Picture of Ultimate Products logo

ULTP Ultimate Products News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer CyclicalsSpeculativeSmall CapSuper Stock

REG - Ultimate Products - Interim 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:20240409:nRSI7541Ja&default-theme=true

RNS Number : 7541J  Ultimate Products PLC  09 April 2024

9 April 2024

 

Ultimate Products plc

("Ultimate Products", the "Company" or the "Group")

 

INTERIM RESULTS FOR THE SIX MONTHS ENDED 31 JANUARY 2024

Trading in line with market expectations*

 

Ultimate Products, the owner of a number of leading homeware brands including
Salter (the UK's oldest houseware brand, est.1760) and Beldray (est.1872),
announces its interim results for the six months ended 31 January 2024.

 

Financial highlights

·    Total revenue down 4% to £84.2m (H1 2023: £87.6m)

o  Supermarket ordering held back by well documented overstocking issues
(which are now easing), strong prior year comparatives bolstered by the
exceptionally strong demand for energy efficient air fryers in H1 2023, and
some modest revenue deferrals (£1.3m) at the end of the period due to the
recent disruption to global supply chains

·    Gross profit rose 3% to £22.4m (H1 2023: £21.6m), with gross margin
increasing to 26.6% (H1 2023: 24.7%), driven by sales mix and the fall in
global shipping rates

·    Adjusted EBITDA** stable at £11.3m (H1 2023: £11.2m)

·    Statutory profit before tax up 2% to £9.5m (H1 2023: £9.3m), as
lower net debt reduced finance expenses

·    Adjusted profit before tax** up 2% to £9.6m (H1 2023: £9.4m)

·    Statutory EPS down 3% to 8.2p (H1 2023: 8.4p), with Adjusted EPS**
down 3% to 8.3p (H1 2023: 8.6p) due to the impact of higher UK corporate tax
rate (25% from 19%)

·    Interim dividend per share up 1% to 2.45p (H1 2023: 2.43p)

·    Improved net bank debt/adjusted EBITDA** ratio of 0.4x (31 July 2023:
0.7x), below the 1.0x target set out in the Group's new capital allocation
framework

·    Strong cash generation from operating activities of £14.4m (H1 2023:
£12.8m), representing a 128% operating cash conversion

·    The Group continues to trade in line with market expectations for
FY24*

 

* Consensus market expectations for the financial year ending 31 July 2024 are
revenues of £166.7m, adjusted EBITDA of £21.5m and adjusted EPS of 15.6p

**Adjusted measures are before share-based payment expenses and non-recurring
items

 

Operational highlights

·      Continued to drive productivity through focus on continuous
improvement, including the automation of hundreds of tasks across the business

·      Opening of the Group's new European showroom in Paris, ideally
located for hosting both existing and prospective customers across the region

·      Rebranding of the iconic Salter label, elevating its already
strong identity and consumer recognition

·      Renaming of the Group from UP Global Sourcing Holdings plc to
Ultimate Products plc, to better reflect the Group's purpose and core
activities

·      Appointment of Andrew Gossage as Chief Executive Officer, taking
over from Simon Showman, the Group's founder, who will remain on the Board as
Chief Commercial Officer

 

New Capital Allocation Framework

·      Maintain net bank debt/adjusted EBITDA ratio at around 1.0x;

·      Continue to return around 50% of post-tax profits to shareholders
through dividends; and

·      As announced separately today, regulatory and shareholder
approval is being sought to commence a share buy-back of up to 10% of the
Group's issued share capital

 

Current trading and outlook

The Group continues to trade in line with market expectations for FY24.

 

Commenting on the results, Andrew Gossage, Chief Executive of Ultimate
Products, said:

"This has been another period of resilient performance for Ultimate Products.
Macro conditions remain challenging, but our strategy of providing beautiful
products at mass-market prices to UK and European households is continuing to
stand us in good stead. We are now seeing the gradual resumption of normal
ordering patterns from our customers after the overstocking issues that were
brought about by the pandemic, and we have a range of initiatives underway to
improve operational efficiencies and deepen our customer relationships. As a
result, we continue to trade in line with market expectations."

For more information, please contact:

 

Ultimate Products +44 (0) 161 627 1400

Andrew Gossage, CEO

Chris Dent, CFO

 

Shore Capital +44 (0) 20 7408 4090

Mark Percy

Malachy McEntyre

David Coaten

Iain Sexton

Isobel Jones

 

Cavendish Capital Markets Limited + 44 (0)20 7220 0500

Carl Holmes (Corporate Finance)

Matt Goode (Corporate Finance)

Abigail Kelly (Corporate Finance)

Charlie Combe (ECM)

 

Powerscourt +44 (0) 207 250 1446

Rob Greening

Sam Austrums

Oliver Banks

 

Notes to Editors

Ultimate Products is the owner of a number of leading homeware brands
including Salter (the UK's oldest houseware brand, established in 1760) and
Beldray (a laundry, floor care, heating and cooling brand that was established
in 1872). According to its market research, nearly 80% of UK households own at
least one of the Group's products.

 

Ultimate Products sells to over 300 retailers across 38 countries, and
specialises in five product categories: Small Domestic Appliances; Housewares;
Laundry; Audio; and Heating and Cooling. Other brands include Progress
(cookware and bakeware), Kleeneze (laundry and floorcare), Petra (small
domestic appliances) and Intempo (audio).

 

The Group's products are sold to a broad cross-section of both large national
and international multi-channel retailers as well as smaller national retail
chains, incorporating discount retailers, supermarkets, general retailers and
online retailers.

 

Founded in 1997, Ultimate Products employs over 370 staff, a significant
number of whom have joined via the Group's graduate development scheme, and is
headquartered in Oldham, Greater Manchester, where it has design, sales,
marketing, buying, quality assurance, support functions and warehouse
facilities across two sites. Manor Mill, the Group's head office, includes a
spectacular 20,000 sq ft showroom that showcases each of its brands. In
addition, the Group has an office and showroom in Guangzhou, China and in
Paris, France.

 

Please note that Ultimate Products is not the owner of Russell Hobbs. The
Group currently has licence agreements in place granting it an exclusive
licence to use the "Russell Hobbs" trademark for cookware and laundry (NB this
does not include Russell Hobbs electrical appliances).

 

For further information, please visit www.upplc.com
(https://url.avanan.click/v2/___http:/www.upplc.com/___.YXAxZTpzaG9yZWNhcDphOm86NDA2ZGRkNGUzYzZiMGJkNzM2ZjhlOWMzYjljYTZmZWI6NjpiZGYyOjkxZjUxNGE0MjE5NTA5MTViMmU2MGU3ODRhZjg2YTc1MDFhMTRlMDJlZjExODU2YzFlZDk3NDgwYmI2NjRiZDY6cDpU)
.

 

BUSINESS REVIEW

We are pleased to present the Interim Report for the six months ended 31
January 2024, a period in which, against an uncertain and highly challenging
macro-economic environment, we have continued to invest in our strategic
plans.

 

Our position in the supply chain makes our business complex; we work with over
600 factories and retailers, and deliver over 3,000 types of product to our
end consumers. While the level of service that we offer means our business
model cannot be simple, we consistently and seamlessly navigate the
intricacies of our model to guarantee an unbeatable level of service for our
retail partners. Our unrivalled execution, combined with our beautiful, more
sustainable products, make us a strategic partner of choice to many of the UK
and Europe's leading retailers.

 

Our complex and diverse operations increase the robustness of our business
model. Dealing with a large number of factories across many countries, and
continuing to seek to reduce our exposure to suppliers in China, both offer
further security, which in turn provide safeguards in the face of supply chain
volatility and quality control issues. Consciously choosing to deal with a
wide range of different customers also protects us from the impact of
fluctuating demand levels caused by overstocking and the cyclical decisions of
retailers (e.g. turning towards 'own label'). The breadth of our offering
avoids any overreliance on any given product line, allowing us to maintain
flexibility and an ability to adapt to an ever-changing landscape. In short,
our complexity is a significant barrier to entry, increases the resilience of
the business and allows us to avoid overreliance on any given supplier,
customer or product.

 

Whilst we cannot make our business simple, we can strive to make our business
simpler. There is a balance to be struck between complexity (which affords us
resilience) and a focus on simplicity. Indeed, simplicity enables us to become
more focused on the areas where we excel, and which have proven long-term
growth potential.

 

In terms of our routes to market, we concentrate on retailer partnerships with
supermarkets, discounters, and online platforms. Using our proven strategy of
'land and expand', we build long-term strategic relationships with our retail
customers, including those serving the sizeable European market (population:
c.477 million), within which our penetration is much lower than in the UK
(population: c.67 million), where we currently sell £1.72 of product per
capita. The financial effects of reproducing that level of penetration in
Europe would be transformational for our business, and this was the reasoning
behind two major decisions in the first half of the year.

 

To capitalise on the potential that Europe offers, in September 2023 we
relocated our European showroom to Paris, which has opened up opportunities
with both French and pan-European retailers. Our new European showroom is
based at the Homexpo Paris showroom complex, where the anchor tenant is JJA,
one of France's largest home furnishing suppliers. The initial results have
been very encouraging, with sales in France growing by 128% (£3.4m)
year-on-year.

 

The second decision we took was the transition by Simon Showman from his role
as CEO to the role of Chief Commercial Officer. Simon, as the founder of the
business, has built a host of incredibly strong relationships with our retail
partners in the UK and in Europe and, in his new role, will oversee the
Group's commercial functions including sales, buying and product development.
As we build these long-term relationships internationally, it is important
that we do so at a strategic level and Simon's wealth of experience and
knowledge will continue to aid our growth in the UK and across Europe.

 

The core of our strategic retail partnerships is the innovative products that
we supply to our customers. We focus on providing beautiful and more
sustainable products at mass market prices that appeal to households across
our key markets. Our retail partners can earn an equivalent 'own label'
margin, whilst being able to take advantage of our ability to simplify the
buying process through our world-class sourcing and logistical capabilities.

 

Over the past ten years, we have simplified and evolved our business to become
the Home of Brands. Looking back to FY13, our business had revenues of
£48.5m, EBITDA of £1.5m, and an EBITDA margin of just 3%. At that point, our
owned brands made up just 20% of our business. The other 80% was comprised of
clearance stock and licensed brands. This largely non-branded approach
impacted our ability to generate repeat orders.

 

In contrast, our FY23 revenues were £166.3m, EBITDA was £20.2m, and our
EBITDA margin hit 12%. 80% of our revenue came from the brands we own, and 60%
came from our two principal brands, Salter (our scales and kitchen brand) and
Beldray (our laundry and floorcare brand). Between them, these two British
heritage brands have over 400 years of history and incredible consumer
recognition. Since hiring Tracy Carroll - our first Brand Director - last
year, we have refined the development of our portfolio of brands in a more
strategic manner, leading to further simplification. This includes focusing
our brand product development on core categories, employing a more brand-led
approach to design, and concentrating our efforts on building brand equity,
which we use to drive sales volumes.

 

Over the past year, Tracy's expertise has led to a more disciplined approach
to our brand management, which can be seen in the rebranding of the Salter
label during the year. Salter, the UK's oldest houseware brand (est.1760), has
a substantial amount of brand equity, built up from consistently positive
consumer perception and experience. To protect this valuable brand equity, we
must take every opportunity to reinforce the brand's values; there are no
hiding places, and every touch point is an opportunity to strengthen the brand
perception. The recent rebrand gave us an opportunity to recognise the
importance of consistency across these touch points, achievable by setting
clear brand guidelines. Through a simplified style guide, and the streamlining
of internal processes, we have retained Salter's clear brand identity and used
this simplification to strengthen its existing brand equity.

 

One of the benefits of concentrating growth in international and online sales
is the extension of product life, as current product lines can be sold to new
consumers through different channels. This means that we can tighten our
product development process to bring a refined number of higher-quality and
more innovative products to market. It is the strength and focus of our brand
and product development that will ensure consumers continue to buy our
beautiful products, at a price point that is affordable to the mass-market.

 

Initially, it is our appealing price point that makes our products attractive
to our retail partners, allowing them to earn a margin that is equivalent to
their own label. However, what generates repeat orders is our unrivalled
execution, which builds trust and respect. Key to our execution is making what
we do as simple as possible. Our ability to grow sales is directly linked to
consistently providing the best service to our retail partners. We have,
therefore, been relentless in developing our systems and, in recent years,
have established a strong company focus on operational simplification.

 

Our ability to do this is in no small part the result of the energy and
ability of our teams. We take pride in being a talent led business that offers
continuous improvement to its colleagues through a multitude of opportunities
across all areas of the organisation. Our graduate scheme aims to bring the
best and brightest talent into the business and provide them with an
industry-leading training programme, which is collegial and intellectually
stimulating. Our workforce is unafraid to challenge the status quo, and the
way in which things are done. This mindset is encouraged, as it allows us to
nurture a culture of continuous improvement.

 

This mindset can be summarised as "do less, do it better". At the most
rudimentary level, doing less may mean challenging ourselves as to whether
individual tasks are necessary, but really it encapsulates a laser-focused
approach to all that we do. 'Do it better' can encompass a range of solutions,
which includes process change, robotic automation and AI. Over the past year,
we have automated hundreds of low-skill, low-reward tasks, ultimately
increasing the ability of our workforce to focus on higher value activities.
By solving issues with automation, we are able to increase productivity and
improve accuracy. This results in enhanced operating margins, an even better
customer experience, and a more engaged workforce.

Performance

 

                                    H1 2024                         H1 2023                     Change                                    Change
                                    £'000                           £'000                       £'000                                     %
  Revenue                           84,179                               87,606                            (3,427)                        -4%
  Cost of sales                     (61,816)                            (65,976)                            4,160                         -6%
  Gross profit                         22,363                          21,630                                   733                       3%
  Administrative expenses            (11,113)                           (10,397)                              (716)                       7%
  Adjusted EBITDA*                   11,250                             11,233                                    17                      0%
  Depreciation & amortisation         (1,069)                                 (1,136)                             67                      -6%
  Finance expense                       (598)                           (711)                                   113                       -16%
  Adjusted profit before tax*            9,583                        9,386                                     197                       2%
  Tax expense                                   (2,399)                 (2,007)                               (393)                       20%
  Adjusted profit after tax*               7,184                        7,379                                 (195)                       -3%
  Share-based payment expense                (96)                          (128)                                  32                      -25%
  Tax on adjusting items                       24                           29                                     (5)                    -17%
  Statutory profit after tax              7,112                             7,280                             (168)                       -2%

*Adjusted measures are before share-based payment expense and non-recurring
items.

 

During the period, unaudited Group revenues decreased 4% to £84.2m (H1 2023:
£87.6m), with supermarket ordering held back by well documented overstocking
issues (which are now easing), strong prior year comparatives bolstered by the
exceptionally strong demand for energy efficient air fryers in H1 2023, and
some modest revenue deferrals (£1.3m) at the end of the period due to the
recent disruption to global supply chains.

 

 

Channel

              H1 2024  H1 2023  Change   Change  H1 2024  H1 2023
              £'000    £'000    £'000    %       %        %
 Supermarket  22,716   28,097   (5,381)  -19%    27%      32%
 Online       20,874   22,904   (2,030)  -9%     25%      26%
 Discounter   24,667   21,063   3,604    17%     29%      24%
 Multiple     11,080   10,966   114      1%      13%      13%
 Other        4,842    4,576    266      6%      6%       5%
 Total        84,179   87,606   (3,427)  -4%     100%     100%

 

During FY22, it became clear that many retailers were overstocked due to the
rapid changes in aggregate demand that occurred during COVID-19. The various
lockdowns caused by the global pandemic resulted in a shift in consumption
from services to goods, leading to spikes in demand. Retailers restocked based
on this information. However, when the lockdowns finally ended, consumers
shifted large parts of their spending back to experiences and leisure, rather
than physical goods. Holidays were chosen over home hot tubs, restaurants over
egg chairs, and days out rather than board games at home. This rapid change in
consumer behaviour and demand led to significant overstocks across retailers,
which precipitated a reduction in ordering as supermarkets and discounters
focused on reducing inventory levels.

 

Discounters cleared through their overstocks during FY23, and returned to
normal patterns of ordering during FY24, as can be seen from the £24.7m of
sales to discounters in H1 2024, representing a 17% increase on the prior
year. On the other hand, supermarkets (especially those serving European
markets) have been slightly behind in terms of clearing their overstocks. Our
sales to European supermarkets fell 38% (£4.7m) in the period, as a number of
German supermarkets reduced their forward orders. UK supermarket sales fell
just 5% (£0.7m), and this was primarily the result of a fall in demand for
air fryers, rather than overstocking issues.

 

Sales of air fryers, which primarily took place via supermarkets and online
channels, fell by 38% (£4.6m) during the period. We were delighted that
energy-efficient air fryers were so sought after by UK consumers during the
height of the cost-of-living crisis, and this was reflected in their
exceptionally strong sales performance in the comparative period. While air
fryer sales could not continue at such high levels, and demand is down from
peak, we note that sales do remain at a significantly higher level than their
pre-FY23 average (H1 2022 sales were just £2.3m), suggesting that air fryers
are now firmly embedded in everyday consumer behaviour. That we were able to
service the exceptional and unprecedented demand for air fryers in FY23 is
testament to the Group's agility and sourcing capabilities. And, as always, we
maintain a diversified product portfolio across numerous different brands and
categories, which means that we are not overly reliant on any one product type
or consumer trend, and are well-placed to take advantage of similar trends in
the future.

 

Territory

                 H1 2024  H1 2023  Change   Change  H1 2024  H1 2023
                 £'000    £'000    £'000    %       %        %
 United Kingdom  58,150   62,569   (4,419)  -7%     69%      71%
 International   26,029   25,037   992      4%      31%      29%
 Total           84,179   87,606   (3,427)  -4%     100%     100%

 

 

Sales in the UK were down 7% (£4.4m). The peak in air fryer sales was mainly
a UK phenomenon, and the fall in overall UK sales is primarily due to the fall
in air fryer sales through our online and supermarket channels.

 

International sales, which continue to be a strategically important growth
area for the Group, were up 4%. This rise is especially pleasing given the
backdrop of overstocks at German supermarkets, where sales fell by 62%
(£7.1m). Excluding German supermarkets, other international sales were up 62%
(£8.1m), driven by new customers in France following the opening of our
European showroom in Paris, and through growth with international
discounters.

 

Product

                            H1 2024  H1 2023  Change   Change  H1 2024  H1 2023
                            £'000    £'000    £'000    %       %        %
 Small Domestic Appliances  33,175   36,695   (3,520)  -10%    39%      42%
 Housewares                 21,387   26,483   (5,096)  -19%    25%      30%
 Laundry                    10,204   8,621    1,583    18%     12%      10%
 Audio                      7,757    7,157    600      8%      9%       8%
 Heating & Cooling          1,656    2,950    (1,294)  -44%    2%       3%
 Clearance                  5,914    2,602    3,312    127%    7%       3%
 Others                     4,086    3,098    988      32%     5%       4%
 Total                      84,179   87,606   (3,427)  -4%     100%     100%

Small Domestic Appliances (SDA) include air fryers. It is no surprise,
therefore, that this category was down by 10% (£3.5m). Historically, our most
popular products among German supermarkets have been Salter and Russell Hobbs
branded cookware. The overstocking issues at these supermarkets impacted
demand for these products, which led to the 19% (£5.1m) fall in overall
Houseware sales. A separate effect of the overstocking issues can be seen in
the growth of our small Clearance division, which saw sales increase 127%
(£3.3m). As retailers and wholesalers have dealt with their overstock issues,
there has been opportunities to purchase and resell clearance packages. As
overstock issues resolve, the opportunities for this division will recede.

 

Brand

                             H1 2024  H1 2023  Change   Change  H1 2024  H1 2023
                             £'000    £'000    £'000    %       %        %
 Salter                      32,104   35,219   (3,115)  -9%     38%      40%
 Beldray                     18,450   17,174   1,276    7%      22%      20%
 Russell Hobbs (licensed)    5,787    10,546   (4,759)  -45%    7%       12%
 Progress                    3,449    4,005    (556)    -14%    4%       5%
 Petra                       1,754    1,932    (178)    -9%     2%       2%
 Kleeneze                    1,895    1,547    348      22%     2%       2%
 Premier Brands              63,439   70,423   (6,984)  -10%    75%      80%
 Other proprietorial brands  8,505    8,789    (284)    -3%     10%      10%
 Own label and other         12,235   8,394    3,841    46%     15%      10%
 Total                       84,179   87,606   (3,427)  -4%     100%     100%

 

Salter, as our scales and kitchen brand, fell back 9% (£3.1m) as a result of
the fall in air fryers. As noted previously, Russell Hobbs branded cookware
was the most popular product sold into German supermarkets, meaning that their
overstocking issues led to a 45% fall (£4.8m) in sales of the Russell Hobbs
brand. The level of Own label and other sales increased by 46% (£3.8m) due to
the level of Clearance sales that were made during the period.

 

Operating Margins

Gross margin increased to 26.6% (H1 2023: 24.7%) as we continue to benefit
from the drop in freight rates which helped to increase GM to 26.8% in H2
2023. The increase in gross margin means that gross profit rose 3% to £22.4m
(H1 2023: £21.6m).

 

Administrative expenses rose 7% to £11.1m (H1 2023: £10.4m). Although we
have seen relatively low levels of inflationary pressure on our cost of sales,
and hence on revenues, we have seen cost pressure in our operating costs. Our
wage bill, which makes up 70% of our other administrative expenses, rose by 5%
in the period, as we increased salaries for our people to ensure that employee
remuneration remains attractive enough to recruit and retain talent, a measure
that both drives productivity within the business and mitigates the effects of
the cost-of-living crisis. This is consistent with our intention to always do
the right thing and to invest in our people. Our focus on increasing
productivity means that our current head count of FTE 361 is below the average
for the first half of the year (FTE 389; H1 2023: FTE 392).

 

We continue to invest in the long-term growth of the business, increasing our
spend on marketing by £0.1m to £0.7m, and through the successful opening of
our Paris showroom, which had a one-off cost of around £0.1m.

 

The combination of resilient revenues, improved gross margin, and slightly
higher overheads has led to a stable adjusted EBITDA at £11.3m (H1 2023:
£11.2m), with our EBITDA margin increasing from 12.8% to 13.4%.

 

Seasonality

The Group has historically had a seasonal weighting towards H1, with retail
demand being higher in the peak Christmas trading period. However, over the
past few years, this pattern has become less pronounced, with sales growth
weighted towards the less seasonal online channels and sales to supermarkets
being focused more on ranges than seasonal promotions. As a result, it is
anticipated that the operating profits for the second half of the year to 31
July 2024 will be only marginally lower than for the six months ended 31
January 2024.

 

Adjusted & statutory profit

Depreciation and amortisation decreased marginally by 6% to £1.1m (H1 2023:
£1.1m). The finance charge has decreased by 16% to £0.6m (H1 2023: £0.7m)
as the result of lower average net debt across the period. Around £0.2m of
the charge relates to fixed debt related costs and imputed interest charges on
capitalised lease liabilities. As a result, adjusted profit before tax
increased 2% to £9.6m (H1 2023: £9.4m).

 

The tax charge for the period increased by 20% as we saw the impact of a full
period of the increased UK corporation tax rate to 25% from 19%. The tax rate
at 25% was in line with the UK statutory rate. The impact of the change in tax
rates led to a 2% decrease in statutory profit after tax to £7.1m (H1 2023:
£7.3m).

 

 

Earnings per share

Although we have not issued any new shares within the year, the number of
shares held in our Employee Benefit Trust has reduced following the successful
vesting of employee share options schemes. This has resulted in the weighted
average number of shares increasing 0.2% to 86,426,737 (31 January 2023:
86,234,633).

 

 

                                           H1 2024                            EPS                               H1 2023  EPS
                                           £'000                              p                                 £'000    p
 Adjusted profit after tax / Adjusted EPS           7,184                                    8.3                7,379    8.6
 Share-based payment expense                            (96)                               (0.1)                (128)    (0.1)
 Tax on adjusting items                                    24                             0.0                   29       0.0
 Statutory profit after tax / Basic EPS                 7,112                                8.2                7,280    8.4

 

As a result, both adjusted profit after tax and adjusted earnings per share
decreased by 3%.

 

Financing and cash flow

The Group generated cash from operating activities of £14.4m (H1 2023:
£12.8m), being a 128% operating cash conversion. This meant that at the
period end the Group had a net bank debt/adjusted EBITDA ratio of 0.4x (31
July 2023: 0.7x), which represents net bank debt of £8.0m (31 July 2022:
£14.8m). The Group makes use of term loans for longer term funding, such as
acquisitions, whereas our invoice discounting and import loan facilities are
designed to fund our working capital, and automatically increase in relation
to our levels of trading. During FY21 the Group increased its level of
borrowings to complete the transformational acquisition of Salter. The
acquisition debt of £15m has now largely been repaid, and the Group intends
to repay the remaining element of the Term Loan, with remaining debt
facilities being in place for the purpose of funding working capital.

 

                                                                     Change                  Change

                      31 January 2024   31 January 2023
                      £'000             £'000             £'000                        %
 Cash                 5,780             5,004
 RCF/Overdraft        (5,767)           (7,097)
 Invoice Discounting  (1,113)           (3,465)
 Import Loans         (1,986)           (6,970)
 Term loan            (5,000)           (7,000)
 Debt Issue Costs     82                140
 Net bank debt        (8,004)           (19,388)          11,384                       -59%

 

Capital Allocation Policy

It is the Board's intention to maintain the net bank debt/adjusted EBITDA
ratio at around 1.0x, with the debt being used to fund the Group's working
capital. The Board believes that this level of leverage is an efficient use of
the Group's balance sheet and allows for further returns of capital to
shareholders. It is the Board's intention to continue to invest in the
business for growth, whilst returning around 50% of post-tax profits to
shareholders through dividends, and to supplement this with share buybacks
pursuant to a policy of maintaining net bank debt at a 1.0x adjusted EBITDA
ratio.

 

In line with this policy, an interim dividend of 2.45 pence per share (H1
2023: 2.43 pence per share) was approved by the Board on 8 April 2024 and will
be paid on 28 June 2024 to shareholders on record as at 31 May 2024
(ex-dividend date being 30 May 2024).

 

Furthermore, the Board announces that it intends to seek regulatory and
shareholder approval to commence a share buy-back of up to 10% of its issued
share capital. Although the exact timing and magnitude of the share buy-backs
will be at the discretion of the Board, and will be, in part, dictated by the
working capital and capital expenditure needs of the business, it is the
current intention that the Group would initially purchase around £1m of
shares per quarter.

 

 

 Andrew Gossage           Chris Dent
 Chief Executive Officer  Chief Financial Officer

 

 

 

Consolidated Income Statement

 

                                                                      Unaudited         Unaudited                 Audited

                                                                      6 months ended    6 months ended            year ended

                                                                      31 January 2024   31 January 2023           31 July 2023
                                                                      £'000             £'000                     £'000
 Revenue                                                              84,179               87,606                 166,315
 Cost of sales                                                        (61,816)            (65,976)                (123,568)
 Gross profit                                                         22,363               21,630                 42,747
 Adjusted earnings before interest, tax, depreciation, amortisation,  11,250               11,233                 20,213
 share-based payments & non‑recurring items
 Depreciation                                                         (1,058)               (1,125)               (2,238)
 Amortisation of intangibles                                          (11)                       (11)             (22)
 Share-based payment expense                                          (96)                     (128)              (837)
 Total administrative expenses                                        (12,278)            (11,661)                (25,631)
 Operating profit                                                     10,085                 9,969                17,116
 Finance expense                                                      (598)                    (711)              (1,132)
 Profit before tax                                                    9,487                  9,258                15,984
 Tax expense                                                          (2,375)               (1,978)               (3,398)
 Profit for the year attributable to equity holders of the Company    7,112                  7,280                12,586
 All amounts relate to continuing operations
 Earnings per share
 Basic                                                                8.2               8.4                       14.6
 Diluted                                                              8.1                          8.3            14.3

 

 

Consolidated Statement of Comprehensive Income

 

                                                                               Unaudited                        Unaudited                        Audited

                                                                               6 months ended 31 January 2024   6 months ended 31 January 2023   year ended

                                                                                                                                                 31 July 2023
                                                                               £'000                            £'000                            £'000
 Profit for the period                                                         7,112                            7,280                            12,586

 Items that may subsequently be reclassified to the income statement
 Fair value movements on cash flow hedging instruments                         (546)                            (1,645)                          (1,329)
 Hedging instruments recycled through the income statement at the end of       1,274                            (1,572)                          (3,445)
 hedging relationships
 Deferred tax relating to cashflow hedges                                      (181)                            -                                875
 Items that will not subsequently be reclassified to the income statement
 Foreign current translation                                                   -                                -                                (2)
 Other comprehensive income                                                    547                              (3,217)                          (3,901)
 Total comprehensive income for the period attributable to the equity holders  7,659                            4,063                            8,685
 of the Company

 

Consolidated Statement of Financial Position

 

 

                                             Unaudited         Unaudited         Audited

                                             as at             as at             as at

                                             31 January 2024   31 January 2023   31 July 2023
                                             £'000             £'000             £'000
 Assets
 Intangible assets                           36,992            37,014            37,003
 Property, plant and equipment               8,039             5,606             8,443
 Total non-current assets                    45,031            42,620            45,446

 Inventories                                 29,354            27,290            28,071
 Trade and other receivables                 24,912            34,323            29,890
 Derivative financial instruments            647               913               1,233
 Current tax                                 203               -                 -
 Cash and cash equivalents                   5,780             5,004             5,086
 Total current assets                        60,896            67,530            64,280
 Total assets                                105,927           110,150           109,726

 Liabilities
 Trade and other payables                    (29,766)          (31,376)          (30,005)
 Derivative financial instruments            (635)             (673)             (1,806)
 Current tax                                 -                 (705)             -
 Borrowings                                  (13,784)          (12,934)          (15,891)
 Lease liabilities                           (796)             (636)             (836)
 Deferred consideration                      -                 (494)             -
 Total current liabilities                   (44,981)          (46,818)          (48,538)
 Net current assets                          15,915            20,712            15,742

 Borrowings                                  -                 (11,458)          (3,990)
 Deferred tax                                (7,182)           (6,928)           (6,797)
 Lease liabilities                           (3,865)           (1,717)           (4,262)
 Total non-current liabilities               (11,047)          (20,103)          (15,049)
 Total liabilities                           (56,028)          (66,921)          (63,587)
 Net assets                                  49,899            43,229            46,139

  Equity
 Share capital                               223               223               223
 Share premium                               14,334            14,334            14,334
 Employee Benefit Trust reserve              (1,685)           (1,815)           (1,989)
 Share-based payment reserve                 1,467             1,197             1,817
 Hedging reserve                             (113)             22                (660)
 Retained earnings                           35,673            29,268            32,414
 Equity attributable to owners of the Group  49,899            43,229            46,139

Consolidated Statement of Changes in Equity

For the period ended 31 January

 

                                                                        Share capital               Share premium          Employee Benefit Trust reserve  Share-based payment reserve  Hedging reserve          Retained earnings      Total equity
                                                                        £'000                       £'000                  £'000                           £'000                        £'000                    £'000                  £'000
 As at 1 August 2022                                                                   223                    14,334                 (1,571)                           1,166                        3,239                  26,102                 43,493
 Profit for the year                                                     -                           -                      -                               -                            -                       7,280                       7,280
 Foreign currency retranslation                                          -                           -                      -                               -                            -                        -                                     -
 Cash flow hedging movement                                             -                           -                      -                               -                            (3,217)                  -                      (3,217)
 Total comprehensive income for the year                                          -                 -                        -                             -                            (3,217)                     7,280                    4,063
 Transactions with shareholders:
 Dividends paid                                                         -                           -                      -                               -                            -                        (4,157)                (4,157)
 Share-based payments charge                                            -                           -                      -                               128                          -                        -                      128
 Deferred tax on share-based payments                                   -                           -                      -                               -                            -                        -                      -
 Transfer of reserve on exercise of share award                         -                           -                      -                               (97)                         -                        97                     -
 Transfer of shares by the EBT to employees on exercise of share award  -                           -                      146                             -                            -                        (54)                   92
 Purchase of own shares by the EBT                                      -                           -                      (390)                           -                            -                        -                      (390)
 As at 31 January 2023                                                   223                          14,334               (1,815)                         1,197                        22                       29,268                 43,229

                                                                        Share capital               Share premium          Employee Benefit Trust reserve  Share-based payment reserve  Hedging reserve          Retained earnings      Total equity
                                                                        £'000                       £'000                  £'000                           £'000                        £'000                    £'000                  £'000
 As at 1 August 2023                                                    223                         14,334                 (1,989)                         1,817                        (660)                    32,414                 46,139
 Profit for the period                                                   -                           -                      -                               -                            -                       7,112                  7,112
 Foreign currency translation                                            -                           -                      -                               -                           -                        -                      -
 Cash flow hedging movement                                             -                           -                      -                               -                            728                      -                      728
 Deferred tax movement                                                   -                           -                      -                               -                           (181)                    -                      (181)
 Total comprehensive income for the period                                        -                 -                        -                             -                             547                        7,112               7,659
 Transactions with shareholders:
 Dividends paid                                                         -                           -                      -                               -                            -                        (4,289)                (4,289)
 Share-based payments charge                                            -                           -                      -                               96                           -                        -                      96
 Deferred tax on share-based payments                                   -                           -                      -                               -                            -                        159                    159
 Transfer of reserve on exercise of share award                         -                           -                      -                               (446)                        -                        446                    -
 Transfer of shares by the EBT to employees on exercise of share award  -                           -                      614                             -                            -                        (169)                  445
 Purchase of own shares by the EBT                                      -                           -                      (310)                           -                            -                        -                      (310)
 As at 31 January 2024                                                  223                         14,334                 (1,685)                         1,467                        (113)                    35,673                 49,899

 

Consolidated Statement of Cash Flows

For the period ended 31 January

 

                                                       Unaudited         Unaudited         Audited

                                                       6 months ended    6 months ended    year ended

                                                       31 January 2024   31 January 2023   31 July 2023
                                                       £'000             £'000             £'000
 Net cash flow from operating activities
 Profit for the year                                   7,112              7,280            12,586
 Adjustments for:
 Finance costs                                         598               711               1,132
 Income tax expense                                    2,375             1,978             3,399
 Depreciation                                          1,058             1,125             2,218
 Amortisation                                          11                11                22
 Loss on disposal of non-current assets                -                 -                 20
 Derivative financial instruments                      91                (4)               (199)
 Share-based payments                                  96                128               837
 Working capital adjustments
 (Increase)/decrease in inventories                    (1,283)           1,872             1,090
 Decrease/(increase in trade and other receivables     4,591             (2,129)           2,691
 (Decrease)/increase in trade and other payables       (288)             1,834             559
 Net cash from operating activities                    14,356            12,806            24,355
 Income taxes paid                                     (1,828)           (1,446)           (3,957)
 Net cash from operations                              12,528            11,360            20,398
 Cash flows used in investing activities
 Acquisition of subsidiary - deferred consideration    -                 (493)             (987)
 Purchase of property, plant and equipment             (654)             (362)             (999)
 Net cash used in investing activities                 (654)             (855)             (1,986)
 Cash flows used in financing activities
 Sale/(purchase) of own shares                         135               (298)             (532)
 Proceeds from borrowings                              2,750             8,344             2,753
 Repayment of borrowings                               (8,837)           (14,426)          (13,412)
 Principal paid on lease obligations                   (443)             (424)             (840)
 Debt issue costs paid                                 (60)              (93)              (94)
 Dividends paid                                        (4,289)           (4,157)           (6,255)
 Interest paid                                         (460)             (649)             (1,147)
 Net cash used by finance activities                   (11,204)          (11,703)          (19,527)
 Net increase/(decrease) in cash and cash equivalents  670               (1,198)           (1,115)
 Exchange gains on cash and cash equivalents           24                -                 (1)
 Cash and cash equivalents brought forward             5,086             6,202             6,202
 Cash and cash equivalents carried forward             5,780             5,004             5,086

 

Notes to the Interim Results

 

1.    General Information

Ultimate Products plc ('the Company') and its subsidiaries (together 'the
Group') is a supplier of branded, value-for-money household products to global
markets. The Company is a public limited company, which is listed on the
London Stock Exchange and incorporated and domiciled in the UK. The address of
its registered office is Ultimate Products plc, Manor Mill, Victoria Street,
Chadderton, Oldham OL9 0DD.

 

This consolidated condensed interim financial information does not comprise
statutory accounts within the meaning of section 434 of the Companies Act
2006. Statutory accounts for the year ended 31 July 2023 were approved by the
Board of Directors on 30 October 2023 and delivered to the Registrar of
Companies. The comparative figures for the financial year ended 31 July 2023
are an extract of the Company's statutory accounts for that year. The report
of the auditor on those accounts was unqualified, did not contain an emphasis
of matter paragraph and did not contain any statement under section 498 (2) or
(3) of the Companies Act 2006.

 

This consolidated condensed interim financial information is unaudited but has
been reviewed by the Company's Auditor.

 

2.     Basis of Preparation

This consolidated condensed interim financial information for the six months
ended 31 January 2024 has been prepared in accordance with IAS 34, 'Interim
Financial Reporting', in accordance with UK-adopted international accounting
standards. The consolidated condensed interim financial information should be
read in conjunction with the audited financial statements for the year ended
31 July 2023, which have been prepared in accordance with UK-adopted
international accounting standards.

 

Going Concern Basis

The Directors have adopted the going concern basis in preparing this Interim
Results Statement after assessing the resilience of the Group in severe but
plausible scenarios, taking account of its current position and prospects, the
principal risks facing the business, how these are managed and the impact that
they would have on the forecast financial position. In assessing whether the
Group could withstand such negative impacts, the Board has considered cash
flow, impact on debt covenants and headroom against its borrowing facilities,
which are expected to be renewed by July 2024. The Group's projections, which
cover the period to July 2025, show that the Group will be able to operate
within its banking facilities and covenants. Therefore, the Directors have a
reasonable expectation that the Group has adequate resources to continue in
operational existence for at least 12 months from the date of approval of the
Interim Results Statement.

 

Accounting Policies

The accounting policies and method of computations adopted in the preparation
of these condensed consolidated interim financial statements are consistent
with those followed in the preparation of the Group's annual financial
statements for the year ended 31 July 2023.

 

Adjusted Performance Measures (APMs)

APMs are utilised as key performance indicators by the Group and are
calculated by adjusting the relevant IFRS measurement by share based payments
and non-recurring items. The two main APMs which are used are Adjusted EBITDA
and Adjusted EPS. The reconciliation of these items to IFRS measurements can
be found in the Chief Financial Officer's Review. APMs are non-GAAP measures
and are not intended to replace those financial measurements, but are the
measures used by the Directors in their management of the business, and are,
therefore, important key performance indicators (KPIs).

 

3.     Operating Segments

Operating segments are reported in a manner consistent with the internal
reporting provided to the chief operating decision maker. The chief operating
decision maker has been identified as the Board. The Board is responsible for
allocating resources and assessing performance of operating segments. The
Directors consider that there are no identifiable business segments that are
subject to risks and returns different to the core business. The information
reported to the Directors, for the purposes of resource allocation and
assessment of performance, is based wholly on the overall activities of the
Group. The Group has therefore determined that it has only one reportable
segment under IFRS 8. The results and assets for this segment can be
determined by reference to the statement of comprehensive income and statement
of financial position.

 

4.     Principal Risks and Uncertainties

The Directors consider that the principal risks and uncertainties, which could
have a material impact on the Group's performance in the remaining 6 months of
the financial year, remain substantially the same as those stated on pages
36-37 of the Group's Annual Report for the year ended 31 July 2023, which is
available on the Group's website, www.upplc.com.

 

5.     Financial Instruments

 

The Group's activities expose it to a variety of financial risks: market risk
(including foreign exchange risk, cash flow and fair value interest rate risk
and price risk), credit risk and liquidity risk. The Group's exposure to
foreign exchange risk is mitigated by entering into forward exchange
contracts. Interest rate risk is managed by maintaining a portion of
borrowings under the protection of interest rate swaps and caps. The Interim
Results Statement should be read in conjunction with the Group's Annual Report
for the year ended 31 July 2023, as it does not include all financial risk
management information and disclosures contained within the Annual Report.
There have been no changes in the risk management policies since the year-end.

 

6.     Revenue

 

                                        6 months ended 31 January 2024  6 months ended    Year ended

                                                                        31 January 2023   31 July 2023
 Geographical split by location:        £'000                           £'000             £'000
 United Kingdom                         58,150                          62,569            115,580
 Germany                                4,557                           8,825             15,198
 Rest of Europe                         20,676                          15,642            34,447
 Rest of the World                      796                             570               1,090
 Total                                  84,179                          87,606            166,315
 International sales                    26,029                          25,037            50,735
 Percentage of total revenue            30.9%                           28.6%             31.0%

                                        6 months ended 31 January 2024  6 months ended    Year ended

                                                                        31 January 2023   31 July 2023
 Analysis of revenue by brand:          £'000                           £'000             £'000
 Salter                                           32,104                35,219            66,599
 Beldray                                          18,450                17,174            35,031
 Russell Hobbs (licensed)                           5,787               10,546            16,458
 Progress                                           3,449               4,005             7,425
 Kleeneze                               1,895                           1,547             3,378
 Petra                                  1,754                           1,932             3,194
 Premier brands                         63,439                          70,423            132,085
 Other proprietorial brands             8,505                           8,789             16,036
 Own label and other                    12,235                          8,394             18,194
 Total                                  84,179                          87,606            166,315

                                        6 months ended 31 January 2024  6 months ended    Year ended

                                                                        31 January 2023   31 July 2023
 Analysis of revenue by product:        £'000                           £'000             £'000
 Small domestic appliances                        33,175                36,695            66,813
 Housewares                                       21,387                26,483            48,008
 Laundry                                          10,204                8,621             18,163
 Audio                                              7,757               7,157             15,545
 Heating and cooling                                1,656               2,950             6,214
 Others                                 10,000                          5,700             11,572
 Total                                  84,179                          87,606            166,315

                                        6 months ended 31 January 2024  6 months ended    Year ended

                                                                        31 January 2023   31 July 2023
 Analysis of revenue by sales channel:  £'000                           £'000             £'000
 Discount retailers                               24,667                21,063            44,593
 Supermarkets                                     22,716                28,097            49,116
 Online channels                        20,874                          22,904            41,593
 Multiple-store retailers                         11,080                10,966            22,178
 Other                                              4,842               4,576             8,979
 Total                                  84,179                          87,606            166,315

 

7.     Seasonality

 

The Group has historically had a seasonal weighting towards H1, with retail
demand being higher in the peak Christmas trading period. However, over the
past few years, this pattern has become less pronounced, with sales growth
weighted towards the less seasonal online channels and sales to supermarkets
being focused more on ranges than seasonal promotions. As a result, it is
anticipated that the operating profits for the second half of the year to 31
July 2024 will be only marginally lower than for the six months ended 31
January 2024.

 

8.     Finance Costs

 

                                                   6 months ended    6 months ended    Year ended

                                                   31 January 2024   31 January 2023   31 July 2023
                                                   £'000             £'000             £'000
 Interest on bank loans and overdrafts             461               740               1,114
 Interest on lease liabilities                     126               35                134
 Foreign exchange in respect of lease liabilities  22                8                 (81)
 Other interest payable and similar charges        (11)              (72)              (35)
 Total finance cost                                598               711               1,132

 

9.     Earnings per Share

 

Basic earnings per share is calculated by dividing the net income for the
period attributable to ordinary equity holders by the weighted average number
of ordinary shares outstanding during the period. Diluted earnings per share
amounts are calculated by dividing the profit attributable to owners of the
parent by the weighted average number of ordinary shares in issue during the
financial year, adjusted for the effects of potentially dilutive options. The
dilutive effect is calculated on the full exercise of all potentially dilutive
ordinary share options granted by the Group, including performance-based
options which the Group considers to have been earned. The calculations of
earnings per share are based upon the following:

 

                                              6 months ended            6 months ended    Year ended

                                              31 January 2024           31 January 2023   31 July 2023
 Profit for the year                          7,112                     7,280             12,370
                                                                                          Number
 Weighted average number of shares in issue      89,312,457               89,312,457         89,312,457
 Less shares held by the UPGS EBT             (2,885,720)               (3,077,824)       (3,002,142)
 Weighted average number of shares - basic       86,426,737               86,234,633         86,310,315
 Share options                                         879,020              1,924,065           1,576,409
 Weighted average number of shares - diluted     87,305,757               88,158,698         87,886,723
                                              Pence                     Pence             Pence
 Earnings per share - basic                   8.2                       8.4               14.6
 Earnings per share - diluted                 8.1                       8.3               14.3

 

10.   Dividends

 

                                                      6 months ended    6 months ended    Year ended

31 January 2024
31 January 2023

                                                                                          31 July 2023
                                                      £'000             £'000             £'000
 Final dividend paid in respect of the previous year  4,289             4,157             4,157
 Interim declared and paid                            -                 -                 2,098
                                                      4,289             4,157             6,255

 Per share                                            Pence             Pence             Pence
 Final dividend paid in respect of the previous year  4.95              4.82              4.82
 Interim declared and paid                            -                 -                 2.43
                                                      4.95              4.82              7.25

 

An interim dividend of 2.45p per share was approved by the Board on 8 April
2024 and will be paid on 28 June 2024 to shareholders on record as at 31 May
2024 (ex-dividend date being 30 May 2024).

 

11.   Borrowings

                                                                            As at             As at             As at

31 January 2024
31 January 2023

                                                                                                                31 July 2023

                                                                            £'000             £'000             £'000
 Current
 Bank overdrafts                                                            5,767             597               5,004

 Invoice discounting                                                        1,113             3,465             8,950

 Import loans                                                               1,986             6,970             -

 Term loan                                                                  5,000             2,000             2,000
                                                                            13,866            13,032            15,954

 Less: Unamortised debt issue cost                                          (82)              (98)              (63)
                                                                            13,784            12,934            15,891

 Non-current
 Revolving credit facility                                                  -                 6,500             -

 Term loan                                                                  -                 5,000             4,000
                                                                            -                 11,500            4,000
 Less: Unamortised debt issue cost                                          -                 (42)              (10)
                                                                            -                 11,458            3,990

 Total borrowings                                                                             24,392            19,881

 The earliest that lenders of the above borrowings require repayment is as
 follows:
 In less than one year                                                      13,866            13,032            15,954

 Between one and two years                                                  -                 11,500            2,000

 Between two and five years                                                 -                 -                 2,000

 Less: Unamortised debt issue cost                                          -                 (140)             (73)
                                                                            13,866            24,392            19,881

 

The Group is funded by external bank facilities provided by HSBC. The total
drawn and undrawn facilities comprise a revolving credit facility of £8.2m
(31 January 2023: £8.2m; 31 July 2023 £8.2m), an invoice discounting
facility of £23.5m (31 January 2023: £23.5m; 31 July 2023 £23.5m) and a
term loan of £5.0m (31 January 2023: £7m; 31 July 2023: £6m), all running
to 2024, along with an import loan facility of £12m (31 January 2023: £12m;
31 July 2023: £12m) which is subject to annual review. Bank facilities are
expected to be renewed by July 2024.

 

12.   Financial Instruments

 

a)    Principal financial instruments

The principal financial instruments used by the Group, from which financial
instrument risk arises are as follows:

 

                                                 As at             As at             As at

31 January 2024
31 January 2023

                                                                                     31 July 2023
                                                 £'000             £'000             £'000
 Trade receivables - held at amortised cost      23,613            32,421            28,175
 Derivative financial instruments - assets       647               913               1,233
 Trade and other payables                        (27,134)          (27,835)          (27,995)
 Derivative financial instruments - liabilities  (635)             (673)             (1,806)
 Borrowings                                      (13,784)          (24,392)          (19,881)
 Lease liabilities                               (4,661)           (2,353)           (5,098)
 Deferred consideration                          -                 (494)             -
 Cash and cash equivalents                       5,780             5,004             5,086

 

b)     Financial assets

The Group held the following financial assets at amortised cost:

 

                            As at             As at             As at

31 January 2024
31 January 2023

                                                                31 July 2023
                            £'000             £'000             £'000
 Cash and cash equivalents  5,780             5,004             5,086

 Trade receivables          23,613            32,421            28,175
                            29,393            37,425            33,261

 

c)     Financial liabilities

The Group held the following financial liabilities, classified as other
financial liabilities at amortised cost:

 

                          As at             As at             As at

31 January 2024
31 January 2023

                                                              31 July 2023
                          £'000             £'000             £'000
 Trade payables           21,010            20,122            19,024

 Borrowings               13,784            24,392            19,881

 Lease liabilities        4,661             2,353             5,098

 Other payables           6,124             7,713             8,971

 Deferred consideration   -                 494               -
                          45,579            55,074            52,974

 

d)    Derivative financial instruments

The Group held the following derivative financial instruments, classified as
fair value through profit and loss on initial recognition:

 

                             As at             As at             As at

31 January 2024
31 January 2023

                                                                 31 July 2023
                             £'000             £'000             £'000
 Forward currency contracts  (351)             (605)             (1,372)

 Interest rate swaps         193               323               315

 Interest rate caps          170               522               484
                             12                240               (573)

 

The following is a reconciliation of the financial instruments to the
statement of financial position:

 

                                                                             As at             As at             As at

31 January 2024
31 January 2023

                                                                                                                 31 July 2023
                                                                             £'000             £'000             £'000
 Trade receivables                                                           23,613            32,421            28,175

 Prepayments and other receivables not classified as financial instruments   1,299             1,902             1,328

 Current tax asset not classified as a financial instrument

                                                                             -                 -                 387
 Trade and other receivables                                                 24,192            34,323            29,890
                                                                             As at             As at             As at

31 January 2024
31 January 2023

                                                                                                                 31 July 2023
                                                                             £'000             £'000             £'000
 Trade and other payables                                                    27,134            27,835            27,995

 Other taxes and social security not classified as financial instruments     2,632             3,541             2,010
 Trade and other payables                                                    29,766            31,376            30,005

 

Derivative financial instruments - Forward contracts

The Group mitigates the exchange rate risk for certain foreign currency trade
debtors and creditors by entering into forward currency contracts. At 31
January 2024, the Group was committed to:

 

             As at 31 January 2024     As at 31 January 2023     As at 31 July 2023
             Buy          Sell         Buy          Sell         Buy         Sell
 USD$'000    51,900       -            59,100       -            54,300      -
 EUR€'000    -            29,700       -            19,350       -           24,700
 PLN'000     -            600          -            300          -           4,600
 CNY'000     5,453        -            1,431        -            6,340       -

 

At 31 January 2024, all the outstanding USD, EUR and PLN contracts mature
within 12 months of the period end (31 January 2023: 12 months; 31 July 2023:
12 months). The CNY currency contracts, which are held as a partial hedge of a
lease commitment, mature until August 2026. The forward currency contracts are
measured at fair value using the relevant exchange rates for GBP:USD, GBP:EUR,
GBP:CNY and GBP:PLN. The fair value of the contracts at 31 January 2024 is a
liability of £351,000 (31 January 2023: £605,000 liability; 31 July 2023:
£1,372,000 liability).

 

Forward currency contracts are valued using level 2 inputs. The valuations are
calculated using the period end exchange rates for the relevant currencies
which are observable quoted values at the period end dates. Valuations are
determined using the hypothetical derivative method, which values the
contracts based on the changes in the future cash flows, based on the change
in value of the underlying derivative.

 

All of the forward contracts to buy US Dollars and some of those to sell Euros
meet the conditions for hedge accounting, as set out in the accounting
policies of the financial statements for the year ended 31 July 2023.

 

Derivative financial instruments - Interest rate swaps and interest rate caps

The Group has entered into interest rate swaps and interest rate caps to
protect the exposure to interest rate movements on the various elements of the
Group's banking facility. As at 31 January 2024, protection was in place over
an aggregate principal of £9,016,000 (31 January 2023: £18,200,000, 31 July
2023: £18,300,000).

 

All of the interest rate swaps meet the conditions for hedge accounting, as
set out in the accounting policies contained in the financial statements for
the year ended 31 July 2023. Hedge accounting is applied in respect of the
interest rate caps to the extent that their current valuation exceeds their
amortised cost.

 

Interest rate swaps and caps are valued using level 2 inputs. The valuations
are based on the notional value of the swaps and caps, the current available
market borrowing rate and the swapped or capped interest rate respectively.
The valuations are based on the current valuation of the present saving or
cost of the future cash flow differences, based on the difference between the
swapped and capped interest rates contracts and the expected interest rate as
per the lending agreement.

 

13.     Related party transactions

 

                                                      6 months ended    6 months ended    Year ended

31 January 2024
31 January 2023

                                                                                          31 July 2023
                                                      £'000             £'000             £'000
 Transactions with related companies and businesses:

 Lease payments to Heron Mill Limited                 194               168               358
 Lease payments to Berbar Properties Limited          90                90                180

 

 

 

Statement of Directors' Responsibilities

 

The Directors confirm that these consolidated condensed interim financial
statements have been prepared in accordance with International Accounting
Standard 34 Interim Financial Reporting, in accordance with UK-adopted
international accounting standards. 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 financial 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.

 

For and on behalf of the Board of Directors

 

 Andrew Gossage            Chris Dent

 Chief Executive Officer   Chief Financial Officer

 8 April 2024              8 April 2024

 

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 QKFBDOBKDBQK

Recent news on Ultimate Products

See all news