Picture of Tclarke logo

CTO Tclarke News Story

0.000.00%
gb flag iconLast trade - 00:00
IndustrialsSpeculativeSmall CapSuper Stock

REG - TClarke PLC - Half-year Report

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20230713:nRSM8323Fa&default-theme=true

RNS Number : 8323F  TClarke PLC  13 July 2023

TClarke plc

Half year results for the six months ended 30 June 2023

Forward order book at record level

 

TClarke plc ("the Group" or "TClarke"), the Building Services Group, announces
its half year results for the period ended 30 June 2023.

 

 Financial Highlights:

      6 months to 30 June         H1 2023    H1 2022
     Revenue                     £207m      £206m
     Operating profit (EBIT)     £5.7m      £6.0m
     Operating margin            2.8%       2.9%
     Profit before tax           £4.8m      £5.5m
     Earnings per share (Basic)  8.68p      10.24p
     Interim Dividend            1.375p     1.25p
     Net Cash                    £4.5m      £7.2m
     Forward order book          £781m      £586m

 

Earnings per share is calculated by dividing profit after tax by the weighted
average number of shares in issue.

 

Trading

Trading has continued in line with expectations for the first six months of
2023 with revenue at a similar level compared with the corresponding period
last year. Significant revenue growth is forecast for H2 2023; as a result the
Board expects the Group to achieve its £500m annual revenue target. Revenue
growth is particularly strong in London; this growth is forecast to continue
throughout 2024 and 2025. Revenue is targeted to grow to £600m in 2024 and
£650m in 2025.

Cash and Facilities

Good financial discipline is at the centre of our operations. Net cash is
£4.5m as at 30 June 2023 (2022: £7.2m).The principal cash movements are
detailed in the banking facilities section of this report.

In a separate announcement on 6 July 2023 the Board announced that it has
conditionally raised gross proceeds of £10.7 million by way of an
oversubscribed placing of new ordinary shares in the Company in order to fund
significant further expansion beyond 2023.

 

The net proceeds of the Placing will further strengthen the Group's balance
sheet and will provide additional resources with which to capture and deliver
additional identified short to medium term attractive contract opportunities
in the London business - in doing so driving further growth and margin
expansion.

 

In addition the Group has banking facilities with Nat West comprising a £25m
revolving credit facility (RCF) which extends to August 2026 and a £5m
overdraft facility.

 

Dividend

 

The Board declares an interim dividend of 1.375p per share (2022: 1.250p per
share) to be paid on 29 September 2023 to shareholders on the register at 1
September 2023.

Net Assets

Group net assets have increased by £3.1m in the six months to 30 June 2023
and now stand at £41.8m. This is principally due to the increase in retained
earnings and the post tax reduction in pension deficit.

 

 

 

 

Order Book

Our confidence is underpinned with the success of the Group's forward order
book which has been replenished and expanded and now stands at a new record of
£781m. This is an £195m increase compared to the position at 30 June 2022.
In addition, TClarke has many target projects and opportunities with the
pipeline of current bids exceeding £1bn.The split of the order book is as
follows:

 

 Market Sector             30 June 2023  30 June 2022   Increase
                           £m            £m            %
 Infrastructure            180           141           28%
 Technology                248           184           35%
 Residential & Hotels      63            96            -34%
 Engineering Services      272           151           80%
 Facilities Management     18            14            29%
 Total                     781           586           33%

 

Outlook

The Board expects to achieve the 3-year strategic target of growing from a
£300m turnover business to a £500m turnover business.

The Board is encouraged by the strength of the Group's position in the market
and is confident that revenue growth will continue throughout 2024 and 2025.

 

Date: 13 July 2023

 

For further information contact:

 TClarke plc
 Mark Lawrence
 Chief Executive Officer

 Trevor Mitchell

 Finance Director

 Tel: 020 7997 7400
 www.tclarke.co.uk (http://www.tclarke.co.uk)
 Cenkos Securities plc (Corporate Broker)
 Ben Jeynes (Corporate Finance)
 Alex Pollen (Sales)
 Tel: 020 7397 8900
 www.cenkos.com (http://www.cenkos.com)

 RMS Partners

 Simon Courtenay

 Tel: 020 3735 6551

 

 

Operational Review

The Group has delivered another set of strong results for the first half of
the year with revenue increasing by £0.8m to £207.0m from £206.2m in the
same period last year. Operating profit has decreased slightly by £0.3m to
£5.7m (30 June 2022: £6.0m), but operating margins are up to 2.8% when
compared with 2.7% for 2022 as a whole.

We have continued to target organic growth based on the established
engineering strengths of the business whilst targeting additional revenue
streams. We have focused on maintaining our premier position in our five core
market sectors whilst growing revenue from larger projects outside of London,
expanding our healthcare offering, becoming a major player in the data centre
market and investing in our capability to deliver smart building solutions.

We have seen sustained growth in our London market providing engineering
solutions to some of the capital's most iconic buildings whilst also
successfully pursuing our strategy of targeting large projects in the regional
businesses. We currently have 13 live projects each in excess of £5m outside
of London.

Our technology offering, specifically in UK Data Centres where TClarke is now
delivering six Data Centres, has seen solid growth of £2.6m to £64.8m
cementing this as our largest operational sector, with the expectation for
further rapid growth in the second half of the year. There remain many
opportunities for growth in this sector and we expect Data Centres to continue
to contribute significant revenues in the medium term.

Whilst we strive to be a socially responsible business, specifically
implementing initiatives to improve TClarke's own environmental impact, the
move towards sustainable practices more generally has offered TClarke with
unique opportunities to lead the industry in helping clients with large
existing infrastructure improve their sustainability. In addition to our
capability to deliver smart building solutions, we have seen an excellent
response in the first half of 2023 to our new ground source heat pump
engineering and technological solutions.

We remain focused on the major areas of public sector infrastructure. We
continue to work in hospitals across the country delivering major upgrades to
the healthcare infrastructure with an 'on site' portfolio of eight major
hospital projects. This marks a milestone in TClarke Healthcare's steady rise
from dispersed pockets of expertise and specialisation to a one-stop
nationwide service that leads in critical new technologies and capabilities
for the next generation of smart hospitals.

Our recent diversification of the Scotland business from a predominantly
residential M&E provider to an increased commercial M&E offering has
enabled TClarke to mitigate the challenging trading environment in the
residential market which has been driven by the rise in interest rates and the
reaction of housebuilders to slow production. The hotels market remains
buoyant and we look forward to the second half of 2023 as we begin work on
several prestigious hotel projects.

 

Pension Obligations

 

In accordance with IAS 19 'Employee Benefits', an actuarial gain of £0.6m,
net of tax, has been recognised in reserves during the first six months of
2023, with the pension scheme deficit decreasing to £11.4m (30 June 2022:
£15.9m). The decrease in the deficit is largely the result of the discount
rate increasing to 5.14% (30 June 2022: 3.82%), partially offset by the
hedging strategy employed by the scheme. In accordance with the Group's agreed
deficit reduction plan, described in detail in the most recent annual report,
the annual deficit reduction contribution is set at £1.2m per annum.

 

The scheme is closed to new members and the Group continues to meet its
ongoing obligations to the scheme.

 

Banking Facilities and Cash Flow

 

The Group has recently renewed its banking facilities, which comprise a £5.0m
overdraft facility, repayable on demand, and a £25.0m revolving credit
facility ("RCF") expiring 31 August 2026. At 30 June 2023 the Group had drawn
down £15.0m (2022: £15.0m) of the RCF and the overdraft facility was
unutilised. The gross cash balance was £19.5m, resulting in net cash of
£4.5m. The Group therefore has up to £34.5m available to support the Group's
working capital flows and funding demands during the course of the year. The
Group has £65.1m bonding facilities in place of which £30.1m were utilised
at 30 June 2023.

 

See Note 9 (Post Balance Sheet Events) for details on the share placing
discussed above.

 

The net cash figure of £4.5m is £3.0m lower than at the year end reflecting
profit for the period, operational and other non operating cashflows, as set
out below:

 

 

Net Assets and Capital Structure

 

The Group is funded by equity capital, retained reserves and bank facilities.
Shareholders' equity at 30 June 2023 is £41.8m; an increase of £6.7m
compared to 30 June 2022.

 

 Condensed consolidated income statement
                                                                                    Unaudited            Unaudited        Audited
                                                                                    6 Months to          6 Months to      12 Months to
                                                                                    30 06 2023           30 06 2022       31 12 2022
                                                                                    £m                   £m               £m

 Revenue                                                                            207.0                206.2            426.0
 Cost of sales                                                                      (181.4)              (181.5)          (378.6)
 Gross profit                                                                       25.6                 24.7             47.4
 Administrative expenses                                                            (19.9)               (18.7)           (35.9)
 Operating profit                                                                   5.7                  6.0              11.5
 Finance costs                                                                      (0.9)                (0.5)            (1.2)
 Profit before taxation                                                             4.8                  5.5              10.3
 Taxation                                                                           (1.1)                (1.1)            (1.9)
 Profit for the period                                                              3.7                  4.4              8.4
 Earnings per share
 Attributable to owners of TClarke plc
 Basic                                                                              8.68p                10.24p           19.60p
 Diluted                                                                            8.65p                10.17p           19.51p

 Condensed consolidated statement of comprehensive income

                                                                                    Unaudited            Unaudited        Audited
                                                                                    6 Months to          6 Months to      12 Months to
                                                                                    30 06 2023           30 06 2022       31 12 2022
                                                                                    £m                   £m               £m

 Profit for the period                                                              3.7                  4.4              8.4

 Other comprehensive income

 Items that will not be reclassified to profit or loss
 Actuarial gain on defined benefit pension scheme, net of tax                       0.6                  5.5              6.8
 Revaluation of Freehold Property                                                   -                    -                (0.2)
 Other comprehensive income for the period, net of tax                              0.6                  5.5              6.6
                                                                                    4.3                  9.9              15.0

 Total comprehensive income for the period

 

 

 Condensed consolidated statement of financial position

                                                          Unaudited       Unaudited       Audited
                                                          30 06 2023      30 06 2022      31 12 2022
                                                          £m              £m              £m
 Non-current assets
 Intangible assets                                        25.3            25.3            25.3
 Property, plant and equipment                            12.6            12.5            13.5
 Deferred taxation                                        3.3             4.4             3.6
 Trade and other receivables                              6.3             4.9             6.3
 Total non-current assets                                 47.5            47.1            48.7

 Current assets
 Inventories                                              0.5             0.4             0.5
 Amounts due from customers under construction contracts  62.1            69.8            54.3
 Trade and other receivables                              48.8            39.9            55.3
 Current tax receivables                                  -               0.2             -
 Cash and cash equivalents                                19.5            12.2            22.5
 Total current assets                                     130.9           122.5           132.6
 Total assets                                             178.4           169.6           181.3

 Current liabilities
 Borrowings                                               (15.0)          (5.0)           (15.0)
 Amounts due to customers under construction contracts    (9.2)           (2.5)           (7.7)
 Trade and other payables                                 (90.3)          (101.9)         (96.1)
 Current tax liabilities                                  (1.0)           -               -
 Obligations under leases                                 (2.7)           (1.8)           (2.7)
 Total current liabilities                                (118.2)         (111.2)         (121.5)

                                                                          11.3            11.1

 Net current assets                                       12.7

 Non-current liabilities
 Obligations under leases                                 (4.5)           (5.7)           (5.7)
 Trade and other payables                                 (2.5)           (1.7)           (2.5)
 Retirement benefit obligation                            (11.4)          (15.9)          (12.9)
 Total non-current liabilities                            (18.4)          (23.3)          (21.1)
 Total liabilities                                                                        (142.6)

                                                          (136.6)         (134.5)
                                                                                          38.7

 Net assets                                               41.8            35.1

 Equity attributable to owners of the parent
 Share capital                                            4.4             4.4             4.4
 Share premium                                            4.4             4.4             4.4
 Revaluation reserve                                      0.4             0.7             0.4
 Retained earnings                                        32.6            25.6            29.5
                                                                                          38.7

 Total equity                                             41.8            35.1

 

 

 

 

 Condensed consolidated statement of cash flows

                                                           Unaudited    Unaudited                             Audited
                                                           6 Months to  6 Months to                           12 Months to
                                                           30 06 2023   30 06 2022                            31 12 2022
                                                               £m                            £m               £m

 Net cash generated by operating activities (see note 6A)  1.0                      5.3                       9.3
 Investing activities
 Purchase of property, plant and equipment                 (0.5)                    (0.6)                     (1.8)
 Net cash generated by / (used in) investing activities    0.5                      (0.6)                     (1.8)
 Financing activities
 New shares issued                                         -                        0.2                       0.2
 Facility fee                                              -                        -                         (0.3)
 Repayment of bank borrowing                               -                        (10.0)                    -
 Equity dividends paid                                     (1.8)                    (1.8)                     (2.3)
 Acquisition of shares by ESOT                             -                        (0.5)                     (0.8)
 Repayment of lease obligations                            (1.7)                    (0.7)                     (2.1)
 Net cash used in financing activities                     (3.5)                    (12.8)                    (5.3)
 Net (decrease) / increase in cash and cash equivalents    (3.0)                    (8.1)                     2.2
 Cash and cash equivalents at beginning of period          22.5                     20.3                      20.3
 Cash and cash equivalents at end of period (see note 5)   19.5                     12.2                      22.5

 

 

 Condensed consolidated statement of changes in equity

 For the six months ended 30 June 2023
                                                                                                                                                Revaluation reserve

                                                                                            Share capital   Share premium                                            Retained earnings

                                                                                                                                                                                             Total
                                                                                            £m              £m                                  £m                   £m                      £m
 At 1 January 2023                                                                          4.4             4.4                                 0.4                  29.5                    38.7
 Comprehensive income
 Profit for the period                                                                      -               -                                   -                    3.7                     3.7

 Other comprehensive income
                    Actuarial gain on retirement benefit obligation                                         -                                   -                    1.0                     1.0

                                                                                            -
                    Deferred income tax on actuarial gain on retirement benefit obligation                  -                                   -                    (0.4)                   (0.4)

                                                                                            -
 Total other comprehensive income                                                           -               -                                   -                    0.6                     0.6
 Total comprehensive income                                                                 -               -                                   -                    4.3                     4.3

 Transactions with owners

 Share based payment charge                                                                 -                           -                       -                                0.5         0.5
 SAYE option cost                                                                           -                           -                       -                                0.1         0.1
 Dividends paid                                                                             -                           -                       -                                (1.8)       (1.8)
 Total transactions with owners                                                             -                           -                       -                                (1.2)       (1.2)
                                                                                            4.4                         4.4                     0.4                              32.6        41.8

 At 30 June 2023

 

 

 Condensed consolidated statement of changes in equity

 For the six months ended 30 June 2022
                                                                                                                                              Revaluation reserve

                                                 Share capital   Share premium                                     Retained earnings

                                                                                            Total
                                                                                                 £m              £m                           £m                   £m                  £m
 At 1 January 2022                                                                               4.4             4.2                          0.7                  17.2                26.5
 Comprehensive income
 Profit for the period                                                                           -               -                            -                    4.4                 4.4
 Other comprehensive income
                         Actuarial gain on retirement benefit obligation                                         -                            -                                        7.5

                                                 -                                7.5
                         Deferred income tax on actuarial gain on retirement benefit obligation                  -                            -                    (2.0)               (2.0)

                                                 -
 Total other comprehensive income                                                                -               -                            -                    5.5                 5.5
 Total comprehensive income                                                                      -               -                            -                    9.9                 9.9
 Transactions with owners
 Share based payment charge                                                                      -               -                            -                    0.8                 0.8
 Shares acquired by ESOT                                                                         -               -                            -                    (0.5)               (0.5)
 Allotted in respect of share option schemes                                                     -               0.2                          -                    -                   0.2
 Dividends paid                                                                                  -               -                            -                    (1.8)               (1.8)
 Total transactions with owners                                                                  -               -                            -                    (1.5)               (1.3)
                                                                                                 4.4             4.4                          0.7                  25.6                35.1

 At 30 June 2022

 Condensed consolidated statement of changes in equity

 For the year ended 31 December 2022
                                                                                                                                               Revaluation reserve

                                                                                                   Share capital         Share premium                               Retained earnings

                                                                                                                                                                                                                 Total
                                                                                                   £m                    £m                    £m                    £m                                          £m
 At 1 January 2022                                                                                 4.4                   4.2                   0.7                   17.2                                        26.5
 Comprehensive income
 Profit for the year                                                                               -                     -                     -                     8.4                                         8.4
 Other comprehensive income
                       Actuarial gain/(loss) on retirement benefit obligation                                            -                     -                     9.2                                         9.2

                                                                                                   -
                       Deferred income tax on actuarial gain on retirement benefit obligation                            -                     -                     (2.4)                                       (2.4)

                                                                                                   -
                       Revaluation on freehold property                                            -                     -                     (0.2)                 -                                           (0.2)
 Total other comprehensive income                                                                  -                     -                     (0.2)                 6.8                                         6.6
 Total comprehensive income                                                                        -                     -                     (0.2)                 15.2                                        15.0

 Transactions with owners
 Transfer on depreciation of freehold properties                                                   -                     -                     (0.1)                 0.1                                         -
 Share based payment charge                                                                        -                     -                     -                     0.8                                         0.8
 Shares acquired by ESOT                                                                           -                     -                     -                     (1.6)                                       (1.6)
 Allotted in respect of share option schemes                                                       -                     0.2                                         -                                           0.2
 SAYE option cost                                                                                  -                     -                     -                     0.1                                         0.1
 Dividends paid                                                                                    -                     -                     -                     (2.3)                                       (2.3)
 Total transactions with owners                                                                    -                     0.2                   (0.1)                 (2.9)                                       (2.8)
                                                                                                   4.4                   4.4                   0.4                   29.5                                        38.7

 At 31 December 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed consolidated statement of changes in equity

For the year ended 31 December 2022

 

 

 

 

Share capital

 

Share premium

Revaluation reserve

 

Retained earnings

 

 

Total

 

 

£m

£m

£m

£m

£m

 

At 1 January 2022

4.4

4.2

0.7

17.2

26.5

 

Comprehensive income

 

Profit for the year

-

-

-

8.4

8.4

 

Other comprehensive income

 

 

Actuarial gain/(loss) on retirement benefit obligation

 

-

-

-

9.2

9.2

 

 

Deferred income tax on actuarial gain on retirement benefit obligation

 

-

-

-

(2.4)

(2.4)

 

 

Revaluation on freehold property

-

-

(0.2)

-

(0.2)

 

Total other comprehensive income

-

-

(0.2)

6.8

6.6

 

Total comprehensive income

-

-

(0.2)

15.2

15.0

 

 

Transactions with owners

 

Transfer on depreciation of freehold properties

-

-

(0.1)

0.1

-

 

Share based payment charge

-

-

-

0.8

0.8

 

Shares acquired by ESOT

-

-

-

(1.6)

(1.6)

 

Allotted in respect of share option schemes

-

0.2

-

0.2

 

SAYE option cost

-

-

-

0.1

0.1

 

Dividends paid

-

-

-

(2.3)

(2.3)

 

Total transactions with owners

-

0.2

(0.1)

(2.9)

(2.8)

 

 

At 31 December 2022

4.4

4.4

0.4

29.5

38.7

 

 

Notes to the condensed consolidated financial statements for the six months to
30 June 2023

Note 1 - Basis of preparation

TClarke plc (the 'Company') is a company incorporated and domiciled in the
United Kingdom.  The nature of the Group's operations and its principal
activities are set out in Note 2 below and in the interim management report.
The consolidated interim financial statements comprise the condensed financial
statements of the Company and its subsidiaries (together the 'Group').

These condensed interim financial statements do not comprise statutory
accounts within the meaning of section 434 of the Companies Act 2006.  The
statutory accounts for the year ended 31 December 2022 were approved by the
Board of Directors on 20(th) March 2023 and have been delivered to the
Registrar of Companies and a copy has been made available on the Company's
website at www.tclarke.co.uk (http://www.tclarke.co.uk) . The auditors' report
on those accounts was unqualified and did not contain any statement under
section 498 of the Companies Act 2006.

These condensed interim financial statements for the half year ended 30 June
2023 have been prepared in accordance with the UK-adopted International
Accounting Standard 34, 'Interim Financial Reporting' and the Disclosure
Guidance and Transparency Rules sourcebook of the United Kingdom's Financial
Conduct Authority. They do not include all the information required for the
full annual financial statements and should be read in conjunction with the
financial statements of the Group as at and for the year ended 31 December
2022.

The interim financial statements have not been audited or reviewed by the
Company's auditors.

Accounting policies

Except as described below, the financial statements have been prepared using
the accounting policies and presentation that were applied in the audited
financial statements for the year ended 31 December 2022.

Taxes on income in the interim periods are accrued using the estimated
effective tax rate that would be applicable to expected total annual earnings.

Estimates and financial risk management

The preparation of interim financial statements requires the Directors to make
judgements, estimates and assumptions about the carrying amounts of assets and
liabilities at the reporting date and the amounts of revenue and expense
incurred during the period that may not be readily apparent from other
sources.  The estimates and associated assumptions are based on historical
experience and other factors that are considered to be relevant.  Actual
results may differ from these estimates.

In preparing these interim financial statements, the significant judgements
made by the Directors in applying the Group's accounting policies and the key
sources of uncertainty together with the Group's financial risk management
objectives and policies were the same as those that applied to the financial
statements as at and for the year ended 31 December 2022. The principal risks
and uncertainties continue to be those which are set out on pages 29-32 of the
Group's annual report and accounts for the year ended 31 December 2022.

Going concern

As at 30 June 2023 the Group held cash of £19.5m (2022: £22.5m) and had
drawn down short term borrowings of £15m under a revolving credit facility.
This resulted in a net cash of £4.5m (2022: £7.5m). The Group also has
access to a further £10.0m of the revolving credit facility and a £5.0m
overdraft facility. The level of usage of the revolving credit facility is
dependent on covenant compliance. No balances were drawn down under the
overdraft facility at 30 June 2023.

After making appropriate enquiries, the Directors are satisfied that the
Company and Group have adequate resources to continue their operations for the
foreseeable future.  Accordingly, the Directors continue to adopt the going
concern basis in preparing the financial statements.

See Note 9 (Post Balance Sheet Events) for details on the share placing
discussed above.

 

 

 

 

 

 

 

 

Note 2 - Segmental information

The Group provides electrical and mechanical contracting and related services
to the construction industry and end users.

 

At the beginning of the year the Group changed its internal management
reporting, moving away from the previous geographic split of segments, and
effectively adopting one operating segment. In delivering the Board's growth
strategy, including focusing on winning large projects outside of London, the
previous split ceased to be fully representative of the way the Group
operates, with contracts often being won through entity-wide relationships or
delivered outside of a segment's geographic footprint. As such, the Board, in
its role as 'chief operating decision-maker', now only receives financial
information for the Group as a whole, representing the Group's one operating
segment. This approach has also been reflected in the preparation of these
interim financial statements which as a result no longer require segmental
analysis.

 

The Group's revenue from contracts with customers, analysed by business
sector, was as follows:

 Business sector           Unaudited    Unaudited

                           30 06 2023   30 06 2022   Audited

                           £m           £m           31 12 2022

                                                     £m

 Facilities Management     16.9         17.0         31.3
 Infrastructure            38.8         39.4         79.5
 Engineering Services      62.6         58.0         124.7
 Residential & Hotels      23.9         29.6         45.3
 Technologies              64.8         62.2         145.2
 Total revenue             207.0        206.2        426.0

 

 

Note 3 - Taxation expense

 

The effective corporation tax rate applied for the period is 23.5% (30 June
2022: 19.0%) being the pro-rated tax rate for the 2023 financial year.

 

 

Note 4 - Earnings per share

 

A.  Basic earnings per share

 

The earnings per share represent the profit for the period divided by the
weighted average number of ordinary shares in issue.

                                                    Unaudited    Unaudited

                                                    30 06 2023   30 06 2022   Audited

                                                    £m           £m           31 12 2022

                                                                              £m

 Earnings
 Profit attributable to owners of the Company       3.7          4.4          8.4
 Weighted average number of ordinary shares (000s)  42,991       42,988       43,056
 Basic earnings per share                           8.68p        10.24p       19.60p

 

 

 

 

 

B.         Diluted earnings per share

 

Diluted earnings per share is calculated by adjusting the weighted average
number of ordinary shares outstanding to assume conversion of all dilutive
potential ordinary shares.  The Company has one category of dilutive
potential ordinary shares: share options granted under the Company's SAYE
schemes. Further details of the scheme are given in note 18 of the 2022 annual
report and financial statements.

                                                                            Unaudited    Unaudited

                                                                            30 06 2023   30 06 2022   Audited

                                                                            £m           £m           31 12 2022

                                                                                                      £m

 Earnings
 Profit attributable to owners of the Company                               3.7          4.4          8.4
                                                                            3.7          4.4          8.4
                                                                            42,991       42.988       43,056

 Weighted average number of ordinary shares in issue (000s)
 Adjustments
 SAYE Share Options (000s)                                                  139          278          187
 Weighted average number of ordinary shares for diluted earnings per share  43,130       43,266       43,243
 (000s)
 Diluted earnings per share                                                 8.65p        10.17p       19.51p

 

 

Note 5 - Dividends

 

A final dividend of 4.1p (2022: 4.1p) per Ordinary share was paid during the
year relating the previous year's results. The Directors are proposing an
interim dividend of 1.375p (2022: 1.250p) per Ordinary share (post placing)
totalling £0.7m (2022: £0.5m).

 

 

Note 6 - Notes to the consolidated statement of cash flows

 

                                                                                 Unaudited    Unaudited    Audited

 A. - Reconciliation of operating profit to net cash from operating activities   30 06 2023   30 06 2022   31 12 2022

                                                                                 £m           £m           £m
 Operating profit                                                                5.7          6.0          11.5
 Depreciation charges                                                            1.7          1.1          3.0
 Equity settled share based payments                                             0.6          0.8          0.1
 Additional pension contributions                                                (0.7)        (0.8)        (1.5)
 Defined benefit pension scheme movement                                         -            0.2          (0.7)
 Operating cash flows before movements in working capital                        7.3          7.3          12.4
 Movement in inventories                                                         -            -            (0.1)
 (Increase) / Decrease in contract balances                                      (6.3)        (18.1)       2.2
 Decrease / (Increase) in operating trade and other receivables                  6.5          11.3         (3.8)
 (Decrease) / Increase in operating trade and other payables                     (5.4)        5.0          0.7
 Cash generated by operations                                                    2.1          5.5          11.4
 Corporation tax paid                                                            (0.5)        -            (1.6)
 Interest paid                                                                   (0.6)        (0.2)        (0.5)
 Net cash generated by operating activities                                      1.0          5.3          9.3

 

 

B. Cash and cash equivalents

 

Cash and cash equivalents comprise cash at bank less bank overdrafts.

 

 

 

 

 

Note 7 - Related party transactions

 

Transactions between the Company and its subsidiary undertakings, which are
related parties, have been eliminated on consolidation and are not disclosed
in this note. Full disclosure of the Group's other related party transactions
is given in Note 21 to the Group's financial statements for the year ended 31
December 2022. There have been no material changes in these relationships in
the six months ended 30 June 2023 that have materially affected the financial
position or performance of the Group during that period.

 

Note 8 - Pension commitments

The present value of the defined benefit retirement benefit scheme and the
related past and current service costs were measured using the projected unit
credit method. The amount included in the statement of financial position
arising from the Group's obligations in respect of its defined benefit
retirement benefit scheme is as follows:

 

                                                                      Unaudited    Unaudited    Audited

                                                                      30 06 2023   30 06 2022   31 12 2022

                                                                      £m           £m           £m
 Present value of defined benefit obligations                         39.4         51.2         40.6
 Fair value of scheme assets                                          (28.0)       (35.3)       (27.7)
 Deficit in scheme recognised in the statement of financial position  11.4         15.9         12.9

 Key assumptions used
 Rate of increase in salaries                                         3.28%        2.49%        3.26%
 Rate of increase of pensions in payment                              3.06%        3.11%        3.05%
 Discount rate                                                        5.14%        3.82%        4.77%
 Inflation assumption (RPI)                                           3.14%        3.19%        3.12%
 Inflation assumption (CPI)                                           2.78%        1.99%        2.76%

                                                                      Unaudited    Unaudited    Audited

 Mortality assumptions (years)                                        30 06 2023   30 06 2022   31 12 2022
 Life expectancy at age 65 for current pensioners:
     Men                                                              21.2         21.2         21.2
     Women                                                            23.2         23.2         23.2
 Life expectancy at age 65 for future pensioners

 (current age 45)
     Men                                                              22.2         22.1         22.1
     Women                                                            24.3         24.3         24.3

 

 

Note 9 - Post Balance Sheet Events

On 6 July 2023 the Group announced that it had conditionally raised gross
proceeds of £10.7 million by way of an oversubscribed placing of new Ordinary
Shares in the Company to certain institutional and other investors in order to
fund significant further expansion beyond 2023. The placing is subject to
TClarke shareholder approval at a general meeting to be held on 24 July 2023
at 9.00 a.m.

 

The Placing Shares will, when issued, be credited as fully paid and rank pari
passu in all respects with each other and with the Existing Ordinary Shares,
including, without limitation, the right to receive all dividends and other
distributions declared, made or paid after the date of issue.

 

Applications have been made to the Financial Conduct Authority (the "FCA") for
admission of the Placing Shares to the premium listing segment of the Official
List maintained by the FCA and to London Stock Exchange plc ("LSE") for
admission of the Placing Shares to trading on LSE's main market for listed
securities ("Admission"). Admission and settlement of the Placing Shares is
expected to take place on or around 8.00 a.m. on 25 July 2023.

 

Following Admission, the Company will have a total of 52,850,780 Ordinary
Shares in issue. There are no Ordinary Shares held in treasury and therefore
the total number of voting rights in the Company is expected to be 52,850,780.

 

Statement of Directors' responsibilities

The Directors confirm that the condensed interim financial statements have
been prepared in accordance with International Accounting Standard 34 'Interim
Financial Reporting' and that the interim management report includes a fair
review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:

·      an indication of important events that have occurred during the
first six months and their impact on the condensed set of financial
statements, and a description of the principal risks and uncertainties for the
remaining six months of the year; and

·      material related party transactions in the first six months and
any material changes in the related party transactions described in the last
annual report.

 

On behalf of the Board

 

Iain McCusker - Chairman

Mark Lawrence - Chief Executive

Trevor Mitchell - Finance Director

13 July 2023

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 GZGMNFZKGFZM

Recent news on Tclarke

See all news