19
November 2024
Gear4music (Holdings) plc
Interim
results for the six months ended 30 September 2024
"Return to growth in Q2
demonstrates early progress in executing Growth
strategy"
Gear4music (Holdings) plc,
("Gear4music" or "the Group") (LSE: G4M), the largest UK based
online retailer of musical instruments and music equipment, today
announces its unaudited financial results for the six months ended
30 September 2024 ("the Period").
£m
|
6-months ended 30 Sept 2024
('FY25 H1')
|
6-months
ended 30 Sept 2023 ('FY24 H1')
|
Change on FY24
H1
|
UK Revenues
|
38.7
|
36.5
|
+6%
|
European
& Rest of World revenues
|
23.0
|
26.1
|
(12%)
|
Total revenues
|
61.7
|
62.6
|
(1%)
|
Gross profit
|
16.5
|
17.0
|
(3%)
|
Gross margin
|
26.7%
|
27.1%
|
-40bps
|
EBITDA*
|
2.9
|
2.4
|
0.5m
|
Operating loss
|
(0.5)
|
(0.9)
|
0.4m
|
Loss before tax
|
(1.2)
|
(1.9)
|
0.7m
|
* EBITDA is defined as 'Earnings
before interest, tax, depreciation and amortisation'. In FY24 H1
adjusted EBITDA of £2.9m excluded £0.5m one-off exceptional
redundancy costs.
FY25 H1 Highlights:
- Results reflect early progress in starting to deliver our
refreshed Growth Strategy:
o A
return to revenue growth in FY25 Q2 (+1%) following a 4% decrease
in FY25 Q1
o Disciplined cost control resulted in £1.0m reduction in Admin
expenses
o Reported EBITDA improved by £0.5m
o Loss
before tax improved by £0.7m
- Net
bank debt of £14.4m was £3.7m lower than last year (30 September
2023: £18.1m), and includes the normal build of inventory ahead of
the peak trading period.
- Gross
margin of 26.7% (FY24 H1: 27.1%; FY23 H1: 26.3%), reflecting
early-stage challenges with the implementation of a new outsourced
AI-based marketing system impacting own-brand revenues which are
now resolved.
Trading Outlook:
- 5%
revenue growth achieved during FY25 H2 trading to date, in what
continues to be a challenging consumer environment, particularly in
our European markets
- Well-positioned and prepared for the upcoming peak seasonal
trading period
- Full-year outlook remains in-line with consensus market
expectations**
Commenting on the results, Andrew Wass, Executive Chair
said:
"We are pleased to report progress
in executing our refreshed growth strategy announced in June 2024,
resulting in improvements in our financial performance during FY25
H1. Building on our return to sales growth in FY25 Q2, we have
achieved a 5% increase in revenue during FY25 H2 trading to date,
following the resolution of the challenges associated with the
initial roll-out of our new outsourced AI-based marketing
platform.
Aware of the potential for ongoing
weakness in the European consumer retail environment, we maintained
a disciplined approach to cost management during FY25 H1,
contributing to a further reduction in our net debt. While the
recent UK budget will introduce additional employment costs from
FY26 onwards estimated at £0.3m, we are confident these can be
largely mitigated through further cost-saving measures.
Our second-hand sales platform
continued to gain significant traction during FY25 H1, with sales
growing by 286% to £1.4m in the Period. We anticipate sustained
strong growth in this area as we expand consumer awareness and our
channels to market.
Our long-term focus remains on
growing higher-margin revenues, and we will continue to invest in
areas that support this objective, such as the Studiospares
acquisition announced on 22 October 2024, our second-hand platform,
and our own-brand product offering, teams and
infrastructure.
Our full-year outlook remains
in-line with consensus market expectations, we are well prepared
for our seasonal peak trading period, and look forward to providing
a further trading update after the Christmas period on 21 January
2025."
**
Gear4music believes that current consensus market expectations for
the year ending 31 March 2025 are revenues of
£154.7 million, EBITDA of £11.7 million and profit before tax
of £2.8 million.
Enquiries:
Gear4music
Andrew
Wass, Executive Chair
Gareth
Bevan, Chief Executive Officer
Chris
Scott, Chief Financial Officer
|
+44 (0)20
3405 0205
|
|
|
Singer Capital Markets -
Nominated Adviser and Broker
Peter
Steel/Sam Butcher, Corporate Finance
Tom
Salvesen, Corporate Broking
|
+44 (0)20
7496 3000
|
|
|
Alma Strategic Communications
- Financial PR
Rebecca
Sanders-Hewett
Joe
Pederzolli
David
Ison
|
+44 (0)20
3405 0205
Gear4music@almastrategic.co.uk
|
About
Gear4music.com
Gear4music is the largest retailer of
musical instruments and music equipment in the UK, delivering to
190 countries across Europe and the Rest of the World.
The Group sells own-brand musical
instruments and music equipment alongside premium third-party
brands including Fender, Yamaha and Roland, to customers ranging
from beginners to musical enthusiasts and professionals.
Operating from a Head Office in York,
the Group has Distribution Centres in York, Bacup, Sweden, Germany,
Ireland & Spain, and showrooms in York, Bacup, Sweden &
Germany.
Having developed its own e-commerce
platform, with multilingual, multicurrency websites, the Group
continues to build its overseas presence.
Business
Review
The Group reports its results for the
six months to 30 September 2024, and updates on the Strategic,
Commercial and Financial progress made in the Period.
Overview
Further to the announcement of our
refreshed Growth Strategy in June 2024, our focus in FY25 H1 has
been on investing in the people, processes and structures to lay
the foundations to deliver sustained profitable revenue growth, and
pleasingly we report a return to revenue growth in FY25 Q2
accelerating post year-end in FY25 Q3 to date. As previously
highlighted, during the Period we encountered challenges with the
implementation of a new outsourced AI-based marketing system, which
adversely impacted own-brand and European sales. We have resolved
these issues.
Consumer confidence remains low in
many European markets, which at times has created unusually price
competitive situations for certain branded products. Our approach
continues to be to maintain a disciplined approach to product
pricing.
The Board is also continuing its
focus on further reducing net debt through cost reduction, core
business cash generation, and actively managing inventory levels
across our six distribution centres.
Growth Strategy
Our priority in FY23 and FY24 was to
reduce net debt and increase profitability to ensure the Group is
leaner and more resilient, and in FY25 we are now re-focused on
growth. Whilst early days we update on progress below:
- Brand
acquisitions -
Studiospares
On 1 October 2024 we acquired the
brand, IP, and certain other assets of Studiospares Europe Limited
for £150,000 from the liquidator. As part of the transaction, we
acquired £148,000 of inventory.
Studiospares has a well-established
and strong reputation for high-quality studio equipment and
accessories and in the year-ended 31 December 2023 generated
own-brand sales and gross profit of £1.5m and £0.8m
respectively.
- Second-hand - Continuing
significant growth
Our second-hand sales platform
continues to gain traction with 286% revenue growth to £1.4m in the
Period and is on-track to deliver FY25 revenue of £4m.
- Recruitment
In September 2024 we recruited a new
experienced Marketing Director with a background in e-commerce, and
a proven track record in developing broader marketing channels and
reducing reliance on 'Pay-per-Click' ('PPC').
We also recruited a European
Commercial Director in September to lead European purchasing and
support expansion of marketing channels across Europe.
Our own-brand team increased from 21
to 25 over the Period as we recruited into roles to support product
development, efficient purchasing and inventory management across
our distribution centres, and help us increase own-brand revenue
into the medium term.
Current trading and outlook
Whilst macro-economic uncertainties
continue to weigh on consumers in the UK and across Europe, we have
seen a return to revenue growth and maintained a disciplined
approach to cost control. We are well-prepared ahead of the
seasonal peak trading period and our full-year outlook remains
in-line with current consensus market expectations.
We remain confident in the enduring
consumer demand for Gear4music products, and we are well-placed to
benefit once the consumer discretionary spend environment
improves.
The Group plans to issue a Christmas
trading update on 21 January 2025.
Commercial
Review
|
FY25 H1
|
FY24
H1
|
Change on FY24
H1
|
|
|
|
|
Revenue
|
£61.7m
|
£62.6m
|
(1%)
|
|
|
|
|
Total unique website
users
|
9.3m
|
9.8m
|
(5%)
|
|
|
|
|
Mobile site unique users
|
7.0m
|
6.6m
|
+6%
|
|
|
|
|
Conversion rate
|
4.03%
|
3.97%
|
+6bps
|
|
|
|
|
Average order value
|
£153
|
£161
|
(5%)
|
|
|
|
|
Active customers *
|
805,000
|
823,000
|
(2%)
|
|
|
|
|
Proportion of repeat customers
**
|
26.6%
|
26.3%
|
+30bps
|
|
|
|
|
Email subscriber database
|
1,919,000
|
1,720,000
|
+12%
|
|
|
|
|
Trustpilot rating
|
4.7/5
|
4.7/5
|
-
|
|
|
|
|
* Active customers are those that
have purchased products within the last 12 months
** Repeat
customers are those that have made a purchase in the Period and
have historically made at least one purchase
UK revenue in the Period was 6% ahead
of last year (FY24 H1: +3%), reflecting the strength of G4M's brand
and proposition into the UK market, which is proving more resilient
than other territories, and initiatives such as second-hand being
launched in the UK first.
Teething problems with an outsourced
AI-based marketing system during the Period led to cost-allocation
inefficiencies and marketing over-spend, also impacting the mix
between own-brand and other-brand sales. This has since been
rectified. 'Cost-per-Click' ('CPC') continues to be high relative
to where it has historically been, with competition for less
traffic in a challenging economic climate. A primary focus will be
to reduce our reliance on CPC/PPC going forward.
International revenue in the Period
was 12% down on last year (FY24 H1: down 15%) as certain markets
became highly price competitive at times and we took the decision
to maintain pricing levels in-line with our strategy. European
sales were also impacted for a period by marketing under-investment
as we transitioned to a new AI based marketing platform.
Website user numbers decreased 5% to
9.3m being the net of a 10% increase in UK traffic and a 19%
decline in international traffic, in part reflecting PPC
under-investment in European markets. The
shift to mobile continues with 75% of users coming through this
channel (FY24 H1: 68%).
Conversion rates were stable at 4.0%
with a fall in UK conversion from 4.4% to 4.2% as European
conversion improved from 3.6% to 3.8%. Mobile conversion increased
from 2.4% to 2.5%.
It is important we enhance our
organic and direct marketing capabilities, which in the longer term
should underpin our ambition to reduce marketing spend as a
proportion of sales - users from direct and organic sources
accounted for 59% of all users (FY24 H1: 51%). We also received positive results from our initial own-brand
influencer marketing initiative.
'Average Order Value' ('AOV')
decreased 5% to £153 partly reversing a 7% increase last year,
reflecting proportionally less high value sales and competitive
pricing pressures on some SKUs in certain territories.
The Group served 348,000 customers in
the Period (+2% on FY24 H1) and 'Active customers', being those
that have purchased products within the last 12 months, decreased
by 2%.
The proportion of repeat customers
increased to 26.6% (FY24 H1: 26.3%) reflecting a proportionally
lower level of paid-for new customers. The level of repeat custom
is lower than in other e-commerce sectors, reflecting the nature of
the Group's product range and high average order value, and
re-affirms the importance of the Group being profitable from the
first customer transaction.
Our email subscriber database
increased 0.2 million to 1.9 million and we are continuously
refining our email retargeting strategies to cost-effectively boost
the number of repeat customers.
We continue to invest in our customer
proposition and service teams, resulting in an excellent overall
customer experience, reflected in Gear4music.com's Trustpilot score
of 4.7/5 and 'Excellent' rating from over 134,000
reviews.
Product and Supply Chain
|
FY25 H1
|
FY24
H1
|
Change on FY24
H1
|
|
|
|
|
Own-brand
product
sales
|
£14.0m
|
£15.2m
|
(8%)
|
|
|
|
|
Other brand
product sales
|
£45.3m
|
£44.7m
|
+1%
|
|
|
|
|
Product
margin
|
30.9%
|
30.9%
|
-
|
|
|
|
|
Products
listed
|
63,300
|
63,900
|
(1%)
|
|
|
|
|
Brands
listed
|
1,111
|
1,134
|
(2%)
|
|
|
|
|
Achieving strong gross margins is
important to the profitability of the Group and is a key business
objective. FY25 H1 gross margin of 26.7% is 40bps behind FY24 H1
reflecting:
- a
flat product margin as a 320bps improvement in own-brand margin to
47.3% was offset by proportionally less own-brand sales (22.6% of
total sales v 24.3% in FY24 H1), and other-branded margin
challenges particularly in certain European markets (25.9% v 26.4%
in FY24 H1); and
- a
40bps increase in net shipping costs reflecting lower AOV, and
carrier inflationary costs that are expected to be partially
mitigated by new carrier deals done ahead of peak.
We traditionally report higher gross
margins in H2 than H1 and we expect that trend to continue in the
current financial year.
The number of 'Stock-Keeping-Units'
('SKUs') listed decreased from 63,900 at 30 September 2023 to
63,000 at 31 March 2024 and increased back to 63,300 at 30
September 2024, representing a net 1%
decrease in 12 months, as we de-list less profitable, slow-moving
SKUs.
Own-brand
Expanding on last year's efforts to
elevate brand identity, we are focused on brand and range
development and growing our in-house product and engineering teams
to enable us to create wider appeal and innovative product
offering.
Operationally we now have a tried and
tested outsourced consolidation infrastructure within China,
enabling us to increase SKU coverage across our distribution
centres whilst minimising the working capital investment. This also
helped maintain strong product margins despite increased sea
freight shipping costs.
Product highlights
include:
-
Expansion of our affordable VISION musical instruments range
offering the perfect starting point for beginners of all
ages
-
Launched Premier NXT GEN - an exciting spin-off of Premier
offering great value educational, marching and orchestral
percussion instruments
-
Launched G4M Sonori and Keynote Digital Pianos
-
G4M Solus Electric String Instruments which were recently
awarded 'Gold' at the prestigious New York Product Design
Awards
-
Expansion of our Hartwood Acoustic Guitars range providing
premium, retro inspired acoustic instruments
The number of own-brand SKUs
increased from 5,200 at 30 September 2023 to 5,510 (+6%) at 30
September 2024, with own-brand revenue accounting for 23.5% of
total product sales (FY24 H1: 25.4%) from 8.7% of total SKUs (FY24
H1: 8.1%), reflecting the significant on-going efforts of our
in-house team in developing our range of high-quality instruments
and equipment at affordable prices.
Software Development
We continue to leverage a combination
of in-house capability with a team of 32 developers, and the
outsourcing of one distinct project to external
contractors.
The Group invested £1.6m (FY24 H1:
£2.4m) in its e-commerce platform in the Period with deployments
including:
-
Improved site search
-
Customer Service AI chatbot launched
-
Various platform infrastructure upgrades
The next major project in the
pipeline that will have a significant impact on our business, is
our 'AI-based Forecasting and Purchasing platform' that is on-track
for delivery by Spring 2025.
Financial
Review
|
FY25 H1
|
FY24
H1
|
Change on FY24
H1
|
|
|
|
|
Revenue
|
£61.7m
|
£62.6m
|
(1%)
|
|
|
|
|
Gross profit
|
£16.5m
|
£17.0m
|
(3%)
|
|
|
|
|
Gross margin
|
26.7%
|
27.1%
|
-40bps
|
|
|
|
|
Unadjusted EBITDA
|
£2.9m
|
£2.4m
|
21%
|
|
|
|
|
Exceptional item - Redundancy
costs
|
-
|
(£0.5m)
|
£0.5m
|
|
|
|
|
Adjusted EBITDA
|
£2.9m
|
£2.9m
|
-
|
|
|
|
|
Adjusted EBITDA margin
|
4.7%
|
4.6%
|
+10bps
|
|
|
|
|
Operating loss
|
(£0.5m)
|
(£0.9m)
|
£0.4m
|
|
|
|
|
Marketing costs
|
£4.5m
|
£4.3m
|
(5%)
|
|
|
|
|
Marketing costs as % of
revenue
|
7.3%
|
6.9%
|
+40bps
|
|
|
|
|
Total Labour costs
|
£6.4m
|
£6.9m
|
(7%)
|
|
|
|
|
Total Labour costs as % of
revenue
|
10.3%
|
11.0%
|
-70bps
|
|
|
|
|
Revenue
The Group returned to revenue growth
in FY25 Q2 with 1% growth on FY24 Q2, further to year-on-year
decreases of 4% in FY25 Q1 and 5% in FY24 H2. Growth has increased
in FY25 H2 to date.
Revenue of £61.7m was £0.9m (1%)
lower than last year. UK revenue was up 6% taking our estimated
share of a flat UK market to 9.7% (FY24 H1: 9.3%). International
revenues of £23.0m were 12% down on last year reflecting difficult
trading conditions and an under-investment in European marketing
for a period. International revenue accounted for 37% of the Group
total revenue compared to 42% in FY24 H1.
Gross Margin and Gross Profit
As outlined in the 'Commercial
Review' gross margin decreased 40bps from 27.1% last year to 26.7%,
reflecting a flat product margin, and a 40bps increase in net
delivery costs reflecting increasing costs and a lower
AOV.
The net result of revenue and gross
margin movements was gross profit of £16.5m, which was £0.5m (3%)
behind last year.
Operating Loss and Administrative Expenses
The operating loss of £0.5m
represents a £0.4m improvement on FY24 H1, being the net of a £0.5m
reduction in Admin expenses reflecting tight cost control
offsetting the £0.5m fall in gross profit, and £0.5m exceptional
costs last year.
Underlying Admin expenses (excluding
exceptional costs) decreased from 28.5% of revenue in FY24 H1 to
28.1% in FY25 H1. Marketing and labour costs continue to be
key components of our cost base, accounting for a combined 63% of
total administrative expenses in the Period and prior
year:
Marketing
Marketing costs of £4.5m (FY24 H1:
£4.3m) equated to 7.3% of sales (FY24 H1: 6.9%). Our marketing
continues to be heavily PPC-focused, accounting for 88% of total
marketing spend (FY24 H1: 87%) targeting a pre-defined and
measurable return on investment. In FY25 H1 we experienced
challenges with the rollout of a new outsourced AI-based marketing
system which temporarily increased marketing costs resulting in an
estimated £0.2m over-spend, and also adversely impacted our
own-brand and European sales. These issues have now been
resolved.
Labour
costs
Total labour costs decreased £0.5m
(7%) on FY24 H1 to £6.4m reflecting a full-period impact of the
FY24 H1 redundancies:
- FY25
H1 average headcount of 414 is 71 (9%) lower than FY24 H1;
and
- FY25
H1 average cost per head is 8% higher than FY24 H1.
Total headcount at 30 September 2024
is 434, the same as at 30 September 2023.
Other Administrative
expenses
European distribution centre local
expenses decreased £0.1m (5%) on FY24 H1 to £2.4m reflecting cost
reductions linked to reduced activity net of inflationary cost
increases.
Depreciation and amortisation in the
Period totalled £3.4m (FY24 H1: £3.3m) including amortisation of
£2.0m (FY24 H1: £1.8m) relating to our bespoke e-commerce platform,
and £0.8m depreciation of 'Right of Use' assets (FY24 H1:
£0.9m).
Last year we reported one-off
non-recurring costs of £0.5m relating to redundancy costs incurred
during the restructure of various Head Office teams, principally
Software Development.
An FY25 H1 EBITDA margin of 4.7%
compares to an EBITDA margin (excluding redundancy costs) of 4.6%
last year and 4.1% in FY23 H1.
Net
Loss and Financial Expenses
Net financial expenses of £0.7m
include £0.5m net bank interest (FY23 H1: £0.8m) reflecting a lower
debt level, and £0.2m interest on lease liabilities (FY24 H1:
£0.2m).
A tax charge has arisen following
adjustments to reflect the Corporate Income Tax position of the
Group's overseas subsidiaries per their latest local statutory
audits.
We report a loss in the Period of
£1.2m compared to a £1.6m net loss in FY24 H1.
Cash Flow and Balance
Sheet
Net bank debt at 30 September 2024
was £14.4m (FY24 H1: £18.1m) at what is historically a low point in
the annual cash cycle as we invest in inventory ahead of peak
seasonal trading. This provides significant headroom of £15.6m
within the Group's £30m RCF, and further reductions are expected by
31 March 2025.
|
FY25 H1
|
FY24
H1
|
Change on FY24
H1
|
|
£m
|
£m
|
£m
|
|
|
|
|
Opening
cash
|
4.7
|
4.4
|
0.3
|
|
|
|
|
Net cash (used in)/from Operating
Activities
|
(3.8)
|
0.4
|
(4.2)
|
|
|
|
|
Net cash used in Investing
Activities
|
(1.7)
|
(2.4)
|
0.7
|
|
|
|
|
Net cash from Financing
Activities
|
7.4
|
3.5
|
3.9
|
|
|
|
|
Closing cash
|
6.6
|
5.9
|
0.7
|
|
|
|
|
Net bank debt
|
(14.4)
|
(18.1)
|
3.7
|
|
|
|
|
Reported inventory of £40.1m (FY24
H1: £39.0m) includes £7.6m of inbound stock-in-transit (FY24 H1:
£4.4m) as we are utilising our warehouse capacity to pull-forward
intake to provide certainty and reduce pressure during peak to
focus on fulfilling orders.
Trade and other payables of £21.1m
were £0.8m (4%) higher than last year and includes £1.1m of
customer prepayments (30 September 2022: £1.4m).
Capitalised software development
costs totalled £1.6m in the Period (FY24 H1: £2.4m) compared to
amortisation of £2.0m, resulting in a £0.4m decrease in net book
value since the start of the financial year.
Property, plant and equipment capital
expenditure was limited to £123,000 in the Period (FY24 H1: £0.04m)
principally being investment in solar panels at our Head
Office.
Dividend Policy
The Board does not recommend the
payment of a dividend (FY24 H1: nil). Consistent with its
previously stated approach, the Group will revisit its shareholder
distribution policy at the appropriate time.
Unaudited
consolidated interim statement of profit and loss and other
comprehensive income
|
Note
|
|
|
6
months ended 30 September
2024 (unaudited)
|
6 months ended 30 September 2023
(unaudited)
|
Year
ended
31 March 2024 (audited)
|
|
|
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
3
|
|
|
61,742
|
62,641
|
144,384
|
|
|
Cost of
sales
|
|
|
|
(45,247)
|
(45,656)
|
(104,947)
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
|
16,495
|
16,985
|
39,437
|
|
|
|
|
|
|
|
|
|
|
|
Administrative expenses
|
3,4
|
|
|
(17,360)
|
(18,324)
|
(37,609)
|
|
|
Other
income
|
4
|
|
|
374
|
407
|
935
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss)/profit
before exceptional items
|
4
|
|
|
(491)
|
(445)
|
3,250
|
|
|
|
|
|
|
|
|
|
|
|
Exceptional
items
|
5
|
|
|
-
|
(487)
|
(487)
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss)/profit after
exceptional items
|
|
|
|
(491)
|
(932)
|
2,763
|
|
|
|
|
|
|
|
|
|
|
|
Financial
expenses
|
7
|
|
|
(763)
|
(981)
|
(2,223)
|
|
|
Financial
income
|
7
|
|
|
50
|
-
|
44
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit before
tax
|
|
|
|
(1,204)
|
(1,913)
|
584
|
|
|
|
|
|
|
|
|
|
|
|
Taxation
|
8
|
|
|
(25)
|
353
|
67
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit for the
Period
|
|
|
|
(1,229)
|
(1,560)
|
651
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
Items that
will not be reclassified to profit or loss:
|
|
|
|
|
Deferred
tax movements
|
|
|
|
104
|
-
|
150
|
|
|
|
|
|
|
|
Items that
are or may be reclassified subsequently to profit or
loss:
|
|
|
|
|
Foreign
currency translation differences - foreign operations
|
|
|
|
44
|
272
|
177
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive
(loss)/profit for the Period
|
|
|
|
(1,081)
|
(1,288)
|
978
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit per share
attributable to equity shareholders of the
company
|
|
|
|
|
Basic
(loss)/profit per share
|
|
6
|
|
(5.9p)
|
(7.4p)
|
3.1p
|
|
Diluted
(loss)/profit per share
|
|
6
|
|
(5.9p)
|
(7.4p)
|
3.0p
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited consolidated interim
statement of financial position
|
|
|
|
30
September
2024
(unaudited)
|
30 September
2023
(unaudited)
|
31 March
2024 (audited)
|
|
|
Note
|
|
£000
|
£000
|
£000
|
|
Non-current
assets
|
|
|
|
|
|
|
Property,
plant and equipment
|
9
|
|
10,461
|
11,326
|
10,862
|
|
Right-of-use assets
|
10
|
|
7,283
|
9,088
|
8,099
|
|
Intangible
assets
|
11
|
|
21,689
|
22,616
|
22,049
|
|
|
|
|
|
|
|
|
|
|
|
39,433
|
43,030
|
41,010
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Inventories
|
12
|
|
40,065
|
38,954
|
25,643
|
|
Trade and
other receivables
|
13
|
|
3,049
|
4,083
|
3,079
|
|
Corporation
tax receivable
|
|
|
505
|
371
|
768
|
|
Cash and
cash equivalents
|
|
|
6,553
|
5,919
|
4,696
|
|
|
|
|
|
|
|
|
|
|
|
50,172
|
49,327
|
34,186
|
|
|
|
|
|
|
|
|
Total
assets
|
|
|
89,605
|
92,357
|
75,196
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
Trade and
other payables
|
15
|
|
(21,086)
|
(20,303)
|
(13,478)
|
|
Lease liabilities
|
16
|
|
(1,790)
|
(1,057)
|
(1,794)
|
|
|
|
|
|
|
|
|
|
|
|
(22,876)
|
(21,360)
|
(15,272)
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
Interest
bearing loans and borrowings
|
14
|
|
(21,000)
|
(24,000)
|
(12,000)
|
|
Other payables
|
15
|
|
(30)
|
(89)
|
(91)
|
|
Lease liabilities
|
16
|
|
(6,865)
|
(9,215)
|
(7,599)
|
|
Deferred tax liability
|
|
|
(1,546)
|
(1,679)
|
(1,868)
|
|
|
|
|
|
|
|
|
|
|
|
(29,441)
|
(34,983)
|
(21,558)
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
(52,317)
|
(56,343)
|
(36,830)
|
|
|
|
|
|
|
|
|
Net
assets
|
|
|
37,288
|
36,014
|
38,366
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Share capital
|
|
|
2,098
|
2,098
|
2,098
|
|
Share premium
|
|
|
13,286
|
13,286
|
13,286
|
|
Foreign currency translation
reserve
|
|
|
147
|
198
|
103
|
|
Revaluation reserve
|
|
|
1,171
|
1,203
|
1,171
|
|
Retained earnings
|
|
|
20,586
|
19,229
|
21,708
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
37,288
|
36,014
|
38,366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited consolidated interim
statement of cash flows
|
|
Note
|
|
|
6
months ended
30
September
2024
(unaudited)
|
6 months ended
30 September 2023
(unaudited)
|
Year
ended
31 March 2024 (audited)
|
|
|
|
|
|
£000
|
£000
|
£000
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
(Loss)/profit for the
Period:
|
|
|
|
(1,229)
|
(1,560)
|
651
|
|
Adjustments for:
|
|
|
|
|
|
|
|
Depreciation and
amortisation
|
9-11
|
|
|
3,364
|
3,313
|
6,642
|
|
Financial expense
|
7
|
|
|
713
|
978
|
2,173
|
|
Loss/(profit) on sales of property,
plant and equipment
|
|
|
|
1
|
(6)
|
(16)
|
|
Share-based payment
(credit)/charge
|
|
|
|
(59)
|
71
|
184
|
|
Tax income
|
8
|
|
|
(131)
|
(353)
|
(456)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,659
|
2,443
|
9,178
|
|
Decrease/(increase) in trade and
other receivables
|
|
|
|
31
|
(649)
|
355
|
|
(Increase)/decrease in
inventories
|
|
|
|
(14,422)
|
(4,573)
|
8,738
|
|
Increase/(decrease) in trade and
other payables
|
|
|
|
7,709
|
2,342
|
(4,383)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,023)
|
(437)
|
13,888
|
|
Tax received
|
|
|
|
175
|
824
|
736
|
|
|
|
|
|
|
|
|
|
Net
cash from operating activities
|
|
|
|
(3,848)
|
387
|
14,624
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
Proceeds from sales of property,
plant and equipment
|
|
|
|
6
|
14
|
26
|
|
Acquisition of property, plant and
equipment
|
9
|
|
|
(144)
|
(36)
|
(166)
|
|
Acquisition of domains
|
11
|
|
|
-
|
-
|
(12)
|
|
Capitalised development
expenditure
|
11
|
|
|
(1,649)
|
(2,382)
|
(3,726)
|
|
Payment of deferred
consideration
|
|
|
|
-
|
-
|
(25)
|
|
Interest received
|
|
|
|
50
|
-
|
44
|
|
|
|
|
|
|
|
|
|
Net
cash from investing activities
|
|
|
|
(1,737)
|
(2,404)
|
(3,859)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
Proceeds from new
borrowings
|
14
|
|
|
9,000
|
5,000
|
-
|
|
Repayment of borrowings
|
|
|
|
-
|
-
|
(7,000)
|
|
Interest paid
|
7
|
|
|
(718)
|
(880)
|
(2,106)
|
|
Payment of lease
liabilities
|
|
|
|
(840)
|
(644)
|
(1,401)
|
|
|
|
|
|
|
|
|
|
Net
cash from financing activities
|
|
|
|
7,442
|
3,476
|
(10,507)
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash
equivalents
|
|
|
|
1,857
|
1,459
|
258
|
|
Cash at beginning of
Period
|
|
|
|
4,696
|
4,460
|
4,460
|
|
Foreign exchange movement
|
|
|
|
-
|
-
|
(22)
|
|
|
|
|
|
|
|
|
Cash at end of Period
|
|
|
|
6,553
|
5,919
|
4,696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited consolidated interim
statement of changes in equity
|
Share
capital
|
Share
premium
|
Foreign currency translation
reserve
|
Revaluation
reserve
|
Retained
earnings
|
Total
equity
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Balance at 1 April
2024
|
2,098
|
13,286
|
103
|
1,171
|
21,708
|
38,366
|
|
|
|
|
|
|
|
Loss for
the Period
|
-
|
-
|
-
|
-
|
(1,229)
|
(1,229)
|
Other
comprehensive income
|
-
|
-
|
44
|
-
|
104
|
148
|
Share based
payments charge
|
-
|
-
|
-
|
-
|
3
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 September
2024
|
2,098
|
13,286
|
147
|
1,171
|
20,586
|
37,288
|
|
|
|
|
|
|
|
|
Share
Capital
|
Share
premium
|
Foreign
currency translation reserve
|
Revaluation reserve
|
Retained
earnings
|
Total
equity
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Balance at 1 April 2023
|
2,098
|
13,286
|
(74)
|
1,203
|
20,721
|
37,234
|
Loss for the Period
|
-
|
-
|
-
|
-
|
(1,560)
|
(1,560)
|
Other comprehensive
income
|
-
|
-
|
272
|
-
|
-
|
272
|
Share based payments
charge
|
-
|
-
|
-
|
-
|
68
|
68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 September
2023
|
2,098
|
13,286
|
198
|
1,203
|
19,229
|
36,014
|
|
|
|
|
|
|
|
|
Share
capital
|
Share
premium
|
Foreign
currency translation reserve
|
Revaluation reserve
|
Retained
earnings
|
Total
equity
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Balance at
1 April 2023
|
2,098
|
13,286
|
(74)
|
1,203
|
20,721
|
37,234
|
Profit for
the year
|
-
|
-
|
-
|
-
|
651
|
651
|
Other
comprehensive income
|
-
|
-
|
177
|
-
|
-
|
177
|
Depreciation transfer
|
-
|
-
|
-
|
(32)
|
32
|
-
|
Deferred
tax adjustment
|
-
|
-
|
-
|
-
|
150
|
150
|
Share based
payments charge
|
-
|
-
|
-
|
-
|
154
|
154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
31 March 2024
|
2,098
|
13,286
|
103
|
1,171
|
21,708
|
38,366
|
|
|
|
|
|
|
|
Notes to the Interim Financial
Information
General Information
Gear4music (Holdings) plc is a
public limited company incorporated and domiciled in the United
Kingdom and is listed on the Alternative Investment Market ('AIM')
of the London Stock Exchange.
The Group financial information
consolidates the financial information of the Company and its
subsidiaries (collectively referred to as the "Group"). The Group
has 100% owned trading subsidiaries in the UK ('Gear4music
Limited'), Sweden ('Gear4music Sweden AB'), Germany ('Gear4music
GmbH'), Ireland ('Gear4music Ireland Limited') and Spain
('Gear4music Spain S.L.'). The Group also has one 100% owned
dormant subsidiary in the UK ('Cagney Limited').
The principal activity of the Group
is the retail of musical instruments and equipment.
The registered office of Gear4music
(Holdings) plc (company number: 07786708) and Gear4music Limited
(company number: 03113256) is Holgate Park Drive, York, YO26
4GN.
1
Accounting policies
Basis of preparation
The consolidated interim financial
information, which has been neither audited nor reviewed by the
auditor, has been prepared under the historical cost convention,
except for land and buildings that are stated at their fair value,
and in accordance with the recognition and measurement requirements
of UK-adopted International Accounting Standards. The condensed
consolidated interim financial information does not constitute
financial statements within the meaning of Section 434 of the
Companies Act 2006 and does not include all of the information and
disclosures required for full annual financial statements and is
thus not in full compliance with UK-adopted international
accounting standards. It should therefore be read in conjunction
with the Group's Annual Report for the year ended 31 March 2024,
which has been prepared in accordance with UK-adopted International
Financial Reporting Standards and is available on the Group's
investor website.
The accounting policies used in the
financial information are consistent with those used in the Group's
consolidated financial statements as at and for the year ended 31
March 2024, as detailed on pages 73 to 78 of the Group's Annual
Report and Financial Statements for the year ended 31 March 2024, a
copy of which is available on the Group's website,
www.gear4musicplc.com.
As permitted, this interim report
has been prepared in accordance with the AIM rules and not in
accordance with IAS 34 "Interim financial reporting".
The comparative financial
information contained in the condensed consolidated financial
information in respect of the year ended 31 March 2024 has been
extracted from the 2024 Financial Statements. Those financial
statements have been reported on by Grant Thornton UK LLP and
delivered to the Registrar of Companies. The report was
unqualified, did not include a reference to any matters to which
the auditor drew attention by way of emphasis without qualifying
their report, and did not contain a statement under Section 498(2)
or 498(3) of the Companies Act 2006.
Selected explanatory notes are
included to explain events and transactions that are significant to
an understanding of the changes in financial position and
performance of the Group since the last annual consolidated
financial statements as at the year ended 31 March 2024.
Exceptional items
The business classifies certain
events as exceptional items due to their size and nature where it
feels that separate disclosure would help understand the underlying
performance of the business. Restructuring and transformational
costs are considered on a case-by-case basis as to whether they
meet the exceptional criteria. Other items are considered against
the exceptional criteria based on the specific circumstances. The
presentation is consistent with the way Financial Performance is
measured by management and reported to the Board. Further
information is disclosed in note 5.
Notes to the Interim Financial
Information (continued)
Going concern
The Group's business activities and
position in the market, and principal risks, uncertainties and
mitigations are described in detail in the Strategic Report
included on pages 1 to 49 of the Group's 2024 Annual Report and
Financial Statements.
In June 2023 the Group renewed its
RCF with HSBC at £30m for a further three-year period. This
facility provides a good and appropriate level of headroom that has
been factored into the Directors going concern
assessment.
The Group's policy is to ensure that
it has sufficient facilities to cover its future funding
requirements.
At 30 September 2024 the Group had
net debt of £14.4m (30 September 2023: £18.1m) including £6.6m cash
(30 September 2023: £5.9m), with a good and appropriate level of
headroom that has also been factored into the Directors going
concern assessment.
The Directors have considered the
Group's prospects based on its current proposition and online
offering in
the UK and Europe, strategic
developments delivered and in progress and concluded that there are
significant opportunities for profitable growth as channel shift
continues and customers move online.
There is a diverse supply chain with
no key dependencies.
Having duly considered all of these
factors and having reviewed the forecasts for the period to 31
December 2025, the Directors have a reasonable expectation that the
Group has adequate resources to continue trading for the
foreseeable future, and as such continue to adopt the going concern
basis of accounting in preparing the financial
statements.
2
Principal risks and uncertainties
The Board considers the principal
risks and uncertainties which could impact the Group over the
remaining six months of the financial year to 31 March 2025 to be
unchanged from those set out in the group's Annual Report and
Financial Statements for the year ended 31 March 2024, and can be
summarised as:
- Macroeconomic and geopolitical factors
- Climate risk and sustainability
- UK outside the EU
- Change management - Operational, Regulatory and
Technological
- IT and Cyber Security
- Warehousing and Distribution
- Brand and proposition
- Competition
- Supplier relationships
- Financial risk
- ESG
These are set out in detail on pages
42 to 47 of the Group's Annual Report and Financial Statements for
the year ended 31 March 2024, a copy of which is available on the
Group's Plc website, www.gear4musicplc.com.
Notes to the Interim Financial
Information (continued)
3
Segmental analysis
Revenue by Geography:
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
UK
|
|
|
38,711
|
36,535
|
83,109
|
Europe and Rest of the
World
|
|
|
23,031
|
26,106
|
61,275
|
|
|
|
|
|
|
|
|
|
61,742
|
62,641
|
144,384
|
|
|
|
|
|
|
Administrative Expenses by
Geography:
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
UK
|
|
|
14,976
|
15,330
|
32,182
|
Europe and Rest of the
World
|
|
|
2,384
|
2,507
|
4,940
|
Exceptional items - UK
|
|
|
-
|
487
|
487
|
|
|
|
|
|
|
|
|
|
17,360
|
18,324
|
37,609
|
|
|
|
|
|
|
Revenue by Category:
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Other-brand products
|
|
|
45,334
|
44,682
|
100,404
|
Own-brand products
|
|
|
13,787
|
15,219
|
37,607
|
Carriage income
|
|
|
2,382
|
2,484
|
5,809
|
Warranty income
|
|
|
172
|
184
|
411
|
Other
|
|
|
67
|
72
|
153
|
|
|
|
|
|
|
|
|
|
61,742
|
62,641
|
144,384
|
|
|
|
|
|
|
Notes to the Interim Financial
Information (continued)
4
Expenses and other income
Included in profit/loss are the following:
|
|
|
6
months ended 30 September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Depreciation of property, plant and equipment
|
|
|
539
|
634
|
1,227
|
Depreciation of right-of-use assets
|
|
|
817
|
863
|
1,677
|
Amortisation of intangible assets
|
|
|
2,008
|
1,815
|
3,739
|
Loss/(profit) on disposal of property, plant and
equipment
|
|
|
1
|
(6)
|
(16)
|
R&D
expenditure recognised as an expense
|
|
|
105
|
117
|
183
|
|
|
|
|
|
|
Other income
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
RDEC tax credits
|
|
|
156
|
145
|
389
|
Rental income
|
|
|
115
|
99
|
244
|
Other
|
|
|
103
|
163
|
302
|
|
|
|
|
|
|
Total other income
|
|
|
374
|
407
|
935
|
|
|
|
|
|
|
Rental income relates to our freehold
Head Office in York. 'Other' includes income from on-site café at
our Head Office in York, grants and marketing support.
5
Exceptional items
Costs incurred comprise redundancies
relating to the restructure and reorganisation of various Head
Office teams, principally Software Development.
|
|
|
6
months ended 30 September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Redundancy
costs
|
|
|
-
|
487
|
487
|
|
|
|
|
|
|
Notes to the Interim Financial
Information (continued)
6
Earnings per share
Basic earnings per share is
calculated by dividing the net profit or loss for the period
attributable to ordinary shareholders by the weighted average
number of ordinary shares outstanding during the period.
Diluted earnings per share is
calculated by dividing the net profit for the period attributable
to ordinary shareholders by the weighted average number of ordinary
shares outstanding during the period plus the weighted average
number of ordinary shares that would be issued on the conversion of
all dilutive potential ordinary shares into ordinary
shares.
Dilutive shares are not included as
where their effect is anti-dilutive.
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September
2023
|
Year
ended
31 March 2024
|
|
|
|
|
|
|
(Loss)/profit attributable to equity shareholders of the
parent (£'000)
|
|
|
(1,229)
|
(1,560)
|
651
|
|
|
|
|
|
|
Basic
weighted average number of shares
|
|
|
20,976,938
|
20,976,938
|
20,976,938
|
Dilutive
potential Ordinary shares
|
|
|
1,119,604
|
1,104,302
|
1,102,450
|
Dilutive
weighted average number of shares
|
|
|
22,096,542
|
22,081,240
|
22,079,388
|
|
|
|
_________
|
_________
|
_________
|
Basic
(loss)/profit per share
|
|
|
(5.9p)
|
(7.4p)
|
3.1p
|
Diluted
(loss)/profit per share
|
|
|
(5.9p)
|
(7.4p)
|
3.0p
|
7
Financial expenses & Financial
Income
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Bank interest
|
|
|
559
|
754
|
1,545
|
IFRS16 lease interest
|
|
|
220
|
225
|
490
|
Net foreign exchange
(gain)/loss
|
|
|
(16)
|
2
|
185
|
Net fair value movements
|
|
|
-
|
-
|
3
|
|
|
|
|
|
|
Total financial expenses
|
|
|
763
|
981
|
2,223
|
|
|
|
|
|
|
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Interest Received
|
|
|
50
|
-
|
44
|
|
|
|
|
|
|
Total financial income
|
|
|
50
|
-
|
44
|
|
|
|
|
|
|
Notes to the Interim Financial
Information (continued)
8
Taxation
|
|
|
6
months ended
30
September
2024
|
6 months
ended 30 September 2023
|
Year
ended
31 March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Current tax
expense/(credit)
|
|
|
243
|
15
|
(50)
|
Deferred tax
(credit)/expense
|
|
|
(218)
|
(368)
|
(17)
|
|
|
|
|
|
|
Total tax expense/(credit)
|
|
|
25
|
(353)
|
(67)
|
|
|
|
|
|
|
The deferred tax liability has been
decreased by £322,000 to £1,546,000 reflecting the recognition of a
£176,000 deferred tax asset arising on the tax losses in the
Period.
Deferred
tax balances have been provided at 25% which was the tax rate which
was substantively enacted at 30 September 2024.
Notes to the Interim Financial
Information (continued)
9
Property, plant and equipment
|
Freehold
property
|
Plant and
equipment
|
Fixtures
and
fittings
|
Motor
vehicles
|
Computer
equipment
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
Balance at 1 October 2023
|
8,201
|
2,438
|
7,424
|
30
|
1,408
|
19,501
|
Additions
|
-
|
-
|
125
|
-
|
4
|
129
|
Disposals
|
-
|
-
|
-
|
-
|
(16)
|
(16)
|
|
|
|
|
|
|
|
Balance at 31 March 2024
|
8,201
|
2,438
|
7,549
|
30
|
1,396
|
19,614
|
|
|
|
|
|
|
|
Additions
|
-
|
-
|
133
|
-
|
11
|
144
|
Disposals
|
-
|
-
|
(4)
|
-
|
(17)
|
(21)
|
|
|
|
|
|
|
|
Balance at 30 September 2024
|
8,201
|
2,438
|
7,678
|
30
|
1,390
|
19,737
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
Balance at 1 October 2023
|
619
|
2,000
|
4,340
|
30
|
1,186
|
8,175
|
Charge for the Period
|
26
|
102
|
414
|
4
|
50
|
596
|
Disposals
|
-
|
-
|
-
|
(9)
|
(10)
|
(19)
|
|
|
|
|
|
|
|
Balance at 31 March 2024
|
645
|
2,102
|
4,754
|
25
|
1,226
|
8,752
|
|
|
|
|
|
|
|
Charge for the Period
|
82
|
97
|
305
|
1
|
54
|
539
|
Disposals
|
-
|
-
|
(2)
|
-
|
(12)
|
(14)
|
|
|
|
|
|
|
|
Balance at 30 September 2024
|
727
|
2,199
|
5,057
|
26
|
1,268
|
9,277
|
|
|
|
|
|
|
|
Net
book value as at 30 September 2024
|
7,474
|
239
|
2,621
|
4
|
122
|
10,461
|
|
|
|
|
|
|
|
Net book value as at 31 March
2024
|
7,556
|
336
|
2,795
|
5
|
170
|
10,862
|
|
|
|
|
|
|
|
Net book value as at 30 September
2023
|
7,582
|
438
|
3,084
|
-
|
222
|
11,326
|
|
|
|
|
|
|
|
Notes to the Interim Financial
Information (continued)
10
Right-of-use Assets
Leasehold properties
At 30 September 2024 the Group had
five leased properties: Distribution centres and showrooms in York,
Sweden and Germany, and Distribution centres in Ireland and
Spain.
As at 30 September 2024 the
associated right of use assets are as follows:
|
|
|
|
|
|
Land and
Buildings
|
|
|
|
|
|
|
£000
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
Balance at
1 October 2023
|
|
|
|
|
|
15,428
|
Net
exchange differences
|
|
|
|
|
|
(175)
|
|
|
|
|
|
|
|
Balance at
31 March 2024
|
|
|
|
|
|
15,253
|
|
|
|
|
|
|
|
Modifications
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Balance at 30 September
2024
|
|
|
|
|
|
15,253
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
Balance at 1 October 2023
|
|
|
|
|
|
6,340
|
Charge for the Period
|
|
|
|
|
|
814
|
|
|
|
|
|
|
|
Balance at 31 March 2024
|
|
|
|
|
|
7,154
|
|
|
|
|
|
|
|
Charge for the Period
|
|
|
|
|
|
817
|
|
|
|
|
|
|
|
Balance at 30 September 2024
|
|
|
|
|
|
7,971
|
|
|
|
|
|
|
|
Net
book value as at 30 September 2024
|
|
|
|
|
|
7,283
|
|
|
|
|
|
|
|
Net book value as at 31 March
2024
|
|
|
|
|
|
8,099
|
|
|
|
|
|
|
|
Net book value as at 30 September
2023
|
|
|
|
|
|
9,088
|
|
|
|
|
|
|
|
Notes to the Interim Financial
Information (continued)
11
Intangible assets
|
|
|
Goodwill
|
Software
platform
|
Brand
|
Domain
names
|
Other
Intangibles
|
Total
|
|
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
|
Balance at
1 October 2023
|
|
|
5,324
|
27,387
|
1,372
|
3,031
|
149
|
37,263
|
Additions
|
|
|
-
|
1,344
|
-
|
12
|
-
|
1,356
|
|
|
|
|
|
|
|
|
|
Balance at
31 March 2024
|
|
|
5,324
|
28,731
|
1,372
|
3,043
|
149
|
38,619
|
|
|
|
|
|
|
|
|
|
Additions
|
|
|
-
|
1,649
|
-
|
-
|
-
|
1,649
|
|
|
|
|
|
|
|
|
|
Balance at 30 September
2024
|
|
|
5,324
|
30,380
|
1,372
|
3,043
|
149
|
40,268
|
|
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
|
|
Balance at 1 October 2023
|
|
|
-
|
14,013
|
563
|
4
|
67
|
14,647
|
Amortisation for the
Period
|
|
|
-
|
1,903
|
-
|
2
|
18
|
1,923
|
|
|
|
|
|
|
|
|
|
Balance at 31 March 2024
|
|
|
-
|
15,916
|
563
|
6
|
85
|
16,570
|
|
|
|
|
|
|
|
|
|
Amortisation for the
Period
|
|
|
-
|
1,988
|
-
|
2
|
18
|
2,008
|
|
|
|
|
|
|
|
|
|
Balance at 30 September 2024
|
|
|
-
|
17,904
|
563
|
8
|
103
|
18,578
|
|
|
|
|
|
|
|
|
|
Net
book value as at 30 September 2024
|
|
|
5,324
|
12,476
|
809
|
3,035
|
46
|
21,689
|
|
|
|
|
|
|
|
|
|
Net book value as at 31 March
2024
|
|
|
5,324
|
12,814
|
809
|
3,037
|
64
|
22,049
|
|
|
|
|
|
|
|
|
|
Net book value as at 30 September
2023
|
|
|
5,324
|
13,409
|
809
|
3,027
|
47
|
22,616
|
|
|
|
|
|
|
|
|
|
12
Inventories
|
|
|
30
September 2024
|
30
September 2023
|
31
March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Finished goods
|
|
|
40,065
|
38,954
|
25,643
|
|
|
|
|
|
|
The cost of inventories recognised
as an expense and included in cost of sales in the period ended 30
September 2024 amounted to £41.5m (FY24 H1: £41.8m).
Inventories include £7.6m of
predominantly Own-brand stock-in-transit (30 September 2023: £4.4m)
from Far East manufacturers.
Notes to the Interim Financial
Information (continued)
13
Trade and other receivables
|
|
|
30
September 2024
|
30
September 2023
|
31
March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Trade receivables
|
|
|
1,377
|
1,563
|
1,125
|
Prepayments
|
|
|
1,672
|
2,520
|
1,954
|
|
|
|
|
|
|
|
|
|
3,049
|
4,083
|
3,079
|
|
|
|
|
|
|
Corporation tax asset of £505,000 (30
September 2023: £371,000) has been disclosed separately on the face
of balance sheet in all three periods, in accordance with IAS
1.54(n).
Trade receivables include cash lodged with
payment providers, Amazon and the Group's consumer finance
partners, and UK and International education and trade accounts
where standard credit terms are 30-days.
14
Interest bearing loans and borrowings
|
|
|
30
September 2024
|
30
September 2023
|
31
March 2024
|
|
|
|
£000
|
£000
|
£000
|
Non-current liabilities
|
|
|
|
|
|
Bank loans
|
|
|
21,000
|
24,000
|
12,000
|
|
|
|
|
|
|
|
|
|
21,000
|
24,000
|
12,000
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Bank loans
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
Bank loans
|
|
|
21,000
|
24,000
|
12,000
|
|
|
|
|
|
|
|
|
|
21,000
|
24,000
|
12,000
|
|
|
|
|
|
|
Revolving Credit Facility
On 15 June 2023 the Group renewed
its banking facilities entering into a three year £30m RCF with
HSBC. This facility expires in June 2026 and is secured by a
debenture over the Group's assets.
Loans incur interest at variables
rates linked to SONIA, with a margin non-utilisation fee.
Notes to the Interim Financial
Information (continued)
15
Trade and other payables
|
|
|
30
September 2024
|
30
September 2023
|
31
March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
Trade payables
|
|
|
14,803
|
13,120
|
6,895
|
Accruals and deferred
income
|
|
|
4,059
|
4,519
|
3,585
|
Deferred consideration
|
|
|
23
|
23
|
23
|
Other creditors including tax and
social security
|
|
|
2,201
|
2,641
|
2,975
|
|
|
|
|
|
|
|
|
|
21,086
|
20,303
|
13,478
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
Accruals and deferred
income
|
|
|
30
|
67
|
91
|
Deferred consideration
|
|
|
-
|
22
|
-
|
|
|
|
|
|
|
|
|
|
30
|
89
|
91
|
|
|
|
|
|
|
Accruals at 30 September 2024
include:
- £1,136,000 (30 September
2023: £1,445,000) relating to customer prepayments; and
- £30,000 (30 September
2023: £66,000) relating to the estimated cash bonuses accrued
relating to the CSOP schemes.
Deferred consideration
In March 2021 the Group acquired the
Eden brand and associated assets from Marshall Amplification plc
for £140,000 of which £100,000 was deferred and payable in four
equal instalments of £25,000 on the first, second, third and fourth
anniversary of the completion date, with £25,000 outstanding at 30
September 2024. These amounts are valued in the accounts at fair
value and subsequently amortised.
The Directors consider the carrying
amount of other 'trade and other payables' to approximate their
fair value.
16
Lease liabilities
The Group
has five property leases. Each lease is reflected on the statement
of financial position as a right-of-use asset and a lease
liability. The Group classifies its right-of-use assets in a
consistent manner to its property, plant and equipment.
Lease
liabilities are presented in the statement of financial position as
follows:
|
|
|
30
September 2024
|
30
September 2023
|
31
March 2024
|
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Current
|
|
|
1,790
|
1,057
|
1,794
|
Non-current
|
|
|
6,865
|
9,215
|
7,599
|
|
|
|
|
|
|
|
|
|
8,655
|
10,272
|
9,393
|
|
|
|
|
|
|
Notes to the Interim Financial
Information (continued)
17
Share based payments
The Group operates share option
plans for qualifying employees of the Group. Options in the plans
are settled in equity in the Company and are subject to vesting
conditions. Relevant events in the Period include:
Options forfeit - CSOP (2021)
On 2 August 2024 options over a
total of 6,977 Ordinary shares were renounced and
forfeit.
Options granted - CSOP (2024)
On 2 August 2024 options over a
total of 35,767 Ordinary shares were granted to three non-Director
employees under the Company's CSOP scheme.
18
Related party transactions
There were no significant related
party transactions during the six months to 30 September 2024 (30
September 2023: none).