9)
|
6.2
|
|
Cash at the beginning of the
period
|
|
16.9
|
10.7
|
10.7
|
|
Cash
at the end of the period
|
|
0.1
|
0.8
|
16.9
|
|
|
|
|
|
|
|
1 During the current period to 30 September 2024, £3.9 million
related to the sale of the Plough (Beddington), Clock House (East
Dulwich), Angel & Greyhound (Oxford) and an unlicensed property
(Greenford). During the prior 52-week period to 1 April 2024, £3.3
million related to the sale of the Salt Room
(Islington).
|
|
|
|
|
2 During the current period to 30 September 2024, the group sold
its 53% shareholding in The Pioneer (City) Pub Company Limited, for
a total consideration of £2.3 million.
|
|
3 During the current period to 30 September 2024, the group paid
down £28.5 million Revolving Credit Facility debt. During the prior
52-week period to 1 April 2024, the group repaid their £20.0
million term loan with Barclays and HSBC, and the City Pub Group's
£21.1 million term loan.
|
|
4 During the prior 52-week period to 1 April 2024, the group
entered into a new £110.0 million term loan with HSBC, NatWest, and
Barclays. The group also drew down £91.5 million on the Revolving
Credit Facility.
|
|
|
|
|
|
NOTES TO THE FINANCIAL STATEMENTS
1. ACCOUNTS
This interim report was approved by
the board on 13 November 2024. The interim financial statements are
unaudited and are not the group's statutory accounts as defined in
s.434 of the Companies Act 2006.
The accounting policies used in the
preparation of the consolidated interim financial statements are in
accordance with the recognition and measurement criteria of
UK-adopted International Accounting Standards. These standards are
applied from 2 April 2024 with no changes to the accounting
policies set out in the statutory accounts of Young & Co.'s
Brewery, P.L.C. for the period ended 1 April 2024 (UK-adopted
International Accounting Standards). The financial statements have
not been prepared (and are not required to be prepared) in
accordance with IAS 34: Interim Financial Reporting, with the
exception of note 4, taxation, where the tax charge for the half
year to 30 September 2024 has been calculated using an estimate of
the full year effective tax rate, in line with the principles of
IAS 34. The accounting policies have been applied consistently
throughout the group for the purposes of preparation of this
financial information.
The interim report is presented in
pounds sterling and all values are shown in millions of pounds (£m)
rounded to the nearest £0.1 million, except where otherwise
indicated.
Statutory accounts for the period
ended 1 April 2024 have been delivered to the Registrar of
Companies. The auditor's report on those accounts was unqualified
and did not contain any reference to any matters to which the
auditor drew attention by way of emphasis without qualifying the
report. Further, that report did not contain a statement under
s.498(2) or (3) of the Companies Act 2006.
This interim report has been
prepared in accordance with the AIM Rules issued by the London
Stock Exchange.
Going concern
At 30 September 2024, the group had
cash in bank of £0.1 million and committed borrowing facilities of
£335.0 million, of which £258.9 million was drawn down, net of
arrangement fees totalling £3.1 million. The group expects, by 24
November 2025 (the 'going concern' period), to have available
facilities of £315.0 million, with one tranche of debt, the £20.0
million term loan, maturing during November 2025. In addition to
these committed facilities, the group has a £10.0 million overdraft
facility with HSBC, which is not committed, and is therefore not
assumed to continue for the purpose of this assessment.
As part of the directors'
consideration of the appropriateness of adopting the going concern
basis, the group has modelled a base case and two sensitised
scenarios for the going concern period. The base case is the board
approved forecast to March 2025 as well as the board approved
strategic plan covering April to November 2025. The key judgements
applied are the extent of any influence on trade due to economic
uncertainty and its impact on consumers spending or indeed other
one-off demand shocks, and the cost pressures that the hospitality
industry is continuing to face.
The base case model assumes the
group continues to trade as now whilst reflecting the inflationary
environment that currently exists across the going concern period.
The general reduction in trade scenario looks at a decline of 15%
in sales and 19% in EBITDA across the period. The cost inflation
scenario includes an average 5% increase in the food cost base and
10% increase in general pub operating costs for the period with no
retail price increases. The group has assumed capital expenditure
levels will continue at historical levels and no structural changes
to the business will be needed in any of the scenarios
modelled.
In the base case, general reduction
in trade and cost inflation scenarios there continues to be
comfortable headroom on the group's debt facilities and all banking
covenants are fully complied with throughout the going concern
period.
The group has also performed a
reverse stress test case. The test focused on the decline in sales
and profit that the group would be able to absorb before breaching
any financial covenants or indeed any liquidity issues. There would
need to be a sales reduction of c.40% and profit reduction of c.60%
between November 2024 and November 2025 compared to the base case,
a reduction far in excess of those experienced historically (with
the exception of the restricted covid-19 period), before there is a
breach of financial covenants in the period and is calculated
before reflecting any mitigating actions such as reduced capital
expenditure.
Based on these forecasts and
sensitivities, coupled with the current debt levels and the ongoing
debt structure in place, the board is confident that the group can
manage its business risks and therefore continue in operational
existence for the foreseeable future. For this reason, the group
continues to adopt the going concern basis in preparing its
financial statements.
2. ADJUSTING ITEMS AND OTHER
FINANCIAL MEASURES
During the period the cash flow
impact of adjusting items was £2.1 million (for the period ended 2
October 2023: £1.4 million).
|
|
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
|
to 30
Sep
|
to 2
Oct
|
to 1
Apr
|
|
|
2024
|
2023
|
2024
|
|
|
£m
|
£m
|
£m
|
|
Amounts included in operating profit
|
|
|
|
|
Gain on disposal of
subsidiary1
|
0.7
|
-
|
-
|
|
Net profit on disposal of
properties2
|
0.4
|
-
|
(1.3)
|
|
Restructuring
costs3
|
(2.9)
|
-
|
(0.1)
|
|
Purchase costs - City Pub
Group4
|
(0.9)
|
-
|
(6.2)
|
|
Integration costs - City Pub
Group5
|
(0.3)
|
-
|
-
|
|
Impairment
loss6
|
-
|
(2.1)
|
(5.5)
|
|
Purchase costs7
|
-
|
(0.8)
|
(2.2)
|
|
Tenant
compensation8
|
-
|
(0.6)
|
(0.6)
|
|
Upward movement on the revaluation of
properties (note 8)9
|
-
|
-
|
2.9
|
|
Downward movement on the revaluation
of properties (note 8)9
|
-
|
-
|
(15.7)
|
|
|
(3.0)
|
(3.5)
|
(28.7)
|
|
Tax attributable to above adjusting
items
|
0.2
|
(0.2)
|
2.8
|
|
Impact of change in corporation tax
rate
|
-
|
-
|
-
|
|
|
0.2
|
(0.2)
|
2.8
|
|
Total adjusting items after tax
|
(2.8)
|
(3.7)
|
(25.9)
|
|
|
|
|
|
|
1
The gain on disposal of a subsidiary relates to
the difference between the consideration received and the assets
and liabilities disposed of as part of the disposal of the 53%
shareholding in The Pioneer (City) Pub Company Limited. It also
includes the derecognition of the non-controlling interest in this
subsidiary at the date of disposal.
2
The net profit on disposal of properties related
to the difference between cash, less disposal costs, received from
the Plough (Beddington), Clock House (East Dulwich), Angel &
Greyhound (Oxford) and an unlicensed property (Greenford), and the
carrying value of their assets, at the date of disposal. The net
profit on disposal of properties also included the loss on
reclassification of one property to asset held for sale (note
10).
During the
previous 52-week period to 1 April 2024, the profit on disposal of
properties related to the difference between cash, less disposal
costs, received from the sale of the Salt Room (Islington) and the
carrying value of its assets, including goodwill, at the date of
disposal. In addition, the loss on disposal of properties related
to the difference between the value of right-of-use assets and
lease liabilities of the old leases of the Guinea Grill (Mayfair),
Wheatsheaf (Esher), Coat & Badge (Putney) and the Fellow
(King's Cross), which were replaced with new leases. The net profit
on disposal of properties also included the loss on
reclassification of two properties to asset held for sale (note
10).
3
Restructuring costs related to severance costs
paid to employees of City Pub Group. During the previous 52-week
period to 1 April 2024, restructuring costs related to severance
costs paid to employees of one of the acquired business
combinations.
4
During the current period and the previous 52-week
period to the 1 April 2024, purchase costs related to professional
fees and stamp duty land tax arising on the acquisition of City Pub
Group. See note 8.
5
Integration costs related to the integration of
City Pub Group, to align with the rest of the group's operations to
achieve common synergies.
6
During the previous 52-week period to 1 April
2024, impairment losses were recognised in relation to goodwill and
right-of-use assets (£1.7 million and £3.8 million respectively).
See note 8.
7
During the previous 52-week period to 1 April
2024, costs related to the purchase of the Libertine (Westbourne),
White Hart (Ford), White Lion (Tenterden), Huntsman (Brockenhurst),
Ship Inn (Noss Mayo) and the Tattenham Corner (Epsom). These
included legal and professional fees and stamp duty land
tax.
8
During the previous 52-week period to 1 April
2024, tenant compensation was paid to the tenants of the Clapham
North (Clapham) and the King's Head Theatre (Islington) and related
to the termination of their leases.
9
The net downward movement on the revaluation of
properties in the previous 52-week period to 1 April 2024 related
to net downward movements in excess of amounts recognised in
equity. See note 9 in the statutory accounts for the period ended 1
April 2024 for further details.
Other financial measures
The table below shows how adjusted
EBITDA, adjusted operating profit and profit before tax have been
arrived at. These alternative performance measures have been
provided as the board believes that they give useful additional
measures of the group's underlying performance and are the measures
that the board uses to assess the group's performance.
|
26 weeks
|
26
weeks
|
52 weeks
weeks
|
|
|
to 30
Sep
|
to 2
Oct
|
to 1
Apr
|
|
|
2024
|
2023
|
2024
|
|
|
£m
|
£m
|
£m
|
|
Profit before tax
|
25.3
|
24.5
|
20.7
|
|
Adjusting items
|
3.0
|
3.5
|
28.7
|
|
Adjusted profit before tax
|
28.3
|
28.0
|
49.4
|
|
Finance income
|
(0.1)
|
-
|
-
|
|
Finance costs
|
9.9
|
3.1
|
8.1
|
|
Finance income for pension
obligations
|
-
|
(0.1)
|
(0.2)
|
|
Adjusted operating profit
|
38.1
|
31.0
|
57.3
|
|
Depreciation
|
20.9
|
16.9
|
34.9
|
|
Adjusted EBITDA
|
59.0
|
47.9
|
92.2
|
|
|
|
|
|
|
During the period, £53.7 million of
adjusted operating profit related to managed houses (in the period
ended 2 October 2023: £42.8 million). Adjusted operating loss of
£15.6 million mainly related to head office costs and was
unallocated (in the period ended 2 October 2023: £11.8
million).
|
|
|
|
|
|
|
|
|
During the period, £73.8 million of
adjusted EBITDA related to managed houses (in the period ended 2
October 2023: £59.0 million). Adjusted negative EBITDA of £14.8
million mainly related to head office costs and was unallocated (in
the period ended 2 October 2023: £11.1 million).
|
|
|
|
3.
REVENUE
The recognition of revenue under each
of the group's material revenue streams is as follows:
|
|
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
|
to 30
Sep
|
to 2
Oct
|
to 1 Apr
|
|
|
2024
|
2023
|
2024
|
|
|
£m
|
£m
|
£m
|
|
Drink sales
|
158.6
|
123.9
|
242.9
|
|
Food sales
|
72.8
|
59.3
|
120.1
|
|
Accommodation sales
|
17.3
|
12.6
|
23.7
|
|
Total revenue from contracts with customers
|
248.7
|
195.8
|
386.7
|
|
Other income1
|
1.3
|
0.7
|
2.1
|
|
Total revenue recognised
|
250.0
|
196.5
|
388.8
|
|
|
|
|
|
|
1 Other income includes rental income and room hire.
|
|
|
|
|
|
|
|
|
|
4.
TAXATION
The taxation charge for the 26 weeks
ended 30 September 2024 results in an effective tax rate of 19.87%
(52 weeks ended 1 April 2024: 46.6%).
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
|
to 30
Sep
|
to 2
Oct
|
to 1
Apr
|
Tax
charged in the group income statement
|
2024
|
2023
|
2024
|
£m
|
£m
|
£m
|
Current tax
|
|
|
|
|
Corporation tax expense
|
5.8
|
6.5
|
8.4
|
|
Adjustment in respect of current tax
of prior periods
|
-
|
-
|
(1.4)
|
|
|
5.8
|
6.5
|
7.0
|
Deferred tax
|
|
|
|
|
Origination and reversal of temporary
differences
|
(0.8)
|
0.6
|
1.5
|
|
Adjustment in respect of prior
periods
|
-
|
-
|
1.1
|
|
|
(0.8)
|
0.6
|
2.6
|
Tax
charge in the income statement
|
5.0
|
7.1
|
9.6
|
The effective half year current tax
rate of 23.01% is down from the 33.82% in the prior 52-week period
to 1 April 2024. This is below the statutory rate of 25% (52 weeks
ended 1 April 2024: 25%), largely due to the temporary differences
arising from the capital allowances 'full expensing' at 100% of
eligible expenditure and special rate allowance at 50% of eligible
expenditure. It is lower than the prior 52-week period due to
utilisation of tax losses brought forward by the entities in the
City Pub Group in the 26 weeks ended 30 September 2024.
5.
EARNINGS PER ORDINARY SHARE
(a)
Weighted average number of shares
|
|
|
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
to 30 Sep
|
to 2
Oct
|
to 1 Apr
|
|
2024
|
2023
|
2024
|
|
Number
|
Number
|
Number
|
Basic weighted average number of
ordinary shares in issue
|
62,096,842
|
58,484,602
|
58,762,467
|
Dilutive potential ordinary shares
from outstanding employee share options
|
|
|
|
9,875
|
20,236
|
36,547
|
Diluted weighted average number of shares
|
62,106,717
|
58,504,838
|
58,799,014
|
|
|
|
|
(b)
Earnings attributable to shareholders of the parent
company
|
|
|
|
|
|
26 weeks
|
26
weeks
|
52 weeks
|
|
to 30 Sep
|
to 2
Oct
|
to 1 Apr
|
|
2024
|
2023
|
2024
|
|
£m
|
£m
|
£m
|
Profit for the period
|
20.0
|
17.4
|
11.1
|
Adjusting items
|
3.0
|
3.5
|
28.7
|
Tax attributable to adjusting
items
|
(0.2)
|
0.2
|
(2.8)
|
Adjusted earnings after tax
|
22.8
|
21.1
|
37.0
|
|
|
|
|
Basic earnings per share
|
|
|
|
|
Pence
|
Pence
|
Pence
|
Basic
|
32.21
|
29.75
|
18.89
|
Effect of adjusting items
|
4.51
|
6.33
|
44.08
|
Adjusted basic
|
36.72
|
36.08
|
62.97
|
|
|
|
|
Diluted earnings per share
|
|
|
|
|
Pence
|
Pence
|
Pence
|
Diluted
|
32.20
9
|
29.74
|
18.88
|
Effect of adjusting items
|
4.51
|
6.33
|
44.05
|
Adjusted diluted
|
36.71
|
36.07
|
62.93
|
The basic earnings per share figure
is calculated by dividing the net profit for the period by the
weighted average number of ordinary shares in issue during the
period. Diluted earnings per share have been calculated on a
similar basis taking into account 9,875 (2023: 20,236) dilutive
potential shares under the group's SAYE and LTIP
schemes.
Adjusted earnings per share are
presented to eliminate the effect of the adjusting items on basic
and diluted earnings per share.
6.
DIVIDENDS ON EQUITY SHARES
|
26 weeks
|
26
weeks
|
52 weeks
|
|
to 30 Sep
|
to 2
Oct
|
to 1 Apr
|
|
2024
|
2023
|
2024
|
|
Pence
|
Pence
|
Pence
|
Final dividend paid (previous
period)
|
10.88
|
10.26
|
10.26
|
Interim dividend paid (current
period)
|
-
|
-
|
10.88
|
|
10.88
|
10.26
|
21.14
|
The table above sets out dividends
that have been paid. The final dividend in respect of the period
ended 1 April 2024, at a cost of £6.8 million (for the period ended
3 April 2023: £6.0 million) was paid during the period. The interim
dividend, in respect of the period ended 30 September 2024, at a
cost of £7.2 million (for the period ended 2 October 2023: £6.4
million), is expected to be paid on 6 December 2024 to shareholders
on the register at the close of business on 22 November
2024.
7.
NET CASH GENERATED FROM OPERATIONS AND ANALYSIS OF NET
DEBT
|
26 weeks
|
26
weeks
|
52 weeks
|
|
to 30 Sep
|
to 2
Oct
|
to 1 Apr
|
|
2024
|
2023
|
2024
|
|
£m
|
£m
|
£m
|
Profit before tax
|
25.3
|
24.5
|
20.7
|
Net finance cost
|
9.8
|
3.1
|
8.1
|
Finance charge for pension
obligations
|
-
|
(0.1)
|
(0.2)
|
Operating profit
|
35.1
|
27.5
|
28.6
|
Depreciation of property and
equipment
|
16.4
|
13.3
|
27.6
|
Depreciation of right-of-use
assets
|
4.5
|
3.6
|
7.3
|
Impairment of goodwill and
right-of-use assets
|
-
|
2.1
|
5.5
|
Movement on the revaluation of
properties
|
-
|
-
|
12.8
|
Net profit on disposal of
property
|
(0.4)
|
-
|
1.3
|
Net profit on disposal of
subsidiary
|
(0.7)
|
-
|
-
|
Difference between pension service
cost and cash contributions paid
|
(1.1)
|
(0.7)
|
(1.4)
|
Share based payments
|
(0.3)
|
(0.2)
|
(0.7)
|
Movements in working
capital
|
|
|
|
- Inventories
|
(0.1)
|
-
|
0.1
|
- Receivables
|
(0.1)
|
(0.4)
|
0.5
|
- Payables
|
(8.1)
|
(3.9)
|
4.4
|
Net
cash generated from operations
|
45.2
|
41.3
|
86.0
|
|
|
|
|
Analysis of group net debt
|
|
|
|
|
At 30 Sep
|
At 2
Oct
|
At 1 Apr
|
|
2024
|
2023
|
2024
|
|
£m
|
£m
|
£m
|
Cash
|
0.1
|
0.8
|
16.9
|
Current borrowings and loan
capital
|
(43.0)
|
(20.0)
|
(71.5)
|
Current lease liabilities
|
(6.6)
|
(4.7)
|
(6.8)
|
Non-current borrowings and loan
capital
|
(212.9)
|
(91.6)
|
(213.2)
|
Non-current lease
liabilities
|
(84.1)
|
(68.5)
|
(85.0)
|
Net
debt
|
(346.5)
|
(184.0)
|
(359.6)
|
|
|
8.
PROPERTY AND EQUIPMENT
|
|
Fixtures,
|
|
|
Land
&
|
fittings
&
|
|
|
buildings
|
equipment
|
Total
|
Cost
or valuation
|
£m
|
£m
|
£m
|
At 3 April 2023
|
784.1
|
162.2
|
946.3
|
Additions
|
8.3
|
40.2
|
48.5
|
Business combinations
|
146.3
|
22.7
|
169.0
|
Disposals
|
(3.0)
|
(0.4)
|
(3.4)
|
Transfer out to asset held for
sale
|
(2.5)
|
(0.5)
|
(3.0)
|
Fully depreciated assets
|
(2.3)
|
(21.9)
|
(24.2)
|
Revaluation
|
|
|
|
- effect of upward movement in
property valuation
|
42.8
|
-
|
42.8
|
- effect of downward movement in
property valuation
|
(20.4)
|
-
|
(20.4)
|
At 1 April 2024
|
953.3
|
202.3
|
1,155.6
|
Additions
|
4.6
|
17.1
|
21.7
|
Disposals
|
(0.9)
|
(0.4)
|
(1.3)
|
Transfer from right-of-use
assets1
|
3.2
|
0.4
|
3.6
|
Transfer out to asset held for
sale
|
(2.6)
|
(0.1)
|
(2.7)
|
Fully depreciated assets
|
(0.3)
|
(10.6)
|
(10.9)
|
At
30 September 2024
|
957.3
|
208.7
|
1,166.0
|
|
|
|
|
Depreciation and impairment
|
|
|
|
At 3 April 2023
|
28.0
|
75.8
|
103.8
|
Depreciation charge
|
1.6
|
26.0
|
27.6
|
Disposals
|
-
|
(0.1)
|
(0.1)
|
Transfer out to asset held for
sale
|
(0.5)
|
(0.2)
|
(0.7)
|
Fully depreciated assets
|
(2.3)
|
(21.9)
|
(24.2)
|
Revaluation
|
|
|
|
- effect of upward movement in
property valuation
|
(3.4)
|
-
|
(3.4)
|
- effect of downward movement in
property valuation
|
15.7
|
-
|
15.7
|
At 1 April 2024
|
39.1
|
79.6
|
118.7
|
Depreciation charge
|
0.9
|
15.5
|
16.4
|
Transfer out to asset held for
sale
|
-
|
(0.2)
|
(0.2)
|
Disposals
|
(2.0)
|
-
|
(2.0)
|
Fully depreciated assets
|
(0.3)
|
(10.6)
|
(10.9)
|
At
30 September 2024
|
37.7
|
84.3
|
122.0
|
|
|
|
|
Net
book value
|
|
|
|
At 3 April 2023
|
756.1
|
86.4
|
842.5
|
At 1 April 2024
|
914.2
|
122.7
|
1,036.9
|
At
30 September 2024
|
919.6
|
124.4
|
1,044.0
|
|
|
|
|
1 During the current period the group acquired the freehold
interest in the Stag (Belsize Park), which was acquired as a
leasehold during the prior period.
Business combinations
The
City Pub Group
In the prior period to 1 April 2024,
the group acquired the entire issued share capital of the City Pub
Group, a premium pub and hotel operator. The total consideration
was £158.0 million, of which £121.3 million was paid in cash and
£36.7 million was settled in shares. The final fair value of the
identifiable assets and liabilities recognised on acquisition were
£115.0 million. Goodwill of £46.6 million was recognised on the
acquisition. The group incurred £6.2 million of costs associated
with the acquisition, which were recorded within adjusting items
(note 2). In the current period to 30 September 2024, the group
incurred £0.9 million of additional costs associated with the
acquisition, which were recorded within adjusting items (note
2).
Crooked Billet
In the prior period to 1 April 2024,
the group acquired the entire issued share capital of Crooked
Billet Limited, a subsidiary company which owns and operates the
Crooked Billet (Clapton) for a total cash consideration of £7.3
million. The final fair value of the identifiable assets and
liabilities recognised on acquisition were £7.3 million. No
goodwill was recognised on the acquisition as the fair value of the
net assets acquired was equal to the cash consideration exchanged.
The group incurred £0.7 million of costs associated with the
acquisition, which were recorded within adjusting items (note
2).
Other business combinations
In the prior period to 1 April 2024,
the group acquired the Libertine (Westbourne), White Hart (Ford),
White Lion (Tenterden), Huntsman (Brockenhurst), Ship Inn (Noss
Mayo) and the Tattenham Corner (Epsom), which formed business
combinations for a total cash consideration of £25.8 million, which
was settled during the prior period. Each pub was purchased
individually and did not form part of a group acquisition. The
final aggregated fair value of the identifiable assets and
liabilities of the acquired businesses were property and equipment
of £25.8 million. The group incurred £1.5 million of costs
associated with the acquisitions, which were recorded within
adjusting items (see note 2).
Other acquisitions
During the period the group acquired
an unlicensed property (Wandsworth) as an asset acquisition for a
total cash consideration of £0.4 million.
Revaluation of property and equipment
The values of the group's freehold
land, buildings and fixtures and fittings were reviewed in light of
current market factors by management and by Savills, who perform a
desktop review based upon information provided by the group,
pursuant to the group's accounting policy. The group considers that
the valuation reached at 1 April 2024 still represents the best
estimate of the fair value of the estate at 30 September
2024.
Details of the methodology used in
determining the group's property values are discussed in the
group's audited accounts for the 52 weeks ended 1 April 2024.
The key inputs are EBITDA, a multiplier and, in some cases,
underlying property values. A sensitivity analysis has been
conducted on the property estate to give an indication of the
impact of movements in the most sensitive assumption, EBITDA. The
analysis considers this single change with the other assumptions
unchanged. In practice, changes in one assumption may be
accompanied by changes in another. Changes in market values may
also occur at the same time as any changes in assumptions. This
information should not be taken as a projection of likely future
valuation movements. Decreasing or increasing the EBITDA used in
the revaluation by 10% would decrease/increase the valuation by
£78.0 million and £81.6 million respectively.
9.
LEASE LIABILITIES, RIGHT-OF-USE ASSETS AND
GOODWILL
Set out below are the carrying
amounts of the group's right-of-use assets and lease liabilities
and the movements during the period:
|
|
|
|
|
|
|
|
|
|
Right-of-use
assets
|
Lease
|
|
|
|
liabilities
|
|
|
|
£m
|
£m
|
|
As
at 3 April 2023
|
|
142.9
|
71.7
|
|
Additions
|
|
23.8
|
13.9
|
|
Business combinations
|
|
33.5
|
16.7
|
|
Lease amendments
|
|
1.4
|
1.4
|
|
Depreciation expense
|
|
(7.3)
|
-
|
|
Accretion of interest
|
|
-
|
2.8
|
|
Payments
|
|
-
|
(8.9)
|
|
Impairments
|
|
(3.8)
|
-
|
|
Lease terminations
|
|
(7.3)
|
(5.8)
|
|
As
at 1 April 2024
|
|
183.2
|
91.8
|
|
Additions
|
|
0.4
|
0.4
|
|
Lease amendments
|
|
2.1
|
2.0
|
|
Depreciation expense
|
|
(4.5)
|
-
|
|
Accretion of interest
|
|
-
|
2.1
|
|
Payments
|
|
-
|
(5.1)
|
|
Disposals
|
|
(7.0)
|
(0.5)
|
|
As
at 30 September 2024
|
|
174.2
|
90.7
|
|
Right-of-use assets predominantly
relate to leasehold properties, along with motor vehicles and IT
equipment.
The depreciation charge is recognised
within operating costs in the income statement.
Lease amendments in both the current
and prior period largely represent upwards market rent
reviews.
Impairment considerations
The group tests goodwill annually
for impairment or more frequently if there are indicators that
goodwill may have been impaired. There will be an impairment if the
recoverable amount is lower than carrying value. Recoverable amount
is the higher of value in use or fair value less costs to sell. The
value in use is calculated using the budget approved by the board.
At 30 September 2024, no impairment has been recognised in respect
of the current period (1 April 2024: £1.7 million).
At the start of the period, in light
of the recent acquisition of the City Pub Group, management
reviewed its grouping of CGUs for the purposes of assessing the
impairment of goodwill. Based on the result of this review,
management has determined that the group now has one group of CGUs,
being total managed houses, which aligns with the operating
segments identified by management. The key factors considered in
management's conclusion include the groupwide synergies created as
a result of the City Pub Group acquisition, alongside the group
internally reporting and planning resources based on the results of
the combined businesses. Before initiating the change in CGU
grouping, in accordance with IAS 36, management performed a value
in use impairment test on the pre-existing groups of CGUs and
determined there to be no impairment of goodwill within any of the
groups.
The group monitors the latest
government legislation in relation to climate-related matters. At
the current time, no legislation has been passed that will
significantly impact the group's impairment review. The group will
adjust the key assumptions used in value-in-use calculations and
sensitivity to changes in assumptions should a change be
required.
10.
ASSET HELD FOR SALE
|
Unaudited
|
Unaudited
|
Audited
|
|
|
at 30
Sep
|
at 2
Oct
|
at 1
Apr
|
|
|
2024
|
2023
|
2024
|
|
|
£m
|
£m
|
£m
|
|
Goodwill
|
-
|
0.1
|
-
|
|
Property and equipment
|
0.6
|
3.0
|
2.2
|
|
Property held for sale
|
0.6
|
3.1
|
2.2
|
|
|
|
|
|
|
At 30 September 2024 one property
was classified as held for sale based on its fit with the remaining
group's estate. Sale is expected within 12 months from the
reporting date. On reclassifying the property as held for sale a
charge of £0.1 million was recognised within adjusting items (see
note 2).
|
|
|
|
11.
RETIREMENT BENEFIT SCHEMES
The table below summarises the
movement in the retirement benefit schemes in the
period.
|
26 weeks
|
26
weeks
|
52 weeks
|
|
|
to 30
Sep
|
to 2
Oct
|
to 1
Apr
|
|
|
2024
|
2023
|
2024
|
|
|
£m
|
£m
|
£m
|
|
Changes in the present value of the retirement benefit schemes
are as follows:
|
|
Opening surplus
|
0.1
|
3.7
|
3.7
|
|
Current service cost
|
(0.1)
|
(0.1)
|
(0.1)
|
|
Contributions
|
1.1
|
0.8
|
1.6
|
|
Finance income for pension
obligations
|
-
|
0.1
|
0.2
|
|
Remeasurement through other
comprehensive income
|
0.8
|
(6.5)
|
(4.7)
|
|
|
1.9
|
(2.0)
|
0.7
|
|
IFRIC 14 adjustment
|
(0.8)
|
-
|
(0.6)
|
|
Closing surplus/(deficit)
|
1.1
|
(2.0)
|
0.1
|
|
|
|
|
|
|
As at 1 April 2024, the group
determined that the accounting surplus should be recognised after
deducting withholding tax, which would be levied prior to the
future refunding of any surplus and would be payable by the
Trustees of the Scheme. The pension surplus has therefore been
presented on a net basis at 30 September 2024 and at 1 April
2024.
|
|
|
|
|
12.
SHARE CAPITAL
Total share capital comprises the
nominal value of the share capital issued and fully paid of £7.8
million (2024: £7.8 million) and the share premium account of £7.8
million (2024: £7.8 million). Share capital issued in the period
comprises a nominal value of £nil (2024: £0.5 million) and a share
premium of £nil (2024: £nil).
13.
POST BALANCE SHEET EVENTS
Subsequent to the period end the
group sold the Tavern (Cheltenham), which was classified as held
for sale at 30 September 2024, for a total cash consideration of
£0.6 million.