
- |
|
("Volvere" or the "Group")
Interim Results for the six months ended
Highlights
£ million except where stated |
Six months ended |
Year ended |
|
|
30 June 2025 |
30 June 2024
|
31 December 2024 |
Group revenue - continuing operations |
23.78 |
22.20 |
49.04 |
Group profit before tax - continuing operations |
2.88 |
2.17 |
6.34 |
Profit/(loss) from discontinued operations |
- |
- |
(0.02) |
Group profit after tax
|
2.18 |
1.78 |
4.84 |
|
As at |
As at |
As at 31 |
Consolidated net assets per share |
|
|
|
|
|
|
|
Group net assets |
43.52 |
38.57 |
41.90 |
|
|
|
|
Cash and available-for-sale investments |
32.03 |
24.31 |
27.84 |
|
|
|
|
· Strong first half driven by good results from
· Market conditions for raw materials showing some signs of stabilising
· Balance sheet and liquidity remain strong with excellent cash generation and treasury investment performance
· Continuing to review investments in the food and other sectors
Forward-looking statements:
This report may contain certain statements about the future outlook for
The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014 as it forms part of
Note
1 Based on the net assets attributable to owners of the parent company and the respective period end shares in issue (excluding treasury shares), which were 2,203,922 at
For further information:
|
|
|
Tel: +44 (0) 20 7634 9707 |
|
|
|
Tel: + 44 (0) 20 7213 0880 |
|
Tel: + 44 (0) 207 523 8000
Tel: +44 (0) 20 7070 5691 |
Chairman's Statement
For the six months to
Group net assets grew to
Net assets per share(1) increased to
We are pleased to see that the underlying value of the Group is becoming better reflected in the Group's share price and we will continue to purchase the Company's own shares for treasury where appropriate.
The focus of the Board is on the long-term value growth of the Group. To that end, we continue to review acquisitions that we think would be strategically complementary to
Chairman
Note 1: Net assets attributable to owners of the parent company divided by total number of ordinary shares outstanding at the reporting date (less those held in treasury) - see note 7.
Executive Management Statement
Overview
I am delighted to report another strong set of results for the first half of 2025. Group revenue (all of which related to
Group net assets at the period end increased to
Financial performance
Food manufacturing segment -
Profit before tax and intra-Group management and interest charges(2) increased to
A summary of Shire's recent financial performance is set out in Table A below.
Table A |
6 months to 30 June 2025 £'000 |
6 months to 30 June 2024 £'000 |
Year ended 31 December 2024 £'000 |
Year ended 31 December 2023 £'000 |
Year ended 31 December 2022 £'000 |
|
|
|
|
|
|
Revenue |
23,780 |
22,200 |
49,040 |
42,950 |
38,027 |
|
|
|
|
|
|
|
|
|
|
|
|
Underlying profit before tax, intra-group interest and management charges(2) |
2,869 |
2,085 |
6,171 |
3,861 |
2,777 |
Intra-group interest and management charges |
(125) |
(125) |
(350) |
(350) |
(348) |
|
|
|
|
|
|
Profit before tax |
2,744 |
1,960 |
5,821 |
3,511 |
2,429 |
|
|
|
|
|
|
Note 2: Profit before intra-Group interest and management charges is considered to be a relevant and useful interpretation of the trading results of the business such that its performance can be understood on a basis which is independent of its ownership by the Group.
Notwithstanding this excellent performance, I do, however, want to reiterate the note of caution that I sounded when we announced our full year results in May. We flagged that the food sector, as a whole, was facing higher labour costs and that we had started to see increases in our costs after a relatively stable start to the year. This has continued in quarter two and into quarter three, which has impacted (and continues to impact) gross margins. We have worked hard to mitigate these increases where we can, mainly through revised terms with customers and these will feed into our results in quarters three and four. As I noted in May, we still expect Shire to deliver a creditable performance for 2025, albeit that we will most probably not see the level of profit growth that we have seen in previous years.
Whilst this is mildly frustrating, we consider it to be in line with our sector and, more importantly, believe that 2026 will once again provide further growth as new accounts and products come on stream for the full year. It is encouraging that we have continued to extend our product supply into two of our major customers (as well as others) and have won several new lines with a fuel station food-to-go customer whose emphasis is on quality and category innovation. This year has seen the largest number of new product launches in memory, most of which have related to launches towards the second half of the year. Whilst introducing these involves an enormous amount of work and often not insignificant costs, they are expected to deliver incremental sales in 2026.
We are currently assessing whether to invest in a second site to allow us to increase manufacturing capacity further. Our broad plan would be to extend the current site's operations by relocating non-yielding, but essential, storage space to another location nearby. This will involve investment in both the existing site and a new one. There are multiple benefits from this, not least the ability to widen our product portfolio to include non-pastry product manufacturing and to undertake certain activities that our upward and downward supply chains currently perform for us at a direct cost.
In the meantime, we have continued to invest in the existing site, with two new carton machines installed, along with a higher capacity cooking vessel. Capital expenditure in the period was
Shire paid a dividend in the period amounting to
Investing and management services segment
This segment represents our central functions covering Group management, treasury, finance and IT services. The segment result is the net of the underlying costs of these Group activities, offset by investment revenues and other gains and losses. The profit before tax and intra-Group management and interest charges(2) for the period was
The Group continued its approach of using leverage within trading companies whenever appropriate and without recourse to the remainder of the Group.
Earnings per share
Basic and diluted profit per ordinary share from continuing operations was 80.30p (
Statement of financial position
Working Capital
Group cash at 30 June was
With increased manufacturing capacity in Shire, we have been able to reduce inventory levels to
At the period end there was an investment in available-for-sale investments with a carrying value of
Purchase of own shares
The Company acquired 5,000 Ordinary shares for a total consideration including costs of
Hedging
It is not the Group's policy to enter into derivative instruments to hedge interest rate or foreign exchange risk.
Key performance indicators (KPIs)
The Group uses key performance indicators suitable for the nature and size of the Group's businesses. The key financial performance indicators are revenue and profit before tax. The performance of the Group and the individual trading businesses against these KPIs is outlined above, in the Executive Management statement and disclosed in note 3.
Internally, management uses a variety of non-financial KPIs in respect of the food manufacturing segment, including order intake, manufacturing output and sales, all of which are monitored weekly and reported monthly.
Principal risk factors
These risks are managed by the Board in conjunction with the management of the Group's businesses.
Acquisitions and future strategy
The start to this year has been, for the most part, positive, with only sector-wide inflationary cost pressures bringing some short-term challenges. Our continuing focus on Shire and its development remain a primary focus and that has proven successful. Our strong capital base provides the platform to extend Shire's own manufacturing infrastructure and broaden its product offerings and will, I think, further enhance shareholder value.
We are continuing to look at a small number of potential targets in the food sector that we believe could provide interesting opportunities for the Group. We will, however, only acquire or invest in businesses where we believe we can add further value and where the deal terms make it worthwhile.
Although the wider turnaround environment is somewhat flat at present in terms of deal flow, we are continuing to review opportunities as they arise. In terms of deploying capital, we will continue to buy in shares in the market when we are able to provide shareholders with liquidity.
Finally, I would like to thank my colleagues and staff for their support and hard work in what has been a relentlessly demanding period, but which I am quietly confident will provide the basis for success into 2026 and beyond.
Co-founder & Director
Consolidated income statement
|
Note |
6 months to 30 June 2025 |
6 months to 30 June 2024 |
Year ended 31 December 2024 |
|
|
£'000 |
£'000 |
£'000 |
Continuing operations |
|
|
|
|
Revenue |
3 |
23,780 |
22,200 |
49,040 |
Cost of sales |
|
(18,815) |
(17,964) |
(38,364) |
|
|
|
|
|
Gross profit |
|
4,965 |
4,236 |
10,676 |
|
|
|
|
|
Distribution costs |
|
(1,475) |
(1,414) |
(3,078) |
Administrative expenses |
|
(1,171) |
(1,130) |
(2,219) |
|
|
|
|
|
Operating profit |
|
2,319 |
1,692 |
5,379 |
|
|
|
|
|
Finance expense |
4 |
- |
(73) |
(100) |
Finance income |
4 |
563 |
552 |
1,057 |
(Loss)/profit on sale of tangible fixed assets |
|
(7) |
- |
1 |
|
|
|
|
|
Profit before tax |
|
2,875 |
2,171 |
6,337 |
Income tax expense |
|
(693) |
(385) |
(1,483) |
Profit for the period from continuing operations |
|
2,182 |
1,786 |
4,854 |
(Loss)/profit for the period from discontinued operations |
|
- |
(4) |
(18) |
|
|
|
|
|
Profit for the period |
|
2,182 |
1,782 |
4,836 |
|
|
|
|
|
Attributable to: |
|
|
|
|
- Equity holders of the parent |
|
1,772 |
1,455 |
3,967 |
- Non-controlling interests |
6 |
410 |
327 |
869 |
|
|
2,182 |
1,782 |
4,836 |
|
|
|
|
|
Earnings/(loss) per share |
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted - from continuing operations |
|
80.30p |
64.05p |
177.47p |
- from discontinued operations |
|
- |
(0.17)p |
(0.82)p |
Total |
|
80.30p |
63.88p |
176.65p |
|
|
|
|
|
|
|
|
|
|
Consolidated statement of comprehensive income
|
|
6 months to 30 June 2025 |
6 months to 30 June 2024 |
Year ended 31 December 2024 |
|
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
Profit for the period |
|
2,182 |
1,782 |
4,836 |
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
Revaluation of freehold land and buildings |
|
- |
- |
200 |
Revaluation of available-for-sale investments |
|
719 |
573 |
1,190 |
Deferred tax recognised directly in equity |
|
(180) |
- |
(328) |
|
|
|
|
|
Total comprehensive income for the period |
|
2,721 |
2,355 |
5,898 |
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
Equity holders of the parent |
|
2,311 |
2,028 |
4,999 |
Non-controlling interests
|
|
410
|
327
|
899 |
|
|
2,721 |
2,355 |
5,898 |
|
|
|
|
|
Consolidated statement of changes in equity
Six months to
|
Share capital £'000 |
Share premium £'000 |
Revaluation reserve £'000 |
Retained earnings £'000 |
Total £'000 |
|
Total £'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
- |
- |
- |
1,772 |
1,772 |
410 |
2,182 |
Revaluation of available-for-sale investments |
- |
- |
- |
719 |
719 |
- |
719 |
Deferred tax recognised directly in equity |
- |
- |
- |
(180) |
(180) |
- |
(180) |
|
|
|
|
|
|
|
|
Total comprehensive income for the period |
- |
- |
- |
2,311 |
2,311 |
410 |
2,721 |
|
50 |
7,885 |
947 |
29,122 |
38,004 |
3,891 |
41,895 |
|
|
|
|
|
|
|
|
Transactions with owners: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend paid to non-controlling interests |
- |
- |
- |
- |
- |
(1,000) |
(1,000) |
Purchase of own treasury shares |
- |
- |
- |
(95) |
(95) |
- |
(95) |
|
|
|
|
|
|
|
|
Total transactions with owners |
- |
- |
- |
(95) |
(95) |
(1,000) |
(1,095) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June |
50 |
7,885 |
947 |
31,338 |
40,220 |
3,301 |
43,521 |
|
|
|
|
|
|
|
|
Six months to |
Share capital £'000 |
Share premium £'000 |
Revaluation reserve £'000 |
Retained earnings £'000 |
Total £'000 |
|
Total £'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
- |
- |
- |
1,455 |
1,455 |
327 |
1,782 |
Revaluation of available-for-sale investments |
- |
- |
- |
573 |
573 |
- |
573 |
Deferred tax recognised directly in equity |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
Total comprehensive income for the period |
- |
- |
- |
2,028 |
2,028 |
327 |
2,355 |
|
50 |
7,885 |
827 |
25,755 |
34,517 |
2,992 |
37,509 |
|
|
|
|
|
|
|
|
Transactions with owners: |
|
|
|
|
|
|
|
Dividend paid to non-controlling interests |
- |
- |
- |
- |
- |
- |
- |
Purchase of own treasury shares |
- |
- |
- |
(1,289) |
(1,289) |
- |
(1,289) |
|
|
|
|
|
|
|
|
Total transactions with owners |
- |
- |
- |
(1,289) |
(1,289) |
- |
(1,289) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 June |
50 |
7,885 |
827 |
26,494 |
35,256 |
3,319 |
38,575 |
|
|
|
|
|
|
|
|
Year ended |
Share capital £'000 |
Share premium £'000 |
Revaluation reserve £'000 |
Retained earnings £'000 |
Total £'000 |
|
Total £'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
- |
- |
- |
3,967 |
3,967 |
869 |
4,836 |
Revaluation of property |
- |
- |
160 |
- |
160 |
40 |
200 |
Revaluation of available for sale investments |
- |
- |
- |
1,190 |
1,190 |
- |
1,190 |
Deferred tax recognised directly in equity |
- |
- |
(40) |
(278) |
(318) |
(10) |
(328) |
|
|
|
|
|
|
|
|
Total comprehensive income for the year |
- |
- |
120 |
4,879 |
4,999 |
899 |
5,898 |
|
50 |
7,885 |
827 |
25,755 |
34,517 |
2,992 |
37,509 |
|
|
|
|
|
|
|
|
Transactions with owners: |
|
|
|
|
|
|
|
Dividend paid to non-controlling interests |
- |
- |
- |
- |
- |
- |
- |
Purchase of own treasury shares |
- |
- |
- |
(1,512) |
(1,512) |
- |
(1,512) |
|
|
|
|
|
|
|
|
Total transactions with owners |
- |
- |
- |
(1,512) |
(1,512) |
- |
(1,512) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December |
50 |
7,885 |
947 |
29,122 |
38,004 |
3,891 |
41,895 |
|
|
|
|
|
|
|
|
Consolidated statement of financial position
|
|
30 June 2025 |
30 June 2024 |
31 December 2024 |
|
Note |
£'000 |
£'000 |
£'000 |
Assets |
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant & equipment |
|
7,796 |
7,886 |
7,698 |
|
|
|
|
|
Total non-current assets |
|
7,796 |
7,886 |
7,698 |
|
|
|
|
|
Current assets |
|
|
|
|
Inventories |
|
6,038 |
7,645 |
6,235 |
Trade and other receivables |
|
7,459 |
7,380 |
9,123 |
Cash and cash equivalents |
|
28,523 |
22,141 |
25,053 |
Available-for-sale investments |
|
3,508 |
2,173 |
2,789 |
|
|
|
|
|
Total current assets |
|
45,528 |
39,339 |
43,200 |
|
|
|
|
|
Total assets |
|
53,324 |
47,225 |
50,898 |
|
|
|
|
|
Liabilities
|
|
|
|
|
Current liabilities |
|
|
|
|
Loans and other borrowings |
|
(124) |
(120) |
(98) |
Leases |
|
(137) |
(368) |
(209) |
Trade and other payables |
|
(7,016) |
(6,209) |
(6,249) |
|
|
|
|
|
Total current liabilities |
|
(7,277) |
(6,697) |
(6,556) |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Loans and other borrowings |
|
(507) |
(638) |
(573) |
Leases |
|
(232) |
(172) |
(267) |
|
|
|
|
|
Total non-current liabilities |
|
(739) |
(810) |
(840) |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
(8,016) |
(7,507) |
(7,396) |
|
|
|
|
|
Provisions - deferred tax |
|
(1,787) |
(1,143) |
(1,607) |
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
|
43,521 |
38,575 |
41,895 |
|
|
|
|
|
Equity |
|
|
|
|
Share capital |
|
50 |
50 |
50 |
Share premium account |
|
7,885 |
7,885 |
7,885 |
Revaluation reserves |
|
947 |
827 |
947 |
Retained earnings |
|
31,338 |
26,494 |
29,122 |
|
|
|
|
|
Capital and reserves attributable to equity holders of the Company |
|
40,220 |
35,256 |
38,004 |
Non-controlling interests |
6 |
3,301 |
3,319 |
3,891 |
|
|
|
|
|
TOTAL EQUITY |
|
43,521 |
38,575 |
41,895 |
|
|
|
|
|
Consolidated statement of cash flows
|
|
6 months to 30 June 2025 |
6 months to 30 June 2025 |
6 months to 30 June 2024 |
6 months to 30 June 2024 |
Year ended 31 December 2024 |
Year ended 31 December 2024 |
|
Note |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
Profit/(loss) for the period |
|
|
2,182 |
|
1,782 |
|
4,836 |
|
|
|
|
|
|
|
|
Adjustments for: |
|
|
|
|
|
|
|
Finance expense |
4 |
- |
|
73 |
|
100 |
|
Finance income |
4 |
(563) |
|
(552) |
|
(1,057) |
|
Depreciation |
|
562 |
|
531 |
|
1,124 |
|
Operating lease rentals |
|
(4) |
|
(6) |
|
(11) |
|
Income tax expense |
|
693 |
|
385 |
|
1,483 |
|
(Gain)/loss on disposal of fixed assets |
|
7 |
|
- |
|
(1) |
|
Loss from discontinued operations |
|
- |
|
4 |
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
695 |
|
435 |
|
1,656 |
|
|
|
|
|
|
|
|
Operating cash flows before movements in working capital |
|
|
2,877 |
|
2,217 |
|
6,492 |
|
|
|
|
|
|
|
|
Decrease in trade and other receivables |
|
1,797 |
|
1,389 |
|
407 |
|
Increase in trade and other payables |
|
703 |
|
1,083 |
|
147 |
|
Decrease/(increase) in inventories |
|
197 |
|
(1,720) |
|
(310) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net movements in working capital |
|
|
2,697 |
|
752 |
|
244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating cash generated from continuing operations |
|
|
5,574 |
|
2,969 |
|
6,736 |
|
|
|
|
|
|
|
|
Operating cash (used by)/generated from discontinued operations |
|
|
- |
|
(270) |
|
(270) |
Corporation tax paid
|
|
|
(758)
|
|
(978)
|
|
(1,739)
|
|
|
|
|
|
|
|
|
Net cash generated from operations |
|
|
4,816 |
|
1,721 |
|
4,727 |
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
Interest received |
|
515 |
|
497 |
|
972 |
|
Income from investments |
|
57 |
|
55 |
|
85 |
|
Purchase of property, plant and equipment |
|
(675) |
|
(512) |
|
(599) |
|
Sale of property, plant and equipment |
|
10 |
|
- |
|
1 |
|
Purchase of available-for-sale investments |
|
- |
|
- |
|
- |
|
Disposal of available-for-sale investments |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated (used by)/generated from continuing investing activities |
|
|
(93) |
|
40 |
|
459 |
|
|
|
|
|
|
|
|
Cash generated from discontinued investing activities |
|
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash generated from/(used by) investing activities |
|
|
(93) |
|
40 |
|
459 |
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
Interest paid |
|
- |
|
(72) |
|
(98) |
|
Purchase of own shares (treasury shares) |
7 |
(95) |
|
(1,289) |
|
(1,512) |
|
Dividend paid to non-controlling interests |
|
(990) |
|
- |
|
- |
|
Net repayment of borrowings |
|
(168) |
|
(398) |
|
(662) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash used by continuing financing activities |
|
|
(1,253) |
|
(1,759) |
|
(2,272) |
|
|
|
|
|
|
|
|
Cash used by discontinued financing activities |
|
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used by financing activities |
|
|
(1,253) |
|
(1,759) |
|
(2,272) |
|
|
|
|
|
|
|
|
Net increase in cash |
|
|
3,470 |
|
2 |
|
2,914 |
Cash at beginning of period |
|
|
25,053 |
|
22,139 |
|
22,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of period |
|
|
28,523 |
|
22,141 |
|
25,053 |
|
|
|
|
|
|
|
|
Notes forming part of the unaudited interim results for the period ended 30 June 2025
1 Financial information and basis of accounting
These interim financial statements have been prepared using accounting policies consistent with IFRSs as adopted by the
These interim financial statements should be read in accordance with the Group's last annual consolidated financial statements as at and for the year ended 31 December 2024. They do not include all the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements. AIM-listed companies are not required to comply with IAS 34 Interim Financial Reporting and accordingly the Group has taken advantage of this exemption.
The comparative figures for the year ended 31 December 2024 have been prepared under IFRS. They do not constitute statutory accounts as defined by the Companies Act 2006. The accounts for the 12 months ended 31 December 2024 received an unmodified auditor's report and have been filed with the Registrar of Companies.
Copies of this statement will be available to members of the public at the Company's registered office: Shire House, Tachbrook Road, Leamington Spa CV31 3SF and on its website www.volvere.co.uk.
2 Significant accounting policies
The accounting policies applied in these interim financial statements are the same as those applied in the Group's consolidated financial statements as at and for the year ended 31 December 2024.
3 Operating segments
An analysis of key financial data by business segment is provided below. The Group's food manufacturing segment is engaged in the production and sale of food products to third party customers, and the investing and management services segment incurs central costs, provides management services and financing to other Group segments and undertakes treasury management on behalf of the Group.
Analysis by business segment:
|
|
|
|
|
|
|||
Period ended 30 June 2025 |
|
|
Food manufacturing £'000 |
Investing and Management services £'000 |
Total £'000 |
|||
|
|
|
|
|
|
|||
Revenue |
|
|
23,780 |
- |
23,780 |
|||
|
|
|
|
|
|
|||
Profit before tax(1) |
|
|
2,869 |
6 |
2,875 |
|||
|
|
|
|
|
|
|||
|
|
|
|
|
|
|||
Period ended 30 June 2024 |
|
|
Food manufacturing £'000
|
Investing and Management services £'000 |
Total £'000 |
|||
Revenue |
|
|
22,200 |
- |
22,200 |
|||
|
|
|
|
|
|
|||
Profit before tax (1) |
|
|
2,085 |
86 |
2,171 |
|||
|
|
|
|
|
|
|||
|
|
|
|
|
|
|||
Year ended 31 December 2024 |
|
|
Food manufacturing £'000 |
Investing and management services £'000 |
Total £'000 |
|||
|
|
|
|
|
|
|||
Revenue |
|
|
49,040 |
- |
49,040 |
|||
|
|
|
|
|
|
|||
Profit before tax(1) |
|
|
6,171 |
166 |
6,337 |
|||
|
|
|
|
|
|
|||
As at 30 June 2025 |
|
|
|
|
|
|
|
|
Food manufacturing £'000 |
Investing and management services £'000 |
Total £'000 |
|
|
|
|
|
|
Assets |
|
|
25,342 |
27,982 |
53,324 |
Liabilities/provisions |
|
|
(9,191) |
(612) |
(9,623) |
Net assets(2) |
|
|
16,151 |
27,370 |
43,521 |
|
|
|
|
|
|
|
|
|
|
|
|
As at 30 June 2024 |
|
|
Food manufacturing £'000 |
Investing and management services £'000 |
Total £'000 |
|
|
|
|
|
|
Assets |
|
|
24,649 |
22,576 |
47,225 |
Liabilities/provisions |
|
|
(8,310) |
(340) |
(8,650) |
Net assets(2) |
|
|
16,339 |
22,236 |
38,575 |
|
|
|
|
|
|
|
|
|
|
|
|
As at 31 December 2024
|
|
|
Food manufacturing £'000 |
Investing and management services £'000 |
Total £'000 |
|
|
|
|
|
|
Assets |
|
|
27,668 |
23,230 |
50,898 |
Liabilities/provisions |
|
|
(8,566) |
(437) |
(9,003) |
|
|
|
|
|
|
Net assets(2) |
|
|
19,102 |
22,793 |
41,895 |
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
Six months to 30 June 2025 |
|
|
Food manufacturing £'000 |
Investing and management services £'000 |
Total £'000 |
|
|
|
|
|
|
Capital spend |
|
|
675 |
- |
675 |
Depreciation |
|
|
562 |
- |
562 |
Interest income (non-Group) |
|
|
(64) |
(442) |
(506) |
Interest expense (non-Group) |
|
|
- |
- |
- |
Tax expense |
|
|
693 |
- |
693 |
|
|
|
|
|
|
Six months to 30 June 2024 |
|
|
Food manufacturing £'000 |
Investing and management services £'000 |
Total £'000 |
|
|
|
|
|
|
|
|
|
|
|
|
Capital spend |
|
|
512 |
- |
512 |
Depreciation |
|
|
531 |
- |
531 |
Interest income (non-Group) |
|
|
- |
(497) |
(497) |
Interest expense (non-Group) |
|
|
73 |
- |
73 |
Tax expense |
|
|
326 |
59 |
385 |
|
|
|
|
|
|
Year ended 31 December 2024 |
|
|
Food manufacturing £'000 |
Investing and management services £'000 |
Total £'000 |
|
|
|
|
|
|
Capital spend |
|
|
717 |
- |
717 |
Depreciation |
|
|
1,124 |
- |
1,124 |
Interest income (non-Group) |
|
|
- |
(972) |
(972) |
Interest expense (non-Group) |
|
|
100 |
- |
100 |
Tax expense |
|
|
1,479 |
4 |
1,483 |
|
|
|
|
|
|
Geographical analysis: |
External revenue by location of customers |
Non-current assets by location of assets |
||||
|
6 months to 30 June 2025 |
6 months to 30 June 2024 |
Year ended 31 December 2024 |
30 June 2025 |
30 June 2024 |
31 December 2024 |
|
£'000 |
£'000
|
£'000 |
£'000 |
£'000
|
£'000 |
|
23,780 |
22,200 |
47,842 |
7,796 |
7,886 |
7,698 |
Rest of |
- |
- |
1,198 |
- |
- |
- |
|
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
23,780 |
22,200 |
49,040 |
7,796 |
7,886 |
7,698 |
Notes:
(1) stated before intra-group interest and management charges
(2) assets and liabilities stated excluding intra-group balances
4 Investment revenues, other gains and losses and finance income and expense
Finance income |
30 June 2025 £'000 |
30 June 2024 £'000 |
31 December 2024 £'000 |
|
|
|
|
Bank interest receivable |
506 |
497 |
972 |
Investment revenues |
57 |
55 |
85 |
Other gains and losses |
- |
- |
- |
|
563 |
552 |
1,057 |
Finance expense |
30 June 2025 £'000 |
30 June 2024 £'000 |
31 December 2024 £'000 |
|
|
|
|
Bank interest payable |
- |
(72) |
(2) |
Lease interest |
- |
(1) |
(53) |
Other interest and finance charges |
- |
- |
(45) |
|
- |
(73) |
(100) |
5 Earnings per share
The calculation of the basic and diluted earnings per share is based on the following data:
|
6 months to 30 June 2025 £'000 |
6 months to 30 June 2024 £'000
|
Year ended 31 December 2024 £'000 |
Earnings for the purposes of earnings per share:
|
|
|
|
Profit/(loss) attributable to equity holders of the parent company: |
|
|
|
From continuing operations |
1,772 |
1,459 |
3,985 |
From discontinued operations |
- |
(4) |
(18) |
|
|
|
|
|
No. |
No. |
No. |
Weighted average number of ordinary shares for the purposes of earnings per share: |
|
|
|
Weighted average number of ordinary shares in issue |
2,206,942 |
2,277,834 |
2,245,533 |
Dilutive effect of potential ordinary shares |
- |
- |
- |
Weighted average number of ordinary shares for diluted EPS |
2,206,942 |
2,277,834 |
2,245,533 |
|
|
|
|
There were no share options (or other dilutive instruments) in issue during the period in respect of the parent company's shares (30 June 2024: nil; 31 December 2024: nil).
6 Non-controlling interests
The non-controlling interests of £3.30 million relate to the net assets attributable to the shares not held by the Group at 30 June 2025 in the following subsidiaries:
|
30 June 2025 £'000 |
30 June 2024 £'000 |
31 December 2024 £'000 |
|
|
|
|
|
71 |
69 |
70 |
|
3,230 |
3,250 |
3,821 |
|
3,301 |
3,319 |
3,891 |
The Group owns approximately 80% of
7 Purchase of own shares
The Company acquired 5,000 Ordinary shares for a total consideration including costs of £95,000 during the period (30 June 2024: 104,000 shares for £1,289,000, 31 December 2024: 119,000 shares for £1,512,000). This brought the total number of Ordinary shares held in treasury at the period end to 4,003,152 shares (30 June 2024: 3,983,152, 31 December 2024: 3,998,152) with an aggregate nominal value of less than £1.
At the period end, the total number of Ordinary shares outstanding (excluding treasury shares), was 2,203,922 (30 June 2024: 2,223,922, 31 December 2024: 2,208,922).
8 Dividend
The Board is not recommending the payment of an interim dividend for the period ended 30 June 2025.
- Ends -
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.