Picture of Andrews Sykes logo

ASY Andrews Sykes News Story

0.000.00%
gb flag iconLast trade - 00:00
IndustrialsBalancedSmall CapNeutral

REG - Andrews Sykes Group - Half-year Results

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20230926:nRSZ5787Na&default-theme=true

RNS Number : 5787N  Andrews Sykes Group PLC  26 September 2023

 

26 September 2023
 
 

 

ANDREWS SYKES GROUP PLC

("Andrews Sykes" or the "Company" or the "Group")

 

Half Year Results

Unaudited results for the six months ended 30 June 2023

 

Summary of Results

 

                                             Unaudited             Unaudited

six months ended
six months ended

30 June
30 June

2023
2022
                                                        £000                  £000

 Revenue from continuing operations                     38,843                37,903
 EBITDA* from continuing operations                     13,887                13,181
 Operating profit                                       9,713                 8,489
 Profit for the financial period                        7,534                 6,477
 Cash and cash equivalents                              24,146                34,430
 Net funds                                              24,803                21,741

                                                        (pence)               (pence)
 Basic earnings per share                               17.88                 15.36
 Interim dividend declared per equity share             11.90                 11.90
 Special dividend declared per equity share             59.40                 16.60

 

* Earnings before interest, taxation, depreciation, profit on the sale of
property, plant and equipment and amortisation

 

Enquiries

 

 Andrews Sykes Group plc                                     T: +44 (0)1902 328 700

 Carl Webb, Managing Director

 Ian Poole, Group Finance Director and Company Secretary

 Houlihan Lokey UK Limited (Nominated Advisor)               T: +44 (0)20 7484 4040

 Tim Richardson

CHAIRMAN'S STATEMENT

 

Overview

 

The Group's revenue for the 6 months ended 30 June 2023 (the "period") was
£38.8 million, an increase of £0.9 million compared with the same period in
2022. Operating profit for the period was £9.7 million compared with £8.5
million in 2022, an increase of £1.2 million, reflecting the increased
revenue and the absence of £0.5m France restructure costs which were incurred
in 2022. The period turnover and operating profit are both record results.
Overall, net funds decreased by £1.1 million from £25.9 million as at 31
December 2022 to £24.8 million as at 30 June 2023 largely as a result of
£3.0 million additional right-of-use lease obligations arising from new
property leases.

 

Operations review

 

Revenue at Andrews Sykes Hire in the UK continues to grow and improved by 5.6%
compared with the same period in 2022. Our business in Europe continues to
grow very strongly, with revenue growing 15.5% compared to the same period in
2022. This result was driven by an exceptional performance from our Luxembourg
and Dutch subsidiaries, with revenues up 64.8% and 24.1% respectively on the
same period in 2022 with a cold winter and the high early summer temperatures
in June driving increasing demand in our heating and cooling products.
Consequently, the combined operating profit for the UK and European hire
businesses in the period was £1.1 million above the level achieved in 2022.

 

The previously announced restructure and depot closures in Climat Location,
our France subsidiary, has contributed to a significantly reduced operating
loss in France, with a loss of £0.1m being recognised in 2023. In addition,
the group has further benefitted by not incurring any further restructure
costs in the period whereas the same period in 2022 included £0.5m of
restructure costs.

 

Andrews Air Conditioning and Refrigeration, our UK air conditioning
installation business, continues to trade broadly in line with last few years
but remains significantly down on 2019 levels. Whilst revenue decreased 11.7%
in the period compared to the first six months of 2022, tight cost control
meant operating profit increased by 1.8%.

 

Khansaheb Sykes, our business based in the UAE, continues to experience a
difficult trading environment with revenue down 40.3% versus the first half of
2022. A restructure undertaken during the period has further reduced headcount
in the UAE and rationalised our depots to one main trading depot in Sharjah.
New senior management have recently been recruited and are having a positive
impact. The reduced turnover in the UAE has resulted in operating profit being
£0.4m lower to the first half of 2022.

 

Defined benefit pension scheme

 

Since the period end, the company has worked with the pension scheme Trustees
and pension advisors, Hymans Robertson, to successfully de-risk its defined
benefit scheme by completing a buy-in deal with Canada Life. This transaction,
whilst significantly reducing the defined benefit pension scheme surplus
recorded on the balance sheet, means that future liabilities are fully
de-risked and the company will not be required to contribute significant cash
payments into the pension scheme to fund adverse liability movements. During
2021 and 2022 the company contributed £2.6m of cash into the defined benefit
pension scheme.

 

Profit for the financial period and Earnings per Share

 

Profit before tax for the period was £10.1 million compared with £8.5
million in the same period last year. This £1.6m increase is attributable to
the £1.2 million improvement in operating profit, a reduced net foreign
exchange gain on inter-company balances of £0.2 million due to the
strengthening of Sterling compared with the Euro, and a net increase of £0.5
million in interest receivable resulting from the higher interest received on
cash deposits.

 

The total tax charge for the period increased by £0.5 million to £2.6
million (2022: £2.1 million), an effective tax rate of 25.5% (2022: 24.0%).
The increase in the overall effective rate of tax is driven by an increase in
the UK corporation tax rate from 19% to 25% effective from April 2023, giving
a blended rate of 23.5% for UK corporation tax in 2023.

 

Profit after tax in the period was £7.5 million (2022: £6.5 million). Basic
earnings per share increased by 2.52 pence, or 16.4%, to 17.88 pence (2022:
15.36 pence) reflecting this increase in profit.

 

Dividends

 

The final dividend of 14.00 pence per ordinary share for the year ended 31
December 2022 was approved by members at the AGM held on 14 June 2023.
Accordingly, on 16 June 2023 the Company made a total dividend payment of
£5.9 million which was paid to shareholders on the register as at 26 May
2023.

 

The board continues to adopt the policy of returning value to shareholders
whenever possible. The Group remains profitable, cash generative and
financially strong. Accordingly, the board has decided to declare an interim
dividend of 11.90 pence per ordinary share which in total amounts to £5.0
million.

 

In addition to the interim dividend, the board has assessed the company's
ongoing cash requirements and has concluded that, as a result of the company's
robust cash generation and de-risking of the defined benefit pension scheme, a
portion of the current cash reserves are surplus to the company's
requirements. The board has therefore decided to return this surplus capital
to Andrews Sykes shareholders by way of a special dividend of 59.40 pence per
ordinary share which in total amounts to £25.0 million. Both the interim and
special dividends will be paid on 3 November 2023 to shareholders on the
register as at 6 October 2023.

 

Outlook

 

Following the Company's strong first half performance, trading in the second
half of the year to date has been more mixed. Whilst extreme summer
temperatures in Southern Europe positively impacted demand for the Group's
chillers in Italy, a more subdued summer season in the UK has limited the
overall positive impact for the Group. Overall, Management remains confident
of delivering full year results in line with the Board's expectations. In the
longer term, management remains optimistic that the business will continue to
improve but are mindful of the current economic climate and the impact that
volatile energy prices and inflationary cost pressures can pose to the
business and customer demand.

 

 

 

JJ Murray

Chairman

25 September 2023

 

Consolidated Income Statement

for the six months ended 30 June 2023

 

 

 

 Note                                                                          Unaudited          Unaudited          Year ended

six months ended
six months ended
31 December 2022

30 June 2023
30 June 2022
                                                                               £000               £000               £000
 Revenue                                                                  2    38,843             37,903             83,007
 Cost of sales                                                                 (14,132)           (15,338)           (30,006)
 Gross profit                                                                  24,711             22,565             53,001
 Distribution costs                                                            (7,321)            (6,846)            (14,936)
 Administrative expenses                                                       (7,677)            (7,230)            (16,535)
 Operating profit                                                              9,713              8,489              21,530

 EBITDA*                                                                       13,887             13,181             30,616
 Depreciation and impairment losses                                            (3,220)            (3,444)            (6,565)
 Depreciation of right-of-use assets                                           (1,332)            (1,528)            (4,017)
 Profit on the sale of property                                                -                  -                  866
 Profit on the sale of plant and equipment and right-of-use assets             378                280                630
 Operating profit                                                              9,713              8,489              21,530
 Finance income                                                           3    730                316                631
 Finance costs                                                            3    (332)              (278)              (610)
 Profit before tax                                                             10,111             8,527              21,551
 Tax expense                                                              4    (2,577)            (2,050)            (4,531)
 Profit for the period from continuing operations attributable to equity       7,534              6,477              17,020
 holders of the Parent Company

 Earnings per share from continuing operations:
 Basic and diluted                                                        5    17.88p             15.36p             40.36p

 Dividend per equity share paid during the period                              14.00p             12.50p             41.00p

 Proposed dividend per equity share                                            11.90p             11.90p             14.00p
 Proposed special dividend per equity share                                    59.40p             16.60p             -

 

 

(*) Earnings before interest, taxation, depreciation, profit on sale of
property, plant and equipment and amortisation.

 

Consolidated Statement of Comprehensive Total Income

for the six months ended 30 June 2023

 

 

 

                                                                               Unaudited          Unaudited          Year ended

six months ended
six months ended
31 December

 30 June
30 June
 2022

2023
2022
                                                                               £000               £000               £000

 Profit for the period                                                         7,534              6,477              17,020
 Other comprehensive income
 Currency translation differences on foreign currency operations               (459)              926                1,222
 Foreign exchange differences on IFRS 16 adjustments                           16                 -                  (32)
 Net other comprehensive (expense)/ income that may be reclassified to profit  (443)              926                1,190
 and loss
                                                                               (17)               2,567              823

 Re-measurement of defined benefit pension assets and liabilities
 Related asset restriction                                                     (49)               (898)              (735)

 Net other comprehensive income that will not be reclassified to profit and    (66)               1,669              88
 loss
                                                                               (509)              2,595              1,278

 Other comprehensive (expense)/ income for the period net of tax

 Total comprehensive income for the period attributable to equity holders of
 the Parent Company

                                                                               7,025              9,072              18,298

 

 

 

 

Consolidated Balance Sheet

At 30 June 2023

 

 

 

                                                Unaudited      Unaudited        31 December

30 June
30 June
2022

2023
2022
                                                £000           £000             £000
                                                               As restated
 Non-current assets
   Property, plant and equipment                17,967         20,091           19,361
   Right-of-use assets                          12,822         12,125           9,667
   Deferred tax assets                          195            163              229
   Defined benefit pension scheme surplus       5,445          6,105            5,353
                                                36,429         38,484           34,610
 Current assets
   Stocks                                       3,208          5,205            4,434
   Trade and other receivables                  20,012         18,749           19,535
   Current tax asset                            188            -                423
   Other financial assets                       15,000         -                16,700
   Cash and cash equivalents                    24,146         34,430           20,518
                                                62,554         58,384           61,610

 Current liabilities
   Trade and other payables                     (17,252)       (14,178)         (16,695)
   Current tax liabilities                      -              (485)            (810)
   Right-of-use lease obligations               (2,555)        (2,625)          (2,505)
                                                (19,807)       (17,288)         (20,010)
 Net current assets                             42,747         41,096           41,600
 Total assets less current liabilities          79,176         79,580           76,210

 Non-current liabilities
   Right-of-use lease obligations               (11,788)       (10,064)         (8,817)
   Provisions                                   (2,015)        (2,096)          (2,682)
                                                (13,803)       (12,160)         (11,499)

 Net assets                                     65,373         67,420           64,711

 Equity
   Called up share capital                      420            422              421
   Share premium                                13             13               13
   Retained earnings                            60,977         62,845           59,872
   Translation reserve                          3,715          3,894            4,158
   Other reserve                                248            246              247
 Total equity                                   65,373         67,420           64,711

 

Consolidated Cash Flow Statement

for the six months ended 30 June 2023

 

 

 

                                                                                  Unaudited              Unaudited              Year ended

six months ended
six months ended
31 December

30 June
30 June
2022

2023
2022
                                                                                  £000                   £000                   £000
 Operating activities
 Profit for the period                                                            7,534                  6,477                  17,020
 Adjustments for:
 Tax charge                                                                       2,577                  2,050                  4,531
 Finance costs                                                                    332                    278                    610
 Finance income                                                                   (730)                  (316)                  (631)
 Profit on disposal of plant and equipment and right-of-use assets

                                                                                  (378)                  (280)                  (630)
 Profit on disposal of property                                                   -                      -                      (866)
 Depreciation of property, plant and equipment                                    3,220                  3,444                  6,565
 Depreciation of right-of-use assets                                              1,332                  1,528                  4,017
 Difference between pension contributions paid and amounts recognised in the
 Income Statement

                                                                                  36                     (628)                  (1,152)
 Decrease/ (increase) in inventories                                              1,155                  639                    (1,206)
 (Increase)/ decrease in receivables                                              (791)                  1,669                  1,232
 Increase in payables                                                             766                    330                    2,492
 Movement in provisions                                                           (667)                  125                    711
 Cash generated from continuing operations                                        14,386                 15,316                 32,693
 Interest paid                                                                    (332)                  (278)                  (610)
 Corporation tax paid                                                             (3,185)                (1,553)                (4,487)
 Net cash inflow from operating activities                                        10,869                 13,485                 27,596

 Investing activities
   Disposal of property, plant and equipment                                      485                    302                    1,906
   Purchase of property, plant and equipment                                      (2,132)                (2,380)                (2,463)
   Cash on deposit with greater than 3 month     maturity                         1,700                  -                      (16,700)
   Interest received                                                              522                    256                    265
 Net cash inflow/ (outflow) from investing activities                             575                    (1,822)                (16,992)

 Financing activities
   Loan repayments                                                                -                      (3,000)                (3,000)
   Capital repayments for right-of-use lease

   Obligations                                                                    (1,402)                (1,471)                (2,849)
   Equity dividends paid                                                          (5,898)                (5,272)                (17,292)
   Equity dividends forfeited                                                     -                      -                      85
   Share repurchase                                                               (465)                  -                      -

 Net cash outflow from financing activities                                       (7,765)                (9,743)                (23,056)

 Net increase in cash and cash equivalents                                        3,679                  1,920                  (12,452)

 Cash and cash equivalents at the start of the period                             20,518                 32,443                 32,443

 Effect of foreign exchange rate changes                                          (51)                   67                     527

 Cash and cash equivalents at the end of the period                               24,146                 34,430                 20,518

 

Consolidated Statement of Changes in Equity

for the six months ended 30 June 2023

 

                                                                  Share capital                                                               UAE legal reserve  Netherlands capital reserve  Retained earnings  Attributable to equity holders of the parent

                                                                                                                       Capital

                                                                                 Share premium   Translation reserve    redemption reserve

                                                                  £000           £000            £000                  £000                   £000               £000                         £000               £000

 At 31 December 2021                                              422            13              2,968                 158                    79                 9                            59,971             63,620
 Profit for the period                                            -              -               -                     -                      -                  -                            6,477              6,477
 Other comprehensive income for the period net of tax             -              -               926                   -                      -                  -                            1,669              2,595
 Total comprehensive income                                       -              -               926                   -                      -                  -                            8,146              9,072
 Dividends paid                                                   -              -               -                     -                      -                  -                            (5,272)            (5,272)
 Total of transactions with shareholders                          -              -               -                     -                      -                  -                            (5,272)            (5,272)

 At 30 June 2022                                                  422            13              3,894                 158                    79                 9                            62.845             67,420

 Profit for the period                                            -              -               -                     -                      -                  -                            10,543             10,543
 Other comprehensive (expense)/ income for the period net of tax  -              -               264                   -                      -                  -                            (1,581)            (1,317)
 Total comprehensive (expense)/ income                            -              -               264                   -                      -                  -                            8,962              9,226
 Dividends paid                                                   -              -               -                     -                      -                  -                            (12,020)           (12,020)
 Share and dividend forfeiture                                    (1)            -               -                     1                      -                  -                            85                 85
 Total of transactions with shareholders                          (1)            -               -                     1                      -                  -                            (11,935)           (11,935)

 At 31 December 2022                                              421            13              4,158                 159                    79                 9                            59,872             64,711

 Profit for the period                                            -              -               -                     -                      -                  -                            7,534              7,534
 Other comprehensive income for the period net of tax             -              -               (443)                 -                      -                  -                            (66)               (509)
 Total comprehensive income                                       -              -               (443)                 -                      -                  -                            7,468              7,025
 Dividends paid                                                   -              -               -                     -                      -                  -                            (5,898)            (5,898)
 Share repurchase                                                 (1)            -               -                     1                      -                  -                            (465)              (465)
 Total of transactions with shareholders                          (1)            -               -                     1                      -                  -                            (6,363)            (6,363)

 At 30 June 2023                                                  420            13              3,715                 160                    79                 9                            60,977             65,373

 

 

 

 

 

 

Notes to the Interim Financial statements

1              General information and accounting policies

 

These interim financial statements have been prepared in accordance with the
recognition and measurement principles of international accounting standards
in conformity with the requirements of the Companies Act 2006.

 

The information for the 12 months ended 31 December 2022 does not constitute
the Group's statutory accounts for 2022 as defined in Section 434 of the
Companies Act 2006. Statutory accounts for 2022 have been delivered to the
Registrar of Companies. The auditor's report on those accounts was unqualified
and did not contain statements under Section 498(2) or (3) of the Companies
Act 2006. These interim financial statements, which were approved by the Board
of Directors on 26 September 2023, have not been audited or reviewed by the
auditors.

 

Basis of preparation

 

The interim financial statement has been prepared using the historical cost
basis of accounting except for:

(i)            Properties held at the date of transition to IFRS
which are stated at deemed cost;

(ii)           Assets held for sale which are stated at the lower of
(i) fair value less anticipated disposal costs and (ii) carrying value;

(iii)          Derivative financial instruments (including embedded
derivatives) which are valued at fair value; and

(iv)          Pension scheme assets and liabilities calculated at
fair value in accordance with IAS 19

 

The annual financial statements of the Group are prepared in accordance with
international accounting standards in conformity with the requirements of the
Companies Act 2006. The condensed set of financial statements included in this
half-yearly financial report has been prepared in accordance with the AIM
Rules issued by the London Stock Exchange.

 

Accounting policies

 

The principal accounting policies applied in preparing the interim Financial
Statements comply with international accounting standards in conformity with
the requirements of the Companies Act 2006 and are consistent with the
policies set out in the Annual Report and Accounts for the year ended 31
December 2022.

 

No new standards or interpretations issued since 31 December 2022 have had a
material impact on the accounting of the Group.

Functional and presentational currency

The financial statements are presented in pounds Sterling because that is the
functional currency of the primary economic environment in which the group
operates.

 

 

 

 

 

 

 

 

 

 

 

 

 

2              Revenue

An analysis of the Group's revenue is as follows:

                                                                                                         Unaudited    Unaudited

                                                                                                         six months   six months   Year ended

                                                                                                         ended        ended        31 December

                                                                                                         30 June      30 June      2022

                                                                                                         2023         2022

                                                                                                                                   £000

                                                                                                         £000         £000
 Continuing operations
 Revenue outside the scope of IFRS 15 and recognised as lease income in
 accordance with IFRS 16:
 Hire                                                                                                    35,862       33,772       74,612
 Revenue recognised at a point in time in accordance with IFRS 15:
 Sales                                                                                                   1,762        2,739        5,482
 Maintenance                                                                                             674          665          1,357
 Installation and sale of units                                                                          545          727          1,556
 Group consolidated revenue from the sale of goods and provision of services                             38,843       37,903       83,007

 The geographical analysis of the Group's revenue by origination is:
                                                                                                         Unaudited    Unaudited

                                                                                                         six months   six months   Year ended

                                                                                                         ended        ended        31 December

                                                                                                         30 June      30 June      2022

                                                                                                         2023         2022

                                                                                                                                   £000

                                                                                                         £000         £000
 United Kingdom                                                                                          24,111       23,225       50,018
 Europe                                                                                                  12,148       10,365       24,204
 Middle East and Africa                                                                                  2,584        4,313        8,785
                                                                                                         38,843       37,903       83,007

 

The geographical analysis of the Group's revenue by destination is not
materially different to that by origination.

 

3              Finance income and costs

                                                      Unaudited          Unaudited          Year ended

six months ended
six months ended
31 December

30 June
30 June

                  2022
                                                      2023               2022
 Finance income                                       £000               £000               £000
 Net interest on net defined benefit pension surplus  194                60                 124
 Intertest receivable on bank deposit accounts        522                31                 265
 Inter-company foreign exchange gains                 14                 225                242
                                                      730                316                631

 Finance costs
 Interest charge on bank loans and overdrafts         -                  (25)               (33)
 Interest charge on right-of-use lease obligations    (332)              (253)              (577)
 Inter-company foreign exchange losses                -                  -                  -
                                                      (332)              (278)              (610)

4              Income tax expense

 

The total effective tax charge for the financial period represents the best
estimate of the weighted average annual effective tax rate expected for the
full financial year applying tax rates that have been substantively enacted by
the balance sheet date. In the UK budget on 15 March 2021, the chancellor
announced that the rate of corporation tax in the UK will increase from 19% to
25% with effect from 1 April 2023. UK corporation tax has been provided at
23.5% being the weighted tax rate in the UK for 2023. Deferred tax has been
calculated based on the rates that the directors anticipate will apply when
the temporary timing differences are expected to reverse.

 

                                                            Unaudited          Unaudited

                                                            six months ended   six months ended   Year ended

                                                            30 June            30 June            31 December

                                                            2023               2022               2022
                                                            £000               £000               £000
 Current tax
 UK corporation tax at 23.5% (June and December 2022: 19%)  1,709              1,139              2,538
 Adjustments in respect of prior periods                    -                  -                  (55)
                                                            1,709              1,139              2,483
 Overseas tax                                               835                644                2,088

 Total current tax charge                                   2,544              1,783              4,571

 Deferred tax
 Origination and reversal of timing differences             33                 126                (173)
 Adjustments in respect of prior periods                    -                  141                133
 Total deferred tax charge/ (credit)                        33                 267                (40)

 Total tax charge for the financial period                  2,577              2,050              4,531

 

5              Earnings per share

 

Basic earnings per share

The basic figures have been calculated by reference to the weighted average
number of ordinary shares in issue and the earnings as set out below. There
are no discontinued operations in any period.

 

                                             Unaudited          Unaudited

                                             six months ended   six months ended   Year ended

                                             30 June            30 June            31 December

                                             2023               2022               2022

 Weighted average number of ordinary shares  42,135,823         42,174,359         42,172,124

                                             £000               £000               £000

 Basic earnings                              7,534              6,477              17,020

                                             pence              pence              pence

 Basic earnings per ordinary share           17.88              15.36              40.36

 

Diluted earnings per share

There were no dilutive instruments outstanding as at 30 June 2023 or either of
the comparative periods and therefore there is no difference in the basic and
diluted earnings per share for any of these periods. There were no
discontinued operations in any period.

 

 

 

6              Dividend payments

 

Dividends declared and paid on ordinary one pence shares during the 6 months
ended 30 June 2023 were as follows:

 

                                                                                 Paid during the six months ended 30 June 2023

                                                                                                          Total dividend paid

                                                                                                          £000

                                                                                 Pence per share
 Final dividend for the year ended 31 December 2022 paid on 16 June 2023 to
 members on the register as at 26 May 2023

                                                                                 14.00p                   5,898

 

The above dividend was charged against reserves during the 6 months ended 30
June 2023.

 

On 26 September 2023 the directors declared an interim dividend of 11.90 pence
per ordinary share which in total amounts to £5,004,000. In addition, a
special dividend of 59.40 pence per ordinary share which in total amounts to
£24,977,000 was also declared. These will be both be paid on 3 November 2023
to shareholders on the register as at 6 October 2023 and will be charged
against reserves in the second half of 2023.

 

Dividends declared and paid on ordinary one pence shares during the 6 months
ended 30 June 2022 were as follows:

 

                                                                                 Paid during the six months ended 30 June 2022

                                                                                                          Total dividend paid

                                                                                                          £000

                                                                                 Pence per share
 Final dividend for the year ended 31 December 2021 paid on 17 June 2022 to
 members on the register as at 27 May 2022

                                                                                 12.50p                   5,272

 

The above dividend was charged against reserves during the 6 months ended 30
June 2022.

 

Dividends declared and paid on ordinary one pence shares during the 12 months
ended 31 December 2022 were as follows:

                                                                                    Paid during the year ended 31 December 2022

                                                                                                            Total dividend paid

                                                                                                            £000

                                                                                    Pence per share
 Final dividend for the year ended 31 December 2021 paid on 17 June 2022 to
 members on the register as at 27 May 2022

                                                                                    12.50p                  5,272
 Interim dividend declared on 27 September 2022 and paid on 4 November 2022 to      11.90p                  5,019
 members on the register as at 7 October 2022
 Special dividend declared on 27 September 2022 and paid on 4 November 2022 to      16.60p                  7,001
 members on the register as at 7 October 2022
                                                                                    41.00p                  17,292

 

The above dividends were charged against reserves during the 12 months ended
31 December 2022.

 

7              Pensions

 

The Group closed the UK Group defined benefit pension scheme to future accrual
as at 29 December 2002. The assets of the defined benefit pension scheme
continue to be held in a separate trustee administered fund. Over recent years
the Group has taken steps to manage the ongoing risks associated with its
defined benefit liabilities.

 

As at 30 June 2023 the Group had a net defined benefit pension scheme surplus,
calculated in accordance with IAS 19  using the assumptions as set out below,
of £8,377,000 (30 June 2022: £9,392,000; 31 December 2022: £8,236,000). The
asset has been recognised in the financial statements as the directors are
satisfied that it is recoverable in accordance with IFRIC 14.

 

Following the triennial recalculation of the funding deficit as at 31 December
2019, a revised schedule of contributions and recovery plan was agreed with
the pension scheme trustees in March 2021 and was effective from 1 January
2021.  In accordance with this schedule of contributions and recovery plan,
the Group will be making regular contributions of £10,000 per month for the
period 1 January 2023 to 31 December 2023, and £10,000 per month for the
period 1 January 2024 to 31 December 2025 or until a revised schedule of
contributions is agreed, if earlier. Consequently, the Group expects to make
total contributions to the defined benefit pension scheme of £120,000 during
2023.

 

Assumptions used to calculate the scheme surplus

The IAS 19 figures are based on a number of actuarial assumptions as set out
below, which the actuaries have confirmed they consider appropriate.

 

 

                                                                       30 June  30 June  31 December

                                                                       2023     2022     2022

 Rate of increase in pensionable salaries                              n/a      n/a      n/a
 Rate of increase in pensions in payment                               3.15%    3.15%    3.15%
 Discount rate                                                         5.20%    3.75%    4.75%
 Inflation assumption - RPI                                            3.15%    3.15%    3.15%
 Inflation assumption - CPI                                            2.55%    2.55%    2.55%
 Percentage of members taking maximum tax-free lump sum on retirement

                                                                       75%      75%      75%

 

 

The demographic assumptions used for 30 June 2023, were the same as used in 31
December 2022, 30 June 2022 and the last full actuarial valuation performed as
at 1 April 2020.

 

Assumptions regarding future mortality experience are set based on advice in
accordance with published statistics. The mortality table used at 30 June
2023, 30 June 2022 and 31 December 2022 is 100% S3PA CMI2021 with a 1.25% per
annum long term improvement for both males and females, heavy tables for males
and medium tables for females.

 

Valuation

The defined benefit scheme funding has changed under IAS 19 as follows:

 

                                                               Unaudited                         Unaudited

                                                     six months to                   six months to                      Year to

 Funding status                                     30 June                         30 June                             31 December

                                                    2023                            2022                                2022

                                                    £000                            £000                                £000
 Scheme assets at end of period                     35,096                          40,648                              36,809

 Benefit obligations at end of period               (26,719)                        (31,256)                            (28,573)

 Surplus in scheme                                  8,377                           9,392                               8,236
 Impact of asset restriction                        (2,932)                         (3,287)                             (2,883)

 Net pension asset recognised on the balance sheet  5,445                           6,105                               5,353

 

The increase in the pension surplus since December 2022 is mainly due to a
decrease in the value of liabilities as a consequence of an increase in bond
yields increasing the discount rate.

 

 

8              Net funds and movement in financing liabilities

 

                                                                       Unaudited          Unaudited

                                                                       six months ended   six months ended   Year ended

                                                                       30 June            30 June            31 December

                                                                       2023               2022               2022
                                                                       £000               £000               £000

 Cash and cash equivalents per consolidated cashflow statement         24,146             34,430             20,518
 Other financial assets                                                15,000             -                  16,700
 Gross funds                                                           39,146             34,430             37,218

 Bank loans at the beginning of the period                             -                  (3,000)            (3,000)
 Loans repaid                                                          -                  3,000              3,000
 Bank loans at the end of the period                                   -                  -                  -

 Right-of-use lease obligations at the beginning of the period         (11,322)           (12,934)           (12,934)
 Capital repayments for right-of-use lease obligations                 1,402              1,472              2,849
 New right-of-use leases entered into during the period                (4,575)            (1,204)            (1,856)
 Non-cash movements re: termination of right-of-use lease obligations  87                 77                 796
 Foreign exchange                                                      65                 (100)              (177)
 Right-of-use lease obligations at the end of the period               (14,343)           (12,689)           (11,322)

 Gross debt                                                            (14,343)           (12,689)           (11,322)

 Net funds                                                             24,803             21,741             25,896

 

 

9              Distribution of interim financial statements

 

Following a change in regulations in 2008, the Company is no longer required
to circulate this half year report to shareholders. This enables us to reduce
costs associated with printing and mailing and to minimise the impact of these
activities on the environment. A copy of the interim financial statements is
available on the Company's website, www.andrews-sykes.com.

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR BLGDCDGDDGXU

Recent news on Andrews Sykes

See all news