Annual Report • Jul 25, 2022
Annual Report
Open in ViewerOpens in native device viewer
21380078MEM399JPI956 2022-03-31
21380078MEM399JPI956 2021-03-31
21380078MEM399JPI956 2021-04-01 2022-03-31
21380078MEM399JPI956 2020-04-01 2021-03-31
21380078MEM399JPI956 2020-03-31
21380078MEM399JPI956 2020-04-01 2021-03-31
ifrs-full:IssuedCapitalMember
21380078MEM399JPI956 2020-04-01 2021-03-31
ifrs-full:SharePremiumMember
21380078MEM399JPI956 2020-04-01 2021-03-31
ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember
21380078MEM399JPI956 2020-04-01 2021-03-31
ifrs-full:RetainedEarningsMember
21380078MEM399JPI956 2020-04-01 2021-03-31
ifrs-full:EquityAttributableToOwnersOfParentMember
21380078MEM399JPI956 2020-04-01 2021-03-31
ifrs-full:NoncontrollingInterestsMember
21380078MEM399JPI956 2021-04-01 2022-03-31
ifrs-full:IssuedCapitalMember
21380078MEM399JPI956 2021-04-01 2022-03-31
ifrs-full:SharePremiumMember
21380078MEM399JPI956 2021-04-01 2022-03-31
ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember
21380078MEM399JPI956 2021-04-01 2022-03-31
ifrs-full:RetainedEarningsMember
21380078MEM399JPI956 2021-04-01 2022-03-31
ifrs-full:EquityAttributableToOwnersOfParentMember
21380078MEM399JPI956 2021-04-01 2022-03-31
ifrs-full:NoncontrollingInterestsMember
21380078MEM399JPI956 2020-03-31
ifrs-full:IssuedCapitalMember
21380078MEM399JPI956 2020-03-31
ifrs-full:SharePremiumMember
21380078MEM399JPI956 2020-03-31
ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember
21380078MEM399JPI956 2020-03-31
ifrs-full:RetainedEarningsMember
21380078MEM399JPI956 2020-03-31
ifrs-full:EquityAttributableToOwnersOfParentMember
21380078MEM399JPI956 2020-03-31
ifrs-full:NoncontrollingInterestsMember
21380078MEM399JPI956 2021-03-31
ifrs-full:IssuedCapitalMember
21380078MEM399JPI956 2021-03-31
ifrs-full:SharePremiumMember
21380078MEM399JPI956 2021-03-31
ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember
21380078MEM399JPI956 2021-03-31
ifrs-full:RetainedEarningsMember
21380078MEM399JPI956 2021-03-31
ifrs-full:EquityAttributableToOwnersOfParentMember
21380078MEM399JPI956 2021-03-31
ifrs-full:NoncontrollingInterestsMember
21380078MEM399JPI956 2022-03-31
ifrs-full:IssuedCapitalMember
21380078MEM399JPI956 2022-03-31
ifrs-full:SharePremiumMember
21380078MEM399JPI956 2022-03-31
ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember
21380078MEM399JPI956 2022-03-31
ifrs-full:RetainedEarningsMember
21380078MEM399JPI956 2022-03-31
ifrs-full:EquityAttributableToOwnersOfParentMember
21380078MEM399JPI956 2022-03-31
ifrs-full:NoncontrollingInterestsMember
iso4217:GBP
iso4217:GBP
xbrli:shares
Carclo plc
Annual report and accounts 2022
GROWING TOPLAN
Carclo plc Annual report and accounts 2022
CONTENTS
OUR PURPOSE
IFC
STRATEGIC REPORT
Our purpose
01
Our highlights
02
At a glance
04
Executive Chair’s statement
10
Our markets
12
Business model & strategy
14
Our stakeholders
16
Key performance indicators
18
Responsible operations
26
Finance review
31
Principal risks and uncertainties
39
Viability statement
80
CORPORATE GOVERNANCE
Chair’s introduction
41
Board of Directors
44
Statement of corporate governance
46
Audit and Risk Committee report
50
Nomination Committee report
54
Directors’ remuneration report
57
Directors’ report
76
FINANCIAL STATEMENTS
Statement of Directors’ responsibilities
80
Independent auditor’s report
81
Consolidated income statement
88
Consolidated statement of comprehensive income
89
Consolidated statement of financial position
90
Consolidated statement of changes in equity
91
Consolidated statement of cash flows
92
Notes to the consolidated financial statements
93
Company balance sheet
140
Company statement of changes in equity
141
Notes to the Company financial statements
142
Five year summary
151
ADDITIONAL INFORMATION
Information for shareholders
153
Shareholder enquiries
155
Glossary
155
Company and shareholder information
156
Financial calendar
IBC
Forward-looking statements
Certain statements made in this annual report and accounts are forward-looking statements. Such statements are based on current expectations and are subject to a number of risks and uncertainties that could cause actual events to differ materially from any expected future events or results referred to in these forward-looking statements.
Alternative performance measures
Alternative performance measures are defined in the glossary on page 155. A reconciliation to statutory numbers is included on page 153. The Directors believe that alternative performance measures provide a more useful comparison of business trends and performance. The term “underlying” is not defined under IFRS and may not be comparable with similarly titled measures used by other companies.
www.carclo.co.uk
To be a trusted and collaborative provider of value-adding engineered solutions for the medical, optical and aerospace industries, creating value for all our stakeholders. Read more about our purpose and values on page 2
STRATEGIC REPORT | CORPORATE GOVERNANCE | FINANCIAL STATEMENTS | ADDITIONAL INFORMATION
01
Carclo plc Annual report and accounts 2022
OUR HIGHLIGHTS
£6.8m
2021: £11.2m
Cash generated from operations (£m)
£21.5m
2021: £20.5m
Net debt excluding lease liabilities (£m)
£32.4m
2021: £27.6m
Net debt (£m)
3.1p
2021: 2.4p
Underlying earnings per share - basic - from continuing operations (p)
£128.6m
2021: £107.6m
Revenue from continuing operations (£m)
£6.1m
2021: £4.8m
Underlying operating profit¹ (£m)
£8.2m
2021: £4.8m
Underlying EBITDA³ (£m)
£8.9m
2021: £9.3m
Operating profit before exceptional items² (£m)
£13.1m
2021: £10.8m
Statutory operating profit (£m)
Further capital investment growth for longer-term returns in the Technical Plastics business
Underlying operating profit is defined as operating profit before discontinued operations, separately disclosed items and exceptional items. A reconciliation to statutory figures is given on page 153.
02
Carclo plc Annual report and accounts 2022
AT A GLANCE
Carclo plc is a global manufacturer, principally of fine tolerance injection moulded plastic parts for the medical, diagnostics, electronics, optics and automotive safety markets.
OUR PURPOSE AND VALUES:
WHAT WE DO
OUR DIVISIONS:
OUR VALUES
Our purpose is to be a trusted and collaborative provider of value-adding engineered solutions for the medical, optical and aerospace industries, creating value for all our stakeholders.
EXCELLENCE
We continually strive to improve every aspect of our business.
ETHICS
We operate with integrity and in a transparent and principled manner.
CUSTOMER
We put the customer at the heart of what we do.
PEOPLE
We do what we say and we work together with mutual respect and trust.
SAFETY
We operate safely, protecting people and the environment.
Technical Plastics
Carclo Technical Plastics (“CTP”) is a leading global manufacturer of fine tolerance injection moulded plastic parts for the medical, diagnostics, electronics, optics and automotive safety markets.
www.carclo-ctp.co.uk
Aerospace
The Aerospace division is a market leader in cable assemblies and specialist machined parts to European commercial and military aerospace markets.
www.jacottet-industrie.com
www.bruntons.co.uk
STRATEGIC REPORT | CORPORATE GOVERNANCE | FINANCIAL STATEMENTS | ADDITIONAL INFORMATION
03
Carclo plc Annual report and accounts 2022
Our business operates across three different continents to provide local support to our global customers.
WHERE WE OPERATE:
CTP
Carrera Inc. Latrobe, Pennsylvania, USA
CTP Carrera Inc. Export, Pennsylvania, USA
CTP Carrera Inc. Tucson, Arizona, USA# Carclo plc Annual report and accounts 2022
Despite the challenging macroeconomic back drop, the Group has delivered a strong performance for the year.
Nick Sanders
Executive Chair
I am pleased to report that the Group has delivered a strong performance for the year, with revenue growth ahead of previous expectations and a significant increase in underlying profit despite the challenging macroeconomic back drop. The Group balance sheet also strengthened considerably throughout the course of the year, with the IAS 19 pension deficit being substantially reduced.
Customer demand in our CTP division remained strong throughout the year and we delivered significant growth in both product and tooling revenues. Whilst demand in the Aerospace division was subdued in the first half of the year, order intake increased significantly in the second half, largely as a result of increases in commercial air travel.
The impact of the pandemic continued to be felt throughout the year, albeit this has manifested itself in different ways. Compared to the prior year, plant closures were less of an issue but occurred in some countries for short periods of time. Staff absenteeism declined in most countries but was still subject to sporadic increases that caused some short-term disruption. However, the secondary impacts of labour shortages, extended logistics lead times and significant cost inflation became more prevalent as the year progressed.
In the latter part of the year, the war in Ukraine has resulted in added uncertainty. Although the Group does not have direct customer or supplier contracts with either Ukraine or Russia, the impact of increases in oil and power prices further added to the inflationary environment. These inflationary pressures reduced margins in the second half of the year in CTP. The majority of CTP customer contracts permit material cost increases to be passed through which contributed to some of the revenue growth. Wherever possible, additional price increases are being passed on to our customers to offset the impact of energy, labour and overhead cost increases, albeit there is inherently a time lag associated with this. Pricing negotiations with customers have been largely concluded for now and the benefit of the agreed increases are expected to accrue progressively in the first half of FY 23. In addition, the cost base has continued to be tightly managed.
Despite these challenges, the Group delivered a significantly year-on-year growth in underlying operating profit and a robust operating profit performance. In line with our divisional growth strategies, we continued to invest significantly in new capital equipment, mainly focused on increasing future business in the medical and diagnostic sectors with our existing global customer base. Our focus on business development also resulted in both divisions acquiring a number of new customers during the year.
As a result of uncertainties in global supply chains we have increased raw materials stocks to ensure that we can continue to deliver to our customers and this, along with the later than planned introduction of a new customer product, resulted in increased inventory holding throughout the year. We expect to reduce these inventory levels to more normalised levels during the course of the next financial year.
Given the growth opportunities that the market presents and the ongoing operational headwinds, the Board has asked Frank Doorenbosch to temporarily relinquish his Non-Executive position to work alongside the CTP management team.
The safety and wellbeing of the Carclo team worldwide has continued to be foremost in the minds of the Board and in addition to the measures introduced at the start of the pandemic, a range of further actions have been taken to support employees through these challenging times. As well as keeping our people and communities safe throughout the pandemic, we have introduced a range of additional measures to enhance the health and wellbeing of our workforce. The Board is grateful for the positivity, resilience and dedication shown by employees again this year.
The management team has continued to work proactively with the pension trustees to introduce a range of scheme initiatives aimed at both benefiting the scheme members and reducing the pension deficit. These measures, along with the payment of the contributions agreed as part of the August 2020 refinancing agreement referred to in previous reports, are intended to reduce the overall pension deficit in the coming years. A market increase in discount rates used to measure pension liabilities also contributed to a substantial reduction in the IAS 19 pension deficit.
Despite the significant global economic challenges, I am pleased to report financial improvement across our key performance measures. Total revenue of £128.6 million increased by 19.5% (£21.0 million) with a large £10.9 million increase in tooling revenue to £25.1 million and a £10.1 million increase in product revenue. This drove a 21.3% improvement in underlying EBITDA to £13.1 million (2021: £10.8 million). Underlying EPS increased by 29.2% to 3.1 pence (2021: 2.4 pence).
Complementing our operational performance improvement, we have made further exceptional gains in the year of £1.4 million (2021: £5.7 million), driven equally by pension benefit gains and final proceeds of discontinued business, producing a statutory EPS result of 7.9 pence (2021: 10.1 pence).
The balance sheet has more than tripled in net asset value to £24.4 million (2021: £7.9 million) from retained profits and pension gains. The pension deficit reduced 30.3% in the year to £26.0 million (2021: £37.3 million) from a combination of additional pension contributions and improved financial assumption projections and reduced mortality rates.
The Group has taken the opportunity to continue to invest significantly in capital expenditure to growth the business at £9.7 million (2021: £10.4 million). Net debt excluding leases increased to £21.5 million (2021: £20.5 million). Net debt including lease liabilities was £32.4 million (2021: £27.6 million), reflecting continued strong capital investment while holding higher inventories to protect our operations from post-COVID supply chain uncertainties. After these investments, cash generated from operations was £6.8 million (2021: £11.2 million).
With underlying profit after tax increased by 33.3% to £2.3 million (2021: £1.7 million), the underlying EPS was 3.1 pence (2021: 2.4 pence), on underlying operating profit up 26.0% to £6.1 million (2021: £4.8 million).
The Group, the bank and the pension scheme trustees are actively engaged in negotiations over the refinancing of the bank debt beyond the current expiry date of 31 July 2023 and over the updated schedule of contributions. The parties are committed to a plan to finalise these by 31 July 2022 and the Directors have an expectation that this will be achieved.
I am pleased to report meanwhile that the Group has delivered profit growth to expectations and is now streamlined and focused on growing its CTP and Aerospace divisions.
Once again, the Carclo team worldwide has shown great resilience, positivity and dedication in challenging times and I and my Board colleagues would like to convey our sincere thanks for their support throughout the year. A number of initiatives were introduced this year to enhance the personal development planning process. I am also pleased to report that we resumed the recruitment of apprentices this year and intend to continue this in the coming years.
In recognition of the revenue growth that the business is currently achieving and targeting, the aim is to continue the strengthening of the divisional management teams focused on business development and operations. The organisational structure of each division is also being developed to focus on global rather than country-specific growth opportunities.
De rr y, New Hampshire, USA
Technical Plastics
Technical Plastics
Technical Plastics
Technical Plastics
USA
Carclo Technical Plastics Ltd
Aylesbury, UK
Bruntons Aero Products Ltd
Musselburgh, Scotland, UK
Jacotet Industrie SAS
Chartres, France
Carclo Technical Plastics Ltd
Mitcham, UK
Technical Plastics Aerospace
Technical Plastics Aerospace
Technical Plastics
Carclo Technical Plastics Pvt Ltd
Bangalore, India
CTP Taicang Co Ltd
Taicang, P.R. China
Technical Plastics
Technical Plastics
Europe
Asia
Carclo Technical Plastics – Brno s.r.o
Brno, Czech Republic# EXECUTIVE CHAIR’ S STATEMENT continued
Throughout the year, the Group continued to promote the health and wellbeing of its employees. The Group formally launched its Group Health and Wellbeing Programme “Carclo cares” on 1 June 2021, with the introduction of an EAP helpline for all its employees globally from that date.
Peter Slabbert and David Toohey indicated their intention not to seek re-election as Non-Executive Directors after both serving the Group over the last six years, and they retired from the Board on 31 March 2021 and 30 April 2021 respectively. I would like to thank both Peter and David for their contribution to the business. We were pleased to recruit Eric Hutchinson and Frank Doorenbosch to the Board, bringing a wealth of business and specific industry experience that is invaluable as we execute our strategies going forward. Eric was appointed in January 2021 and became Chair of the Audit Committee in March 2021, taking over from Peter Slabbert. Frank was appointed in February 2021, and took over as Chair of the Remuneration Committee in April 2021 following David’s departure. Both Eric and Frank bring significant industrial experience to the Board. Joe Oatley continued as the Senior Independent Director throughout the year. Joe has been instrumental in reviewing Board effectiveness. In March 2021, Phil White joined the Board as the permanent CFO after a short period as interim CFO. Phil also brings a wealth of knowledge and experience to the business and he is working alongside me on driving improvements across the Group.
With effect from 6 June 2022, Frank Doorenbosch was appointed as a consultant to the Group for a period of up to twelve months, and accordingly became an Executive Director for that period. Frank will focus on assisting the Carclo Technical Plastics division to improve its operational effectiveness in the face of rapidly increasing demand coupled with current supply chain challenges. It is intended that Frank will revert back to being a Non-Executive Director of the Company and resume his position on the Board Committees and as Chair of the Remuneration Committee as soon as the consultancy period has ended. Joe Oatley has been re-appointed Chair of the Remuneration Committee in the interim period.
As COVID-19 restrictions have eased, the Board has been able to make an increased number of site visits and so has been able to engage directly with employees in more parts of the business. The Board has continued to be diligent on all governance issues and is regularly updated on new and updated requirements. In particular, the Board is fully supportive of the principles laid down in the UK Corporate Governance Code and continues to review its systems, policies and procedures that support the Group’s sustainability and governance practices.
The Board and management team have continued to focus on ensuring that Carclo is a safe place to work. Regular reviews at site, divisional and Group level are conducted to record any incidents that have occurred, to ensure that root cause analysis is completed and that appropriate corrective actions have been put in place. I am pleased to report that as a result of our actions the accident rate (number of accidents / hours worked) was reduced from 4.5/100,000 hours in 2020/21 to 3.7/100,000 in 2021/22. In addition to the disciplines already in place, management incentives for the new financial year will now include an element related to improving health and safety performance in line with agreed targets.
| CORP OR A TE GOVERN AN CE | FIN ANCI AL S T A TEMEN TS | ADDITION AL INF ORMA TION | STR A TEGI C REP ORT |
|---|---|---|---|
| 07 Carclo plc Annua l rep or t a nd acco unt s 20 22 |
The Board is committed to tackling climate change and a range of environmental measures have been introduced, such as:
* the Head Office function has been moved to a significantly smaller, more energy-efficient building;
* thermal insulation has been introduced to moulding machines in CTP China and this is being rolled out across the CTP division;
* LED lighting is being progressively introduced across manufacturing sites; and
* we have reduced compressed air usage within our operations.
We are also currently evaluating a system to monitor the energy usage of each machine in the CTP division in real time to facilitate a reduction in energy consumption.
In accordance with the provisions of the refinancing agreement signed in August 2020, the business is not currently permitted to pay dividends. The Board is therefore not recommending the payment of a dividend for 2021/22 (2020/21: £nil).
The management team has worked closely with the pension trustees to develop a number of initiatives that enhance the members’ benefits and are also aimed at reducing the scheme’s liabilities going forward. Following on from introducing Bridging Pension Options (“BPO”) last year, offering more member choice on early retirement pension commutation and reducing the IAS 19 liability by £6.7 million, we have introduced Pension Increase Exchange (“PIE”) options to members, allowing increased pensions earlier in exchange for pension inflation indexing, which has reduced the IAS 19 liability projections by £0.9 million.
Following the 2018 valuation, the Group agreed that it would aim to eliminate the deficit over a period of 19 years and nine months from 1 February 2021 to 31 October 2040. The annual contributions would increase to £3.9 million for the year to 31 March 2022, £3.8 million for the year to March 2023, and £3.5 million annually thereafter.
Coupled with other improvements in pension scheme assumptions, most notably the increased market discount rate used for valuing retirement obligations, the IAS 19 pension deficit has reduced by £11.3 million in the year to £26.0 million (£37.3 million).
Further initiatives include a change of investment management completed by the pension trustees in the year, providing a fresh insight and full reset of the pension scheme asset management strategy.
08 Carclo plc Annu al re por t an d accou nts 2022
The CTP division performed strongly in the first half of the year, with demand continuing to grow for medical and diagnostic products. However, second half trading was more challenging due primarily to difficulties recruiting labour in the US and then cost escalations across raw materials, energy, packaging, freight and other overheads. Whilst the impact of raw material cost increases can largely be passed on to customers (albeit with some time lag), the overall impact of these increases reduced margins in the second half, particularly in the US and UK operations. Price increases have also been negotiated with customers to offset the impact of the non-material cost increases.
The new large customer contract reported in previous trading updates has now entered production in the UK, albeit after a longer period of prove out; the US production line is still in the prove out stage but is expected to commence production in the first half of the 2022/23 financial year. Material shortages and the later than planned introduction of the new production lines resulted in increased inventory holdings of raw materials which are expected to reduce during the 2022/23 financial year. Despite these challenges the division has been awarded significant new tooling contracts by an existing large customer and it is anticipated that, as a result, new production lines will be installed in CTP businesses around the globe in line with our long-term strategy. This will, in turn, lead to continuing long-term revenue growth. As a result, it is anticipated that capital investment in the division will remain significant in the 2022/23 financial year.
In addition to this large tooling order, the division continued to deliver on its longer-term growth strategy, initiating the installation of 17 additional new product lines across four of our global sites which will commence production in the next two years. We have also seen five new accounts of significance added in target sectors including pharmaceutical accounts in the Czech Republic and US, a medical account in India, and China accounts added in the diabetes and diagnostics sectors. The division also benefited from a US government loan related to COVID-19 disruption being forgiven in the year; the resulting profit has been disclosed separately in the income statement.
Demand for the division’s products remains strong, particularly in the medical and diagnostic sectors, and the new tooling orders won are expected to lead to further revenue growth in the new year.# STRATEGIC REPORT
The Aerospace division performed well in the aftermath of the pandemic. Air travel started to recover, particularly in the second half of the year with the utilisation of short haul, narrow body aircraft increasing as travel restrictions eased. Long haul travel, which predominantly utilises wide body aircraft, also increased but at a slower rate. This resulted in aircraft manufacturers starting to increase their build rates although it will be some time before they recover to pre-pandemic levels. As a result of this increase in market activity and an increased focus on business development within the division, order intake grew steadily through the year and was particularly strong in the final quarter.
Sales were lower than the prior year as a result of the low order intake in the first half of the year but increased in the second half and in the final quarter particularly. Despite input cost inflation, margins have been well managed and increased year on year. Cost management has been maintained and as a result the division delivered increased profit and cash in the year. Recruitment has now resumed as activity levels increase and we expect to start recruiting apprentices again this year. The division starts the new financial year with a healthy order book and expects to see good revenue and profit growth in the 2022/23 financial year.
The primary objectives of the Group’s strategy are to grow revenues, profits and cash generation in each of its operating divisions whilst working with the pension trustees to reduce the pension deficit over time. Each division is increasingly becoming “standalone” and will progressively have the resources to operate independently of central functions. In the short-term, the focus remains to grow organically in each of our existing markets, but in the medium to long-term this may be supplemented by accretive and synergistic acquisitions. It is anticipated that capital investment will remain high in the short and medium-term to enable our ambitious growth plans to be achieved. The central team will continue to focus on Group strategy, capital allocation, IT and governance as well as continuing to work with the pension trustees to reduce the deficit.
I am pleased with the progress that Carclo has made again this year. Despite significant headwinds the business has delivered significant revenue and profit growth and at the same time continued to invest in growing capacity to meet the demands of growing markets. Although the direct impacts of the pandemic have reduced progressively during the year the secondary impacts of cost inflation, labour shortages and logistics delays impacted the second half of the year. We have countered these effects by improving operational efficiency, passing on cost increases wherever possible and holding more inventory. Both divisions have continued to execute on the strategic plans developed in 2021 through targeting organic growth opportunities in their chosen markets and strengthening management teams. This has resulted in a number of new business wins which will contribute to our future revenue and profit growth. The management team has continued to work closely with the pension trustees towards the objective of reducing the historic pension deficit and I am pleased to report that the IAS 19 deficit has reduced materially over the last year. The Board expects market demand for both the CTP and Aerospace divisions to continue to grow in the next financial year but also that the headwinds that prevailed in the second half will continue during the first half.
Nick Sanders
Executive Chair
29 June 2022
Carclo’s continued growth in diagnostics, pharmaceutical, respiratory, ostomy, ophthalmic, women’s healthcare, blood management and surgical products will continue to fuel investment in equipment and facilities. Harmonisation of management systems and manufacturing methods continue to advance Carclo’s technical capabilities to support the industrialisation of medical markets. Carclo’s technical offering and strategic footprint aligns well with increasing global demand in clinical chemistry, diagnostic disposables and diabetes management with leading OEMs.
In the medical sector, Carclo’s customers are predominantly blue-chip global OEMs, typically in the top three of their respective segments. In diagnostics we are proud to supply four of the top five clinical diagnostics providers. In non-medical segments our customers are niche providers of critical safety applications or technology leaders.
Electronics and consumer products not only have been a founding cornerstone but also remain a strong segment of our business. Decreasing size of electronic components and increasing cost pressures on consumer products has fuelled growth in low-cost regions and increased capabilities across a range of high precision gears, connectors, fire and safety applications, packaging, as well as dispensing equipment applications.
Carclo is a specialist in the design, development and manufacture of injection moulded and extruded optical components and assembled devices across a wide range of applications. Carclo maintains its niche position in the LED lighting markets, providing energy savings and performance solutions in the areas of architectural lighting, street lighting, automotive and aerospace. Carclo carries its own proprietary line of optics for LED applications in addition to standard and custom-designed electro optics such as Fresnel lenses, light guides, guidance systems and CCTV security domes.
Our success in the stringent aerospace and defence markets has been built over a century of experience, where the most exacting production quality standards attainable are imposed. Delivery on time and “right first time” for our customers is a must.
Europe’s leading supplier of control cables for the aviation industry. Both Bruntons and Jacotte manufacture aircraft mechanical control cables to international standards or customer bespoke designs as required.
As a detailed parts manufacturer to many leading aerospace and defence businesses, Bruntons supply a range of specialised machined components for both production and aftermarket requirements. Bruntons also support the vintage aircraft market with the supply of streamline wires.
To satisfy the quality standards required, both our sites hold Aerospace AS9100 approval, a must for manufacturers wanting to work in this sector. Alongside this, we also hold a number of OEM “supplier approvals” and “special process approvals” to support our customers’ needs.
The Group is focused on delivering sustainable growth in earnings by focusing on being the supplier of choice in our core markets. Underpinned by our values and culture.
We aim to be the employer of choice in our sector and locations. Our engaged and skilled workforce is focused on delivering the best solutions for our customers through innovation, customer collaboration and quality. We are creating an environment that enables our employees to realise their full potential whilst feeling safe and supported.
We operate within a disciplined capital allocation framework that allows us to invest in growth and productivity enhancement whilst meeting our obligations to the external stakeholders.
We build and maintain close long-term relationships with customers, suppliers and other stakeholders; centred on trust and collaboration.
We have developed long-standing relationships with key partners in our supply chain, which is a key element of delivering on-time quality products to our customers.
We focus on enhancing operational efficiency and return on invested capital. We ensure investment in new assets is accretive to overall Group return on capital.
Our people are experts in their fields. From innovation to operations and product stewardship we have experts who enable us to deliver unique and superior products to our customers.# STRATEGIC REPORT
We achieve this through our technical capability and operational excellence, which enables us to consistently deliver high quality products to, and build deep relationships with, our customers. Underpinned by our values and culture
Our customers have selected us over our competitors, and we recognise that this decision is based on their faith in our ability to meet or exceed their expectations. Each of our businesses monitor key aspects of our customer performance and this is continually fed back to our employees.
We meet our customers’ expectations through a focus on operational excellence which enables us to deliver high quality products, on time and at a competitive price, whilst achieving a return on investment above our hurdle rate.
We operate with a flat and decentralised management structure in order to make fast and responsive decisions to the benefit of our customers, employees and ultimately for the Group as a whole. We expect our management teams to operate in an entrepreneurial manner and reward them appropriately. This devolved structure also enables the Group to operate with a lean overhead structure.
Our business operates across three different continents to provide local support to our global customers. We ensure that we operate ethically in all of our locations, respecting local regulations, and we develop a culture of best practice in operational management, customer responsiveness as well as ensuring that our approach to health and safety is consistent in all of our operations.
The Group will create value for shareholders by generating sustainable earnings and positive cash flow in excess of the requirements of other external financial stakeholders. We will continue to rebuild the strength of our balance sheet to enable investment for future growth.
Creating and maintaining rewarding careers for our total global workforce of c. 1,000 is critical for the delivery of our strategy.
We provide critical components to our customers who operate in demanding, highly regulated markets. The quality of our products enables our customers to provide value-added solutions in safety-critical environments.
We value our supplier relationships and take a long-term strategic approach to mutual value creation.
The Group provides funding to the pension funds that provide retirement benefits for past and present employees. Although the defined benefits schemes are closed, the Group takes its funding obligations seriously and works closely with the scheme trustees to ensure that the future commitments to scheme members are met.
The Group has a long-standing relationship with its lending bank. The bank provides funds that enable the Group to grow and create value for all stakeholders and in turn the Group seeks to deliver a return on invested funds to its lending bank.
Our purpose at Carclo plc is to deliver high quality, precision components to our customers that enable them to provide solutions in highly regulated, safety-critical environments. Our technology and products are relied upon by customers worldwide who trust us to deliver reliable, high quality, cost-effective products that ultimately enhance lives of the end users of the systems of which they form a part.
Effective engagement with our stakeholders is crucial to the delivery of our purpose and our strategy. The Directors understand their responsibilities to promote the success of the Company in accordance with Section 172 of the Companies Act 2006. Section 172 of the Companies Act 2006 requires the Directors to have regard to a number of factors including taking into consideration the interests of stakeholders in their decision-making. Further information on how the Directors oversee stakeholder engagement and discharge their duties and responsibilities is included in the statement of corporate governance on pages 46 to 49.
The Directors understand their responsibilities to promote the success of the Company in accordance with Section 172 of the Companies Act 2006.
| Stakeholders | Material issues | How we engage | Outcomes |
|---|---|---|---|
| EMPLOYEES | We recognise that having engaged, motivated employees with aligned values is key to the long-term success of the business. We seek to be the employer of choice in our sector and geographies in which we operate. | • Ensure our core values are embedded throughout the Group. • Create a positive working environment through a high performing culture. • Attract and retain a diverse range of talent and perspectives. • Ensure employees are engaged in their roles. • Effectively invest in personal development and career progression. • Site visits by the whole Board including sessions with a cross-section of employees enabling employees to engage directly with Board members. • Each of the Non-Executive Directors are responsible for employee engagement at different sites in the UK, and act as a conduit between the Board and employees. • The Executive Chair and divisional leadership hold regular “town hall” meetings with staff to discuss and communicate a range of issues. • All employees receive an induction, a Group overview presentation and details of Carclo’s policies and processes, health and safety and more. • The Non-Executive Directors have started to recommence workforce meetings following the easing of travel restrictions. • Divisional leadership continued to hold regular “town hall” meetings of a virtual nature. |
|
| SHAREHOLDERS | Our strategy aims to deliver long-term returns to our shareholders. We recognise the importance of the support of our shareholders as the business makes progress on its restructuring and value-creation plan. | • Creation of shareholder value requires a successful delivery of our strategy. • Communication of progress on this strategy is important to ensure shareholders are appraised of the potential for return on investment. • The Executive Chair maintains regular contact with our key shareholders and reports regularly to the Board. • The Company provides regular updates to the market via press releases and presentations following full-year and half-year results. • The Company utilises the regulatory news system to provide updates on relevant significant news to shareholders. • The Executive Chair continued to liaise with key shareholders throughout the financial period. • Regular updates are now provided to retail investors via the Investor Meet Company platform. |
|
| CUSTOMERS | Our products enable our customers to deliver their solutions in highly regulated, safety-critical environments. | • Ensure we meet or exceed our customers’ requirements in all respects: quality; on-time delivery; value. • Provide technical solutions that enable our customers’ products to be competitive in their markets. • Obtain feedback on where we are performing well and any areas where we can improve. • Continuous engagement by a range of employees in our divisions including divisional CEOs via face-to-face and telephone meetings, to discuss performance and future solutions. • Measurement and monitoring of key operational KPIs at both business unit and Board level. • Management continued to liaise with customers throughout the period to discuss performance and future solutions. • Operational KPIs at both business unit and Board level have been continually developed throughout the period. |
|
| SUPPLIERS | Our suppliers enable us to deliver on our commitments responsibly and sustainably. | • Ensure high standards throughout our supply chain. • Ensure compliance with recognised standards that uphold human rights and safety, prohibit modern slavery and promote sustainable sourcing. • Develop long-term partnerships that enable us to meet our customer commitments. • Regular audits are carried out at key suppliers. • Suppliers asked to agree to Carclo’s policies on modern slavery and human trafficking, and anti-bribery and corruption. • New suppliers are audited before approval. |
The Group’s lending bank provides funds that enable the Company to invest and grow.
• Secure long-term financial support for the Group.
• Ensure that the lending bank is appraised of progress on the Group’s value creation strategy.
• The Executive Chair and CFO work closely with the lending bank.
• The Group provides information relating to Group performance and progress on strategy delivery to the bank on a regular basis.
• Quarterly update meetings are held with the lending bank, as well as regular updates and supplying of information in between meetings.
The Company provides deficit repair contributions to the Group pension fund which in turn provides retirement benefits for past and current employees of the now-closed defined benefit pension scheme.
• Achieving an agreed schedule of deficit repair contributions that balances the needs of the scheme and the needs of the business to invest.
• Ensuring that the scheme assets and liabilities are managed appropriately.
• The Executive Chair and CFO work closely with the pension trustees.
• The Group provides information relating to Group performance and progress on strategy delivery to the pension trustees on a regular basis.
• The Group is working closely with the pension trustees to deliver the optimal long-term funding and management solution.
• Quarterly update meetings are held with the pension scheme trustees, as well as regular updates and supplying of information in between meetings.
We believe that business should be a force for good in the communities in which we operate. We aim to support and inspire our employees to make a difference in their communities.
• Understand how we can contribute positively and sustainably to our local communities.
• The responsibility for community engagement is devolved to the local business units.
• Some activity has been curtailed in the period due to the pandemic, however more information can be seen in our Responsible Operations report on pages 21 and 22.
16 Carclo plc Annual report and accounts 2022
To enable our performance to be tracked against our organic growth strategy, we have determined that the following key performance indicators (“KPIs”) should be focused on.
| KPI | 2018 | 2019 | 2020 | 2021 | 2022 | Change from Previous Year | Definition and method of calculation | Explanation of importance |
|---|---|---|---|---|---|---|---|---|
| Revenue from continuing operations (£m) | 104.7 | 105.3 | 110.5 | 107.6 | 128.6 | £128.6m ▲ 19.5% | Revenue from continuing operations (comparative years have been restated to remove discontinued operations and so to present continuing operations on a like-for-like basis). | Helps to monitor our success in growing the business. |
| Underlying operating profit from continuing operations (£m) | 6.2 | 6.4 | 7.3 | 4.8 | 6.1 | £6.1m ▲ 26.9% | Operating profit from continuing operations before discontinued operations, separately disclosed items and exceptional items (comparative years have been restated to remove discontinued operations and so to present continuing operations on a like-for-like basis). Please refer to the reconciliation of non-GAAP financial measures within the information for shareholders on page 153. | Helps to monitor our success in generating profits from our operations. |
| Net debt excluding lease liabilities (£m) | 31.5 | 37.0 | 22.1 | 20.5 | 21.5 | £21.5m ▲ 4.9% | Net debt excluding lease liabilities is defined as loans and borrowings, excluding lease liabilities, less cash and cash deposits as at the balance sheet date. Please refer to the reconciliation of non-GAAP financial measures within the information for shareholders on page 153. | Helps to appraise the Group’s capital structure and liquidity. |
| Net debt (£m) | 31.5 | 38.5 | 27.4 | 27.6 | 32.4 | £32.4m ▲ 17.4% | Net debt is defined as loans and borrowings, including lease liabilities, cash and cash deposits as at the balance sheet date. Please refer to the reconciliation of non-GAAP financial measures within the information for shareholders on page 153. Lease liabilities as at the balance sheet date were £10.9 million. On 1 April 2019 the Group initially applied IFRS 16 Leases. The comparatives for 2017/18 and 2018/19 are presented under the previous accounting standard IAS 17. | Helps to appraise the Group’s capital structure and liquidity. |
| Return on capital employed (excluding pension liabilities) 1 (%) | 10.1 | 1.2 | 5.0 | 6.6 | 7.8 | 7.8% ▲ 1.2% | Return on capital employed measures the underlying operating profit for the Group, including discontinued operations, as a percentage of average capital employed, calculated as the average of the opening equity plus net debt and pension liabilities, and closing equity plus net debt and pension liabilities. | Helps to monitor our success in generating profits from the capital employed in the business. |
| Lost Time Injury Frequency Rate | 8.3 | 6.9 | 4.7 | 2.7 | 2.5 | 2.5 ▼ 0.2% | Lost Time Injury Frequency Rate measures the number of lost time injuries per 100,000 hours worked. The 2018, 2019 and 2020 rates include the discontinued Wipac business. | Helps to monitor our success in operating a safe working environment. |
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
17 Carclo plc Annual report and accounts 2022# Carclo plc Annual report and accounts 2022
The Board considers that it is paramount that the Group maintains the highest ethical and professional standards in all its undertakings.
WHAT’S IN THIS SECTION
People
Environment
Health and safety
TCFD
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
19 Carclo plc Annual report and accounts 2022
Corporate social responsibility is a key element of operations and decision-making. The Group understands the importance of ensuring that the business has a positive impact on employees, customers, suppliers and other stakeholders, which in turn supports the long-term performance and sustainability of the business. Our philosophy is to embed the management of these areas into our business operations, both managing risk and delivering opportunities that can have a positive influence on our business. We also recognise that the expectations of all our stakeholders are constantly increasing and we aim to, meet and, in time, exceed these expectations.
During the year there have been no prosecutions, fines or enforcement action as a result of non-compliance with safety, health or environmental legislation. We have achieved significant reductions in accident rates and introduced a number of new initiatives to support the health and wellbeing of our employees.
The Group Executive Committee, which is chaired by the Executive Chair, drives the Group’s actions in the fields of global social responsibility, health and safety, anti-bribery and corruption, environmental and climate change policies, charitable support, equality and human and labour rights, whistleblowing and supply chain labour standards.
| Environmental matters | Employees | Ethical Policy | Modern Slavery Statement | Anti-corruption and anti-bribery | Whistleblowing Policy |
|---|---|---|---|---|---|
| Environmental Policy | Ethical Policy | Health and Safety Policy | Ethical Policy | Anti-Bribery and Corruption Policy | Ethical Policy |
| Responsible operations report (page 21) | Equal Opportunities and Diversity and Inclusion Policy | Responsible operations report (pages 20 and 21) | Responsible operations report (page 21) | Responsible operations report (page 21) | Responsible operations report (page 21) |
| Human rights | Statement of corporate governance (pages 48 and 50) |
| Policy embedding, due diligence and outcomes | Principal risks and uncertainties | Description of principal risks and impact of business activity | Description of the business model | Non-financial KPIs | Key performance indicators (page 17) | Non-financial reporting | Reporting requirement | Policies and standards which govern our approach | Risk management and additional information |
|---|---|---|---|---|---|---|---|---|---|
| Principal risks and uncertainties (page 31) | Principal risks and uncertainties (pages 32 to 38) | Our business model and strategy (pages 12 and 13) |
We comply with the non-financial reporting requirements contained in Sections 414CA and 414CB of the Companies Act 2006. The table below, and information to which it refers, is intended to help stakeholders understand our position on key non-financial matters.
20 Carclo plc Annual report and accounts 2022
The Group places considerable value on the involvement of its employees and has continued to keep them informed on matters affecting them and on various financial and economic factors affecting the performance of the Group. The Group regularly updates its employment policies and all employees are issued with a staff handbook to keep them up to date with information relating to their employment.
The Group operates, and is committed to, a global policy of equality that provides a working environment that maintains a culture of respect and reflects the diversity of our employees. It is committed to offering equal opportunities to all people regardless of their sex, nationality, ethnicity, language, age, status, sexual orientation, religion or disability. We believe that all employees should be able to work safely in a healthy workplace without fear of any form of discrimination, bullying or harassment. We believe that the Group should demonstrate a fair mix across all levels of our business.
At 31 March 2022, 29.3% of our employees identified as female (2021: 31.6%). The proportion of women in senior management positions amounted to 11% (2021: 12%). Our diversity encompasses differences in ethnicity, gender, language, age, sexual orientation, religion, socio-economic status, physical and mental ability, thinking style, experience and education. We believe that the wide array of perspectives that result from such diversity promotes innovation and business success.
We operate an equal opportunities policy and provide a healthy environment which will encourage good and productive working relationships within the organisation.
The safety and wellbeing of the Carclo team has continued to be foremost in the minds of the Board and in addition to the measures introduced at the start of the pandemic a range of further actions have been taken to support colleagues through these challenging times. The Board is grateful for the positivity, resilience and dedication shown by colleagues again this year.
The Group formally launched its Group Health and Wellbeing Programme on 1 June 2021 (“Carclo cares”), and in particular put in place an Employee Assistance Programme (“EAP”) helpline for all its employees globally from that date. A Group Stress, Mental Health and Wellbeing Policy was put in place from November 2021 and Health and Wellbeing Champion volunteers are now in place at each site, who drive forward actions locally. The Group is developing an intranet site where health and wellbeing can be better promoted going forward and so that employees around the world can exchange thoughts, ideas and best practice more informally.
The Group has continued to promote the health and wellbeing of its employees. For example:
* as a result of our actions the accident rate (number of accidents/ hours worked) was reduced from 4.5/100,000 hours in 2020/21 to 3.7 /100,000 in 2021/22 and lost time injury frequency rate reduced from 2.7 accidents per 100,000 hours worked in 2020/21 to 2.5 accidents per 100,000 hours worked in 2021/22 as shown in the Key Performance Indicators on page 17;
* the Group is rolling out ISO 45001;
* in China and India, Women’s Day is celebrated every year. This includes a small gift and lunch for our female employees;
* in China, we traditionally hold an annual dinner and award and recognition ceremony for achievements, which coincides with the Chinese New Year; and
* a safety day was held in India. This year marked the 51-year anniversary of the event. An annual event is held whereby employees compete for prizes for slogans, make safety pledges and management communicates its plans.
We continue to invest in the development of all our employees, through both informal and formal routes. Assessment of individual training needs is a key element of the annual appraisal process. We regularly recruit apprentices, and we currently have 39 employees enrolled in registered apprenticeships globally.
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
STRATEGIC REPORT
21 Carclo plc Annual report and accounts 2022
Following the enactment of the Bribery Act 2010, we have codified our Ethical Policy confirming our commitment to not tolerating bribery, corruption or other unethical behaviour on the part of any of our businesses in any part of the world. Compliance with the Act has been a priority for the Group and the policy provides guidance and instruction to employees and training has been performed in all areas of the business to ensure that it is complied with.
Carclo’s Modern Slavery statement for the year ended 31 March 2022 can be found at www.carclo.co.uk.
It is the Group’s policy to continually seek to eliminate and, where this is not practicable, to minimise negative environmental impacts from the pursuit of its various business interests whilst continuing to produce high quality products to its customers’ requirements. It is the Group’s policy to comply with all statutory environmental legislation as a minimum and to aim to improve upon the standards set by the local regulatory authorities. It is the Group’s policy to foster an informed and responsible approach to all environmental concerns and it encourages the involvement of employees, customers and suppliers. Regulatory authorities are consulted and informed at all appropriate times.# STRATEGIC REPORT
The Group continues to support long-term strategies to minimise, reuse and recycle packaging through its membership of Valpak, a not-for-profit organisation through which a large number of businesses work together to recover and recycle packaging.
A health and safety policy statement is in place to ensure a safe working environment at all times. The health and safety policy statement also demonstrates our responsibility to customers, suppliers and contractors and we maintain communication of the policy at all levels throughout the Group.
Carclo is a global company and we take seriously our responsibilities to maintain an ethical supply chain towards those communities in which we operate. With full control over our manufacturing facilities in low-cost regions we commit to be a responsible supplier.
22 Carclo plc Annual report and accounts 2022
We encourage our businesses to support their local communities through charitable support and education initiatives and responsibility for this is devolved to local management. We fully support the Indian government’s corporate social responsibility (“CSR”) scheme via our facility in Bangalore. In recent years our CTP business has funded the planning, design and construction of a multi-use building in a local village, bio-toilets at three schools, classroom buildings and a dormitory building at a further two schools. We have donated over 10,000 face shields during the COVID-19 pandemic period to medical workers and first responders in our local communities in India. Last year we supported a local roads infrastructure programme, continued our support of providing LED street lamp lighting in local rural villages, as well as donating a further 3,000 face shields to frontline essential services. Our CTP facility in Latrobe, USA donated over $1,200 worth of toys (both employees and the Company) at Christmas 2021 for the “Toys for Tots” campaign. The Head Office wellbeing team hosted a charity event on 30 March 2022 in helping to raise awareness and funds as part of #BrainTumourAwarenessMonth, and raised a total of £225 for Yorkshire’s Brain Tumour Charity.
Carclo employees participate in a variety of activities to support both local and national charities. Some highlights from our year include our Aerospace business supporting its local training board which is run as a charity through EDETA. The charity provides for apprentice training mainly in the Lothians but also has some input into the Borders and Fife regions of Scotland. We also make charitable donations in support of local communities. In the 2021/22 year, the Group donated £14k to charity (2020/21: £15k). It is the Group’s policy not to make political donations and no such donations were made in the year (2020/21: £nil).
The TCFD recommendations constitute a robust reporting approach for organisations, with new requirements including: mapping the risks and opportunities to businesses arising from climate change, modelling a variety of climate change scenarios for a business, alongside more usual calculation of carbon footprints and associated operational metrics.
The TCFD recommendations come from the Financial Stability Board (“FSB”), an international organisation promoting macroeconomic stability, and they seek to better inform investors of the climate change implications for businesses. As a result, they are designed for organisations with a significant amount of equity.
Various governments are adopting TCFD recommendations, and the UK is an early adopter. Carclo is aware of the UK’s adoption of the FSB’s TCFD recommendations. Given the difficult trading environment over the last two years and the new challenging and onerous reporting requirements, which will require enhanced management input to develop the reporting processes, Carclo has engaged appropriate stakeholders to establish suitable reporting routines for this new legislation in a timely and thorough manner in the next financial year.
As a result, our TCFD reporting will chart Carclo’s progress by including climate-related disclosures consistent with TCFD recommendations and disclosures and the Listing Rules requirements of LR 9.8.6R. Carclo has timetabled the development of its full TCFD reporting capabilities to commence in the next financial year.
Disclosures in future reporting will follow the seven TCFD recommended Principles for Effective Disclosures, so that they should:
These future disclosures will, as recommended by the TCFD, focus strongly on risks and opportunities related to transition to a lower-carbon economy. The TCFD recommendations will help us better understand the climate-related risks we face and inform how we monitor and manage climate-related risks and opportunities.
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION
23 Carclo plc Annual report and accounts 2022
To frame its disclosures, Carclo will take the four overarching Elements of Recommended Climate-Related Financial Disclosures, being:
A. Governance (the organisation’s governance around climate-related risks and opportunities)
B. Strategy (the actual and potential impacts of climate-related risks and opportunities on the organisation’s businesses, strategy and financial planning)
C. Risk Management (the processes used by the organisation to identify, assess and manage climate-related risks)
D. Metrics and Targets (the metrics and targets used to assess and manage relevant climate-related risks and opportunities)
The Board recognises that changes to the climate may have far-reaching consequences for the Group. The Board takes overall accountability for the management of risks and opportunities, which will include climate change. Responsibility for developing and evaluating climate-related policies will be delegated to the ESG Committee, which will incorporate the TCFD Steering Committee, with first meetings planned in FY23. The Group Executive Committee and Board currently consider ESG matters as a standing agenda item. The Audit and Risk Committee oversees and advises the Board on the Group’s risk exposure, risk appetite and future approach to risk, and therefore will receive the reports of the ESG and TCFD Steering Committee for comment and review. The ESG Committee will support the Board by reviewing and monitoring the processes for setting climate-related targets and collecting the data and information required to support the TCFD reporting and strategy. The Audit and Risk Committee will also assist the Board by monitoring financial and non-financial climate-related risks. It will be responsible for tracking changes related to this area that could change the risk profile.
As stated, Carclo will set up an ESG and TCFD Steering Committee to:
A. Identify climate-related risks and opportunities over the short, medium and long term
B. Ensure risks are added to our overall risk register
C. Develop a strategy to mitigate the identified risks and a strategy to evaluate any identified opportunities
A summary of our current principal risks can be found on page 31 of this annual report. The Audit and Risk Committee reviews principal and emerging risks and how they are monitored. Looking to the future, we will continue to strengthen how climate risk resilience is identified, assessed and properly embedded in our business and across its value chain.
We have reported on our Scope 1 and 2 emissions on page 24 of this annual report, which summarises in a tabular format these emissions for our business. Further metrics and targets will be identified as we conduct further analysis into the climate-related risks and opportunities. This will include consideration of, understanding, and identifying our Scope 3 emissions in order for Carclo to gain a wider understanding of our impact on the environment and how this impacts our trading relationships.# Next Steps
Carclo’s timetable for developing full TCFD reporting capabilities in the next financial year is as follows:
TCFD requirements are altogether stronger than previous carbon reporting legislation (e.g. ESOS, SECR) due to the Strategy and Governance components, which require senior stakeholder engagement. Our timetable for FY 23 TCFD reporting will be guided through quarterly meetings adopting the over-arching TCFD themes of Governance, Strategy, Risk Management, and Metrics and Targets.
The Group is required to report its annual greenhouse gas (“GHG”) emissions pursuant to the Companies (Directors’ Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018 (“Regulations”). The 2018 Regulations, known as Streamlined Energy and Carbon Reporting, came into effect on 1 April 2019. We have collated data during the year to 31 March 2022 and are reporting emissions and energy consumption for this period to coincide with the Group’s financial reporting period.
Year-on-year GHG emissions: location-based methodology
| Emissions from: | 2022 (tCO₂e) | 2021 (tCO₂e) | Percentage change |
|---|---|---|---|
| Scope 1 (tCO₂e) Gas, fuel and industrial emissions | 567 | 522 | 8.6% |
| Scope 2 (tCO₂e) Electricity | 19,129 | 20,564 | (6.7)% |
| Total (tCO₂e) | 19,696 | 21,086 | (6.3)% |
| Group revenue (£ million) | 128.6 | 107.6 | 19.5% |
| Intensity ratio (tCO₂e per £1 million of revenue) | 153.1 | 195.5 | (21.3)% |
Carclo consumed a total of 42,157 MWh of energy globally during 2021/22 (2020/21: 44,068 MWh) comprising UK 2021/22 15,790 MWh (2020/21: 14,068) and rest of the world 2021/22 26,367 MWh (2020/21: 30,000 MWh). UK tCO₂e 2021/22 3,431 (2020/21: 3,200), rest of the world 2021/22 16,265 (2020/21: 17,900).
Total energy consumed 42,157 MWh = 328.5 MWh/£ million of revenue
Total revenue £128.6 million
The intensity ratio of energy consumption has decreased this year due to increased Group revenue and a reduction in overall energy consumed.
From April 2021 to March 2022 the total electricity consumption was 19,129 MWh and it has been calculated that 2021/22 electricity consumption is 6.7% lower than in the same period in 2020/21.
From April 2021 to March 2022 the total natural gas consumption was 567 MWh and it has been calculated that 2021/22 natural gas consumption is 8.6% higher than in the same period in 2020/21.
From April 2021 to March 2022 the total direct transport consumption was 458 MWh and it has been calculated that 2021/22 transport energy consumption is 38% higher than in the same period in 2020/21. The global pandemic in 2020/21 reduced transport consumption.
The Group has undertaken a range of improved energy management initiatives in the year. There have been several energy efficiency improvements in the Indias site, including: MH lamps being replaced by LED lights at Hall B and Hall E, CFL lights being replaced by LED panel lamps in admin, office and assembly halls, auto on/off control (time based) provided to street lights and store area to minimise the illuminating hours, conversion of the T4 tubes into LED in all of the machine working tables, installation of motion sensors for work table lamps/ fans replaced by LED lights at Hall B – continued in this year, with a plan to install speed regulators in exhaust fans.
The Taicang site has updated the motor from fixed frequency to variable frequency for the HVAC system. In addition, they have upgraded heating fans for some machines to save energy, and have adjusted the room temperature in the facility. The Bruntons site has renewed and serviced gas ceiling heaters in the factory to reduce gas usage. Mitcham and China have added air saving nozzles for automation, leading to a reduction of 16% demand from compressors. China has converted the HVAC system from fixed frequency to variable for minimum 15% reduced power consumption. The China and Brnos sites have improved their Barrel/Heater band, reducing energy by .63 kWh per machine annually. The China facility has been converted to all LED lighting.
For FY23, all sites are evaluating the feasibility of solar panels, and energy monitoring of equipment included with MES. In addition, the site in China made some changes to reduce HVAC demands and tower/chiller systems to limit energy in cooling water. All sites will have energy monitoring on all equipment as Thingtrax integration is finalised. The Head Office has been relocated from an older stone building to a modern office, which has reduced square footage from 4256 sq. ft to 2450 sq. ft.
We have reported on all the emission sources required under the Companies (Directors’ Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018. These sources fall within our consolidated financial statements. We do not have responsibility for any emissions sources that are not included in our consolidated statement, other than those highlighted below.
This report is aligned with the GHG Protocol methodology. The GHG Protocol establishes comprehensive global standardised frameworks to measure and manage greenhouse gas emissions from private and public sector operations, value chains and mitigation actions. The framework has been in use since 2001, and forms a recognised structured format to calculate a carbon footprint. The total electricity conversion to CO₂ is on a location-based basis. Energy consumption is expressed in kWh: kilowatt hours, as this is the unit specified by SECR legislation. Defra 2019 emissions factors have been utilised for UK sites and appropriate country-specific emissions factors have been utilised for overseas operations, using published emissions factors by the United States Environmental Protection Agency and the International Energy Agency. Data has been collated from source documentation or, where this has been impracticable, using estimates. Calculations of emissions for the period have been made using third-party, specialist software and have undergone third-party quality assurance.
Phil White
Chief Financial Officer
Across the board, financial improvement despite global economic headwinds:
Against a range of global economic challenges in the financial year, the Group has delivered 19.5% revenue growth to £128.6 million (2021: £107.6 million), and higher underlying EBITDA growth of 21.3% to £13.1 million (2021: £10.8 million). Underlying operating profit of £6.1 million (2021: £4.8 million) produced a return on sales of 4.7% (2021: 4.5%), despite the impact of rising cost inflation, particularly in the second half. Underlying EBITDA growth of 21.3% to £13.1 million (2021: £10.8 million) included CTP EBITDA of £15.0 million (2021: £14.8 million), Aerospace EBITDA of £0.# FINANCE REVIEW
£9 million (2021: £0.8 million), while Central underlying EBITDA costs improved by £2.0 million to £2.8 million (2021: £4.8 million), largely driven by the full year benefit of the cost reductions commenced in the prior year. Net cash generated from operations was £6.8 million (2021: £11.2 million). The Group gained substantial net exceptional and non-recurring income for the second successive year totalling £3.5 million (2021: £5.7 million). This included £2.1 million grant income from a US government post COVID-19 loan forgiven in the year, £0.9 million from new pension benefit initiatives, £0.7 million in discontinued operations from the final exit gains of the LED technology business, and £0.1 million costs for restructuring and rationalisation. As a result, statutory operating profit remained high for a second successive year at £8.9 million (2021: £9.3 million). Finance costs were £3.0 million (2021: £2.7 million), including notional pension deficit interest charged of £0.7 million (2021: £0.8 million), and taxation charges stayed low at £0.8 million (2021: £0.5 million), benefiting from a deferred tax credit of £0.7 million on resumed recognition of taxable profitability in the UK entities (the 2021 taxation charge included the release of some taxation provisions related to uncertainty). Statutory profit after tax was £5.8 million (2021: £7.4 million) on all operations, and £5.1 million (2021: £6.2 million) on continuing operations, giving a statutory EPS on all operations of 7.9 pence (2021: 10.1 pence), and 7.0 pence on continuing operations (2021: 8.5 pence). Underlying profit after tax increased by 33.3% to £2.3 million (2021: £1.7 million), giving an underlying EPS of 3.1 pence (2021: 2.4 pence), on underlying operating profit up 26.0% to £6.1 million (2021: £4.8 million). The balance sheet has substantially strengthened as a result, with net assets growing by £16.5 million to £24.4 million (2021: £7.9 million). £11.3 million of the net asset growth came from the reduction in the pension deficit from £37.3 million to £26.0 million, aided particularly by committed additional pension contributions and improved discount rates applied to the pension scheme liabilities.
Carclo plc Annual report and accounts 2022
All available net cash has been reinvested in targeted capital expenditure to drive forward business growth, with tangible additions of £9.7 million (2021: £10.4 million). £6.8 million of this investment has been achieved in leasing. Net debt including IFRS16 lease liabilities increased in the year by £4.8 million to £32.4 million (31 March 2021: £27.6 million), with the increase driven by a combination of significant investment in new plant and equipment to support future growth and an increase in inventory. Net debt excluding leases remaining broadly similar at £21.5 million (2021: £20.5 million).
Overall Group revenue (wholly from continuing operations) increased by 19.5% to £128.6 million (2021: £107.6 million) with CTP revenue of £123.9 million, up 20.9% (2021: £102.5 million) and Aerospace revenue of £4.7 million, down 7.8% (2021: £5.1 million). Underlying EBITDA from continuing operations increased 21.3% to £13.1 million (2021: £10.8 million). Underlying operating profit from continuing operations increased by £1.3 million to £6.1 million (2021: £4.8 million), with the total rising to £8.2 million including the separately disclosed income from the forgiveness of a US government loan provided to support the impact of COVID-19 on US businesses. Of this, Aerospace operating profit was £0.7 million (2021: £0.6 million). CTP operating profit was £10.5 million including £2.1 million post COVID-19 grant income (2021: £9.2 million). Other Group and central costs were cut by £1.9 million to £3.0 million (2021: £4.9 million). We significantly rationalised central costs while giving divisions more accountability. A reconciliation of statutory to underlying non-GAAP financial measures is provided on page 153.
The CTP division performed strongly in the first half of the year with demand continuing to grow for medical and diagnostic products. However, second half trading was more challenging due initially to difficulties recruiting labour in the US and then cost escalations across raw materials, energy, packaging, freight and other overheads. Whilst the impact of raw material cost increases can largely be passed on to customers (albeit with some time lag) the overall impact of these increases reduced margins in the second half, particularly in the US operations.
The Aerospace division has managed to maintain operating profitability at £0.7 million for the year (2021: £0.6 million) and continued to generate cash throughout the year. Order intake improved significantly in the second half of the year. Margins have been maintained despite significant cost increases in the second half and made up for a small reduction in turnover to £4.7 million (2021: £5.1 million).
The Group has received its final proceeds from the exit of its LED Technologies business, and has simplified its structure and focus purely on CTP and Aerospace growth. The Group has completed this re-focus while making net exceptional gains for a second successive year, mainly from the LED business exit and pension scheme initiatives. As a result, net exceptional gains from discontinued business were £0.7 million (2021: £1.2 million). Further net exceptional gains from pension scheme initiatives were £0.9 million (2021: £6.5 million). Other net exceptional costs primarily deal with the restructuring and rationalisation of the Group £0.2 million (2021: £2.0 million). These were undertaken largely in conjunction with mutually agreed plans and actions between the Group, the pension trustees and the principal bank as established in the refinancing agreement of August 2020.
After exceptional and separately disclosed items, operating profits for continuing operations were £8.9 million (2021: £9.3 million). Finance costs were £3.0 million (2021: £2.7 million), comprising net bank interest of £1.7 million (2021: £1.6 million), pension non-cash notional finance charges of £0.7 million (2021: £0.8 million) and leasing and other interest charges of £0.5 million (2021: £0.3 million). Group underlying profit before tax from continuing operations was £3.1 million (2021: £2.2 million), rising to £5.2 million including the COVID-related US loan forgiven in the year. Group statutory profit from continuing operations before tax including exceptional and non-recurring items was £5.9 million (2021: £6.7 million). Group taxation of £0.8 million (2021: £0.5 million) includes a deferred tax credit of £0.7 million as the UK businesses return to sufficient projected profits in total to recognise a deferred tax asset. The 2021 tax charge was lower than the UK effective tax rate after taking account of provisions for tax uncertainties no longer required and timing differences. Underlying Group tax charges tend to be higher than the UK effective tax rate due to the weighting of taxable profits generated in higher tax jurisdictions as well as occasional withholding tax charges charged on some overseas dividends declared.
Profit after tax before discontinued operations was £5.1 million (2021: £6.2 million) and Group statutory profit after tax, which includes discontinued operations, was £5.8 million (2021: £7.4 million). Basic underlying earnings per share from continuing operations were 3.1 pence (2021: 2.4 pence) which excludes separately disclosed and exceptional items and discontinued operations. Statutory basic and underlying earnings per share from continuing operations were 7.0 pence (2021: 8.5 pence) and including discontinued operations was 7.9 pence (2021: 10.1 pence).
Carclo plc Annual report and accounts 2022
In the year, the Group invested £9.7 million in property, plant and equipment (2021: £10.4 million), with the majority in CTP’s UK and US operations to support growth with both existing and new customers, largely from the medical sector. This represents 142.2% of the Group depreciation charge of £6.8 million for the year for property, plant and equipment (2021: 179.7% on £5.8 million charge).
At 31 March 2022, total UK bank facilities were £33.8 million, of which £3.5 million related to a revolving credit facility and £30.3 million in term loan facilities, which include £1.4 million scheduled for repayment by September 2022.# FINANCE REVIEW continued
The Group, the bank and the pension scheme trustees are actively engaged in negotiations over the refinancing of the bank debt beyond the current expiry date of 31 July 2023 and over the updated schedule of contributions. The parties are committed to a plan to finalise these by 31 July 2022 and the Directors have an expectation that this will be achieved.
The last triennial actuarial valuation of the Group pension scheme was carried out as at 31 March 2018, reporting an actuarial technical provisions deficit of £90.4 million. The next triennial actuarial valuation results as at 31 March 2021 are not expected to be finalised until the end of July 2022. The actuary released a draft 2021 valuation report on 23 November 2021 based on early assumptions, which recorded an actuarial deficit of £82.8 million (2021: £90.4 million from the 2018 triennial valuation) representing a 67% funding level. By way of comparison, the statutory accounting method of valuing the Group pension scheme deficit under IAS 19 resulted in a reduction in the net liability to £26.0 million (2021: £37.3 million).
The Group faces currency exposure on its overseas subsidiaries and on its foreign currency transactions. Each business hedges significant transactional exposure using forward foreign exchange contracts for any exposure over £20,000. The Group reports trading results of overseas subsidiaries based on average rates of exchange compared with sterling over the year. This income statement translation exposure is not hedged as this is an accounting rather than cash exposure and as a result the income statement is exposed to movements in the US dollar, euro, Czech koruna and Indian rupee. In terms of sensitivity, based on the 2021/22 results, a 10% increase in the value of sterling against these currencies would have decreased reported profit before tax by £0.8 million (2021: £0.7 million).
Given the financial performance and position of the Group, coupled with restrictions on the payment of dividends contained within the refinancing agreement and the lack of distributable reserves, the Board is not recommending the payment of a dividend for 2021/22 (2021: £nil). The Board intends to recommence dividend payments only when it becomes confident that a sustainable and regular dividend can be re-introduced. Under the terms of the restructuring agreement, the Group is not permitted to make a dividend payment to shareholders up to the period ending in July 2023.
In the analysis of the Group’s financial performance, position, operating results and cash flows, alternative performance measures are presented to provide readers with additional information. The principal measures presented are underlying measures of earnings including underlying operating profit, underlying profit before tax, underlying profit after tax, underlying EBITDA and underlying earnings per share. This results statement includes both statutory and adjusted non-GAAP financial measures, the latter of which the Directors believe better reflect the underlying performance of the business and provides a more meaningful comparison of how the business is managed and measured on a day-to-day basis. The Group’s alternative performance measures and KPIs are aligned to the Group’s strategy and together are used to measure the performance of the business and form the basis of the performance measures for remuneration. Underlying results exclude certain items because, if included, these items could distort the understanding of the performance for the year and the comparability between the periods. A reconciliation of the Group’s non-GAAP financial measures is shown on page 153. We provide comparatives alongside all current year figures. The term “underlying” is not defined under IFRS and may not be comparable with similarly titled measures used by other companies.
| CORP OR A TE GOVERN AN CE | FIN ANCI AL S T A TEMEN TS | ADDITION AL INF ORMA TION | STR A TEGI C REP ORT |
|---|---|---|---|
| 29 | Carclo plc Annua l rep or t a nd acco unt s 20 22 |
All profit and earnings per share figures relate to underlying business performance (as defined above) unless otherwise stated. A reconciliation of underlying measures to statutory measures for 2021/22 is provided below:
| COV ID - E xcep tio nal | CTP o per ating p rofit | US gr ant | Un der ly ing | |
|---|---|---|---|---|
| Sta tut or y ite ms e xce pti ona l | £000 | £000 | £000 | £000 |
| Aero space o per atin g profit | 10 ,480 | — | 10 ,480 | 2, 087 |
| Centr al cos ts | 6 77 | — | 677 | — |
| Grou p ope rati ng profit from co ntinui ng op erat ion s | (2,253) | 721 | (2, 97 4) | — |
| Net fin ance e xp ens e | 8, 90 4 | 721 | 8, 183 | 2 ,08 7 |
| Grou p profit b efore t a x ation f rom con tinui ng op erat ions | (2, 989 ) | — | (2, 989 ) | — |
| T a x ation ex pe nse | 5, 91 5 | 721 | 5, 1 9 4 | 2, 087 |
| Grou p profit fo r the p eri od fro m conti nuing o per atio ns | (809) | — | (809) | — |
| Profit o n disco ntinu ed op er ation s, net of t a x | 5, 1 06 | 721 | 4,3 85 | 2,087 |
| Gr oup p ro fit fo r th e pe rio d | 69 3 | 69 3 | — | — |
| Ba si c ea rni ng s per s ha re ( pen ce) | 5,799 | 1,41 4 | 4,38 5 | 2,087 |
The exceptional items comprise:
| Continuing operations £000 | Discontinued operations £000 | Group £000 | |
|---|---|---|---|
| Restruc turing and rationalisation costs | (1 33) | — | (1 33) |
| Gain in respect of retirement benefits | 854 | — | 854 |
| Profit on sale of LED Technologies business | — | 69 3 | 69 3 |
| Total exceptional items | 721 | 69 3 | 1,41 4 |
On 29 April 2022, subsequent to the balance sheet date, the Group entered into a sale and leaseback agreement for a Technical Plastics manufacturing site at Tucson, Arizona, USA. The transaction is expected to complete in July 2022 for a purchase price of $2.95 million less costs of $0.2 million. A lease term of nine years has been agreed and grants the Group the right to cancel any time after three years, provided twelve months’ notice is given. At 31 March 2022 there is no reasonable certainty that the Group will exercise the break clause. The Group expects to recognise a profit on disposal in respect of the site of £0.6 million in the year ending 31 March 2023.
The financial statements are prepared on the going concern basis. Group performance during the year has enabled capital and working capital investment to be made whilst retaining a stable financial position with net debt excluding lease liabilities as of 31 March 2022 increasing to £21.5 million (2021: £20.5 million). The debt facilities available to the Group comprise a term loan of £30.3 million, of which £1.4 million will be amortised by 30 September 2022 and a £3.5 million revolving credit facility which was fully utilised as of 31 March 2022. Both of these facilities mature on 31 July 2023. A schedule of contributions with the pension trustees is in place through to July 2023; beyond this a schedule of contributions for £3.5 million annually is in place until 31 October 2040. This schedule is reviewed and reconsidered between the Company and the trustees at each triennial actuarial valuation, the next being after the results of the 31 March 2021 triennial valuation are known. This valuation, and accordingly an updated schedule of contributions which has been provisionally agreed, is expected to be concluded by 31 July 2022. For the purposes of this going concern review the extent schedule of contributions has been considered in the base case.
| 30 | Carclo plc Annua l rep or t a nd acco unt s 20 22 | FINANCE REVIEW continued | Post balance shee t ev ents andgoing concern continued |
|---|---|---|---|
| Going concern continued |
An intercreditor deed between Carclo plc, certain other Group companies, the bank and the pension scheme trustees requires the Group to have refinanced its bank debt with a maturity date not earlier than 31 March 2026 and to have agreed an updated schedule of contributions for the actuarial valuation of the scheme as at 31 March 2021 by 31 July 2022 (this date having been recently extended by one month). The Group, the bank and the pension scheme trustees are actively engaged in negotiations over the refinancing of the bank debt beyond the current expiry date of 31 July 2023 and over the updated schedule of contributions. The parties are committed to a plan to finalise these by 31 July 2022 and the Directors have an expectation that this will be achieved. As such the Directors’ going concern assessment period is twelve months from the date of signing these financial statements. The bank facilities are subject to four covenants to be tested on a quarterly basis: 1. underlying interest cover; 2. net debt to underlying EBITDA; 3. core subsidiary underlying EBITDA; and 4. core subsidiary revenue.Core subsidiaries are defined as Carclo Technical Plastics Limited; Bruntons Aero Products Limited; Carclo Technical Plastics (Brno) s.r.o; CTP Carrera Inc and Jacotet Industries SAS, with CTP Taicang Co. Ltd and Carclo Technical Plastics Pvt Co Limited being treated as non-core for the purposes of these covenants. It is assumed that the bank covenants and thresholds set out in the current banking agreement are in place throughout the going concern assessment period and are not amended as a result of the ongoing refinancing. Based on our current base case forecasts, these covenant tests are expected to be met throughout the assessment period. In addition, the pensions scheme has the benefit of a fifth covenant to be tested on 1 May each year up to and including 2023. In respect to the years to 31 March 2022 and 31 March 2023 the test requires any short fall of pension deficit recovery contributions when measured against Pension Protection Fund priority drift (which is a measure of the increase in the UK Pension Protection Fund’s potential exposure to the Group’s pensions scheme liabilities) to be met by a combination of cash payments to the scheme, plus a notional (non-cash) proportion of the increase in the underlying value of the Technical Plastics and Aero space businesses based on an EBITDA multiple for those businesses which is to be determined annually. The Directors have reviewed cash flow and covenant forecasts to cover the twelve-month period from the date of signing these financial statements taking into account the Group’s available debt facilities and the terms of the current arrangements with the bank and the pension scheme. These demonstrate that the Group has sufficient headroom in terms of liquidity and covenant testing through the forecast period. In addition, the Directors have reviewed cash flow and covenant forecasts for the same time period based on management’s best estimates of the impact of the ongoing negotiations on facilities and pension contributions which includes currently uncommitted bank loan repayments and provisionally agreed additional pension deficit recovery contributions contingent on future performance. These demonstrate that the Group has sufficient headroom in terms of liquidity and covenant testing through the forecast period. The Directors have reviewed sensitivity testing based on a number of reasonably possible scenarios, taking into account the current view of impacts of the continuing COVID-19 pandemic on the Group (particularly from supply chain disruption and any unmitigated cost inflation across all types of operational expenditure) and possible political uncertainty, including the impact of the Russian invasion of Ukraine and heightened risk of wider conflict, Brexit and other possible overseas trading issues. Severe downside sensitivity testing has been performed under a range of scenarios modelling the financial effects of loss of business from: discrete sites, an overall fall in gross margin of 1% across the Group, a fall in Group sales of 5% matched by a corresponding fall in cost of sales of the same amount, delays in the timing of commencement of significant contractual projects, reduction in revenue from specific customers, minimum wage increases, unmitigated inflationary impact across operating costs and exchange risk. These sensitivities attempt to incorporate the risks arising from national and regional impacts of the global pandemic from local lockdowns, impacts on manufacturing and supply chain and other potential increases to direct and indirect costs. The Directors consider that the Group has the capacity to take mitigating actions to ensure that the Group remains financially viable, including further reducing operating expenditure as necessary. On the basis of this forecast and sensitivity testing, the Board has determined that it is reasonable to assume that the Group will continue to operate within the facilities available to it and to adhere to the covenant tests to which it is subject throughout the twelve-month period from the date of signing the financial statements and as such it has adopted the going concern assumption in preparing the financial statements.
Phil White
Chief Financial Officer
29 June 2022
Carclo defines risk as uncertainty, whether positive or negative, that will affect the outcome of an activity or intervention. The Group operates a risk management framework to direct and control the organisation with regard to risk. Carclo’s appetite for risk is categorised across the Strategic, Operational, Financial and Compliance risk categories of the business and is set out below. This operates as a guide to management for appetite levels in approaching risk to help set priorities and levels of focus.
| Risk category | Risk appetite | Description |
|---|---|---|
| Strategic | Moderate | The Group is prepared to take moderate risks to realise its ambitions. In doing so, we aim to strike a balance between our socio-economic role (low risk acceptance) and our commercial targets (higher risk acceptance). |
| Operational | Very low | The Group focuses primarily on ensuring the continuity and shareholder contribution of business activities, regardless of circumstances. We aim to reduce the risks that threaten this continuity as much as possible. Our risk acceptance in this regard is therefore very low. In the area of safety and security, we do all we can to avoid risks that could put our customers, internal and external employees or visitors in danger. |
| Financial | Low | We aim to maintain a solid financial position in order to provide stability and value added to our stakeholders including shareholders, bank, pension scheme trustees, suppliers, customers and all stakeholders connected to the Carclo chain. The Group is not prepared to take risks that could jeopardise its credit ratings or harm its key financial relationships. |
| Compliance | Zero | The Group strives to comply with all applicable laws and regulations, with a particular focus on safety and security, environmental, competition, tendering and privacy/information security laws. |
The Board is responsible for creating the framework for the Group’s risk management to operate effectively and for ensuring risk management activities are embedded in Carclo processes. The Board is also responsible for ensuring that appropriate and proportionate resources are allocated to risk management activities. The Board undertakes risk management to improve understanding of the actual and potential risks to our business as well as its resilience, performance, sustainability and success, to enable it to assess and respond to new opportunities as they arise and to provide fair and balanced information to shareholders and potential shareholders. The Board is also responsible for ensuring that appropriate and proportionate resources are allocated to risk management activities. The Board has carried out an assessment of the principal risks facing Carclo plc, including those that would threaten its business model, future performance, solvency or liquidity. This report details these risks and explains how they are being managed or mitigated. When assessing risk, the Board considers both external (arising from the environment in which we operate) and internal factors (arising from the nature of our business and its internal controls and processes). Management is accountable to the Board for monitoring the system of internal control and for providing assurance to the Board that it has done so. An essential part of the risk management framework is for management to monitor the framework’s operation in order to provide assurance throughout the management organisation and to those responsible for governance that it is operating effectively. Management are further developing processes for ensuring that the risk management stages such as event identification, risk assessment, selection of responses and risk reporting are working. This includes, since risks change over time, managers giving attention to ensuring that risk registers are being updated for new or changing risks and that internal controls are being adapted and developed where necessary. Local management takes ownership of the specific risks relevant to their sphere of operations with the likely causes and effects recorded within the risk register held at site level, with corporate risks being identified within the Head Office Executive team. The risks are scored based on likelihood and severity to enable the significant risks to be readily identified and the appropriateness of mitigations considered.# PRINCIPAL RISKS AND UNCERTAINTIES
The risk registers are reviewed, challenged and debated to keep them up to date and relevant to our strategy. Risks are escalated as appropriate.
During the year all the key risks identified by the sites were evaluated and aggregated, with the highest scoring risks reviewed in detail at the Group Executive Committee meetings. This Committee then proposed the risks that it considered key to the running of the business for evaluation at the Board meeting. The Board carried out a review of effectiveness which concluded that the risk management process that had been in place during the year was operating as documented. A standing risks schedule is now included in the Board meeting papers which details the key risks currently identified alongside their mitigations and status of actions. This also includes emerging risks as identified at Group Executive Committee and Board meetings and instances of incurred losses against identified risks to enable assessment of the appropriateness of the mitigations. Group Executive Committee meetings now regularly select a Group risk register item for particular focus according to priority or rotation. The efficiency and effectiveness of existing internal controls will continually be challenged to improve the risk management framework.
The responsibilities of the Audit and Risk Committee are explained on pages 50 to 53. These responsibilities include the reviewing of the Group’s risk management systems. These are primarily designed to mitigate risk down to an acceptable level, rather than completely eliminate the risk, and the review can provide only reasonable and not absolute assurance of effective operation, compliance with laws and regulations and against material misstatement or loss. The Group’s management is responsible for the identification, assessment, management and monitoring of risk and for developing, operating and monitoring the system of internal control. The Audit and Risk Committee receives reports from management on the effectiveness of those systems it has established.
Listed on the following pages are the most significant risks that may affect the Group, although there are other risks that may occur and impact the Group’s performance.
| Risks | Mitigation | Change |
|---|---|---|
| 1. Supply chain disruption and political uncertainty, including Brexit leading to increasing input costs | Political uncertainty such as the Russian invasion of Ukraine and heightened risk of wider conflict, Brexit in the UK and other overseas trade issues such as US and Chinese trade tariffs can naturally affect decisions by our customers to invest and therefore impact on our trading in those locations. These political risks are exacerbated by the COVID-19 pandemic and impact on global industries with diverse supply chain dependencies such as the Group’s. Supply chain costs, delays, shortage of labour and materials resource are now having a significant impact on costs, profitability and customer service for Carclo alongside many industries. The risk resulting from Brexit has largely been superseded by challenges with both national and international supply chains and cost increases across labour, materials, energy and transport. | Process: The Group Executive Committee (“GEC”) and local management monitor and review relevant post-COVID-19 supply chain risks and political and trade developments regularly, using input from advisors as appropriate, and establish action plans and strategies accordingly, while engaging with trade associations and government links. Increased risk level: Supply chain difficulties and increased costs escalated in late 2021 and early 2022, with continued headwinds forecast into the new financial year. Carclo continues to work tactically and specifically with priority areas of the supply chain and customer delivery to minimise supply disruption, net cost impact, and customer short falls in delivery. Brexit impact is no longer the driving risk here, but post-COVID-19 materials and labour shortages, subsequent higher cost, and greater delays in order fulfilment. |
| Offsetting opportunities: Management is putting an increased focus on operational effectiveness and efficiency to mitigate the effects of these challenges. In addition, in early 2022 management undertook a review of its input costs and gross margins and has implemented a series of price increases in order to mitigate increased input cost. | ||
| 2. COVID-19 | The COVID-19 pandemic has been an unexpected shock to the global economy and economic activity has been suppressed globally. As the pandemic has progressed governments’ policies have emerged, however we continue to see differing approaches being taken by different governments in response to virus mutations, outbreaks and waves. These issues have added complexity in globalised supply chains. There is a risk to customer demand, supplier capacity and our own capacity to deliver, meaning the Group needs to adapt to continually changing circumstances. Notwithstanding strong demand in the medical sector, changing working practices and shutdowns have an impact on operational efficiency which inevitably affects profitability. The Group’s Aerospace division has witnessed a significant reduction in customers’ aircraft new build programmes and with much of the global civil aircraft fleet having been grounded since March 2020, demand for both new build and spares has been negatively affected. There does seem to be some signs of optimism in early 2022 as orders are outpacing sales, albeit from low levels. The Technical Plastics division was affected with some early plant closures. Whilst closures appear to have diminished there remains the risk of further waves of infections globally. While the likelihood of disruption to the business appears to have reduced, the potential impact of further mutations in the virus and significantly disruptive waves remains. The Group continues to be vigilant and is conscious of COVID-19 protection requirements and employee welfare. | Modifying working procedures: The Group has continued to actively monitor the COVID-19 outbreak in line with local and national authorities, public health bodies and WHO guidelines and will continue to modify procedures and working practices accordingly. Accessing government support: Government support programmes have been accessed where available, including the furlough scheme and HMRC payment deferrals in the UK, the Paycheck Protection Program in the US and some tax relief in China. Action has also been taken to reduce costs where possible in both divisional and central areas. As a result, despite the operational and financial setbacks experienced from COVID-19 disruption, the Group has managed to achieve and exceed its financial targets set for the year. Creating bank headroom: The refinancing agreed with the Group’s principal bank in August 2020 provided an additional £3 million headroom to support the Group to manage through the near-term uncertainty presented by the COVID-19 pandemic, and the Group was well protected with cash headroom and Group cash balances of over £12 million at 31 March 2022. Management monitoring: The Group has weekly meetings where key issues are raised. COVID-19 remains a recurring agenda item in the monthly Group Executive Committee meetings. Executive Directors talk with the divisional managing directors frequently to ensure issues are picked up quickly. Health and safety balancing: Operational changes are being made continuously across all sites to minimise health and safety risk whilst maintaining production capability. Offsetting opportunities: Commercial opportunities within the medical testing sector are also being pursued. Cost-saving initiatives are pursued to mitigate areas of ongoing suppressed demand. New business: The Group has successfully won COVID and non-COVID testing work in CTP USA and CTP UK. Disruption mitigation: On the whole, our sites have continued to manufacture throughout the pandemic with modest closures seen. Instances of COVID-19 within the workforce have been low and spread out sufficiently to not be a major disruption. |
Hacking and ongoing data security risk is a concern for businesses everywhere. For listed companies like Carclo the risk increases. Since the 2020 COVID-19 outbreak there has also been a substantial rise in cyber-criminal activity such as ransomware and trojan deployment and an increase in sophistication and frequency of attacks has been seen. Stakeholders and insurers are increasing the thresholds required of cybersecurity greatly, and increased turbulence in the global economy and stability has further heightened risk of unwanted systems breaches.
Our IT systems process immense data volumes each day. These systems contain confidential information about our customers, employees and shareholders. A breakdown or system failure may lead to major disruption for the businesses within the Group, especially if network access is lost. Breaches of IT security may result in unauthorised access to or loss of confidential information, breaches of government data protection legislation, loss or stoppage of business, reputational damage, litigation and regulatory investigation or penalties. Systems failure impact can have significant operational and financial ramifications if connection is unable to be restored quickly.
Security frameworks: Carclo uses a security password protected firewall to help minimise the risk of fraudsters hacking into the system, and has a number of security solutions to monitor and protect its users and maintains its systems with up-to-date versions of all its major applications. A series of new cyber controls are planned in the forthcoming year and beyond, including the introduction of multi-factor authentication across all Group sites.
Multi-level security and review: IT management undertakes regular risk reviews to keep data secure and construct a layered environment that provides a countermeasure to the varying forms of cyber-attacks. Multiple security applications, layers of backup, limiting access to core systems and restructuring IT in-house skill to proactively respond to emerging cyber threats are some of the countermeasures activated. Specific cyber risk reviews have been recently carried out by an external consultant to create an independent framework of focus and action plans on priority improvement areas for cyber security.
Accelerating cloud-based systems and security migration: As part of the Group’s new IT strategy the Group is accelerating migration to cloud-based systems and security for underpinning protection of Group systems as well as cost-efficiency and effectiveness.
Reducing Disaster Recovery lead times: The business has a defined Disaster Recovery process. Previous targets for full recovery in five days are now being superseded by new solution plans to roll out 24-hour data recovery and return to operations. The Disaster Recovery solution is formally tested each year and also undergoes several ad hoc restore cycles during each year to ensure readiness.
PRINCIPAL RISKS AND UNCERTAINTIES continued
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
STRATEGIC REPORT
On 14 August 2020, the Group concluded a refinancing agreement with the Group’s lending bank and its pension trustees which provides lending facilities through to July 2023. The agreement includes a number of financial covenants which are normal for facilities of this type.
Carclo plc can draw down on a £3.5 million UK revolving credit facility committed by the Group’s principal bank until 31 July 2023 and UK liquidity has to be managed through this facility. At 31 March 2022 the facility is fully drawn.
There are covenants over interest cover, net leverage, core subsidiary revenue and core subsidiary EBITA in respect of the agreed £38 million committed debt facility. These are tested quarterly. The covenant tests are expected to be met based on management’s current forecast.
A fifth covenant is in favour of the Carclo Group Pension Scheme in respect of the Group’s defined benefit pension liabilities to current and former employees. Breach of any of these covenants could lead to these creditors calling in their debts, leaving the plc insolvent.
In terms of foreign exchange (“FX”) risk, Carclo plc has GBP denominated debt for the pension scheme, and dollar and euro denominated bank debt. There is a risk that income is generated in foreign currencies that are not an exact match with the denomination of the bank debt which could impact the Group’s ability to service that debt. Strengthening of GBP against the subsidiaries’ functional currencies creates a risk to P&L forecasts. Potential interest rate increases could also increase debt servicing costs by approximately £0.1 million for each 0.25% interest rate increase.
Weekly cash planning and monitoring: Group management monitors liquidity across all regions through a rolling 13-week cash forecast and over the medium term through annual three-year forecasting, while maintaining a regular dialogue with the principal banker.
Covenants results and projections: Bank and pension covenants have been met continuously since establishing the initial £38 million bank debt facilities in August 2020. At 31 March 2022, the facility available is £33.9 million, comprising a £30.4 million term loan facility and a £3.5 million revolving credit facility. Group cash headroom at 31 March 2022 against bank facilities was high at over £12 million and net debt excluding lease liabilities was £21.5 million. Current forecasts for the financial year to March 2023 indicate covenants will be met.
Monthly / quarterly compliance monitoring: Covenant compliance is reported monthly to the bank and pension scheme trustees in tripartite reports and is reviewed alongside Group performance regularly in tripartite quarterly management meetings with the Executive Chair and CFO.
FX – Monthly projection monitoring: Annual financial forecasts are monitored for exchange risk on a monthly basis.
Divisional FX hedging accountability: FX risk is managed at subsidiary level through natural hedges or forward contracts where necessary and the FX commitment timing and quantum is known and material. Subsidiary-level risk management has been effective to date with relatively minor exchange gains and losses recognised at subsidiary level.
Group FX hedging policies are in place: These are set out in the Group finance manual to help mitigate FX exposure in central treasury with reference to latest currency cash flow and financial forecasts.
Budgeted projections allow for expected interest rate inflation.
Multi-currency bank loan debt hedging in place: USD13.3 million and EUR4.9 million of debt is held in currency, providing a hedge over parts of the Group’s net investment in foreign operations. Individual material FX cash flow hedging is applied where significant FX exposure may arise, such as from large capital or project spend or sale contracts, or where significant cash repatriations are assessed against net FX cash current and forecast positions to determine whether hedging is appropriate.
The main mitigation to inflationary impact is to manage working capital and capital expenditure effectively and accordingly within the regular rolling weekly and monthly treasury and covenant forecasts undertaken.
PRINCIPAL RISKS AND UNCERTAINTIES continued
The majority of the Group’s earnings are now generated overseas, with the plc itself non-trading and therefore requiring regular funding as a cost centre entity with committed bank and pension debt repayments. If there was insufficient ability for overseas subsidiaries to repatriate cash to the plc then it could create a liquidity short fall.
Monitoring: The Group generally aims to generate sufficient cash to cover holding company short falls, although there may be timing short falls to forecast, monitor and resolve with funding where needed. The Group monitors liquidity Group-wide by country through a rolling 13-week cash forecast and over the medium term through annual three-year forecasting.
Inter-company charge processes in place : Cash is regularly remitted to the UK from subsidiaries from trading income, royalties and management service recharges, such as IT, Group finance and management, dividends and intra-group loans. Subsidiaries regularly forecast their available cash to remit over the short and medium time horizons, allowing UK liquidity to be planned and managed. Support from professional tax and treasury advisors provides appropriate technical and legal guidance on inter-company trading, charges and managing the appropriate and effective payment and receipt of inter-company cash.
Carclo’s UK defined benefit pension scheme, having long since closed to new entrants, is mature and large compared with the size of Carclo. The scheme is backed by substantial assets amounting to £155.8 million at 31 March 2022 (2021 : £167.4 million), with an IAS 19 accounting deficit at 31 March 2022 of £26.0 million (2021 : £37.3 million) .
The triennial actuarial pension valuation deficit of £90.4 million as at 31 March 2018 was agreed as part of the refinancing arrangement concluded on 14 August 2020 in which the Group agreed to a pension deficit recovery plan comprising contributions of £2.8 million in the year to 31 March 2021, £3.9 million in the year to 31 March 2022 and £3.8 million in the year to 31 March 2023. The Group is in discussion with the pension fund trustees to finalise the triennial valuation as at 31 March 2021 including the resultant contribution levels for that valuation. Whilst the interests of the Group and the pension fund trustees are aligned in agreeing an affordable schedule of deficit repair contributions, there is always some element of risk that this will not be achieved. Therefore, there remains a risk that the Pensions Regulator may impose conditions on the Group that the Directors deem to be unaffordable. The Group expects it will be able to make the payments set out in the schedule of contributions.
The PPF levy is a tax on the scheme’s net liability driven by the Group’s credit risk. During COVID-19, UK government policy has introduced a lower cap which has kept the levy at £0.6 million, but if the cap is lifted there is a risk of the levy rising to around £1 million. This cost would be recognised in the Group income statement and whilst it would be settled out of scheme assets, thus protecting the Group’s cash, it diminishes the deficit reduction effect of the Company’s contributions.
Trustee liaison : The Group fully and regularly engages with the scheme Chair of the Trustees, who is responsible for the development of a strategy to proactively manage assets, liabilities and administrative costs of the scheme.
Trustee regular monitoring: Regular review of the pension scheme and Company position is conducted currently in the form of tripartite meetings between the bank, trustees and Company.
Deficit reduction initiatives: The Group works with the trustees on deficit reduction initiatives. The Group offers eligible pensioners the option to switch from a pension with indexed-linked pension increases to a higher fixed pension with no future increases. The Company has also introduced a Bridging Pension Option which reduced the accounting (IAS 19) calculation of the scheme deficit and may also reduce the scheme liabilities on the trustees’ technical provisions basis.
PPF levy management: The Group continues to liaise with advisors and the scheme’s Chair in respect of PPF levy management and other opportunities which can help benefit members and scheme liabilities.
Enterprise value growth: Group management, with the support of the bank and scheme, is focused primarily on growing Group enterprise value to reduce the deficit relative to the size of the Group. The Group has presented its budget and long-term plans to the scheme and the bank at their request in the form of a Value Creation Plan.
Investment strategy: The Company has participated in Trustee Board changes made to the scheme’s investment management and strategy which was updated during the year to 31 March 2022. This resulted in adopting a slightly higher risk, higher returns strategy which was considered to be more likely to enable asset growth to help reduce the scheme’s deficit.
37 Carclo plc Annual report and accounts 2022
Risks Mitigation Change
A substantial part of the Group’s revenue is concentrated in a relatively small number of large customers. Any under performance could lead to the loss of existing or future business. Further, other competitive factors or changes in customer behaviour could lead to a significant loss of revenue. Pressures from price increases required to offset the post-COVID-19 input cost inflation impact across the business and international economies could trigger opposition from customers and destabilise the relationship. The largest concentration of customer risk is at the India plant with predominantly one large global customer.
Credit risk is expected to increase generally as a result of the pandemic. We have a major end customer of the Aerospace business, who along with the rest of the sector has experienced a turndown in the aerospace market due to the COVID-19 pandemic. This has led to reduced flight demand and has suppressed aircraft build rates and in turn demand for our products. Orders are however now recovering as air travel increases and aircraft build rates are reverting to more normal levels.
Management is putting an increased focus on operational excellence to ensure that the Group retains its key customers through class leading cost, quality and delivery. The Group has long-standing positive relationships with its key customers and the high levels of investment the Group has made in both production equipment and process know-how help to ensure the longevity of those relationships. Diversification of business is being sought longer term where concentration levels are most high, such as India. This will take time to develop.
Credit risk has been reduced significantly by gaining credit insurance cover in the financial year for the whole Group, including notably India and China, where previously credit insurance cover was absent or limited. Our policy has been to focus on major customers who are blue-chip multi-nationals operating in the medical, electronics and aerospace markets, providing a degree of credit protection from strength, size and reputation. The change to the level of bad debts experienced in the year under review, and the prior year, were negligible.
38 Carclo plc Annual report and accounts 2022
Risks Mitigation Change
The new financial year requires additional execution focus on new major contracts, plus increasing attention to effective capacity utilisation as the Technical Plastics business expands. The division has won new multiple major tooling and supply contracts and is looking to expand further. If these are not well executed they will absorb management time, impact customer relationships and hinder forecast earnings growth and cash generation. Scarcity of labour globally, but in particular in the US, may impact the Group’s ability to execute both projects and production. The management of the Group has been stretched following the restructuring, and after streamlining and refocusing of the Group over the last two years.# CORPORATE GOVERNANCE
39 Carclo plc Annual report and accounts 2022
The Board has assessed the viability of the Group over a three-year period to 31 March 2025 taking account of the Group’s current position and the potential impact of the principal risks as documented above. A robust assessment of the principal risks facing the business was conducted, including those that would threaten its business model, future performance, solvency or liquidity, along with a detailed review of the budget for the year ending 31 March 2023 and the forecasts for the years ending 31 March 2024 and 31 March 2025. Three years is considered to be an appropriate period over which a reasonable expectation of the Group’s longer-term viability can be evaluated and is aligned with our planning horizon at both Group and divisional level.
On 14 August 2020 Carclo plc concluded a restructuring with the Company’s main creditors being its bank, HSBC, and the pension scheme to secure the continued support of those parties through to July 2023. Built into the agreements are the commitments that by 31 July 2022 (this date having been recently extended by one month), Carclo will have agreed a) a refinancing of its Lender Facilities to extend to 31 March 2026, and b) a Schedule of Contributions with the trustees reflecting funding requirements in connection with the actuarial valuation of the scheme as at 31 March 2021.
Key to the Group’s viability, in addition to securing continuity of lending facilities, is that the pension scheme continues to support the Group. The Group is working closely with the pensions scheme trustees to ensure that this continues to be the case, and the current level of pension contributions required is set through to July 2023. The 31 March 2021 triennial valuation, and accordingly an updated schedule of contributions which has been provisionally agreed, is expected to be concluded by 31 July 2022.
The Group, the bank and the pension scheme trustees are actively engaged in negotiations over the refinancing of the bank debt beyond the current expiry date of 31 July 2023 and over the updated schedule of contributions. The parties are committed to a plan to finalise these by 31 July 2022 and the Directors have an expectation that this will be achieved.
The debt facilities available to the Group comprise a term loan of £30.3 million, of which £1.4 million will be amortised by 30 September 2022 and a £3.5 million revolving credit facility which was fully utilised as of 31 March 2022. Both of these facilities mature on 31 July 2023. The tripartite agreement with lenders and the pension scheme of 14 August 2020 also sets out the schedule of defined benefit pension scheme deficit repair contributions comprising contributions of £3.8 million in the year ending 31 March 2023. The Directors have assessed that all contributions and bank repayments are affordable throughout the three-year period and are reflected in the covenant projections. Further they have assessed that management’s best estimates of the impact of the ongoing negotiations on facilities and pension contributions, which includes currently uncommitted bank loan repayments and provisionally agreed additional pension deficit recovery contributions contingent on future performance, are affordable throughout the three-year period.
The bank facilities are subject to four covenants to be tested on a quarterly basis: underlying interest cover; net debt to underlying EBITDA; core subsidiary underlying EBITDA; and core subsidiary revenue. Based on our current base case forecasts, these covenant tests are expected to be met for all periods.
In addition, the pension scheme has the benefit of a fifth covenant to be tested on 1 May each year up to and including 2023, the terms of which are expected to be complied with under the current management projections. In respect to the years to 31 March 2022 and 31 March 2023 the test requires any short fall of pension deficit recovery contributions when measured against PPF prior drift (which is a measure of the increase in the UK Pension Protection Fund’s potential exposure to the Group’s pension scheme liabilities) to be met by a combination of cash payments to the scheme plus a notional (non-cash) proportion of the increase in the underlying value of the CTP and Aerospace businesses based on an EBITDA multiple for those businesses which is to be determined annually. Based on management’s current best estimate of PPF prior drift in combination with the base case, this test is expected to be satisfied for all relevant periods.
The triennial actuarial assessment of the Group’s defined benefit pension scheme liability as at 31 March 2021 and associated deficit repair contributions must be agreed by the Group and the pension fund trustees by 31 July 2022 and is nearing conclusion. The associated deficit repair contributions would continue to be applied following maturity of the current financing agreement on 31 July 2023.
For the purpose of the latest actuarial valuation (as at 31 March 2018) the scheme actuary has calculated the technical provisions deficit to be £90.4 million; this deficit has increased from the previous valuation deficit (as at 31 March 2015) of £46.1 million. In the context of the profitability and the cash generation of the Group this is a major liability. In order to mitigate the risk to the Group, the Board continues to work closely with the pension scheme trustees to help reduce liabilities and risk associated with the defined benefit pension scheme where appropriate.
40 Carclo plc Annual report and accounts 2022
The current financing agreement provides the bank and pension scheme during the term of the facility with a certain level of monitoring of enterprise performance and the possible use of surplus cash flow once the investment needs of the business, agreed between the parties, have been met.
Management has considered whether it is aware of any specific relevant factors, other than more foreseeable risks that any business faces, beyond the three year time horizon. Aside from the risk relating to future pension scheme deficit repair contributions, bank loan repayments and related covenants arising from the ongoing negotiations described above, and consideration of the principal risks and uncertainties and mitigation plans as set out in the annual report, they have concluded that there are no others of a significantly material nature.
The Directors have reviewed sensitivity testing based on a number of reasonably possible scenarios, taking into account the current view of impacts of the continuing COVID-19 pandemic on the Group (particularly from supply chain disruption and any unmitigated cost inflation across all types of operational expenditure) and possible political uncertainty, including the impact of the Russian invasion of Ukraine and heightened risk of wider conflict, Brexit and other possible overseas trading issues.# VIABILITY STATEMENT
Severe downside sensitivity testing has been performed under a range of scenarios modelling the financial effects of loss of business from: discrete sites, an overall fall in gross margin of 1% across the Group, a fall in Group sales of 5% matched by a corresponding fall in cost of sales of the same amount, delays in the timing of commencement of significant contractual projects, reduction in revenue from specific customers, minimum wage increases, and unmitigated inflationary impact across operating costs and exchange risk. These sensitivities attempt to incorporate the risks arising from national and regional impacts of the global pandemic from local lockdowns, impacts on manufacturing and supply chain and other potential increases to direct and indirect costs. The Directors consider that the Group has the capacity to take mitigating actions to ensure that the Group remains financially viable, including further reducing operating expenditure as necessary. In terms of monitoring the current commercial environment for risk, there are no indications of any significant deterioration in the sales order book pipeline, and no material capital spend commitments outstanding which would appear to be at risk of longer-term material financial loss. Following this sensitivity testing the Directors have concluded that the Group will be able to continue in operation and meet its liabilities as they fall due over a three year period. The strategic report was approved by the Board on 29 June 2022 and signed on its behalf by:
Nick Sanders
Executive Chair
Phil White
Chief Financial Officer
41 Carclo plc Annual report and accounts 2022
The statement of corporate governance practices set out on pages 46 to 49, including the reports of Board Committees, and information incorporated by reference, constitutes the corporate governance report of Carclo plc.
Dear shareholder
On behalf of the Board, I am pleased to present Carclo plc’s corporate governance report for the year ended 31 March 2022. This report seeks to provide shareholders and other stakeholders with a clear understanding of how we discharge our governance duties and apply the principles of good governance set down in the UK Corporate Governance Code 2018 (“the Code”).
Since joining the Board in August 2020, I have observed the Board’s desire to maintain and continually strengthen appropriate standards of corporate governance throughout the Group. The Board is fully supportive of the principles laid down in the Code and continues to review the systems, policies and procedures that support the Group’s governance practices. We acknowledge that good governance is fundamental to the success of the Group and it is woven into the strategy and decision-making processes throughout the business. The tone from the top is cascaded from the Board to the Executive team and out to the business.
The composition of the Board is routinely assessed to ensure that we have the right balance of skills, experience and knowledge required to achieve our strategic goals. Within this assessment the Board gives due consideration to the benefits of widening Board diversity in terms of background, ethnicity, age, experience, gender and perspective. All appointments are made on merit alone.
As in prior years, an internal evaluation of the Board and each of its Committees has been undertaken. The conclusions from the evaluation confirmed that the Board continues to function effectively as a whole and in Committee, and that all Directors properly discharge their duties. Nonetheless, the Board also identified areas to focus on in the coming year, including:
In line with best practice, although not a requirement for a company of this size, consideration is being given to undertaking next year’s evaluation using an external consultant.
As in previous years, all Directors are proposed for election or re-election at the Annual General Meeting of the Company.
We remain cognizant of the strong relationship between ethics and governance and the role the Board plays in demonstrating ethical leadership. Further information on ethics is contained in our responsible operations report on pages 18 to 25.
Peter Slabbert and David Toohey indicated their intention not to seek re-election as Non-Executive Directors after both serving the Group over the last six years, and they retired from the Board on 31 March 2021 and 30 April 2021 respectively. We were pleased to be able to recruit Eric Hutchinson and Frank Doorenbosch to the Board alongside Joe Oatley, our Senior Independent Non-Executive Director, bringing a wealth of business and specific industry experience that will be invaluable as we execute our strategies going forward. Eric was appointed in January 2021 and became Chair of the Audit Committee in March 2021, taking over from Peter Slabbert. Frank was appointed in February 2021, and took over as Chair of the Remuneration Committee in April 2021 following David’s departure.
The Board is fully supportive of the principles laid down in the Code and continues to review the systems, policies and procedures that support the Group’s governance practices.
Nick Sanders
Executive Chair
42 Carclo plc Annual report and accounts 2022
Dear shareholder continued
In March 2021 Phil White joined the Board as the permanent CFO after a short period as interim CFO. Phil also brings a wealth of knowledge and experience to the business and he is working alongside me on driving improvements across the Group.
With effect from 6 June 2022, Frank Doorenbosch was appointed as a consultant to the Group for a period of up to twelve months, and accordingly became an Executive Director for that period. Frank will focus on assisting the Carclo Technical Plastics division to improve its operational effectiveness in the face of rapidly increasing demand coupled with current supply chain challenges. It is intended that Frank will revert back to being a Non-Executive Director of the Company and resume his position on the Board Committees and as Chair of the Remuneration Committee as soon as the consultancy period has ended. Joe Oatley has been re-appointed Chair of the Remuneration Committee in the interim period.
I am pleased that after a period of difficulty for the Group, we have recruited a strong new Board with very relevant experience to guide the business forward.
Our corporate governance report is set out on pages 41 to 75 and incorporates the Audit and Risk Committee report on pages 50 to 53, the Nomination Committee report on pages 54 to 56 and the Directors’ remuneration report on pages 57 to 75. This section of the annual report sets out how we manage the Group and comply with the provisions of the Code.
Our Statement of Compliance with the UK Corporate Governance Code is set out on page 42.
Nick Sanders
Executive Chair
29 June 2022
The Company is subject to the principles and provisions of the 2018 UK Corporate Governance Code (“the Code”), a copy of which is available at www.frc.org.uk. The Company has complied with the Code throughout the year with the exception of Code Provisions 9 (separate roles of Chair and CEO) and 21 (external Board evaluation every three years) and further details are contained within this report on pages 46 and 47.
| Principle | How Carclo has applied it |
|---|---|
| Principle 01: Board leadership and Company purpose | The Board is collectively responsible for leading and controlling all activities of the Group, with overall authority for establishing the Company’s purpose and overseeing the management and conduct of the Group’s business, strategy and development. Read how Carclo plc has applied and discussed Principle 01 of the corporate governance framework in the statement of corporate governance on pages 46 to 49. |
| Principle 02: Division of responsibilities | Ordinarily the Board comprises two Executive Directors and three independent Non-Executive Directors (“NEDs”). The Board has an Executive Chair. |
43
Carclo plc Annual report and accounts 2022
Key responsibilities: The Board is collectively responsible for the management of the Company. The Board’s main role is to create long-term value for shareholders by providing entrepreneurial and prudent leadership of the Company. It does this by setting the Company’s strategic aims and overseeing their delivery, ensuring that the necessary financial and other resources are available, and by maintaining a balanced approach to risk within a framework of effective controls.
Key responsibilities: The Board has established Committees which are responsible for audit, remuneration, and appointments and succession. Each Committee plays a vital role in helping the Board to ensure that high standards of corporate governance are maintained throughout the Group.
Key responsibilities: The Audit and Risk Committee reviews the effectiveness of the Group’s internal control system, the scope of work undertaken by the internal auditor and its findings, the Group’s accounts and the scope of work undertaken by the external auditor. Reviews are undertaken regularly and cover each accounting year and the period up to the date of approval of the accounts.
Key responsibilities: Monitors and reviews the composition and balance of the Board and its Committees to ensure Carclo has the right structure, skills, diversity and experience in place for the effective management of the Group. Undertakes the management of Board effectiveness reviews. Reviews management training and succession planning in respect of the Company’s senior executives.
Key responsibilities: Determines the remuneration for the Chair, Executive Directors and certain senior management. Oversees Carclo’s overall remuneration policy, strategy and implementation including the alignment of incentives with reward and culture and taking into account employees’ pay and rewards when setting the policy for Directors’ remuneration.
Key responsibilities: The Group Executive Committee comprises the Executive Directors together with the heads of each business division. The Company Secretary acts as Secretary to the Committee. Representatives from Finance, IT and HR also attend the Committee meetings. The purpose of the Committee is to assist the Executive Chair in the performance of his/her duties within the bounds of their authority, including:
* the development and implementation of strategy, operational plans, policies, procedures and budgets;
* the monitoring of operating and financial performance;
* the assessment and control of risk;
* the prioritisation and allocation of resources; and
* monitoring competitive forces in each area of operation.
44
Carclo plc Annual report and accounts 2022
| Nick Sanders | Executive Chair | Nick was appointed a Non-Executive Director and Chair-elect of the Company from 18 August 2020. On 30 September 2020, Nick was appointed as Non-Executive Chair. On 5 October 2020, Nick was appointed as Executive Chair of the Company. |
| Phil White | Chief Financial Officer | Phil was appointed Chief Financial Officer on 1 March 2021. |
| Joe Oatley | Senior Independent Non-Executive Director | Joe was appointed a Non-Executive Director of the Company from July 2018. He served as Chair of the Remuneration Committee from that date until April 2020. Joe served as interim Non-Executive Chair from April to September 2020 and was appointed as the Senior Independent Director on 30 September 2020. Joe was re-appointed interim Chair of the Remuneration Committee on 6 June 2022. |
| Skills and experience | Nick is an engineer by training and has over 20 years’ board experience in UK and international businesses. His early career was spent in a variety of technical and operational roles at Rolls-Royce and Lucas Aerospace and since 2002 he has been leading turnaround situations in aerospace and manufacturing businesses. In this capacity he served as Executive Chairman of Gardner Aerospace for nine years until 2019. Nick was also a founding partner of Better Capital LLP (advisors to the turnaround funds). | |
| External appointments | Sertec Group – Non-Executive Chairman | |
| Doncaster’s – Non-Executive Director | ||
| Walker Precision Holdings Limited – Non-Executive Chairman | ||
| Committees | N | |
| Skills and experience | Phil is a Cambridge graduate Chartered Accountant and Chair of the Institute for Turnaround North-East region. Over three decades he has held permanent and interim CFO, FD and senior roles across listed and private companies including Mpac plc, Optare plc, UK Coal plc, the Unipart Group, gsk plc, Wella, Jacuzzi and Sheffield Forgemasters. | |
| Skills and experience | Joe is currently also a Non-Executive Director at Wates Group Limited and Centurion Group Limited, and is a member of the Advisory Board of Buchanan. Previously he was Group Chief Executive of Cape plc, a global FTSE-listed company specialising in the provision of critical industrial services to the energy and natural resources sectors, from 2012 to 2018. Prior to joining Cape he was Chief Executive of Hamworthy plc, a global oil and gas engineering business, which he joined in 2007 and led until its takeover by Wärtsilä in 2012. Joe spent the early part of his career in the engineering sector in a broad range of roles, including Managing Director of a number of different businesses, Strategy Development and M&A. | |
| External appointments | Wates Group Limited – Non-Executive Director | |
| Centurion Group Limited – Non-Executive Director | ||
| Buchanan – member of Advisory Board | ||
| Committees | N |
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT 45
Carclo plc Annual report and accounts 2022
| Eric Cooper | Non-Executive Director |
| Frank Doorenbosch | Non-Executive Director |
The key roles and responsibilities of the members of the Board, including the division of responsibilities between the Executive Chair and Senior Independent Non-Executive Director, are discussed on page 46. As previously announced, on 6 June 2022, Frank Doorenbosch took up a temporary consultancy role for the Group and as a result is considered to be working in an executive capacity for the duration of that consultancy. Read how Carclo plc has applied and discussed Principle 02 of the corporate governance framework in the statement of corporate governance on pages 46 to 49.
The Board has formally delegated authority to the Nomination Committee to assist the Board in satisfying its responsibilities relating to the composition and make-up of the Board and its Committees. Read how Carclo plc has applied and discussed Principle 03 of the corporate governance framework in the Nomination Committee report on pages 54 to 56. Details of the methodology used in the 2021 Evaluation of Board effectiveness can be found on page 56.
The Board has overall responsibility for ensuring that the Group maintains a sound system of risk management and internal control. The Board has formally delegated specific responsibilities for audit, risk management and financial control to the Audit and Risk Committee. The Board considers and determines the principal risks faced by the Company, and also conducts an annual review of the effectiveness of the risk management and internal control systems. Read how Carclo plc has applied and discussed Principle 04 of the corporate governance framework in the Audit and Risk Committee report on pages 50 to 53. Principal risks faced by the Company can be found on pages 31 to 38.
The Remuneration Committee formally assists the Board in discharging its responsibilities in relation to Executive Director remuneration. Read how Carclo plc has applied and discussed Principle 05 of the corporate governance framework in the Directors’ remuneration report on pages 57 to 75. The Board’s Remuneration Policy can be found on pages 59 to 66.# Fra nk wi ll focu s on a ss is tin g the C arc lo T e chn ica l Pla s tic s div isi on to imp rove it s op er atio nal e f fec tive ne ss in t he fac e of ra pid ly in crea sin g de man d cou ple d wit h cur rent s upp ly cha in cha ll eng es. I t is inte nde d tha t Frank w ill r ever t ba ck to be ing a N on- E xe cuti ve Dire c tor of t he Com pany a nd re sum e hi s pos iti on o n the Bo ard Co mmi t tee s an d as Ch air o f the Remu ner ati on Co mmi t tee a s so on a s th e con sul ta nc y per io d ha s end ed.
Eric qualified as a Chartered Certified Accountant and spent his early career in advisory and industrial roles before joining Spirent Communication plc, the London listed Data Communications specialist. At Spirent he spent 13 years as CFO and then six years as CEO before retiring in 2020, during which time he oversaw the transformation of the business and a significant strengthening of its balance sheet. He also served as a Member of the Financial Reporting Review Panel for nine years.
Frank has spent nearly his whole career in the plastics industry with RPC Group plc, a leading manufacturer of film and packaging products. He has held roles in operations, finance, sales and marketing, and business improvement as well as managing operations in several locations across Europe and Asia. From 2016 to 2019 he was CEO of RPC bpi group. Frank has been instrumental in several turnarounds in the plastic packaging business sector.
Angie was appointed as Group Company Secretary in October 2019 and is a fellow of The Chartered Governance Institute. Angie has previously held a number of Deputy Company Secretary roles for listed companies.
Independent Non‑Executive Director
Consultant and Executive Director
Company Secretary
46
Carclo plc Annual report and accounts 2022
The Company remains committed to the highest standards of corporate governance for which the Board is accountable. The Company has complied throughout the year with the main principles and provisions of the 2018 UK Corporate Governance Code (“the Code”) issued by the Financial Reporting Council except for Code Provisions 9 and 21, explained on page 42. The Company continues to maintain and review its systems, processes and policies to support its sustainability and governance practices. This statement, together with the Directors’ remuneration report, describes how the Company has applied the main principles and provisions of the Code.
The Board currently comprises the Executive Chair, the Chief Financial Officer, an Executive Director and two Non-Executive Directors. David Toohey stepped down as a Non-Executive Director on 30 April 2021. In accordance with the Company’s articles of association and developing best governance practice, all Directors are to seek re-election on an annual basis. The biographies of all the Directors appear on pages 44 and 45.
The Chair has primary responsibility for leading the Board and ensuring its effectiveness. He sets the Board’s agenda and ensures, together with the Senior Independent Non-Executive Director, that all Directors can make an effective contribution. Whilst the Chair is performing the role of Executive Chair, the Senior Independent Non-Executive Director assists with these responsibilities. The Executive Chair has responsibility for all operational matters and the development and implementation of Group strategy approved by the Board. The Chair and each Non-Executive Director were independent on appointment and the Board considers each Non-Executive Director to be independent in accordance with the Code. Joe Oatley, as Senior Independent Non-Executive Director, is available to shareholders if they have concerns which have not been resolved through the normal channels of Executive Chair.
The Board meets regularly (at least seven times each year) and there is contact between meetings to progress the Company’s business. Board meetings are usually held at subsidiary facilities at least twice a year. These visits include meeting with staff and attending presentations from management, which enables particular focus on the regional considerations associated with implementation of the Group’s strategy. In the financial year, two Board meetings were held off site at CTP in Mitcham and Bruntons in Musselburgh. The Board intends to hold further off site Board meetings now that travel restrictions are easing.
The Board has a formal schedule of matters specifically reserved to it for decision (including the development of corporate strategy and the approval of annual budgets, major capital expenditure and potential acquisitions and disposals). Briefing papers are distributed by the Secretary to all Directors in advance of Board meetings. All Directors participate in a full induction process on joining the Board and subsequently receive training and briefing as appropriate. The Directors are authorised to obtain independent advice as required. The Board evaluation process also considers specific training or development needs.
STATEMENT OF CORPORATE GOVERNANCE
During the year, attendance by Directors at meetings of the Board and its various Committees was as follows:
| Director | Board meetings held | Board meetings attended | Remuneration Committee held | Remuneration Committee attended | Audit and Risk Committee held | Audit and Risk Committee attended | Nomination Committee held | Nomination Committee attended |
|---|---|---|---|---|---|---|---|---|
| N Sanders | 7 | 7 | — | — | — | — | 5 | 5 |
| J Oatley | 7 | 7 | 9 | 9 | 6 | 6 | 5 | 5 |
| P White | 7 | 7 | — | — | — | — | — | — |
| E Hutchinson | 7 | 7 | 9 | 9 | 6 | 6 | 5 | 5 |
| F Doorenbosch | 7 | 7 | 9 | 9 | 6 | 6 | 5 | 5 |
| D Toohey | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
In addition, the Board held a further 13 ad hoc Board meetings during the year, at which not all Directors were required to be present.
CORPORATE GOVERNANCE | FINANCIAL STATEMENTS | ADDITIONAL INFORMATION | STRATEGIC REPORT
47
Carclo plc Annual report and accounts 2022
Under the requirements of the Companies Act 2006 each Director must seek authorisation before taking up any position that may conflict with the interests of the Company. The Board has not identified any actual conflict of interest in relation to existing external appointments for each Director which have been authorised by the Board in accordance with its powers. A register is maintained by the Company Secretary and reviewed on an annual basis.
The Senior Independent Non-Executive Director supervised an internal evaluation of the Board’s performance and that of its principal Committees. In addition, an evaluation of the performance of individual Directors was also undertaken by the Senior Independent Director. The evaluation process was based on a series of questions devised for the purpose and circulated to the Directors. The process reviewed issues such as: the assessment and monitoring of the Company’s strategy, the monthly Board meeting agenda and information flow, Board effectiveness, and governance. There was also a review of the role and performance of the Board Committees.
The results of the evaluation were collated by the Senior Independent Non-Executive Director and will form the basis of Board objectives for 2022/23, including:
The Code requires that the Board of a FTSE 350 company or above should hold an externally facilitated evaluation at least every three years. Due to the number of changes on the Board over the period, the Board concluded that it would be preferable to carry out a comprehensive internal evaluation. Although not a requirement for a Company of this size, consideration is being given to undertaking next year’s evaluation using an external consultant.
The Nomination Committee recognises the benefits to the Group of diversity in the workforce and in the composition of the Board and supports the importance of diversity in its broadest sense.While the Company will continue to make all appointments on merit and based on the best candidate for the role, it will always consider suitably qualified applicants for roles from as wide a range as possible, with no restrictions on age, gender, religion, ethnic background or current employment, but whose competencies and knowledge will enhance the Board and workforce. Engagement with the workforce The Board has complied with the Code and has engaged with the workforce. The Board had previously adopted a process whereby each of its Non-Executive Directors was designated director to engage with the workforce at each of Carclo’s largest UK operating sites and Head Office. It was not possible to undertake any further workforce meetings in the financial year due to COVID-19 restrictions. With the lifting of travel restrictions, all of the Directors intend to recommence workforce meetings and to also incorporate the overseas operating sites. Board Committees The Board has three Committees, Nomination, Remuneration, and Audit and Risk, all of which have terms of reference which deal specifically with their authorities and duties. The terms of reference may be viewed on the Company’s website. All Committee appointments are made by the Board. Only the Committee chairperson and members of the Committees are entitled to be present at Committee meetings, but others may attend by invitation. Nomination Committee The Nomination Committee comprises the Non-Executive Directors including the Executive Chair. The Committee is chaired by the Senior Independent Non-Executive Director and is responsible for proposing candidates for appointment to the Board, having regard to the balance and structure of the Board. In considering an appointment the Committee evaluates the balance of skills, knowledge and experience of the Board and prepares a description of the role and capabilities required for a particular candidate. In the last year the full Committee has met five times to discuss Board performance. Remuneration Committee The Company has established a Remuneration Committee consisting entirely of independent Non-Executive Directors. The Remuneration Committee met nine times during the year and was chaired by David Toohey until 30 April 2021, Frank Doorenbosch until 6 June 2022, and then by Joe Oatley. The Committee recommends to the full Board the Company’s policy on Executive Director and executive management remuneration and continues to determine individual remuneration packages for Executive Directors. The Remuneration Committee is authorised by the Board to obtain independent professional advice if it considers this necessary. The Directors’ remuneration report on pages 57 to 75 sets out the Group’s remuneration objectives and policy and includes full details of Directors’ remuneration in accordance with the provisions of the Code. The Remuneration Committee takes care to recognise and manage any conflicts of interest when receiving views from Executive Directors or senior management about its proposals. 48 Carclo plc Annual report and accounts 2022 STATEMENT OF CORPORATE GOVERNANCE continued Board Committees continued Audit and Risk Committee The Audit and Risk Committee comprises all the Non-Executive Directors excluding the Executive Chair and meets not less than three times annually. During the year the Committee was chaired by Eric Hutchinson, who, being a Chartered Certified Accountant and former group CFO of Spirent Communication plc and a committee member of the Financial Reporting Review Panel for nine years, has both recent and relevant financial experience. The Committee provides a forum for discussions with the Group’s external and internal auditors. Meetings are also attended, by invitation, by the Executive Chair and Chief Financial Officer. The Audit and Risk Committee has terms of reference which follow closely the recommendations of the Code and include the following main roles and responsibilities: • to monitor the financial reporting process; • to review the effectiveness of the Group’s internal financial controls, internal control and risk management systems and internal audit function; • to review the independence and effectiveness of the external auditor, including the provision of non-audit services; • to review whistleblowing arrangements whereby employees can report concerns about financial irregularities, health and safety and environmental or legal matters. A dedicated whistleblower email address has been set up, details of which are included in new employee induction material and advertised at operating sites; • to assist the Board in observing its responsibility for ensuring that the Group’s financial systems provide accurate information which is properly reflected in the published accounts; and • to review half-year and annual accounts before their submission to the Board and review reports from the external and internal auditors. The Audit and Risk Committee report is set out on pages 50 to 53. Certain operational and administrative matters are delegated by the Board to the Group Executive Committee. Group Executive Committee The Group Executive Committee is chaired by the Executive Chair and comprises the Chief Financial Officer together with the heads of each business division. The Company Secretary acts as Secretary to the Committee. Representatives from Finance, IT and HR also attend the Committee meetings. The Committee was re-established in February 2020 and has met on a monthly basis since that date. The Committee is responsible to the Board for running the ongoing operations of the Group’s businesses. Accountability and audit Internal control The Board confirms that it has established procedures that provide for a continuous process for identifying, evaluating and managing the principal material business risks faced by the Group. This process has been in place throughout the year under review and up to the date of approval of the annual report and accounts. The process has been reviewed by the Board. For the year ended 31 March 2022, the Board has reviewed the effectiveness of the Group’s system of internal control and risk management, for which it retains overall responsibility. The Audit and Risk Committee reviews the effectiveness of the Group’s internal control system, the scope of work undertaken by the internal auditor and its findings, the Group’s accounts and the scope of work undertaken by the external auditor. Reviews are undertaken regularly and cover each accounting year and the period up to the date of approval of the accounts. The internal control system is designed to manage rather than eliminate the risk of failure to achieve business objectives. Although no system of internal control can provide absolute assurance against material misstatement or loss, the Group’s system is designed to provide reasonable assurance that problems are identified on a timely basis and dealt with appropriately. The principal features of the Group’s internal control structures can be summarised as follows: a) Matters reserved for the Board The Board holds regular meetings and has a number of matters reserved for its approval, including major capital expenditure and dividend policy. The Board is responsible for overall Group strategy and for approving all Group budgets and plans. Certain key areas are subject to regular reporting to the Board, including capital expenditure, corporate taxation and legal matters. The Audit and Risk Committee assists the Board in its duties regarding the Group’s financial statements and liaises with the external auditor. CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT 49 Carclo plc Annual report and accounts 2022 b) Organisational structure There is a clearly defined organisational structure with lines of responsibility and delegation of authority to divisional executive management. Divisional responsibility is supplemented by a Group finance manual which dictates policies and practices applicable across the Group and includes accounting, purchasing, capital expenditure and codes of business conduct. These are reviewed by the internal auditor and are reported to the Audit and Risk Committee. This process forms part of the Audit and Risk Committee’s review of the effectiveness of the Group’s system of internal control. c) Financial control and reporting There is a comprehensive Group-wide system of planning and budgeting with frequent reporting of results to each level of management as appropriate, including monthly reporting to the Board.Review s involving Executive Directors and divisional executives include the annual identification and assessment of business and financial risks inherent in each division.
d) Internal auditor
During the year Grant Thornton provided the outsourced internal audit function. The internal auditor reports to the Audit and Risk Committee and works to an agreed programme.
Relations with shareholders
The Company recognises the importance of communication with its shareholders. Regular meetings are ordinarily held between Directors of the Company and major institutional shareholders including presentations after the Company’s preliminary announcements of the half-year and full-year results and discussions on performance and strategy. Major shareholders have been advised that the Executive Chair and the Non-Executive Directors are available for separate discussions if required. The Executive Chair held meetings with some major shareholders during the year. The Board uses the Annual General Meeting to communicate with private and institutional investors and welcomes their participation. Shareholders have the opportunity to raise questions with the Board during the meeting. Directors also make themselves available before and after the AGM to talk informally to shareholders, should they wish to do so. From the 2019 AGM, voting has been held on a poll basis. Regular updates are also now provided to retail investors via the Investor Meets Company platform.
Structure of the Company’s capital
Details of the structure of the Company’s capital are set out in the Directors’ report on page 78.
By order of the Board
Angie Wakes
Secretary
29 June 2022
50
Carclo plc Annual report and accounts 2022
Annual statement by the Chair of the Audit and Risk Committee
The Audit and Risk Committee has continued its scrutiny of the Group’s system of risk management and internal controls, the robustness and integrity of the Group’s financial reporting and the scope, effectiveness and results of both the internal and external audit processes.
The key responsibilities of the Committee are:
The Committee will continue to keep its activities under review in the light of developing regulations and best practice. The Audit and Risk Committee is the body appointed by the Board with responsibility for carrying out the functions required by the FCA Disclosure and Transparency Rules DTR 7.1.3R.
Composition
The Audit and Risk Committee comprises all the Non-Executive Directors excluding the Executive Chair and meets not less than three times annually. During the year in question, the Committee was chaired by Eric Hutchinson, who, being a Chartered Certified Accountant and former group CFO of Spirent Communication plc and a member of the Financial Reporting Review Panel for nine years, has both recent and relevant financial experience. The Board is satisfied that the Committee as a whole has relevant sectoral competence as required by the Code. Other members also have relevant financial experience.
Eric Hutchinson
Chair of the Audit and Risk Committee
AUDIT AND RISK COMMITTEE REPORT
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
STRATEGIC REPORT
51
Carclo plc Annual report and accounts 2022
Meetings
Only Audit and Risk Committee members are entitled to attend a meeting. However, the Executive Chair and Chief Financial Officer are normally invited to attend meetings. Six meetings were held during the year, two of which were scheduled to coincide with the Board’s review and approval of the Group’s interim statement and of its preliminary results announcement based on the annual report and accounts.
Internal control and risk management
The Group has an established system of internal control and a risk management framework that the Board considers appropriate in the context of the Group’s reporting requirements and strategic objectives. Internal controls and risk management systems covering all material controls including financial, operational and compliance controls, are subject to internal and external audit and the outputs of the risk management process are actively challenged by the Board. On behalf of the Board, all these activities are periodically reviewed by the Audit and Risk Committee and their effectiveness assessed through oral and written reports from both internal and external auditors. The risk management process has been improved and no failings have been identified this year. The Committee will continue to focus on improving both the internal control and risk management environment in the current financial year. A Risk Assurance Review is conducted annually by the full Board, in addition to a Risk Management and Internal Control Report Review. Further details of the Group’s emerging and principal risks and uncertainties, together with the mitigating actions, are set out on pages 31 to 38 of the annual report and accounts.
Internal audit
The Committee reviews annually the arrangements for internal audit and Grant Thornton UK LLP continued to provide the outsourced internal audit function throughout the year. The internal auditor monitors and reports on the system of internal control and works to an agreed programme, although the extent of the programme was curtailed again this year due to restrictions arising from COVID-19. The internal audit plan is set in the context of a developing assurance reporting process, is flexed to deal with any change in the risk profile of the Group and is approved by the Committee. The internal audit programme was reviewed in light of the changes to the Group’s strategic focus.
Significant issues related to financial statements
The Committee reviews accounting papers prepared by management that provide details of significant financial reporting issues, together with reports from the external auditor prepared in conjunction with the interim and full-year results, and assesses the following, amongst other matters:
These matters are also discussed with the external auditor to get her anything else that the auditor brings to the Committee’s attention. In the year to 31 March 2022, such issues included the impact of changes in accounting standards and other financial reporting disclosures. In addition to the above, the Committee supports the Board in completing its assessment of the adoption of the going concern basis of preparing the financial statements. The Directors include a Viability Statement concerning the prospects of the Company, as required by the Code.# Dur ing th e fina ncial yea r , the Co mmit te e reviewe d the a ppro ach ta ken by the Di rec tor s in pre par ing a nd rep or tin g on th e Via bili t y Statem ent wi th due re gard fo r wid er ma rket pra ct ice and develo pin g guid ance. A s a resul t of that review , the Committee wa s satisfied that the approac h adop ted was appropria te. The V iab ilit y St atemen t for the 202 1 /22 finan cial yea r is inclu ded o n pag es 39an d40. The Co mmit te e al so cons ide red cha nge s in cor por ate gover nance a nd th e nee d for the a nnua l rep or t to be f air, balan ced a nd understa ndable and t o con tain sufficient information on the Group ’ s performa nce.
The significant judgements considered by the Committee where there was potential risk of material misstatement were:
Other areas of judgment reviewed and agreed by the Committee, where it concluded there was not a risk of material misstatement, included:
53 Carclo plc Ann ual r epo r t an d accou nts 2022
The Committee considered whether the 2021/22 annual report taken as a whole was fair, balanced and understandable and whether it provided the necessary information for shareholders to assess the Company’s position, performance, business model and strategy. The Audit and Risk Committee is satisfied that, taken as a whole, the annual report is fair, balanced and understandable.
The Committee has responsibility for making a recommendation on the appointment, re-appointment and removal of the external auditor. The external auditor’s appointment is reviewed periodically, and the lead audit partner is rotated at least once every five years. The Audit Committee last initiated a tender process in December 2019. Shareholders formally approved Mazars’ appointment at the 2020 AGM. The Committee reviews reports from the external auditor as part of the annual audit process. These cover the scope, approach and results of the external audit and include the procedures adopted for safeguarding the firm’s independence and objectivity. The quality and content of these reports, together with the performance and behaviour of the audit teams during the exercise of their duties, inform the Committee’s assessment of audit effectiveness. The Committee has an established policy for determining the non-audit services that the external auditor can provide where justified on grounds of cost and related expertise and where not impacted by potential conflicts of interest. This allows the Committee to satisfy itself that auditor objectivity and independence are safeguarded. The analysis of audit and non-audit fees for the year to 31 March 2022 and the nature of the non-audit services provided appear in note 7 in the accounts. Non-audit fees totalled £0.035 million. No approval shall be given to any non-audit services prohibited under the amendments to the Companies Act 2006 and the FRC Revised Ethical Standard 2019. The Committee discussed with the auditor the report of the FRC’s Audit Quality Review team in respect of the audit for the year ended 31 March 2021; there were no key findings arising from that review. Mazars LLP will be proposed for re-appointment as external auditor by shareholders at the forth coming Annual General Meeting.
Eric Hutchinson
Chair of the Audit and Risk Committee
29 June 2022
54 Carclo plc An nua l repo r t an d accou nts 2022
The Nomination Committee is responsible for regularly reviewing the composition of the Board including its structure, size and diversity in order to ensure that the Group has the right leadership, balance of skills and experience to deliver its strategy and enable the Board to effectively fulfil its obligations.
The Nomination Committee comprises all of the Non-Executive Directors and the Executive Chair. It is currently chaired by the Senior Independent Non-Executive Director, Joe Oatley. The Committee met on five occasions during the year.
The Committee is responsible for regularly reviewing the composition of the Board including its structure, size and diversity. It is also responsible for succession planning and identifying and recommending appropriate candidates for membership of the Board when vacancies arise.# NOMINATION COMMITTEE REPORT
The Committee has applied the Code provisions in developing the Group’s policies on succession planning and appointments. In considering an appointment, the Committee evaluates the balance of skills, knowledge, independence and experience of the Board and prepares a description of the role and capabilities required for a particular appointment. Internal candidates are considered where appropriate. The Committee considers the Company’s initiatives for Board succession planning, together with the training and development of employees with the ability to progress to senior positions in the Group. The Board believes that these initiatives improve the probability of the appointment of internal candidates to key executive positions and thereby enable the Group to fulfil its strategic objectives. The Nomination Committee also reviews the time required from each Non-Executive Director and any other significant commitments that they may have. The 2021/22 review found the Non-Executives’ time commitments to be sufficient to discharge their responsibilities effectively. Based on recommendations from the Nomination Committee, Directors submit themselves for election at the AGM following their appointment and thereafter annually for re-election in accordance with good governance.
A key responsibility of the Committee is to ensure that the Board maintains a balance of skills, knowledge and experience appropriate to the long-term operation of the business and delivery of the strategy. As in past years, the Nomination Committee has reviewed the composition of the Board and as part of this review the Committee considered whether:
* the Board contains the right mix of skills, experience and diversity;
* the Board has an appropriate balance of Executive Directors and Non-Executive Directors; and
* the Non-Executive Directors are able to commit sufficient time to the Company to discharge their responsibilities effectively.
Following the review, the Committee was satisfied that the Board continues to have an appropriate mix of skills and experience to operate effectively. All the Directors have many years of experience, gained from a broad range of businesses, and they collectively bring a range of expertise and knowledge of different business sectors to Board deliberations, which encourages constructive, challenging and innovative discussions.
Joe Oatley
Chair of the Nomination Committee
55 Carclo plc Annual report and accounts 2022
The key deliverables of the Committee were:
* review of the structure and composition of the Board;
* the induction of the new Executive Directors and Non-Executive Directors;
* oversaw the internal Board evaluation process;
* a review of the Committee’s terms of reference;
* Board succession planning;
* the review of the Nomination Committee report for inclusion in the annual report and accounts; and
* the performance evaluation of the Committee.
As reported in the 2021 annual report, Carclo’s Board structure has been streamlined with the removal of the role of Chief Executive and the replacement of the role of Non-Executive Chair with that of Executive Chair. The Board believes that, given the size of the Group and that a significant majority of the Group’s activities are contained within the Technical Plastics division, this structure is currently the most efficient and effective in order to deliver the Group’s strategy and thus create shareholder value. In particular, this structure enables the Board members to be closer to the Group’s operations and thus improve the pace and effectiveness of decision-making. The Committee concluded that having three Non-Executive Directors remained optimal with the Senior Independent Director taking on additional responsibility to provide an oversight of corporate governance.
The Committee follows an established and formal process for the recruitment of new Directors, both Executive and Non-Executive. In general terms, when considering candidates for appointment as Directors of the Company, the Nomination Committee, in conjunction with the Board, drafts a detailed job specification and candidate profile. In drafting this, consideration is given to the existing experience, knowledge and background of Board members as well as the strategic and business objectives of the Group. Once a detailed specification has been agreed with the Board, the Committee would then work with an appropriate external search and selection agency to identify candidates of the appropriate calibre and with whom an initial candidate short list could be agreed. The consultants are required to work to a specification that includes the strong desirability of producing a full list of candidates who meet the essential criteria, whilst reflecting the benefits of diversity.
Each Non-Executive Director is appointed for an initial term of three years. The term can be renewed by mutual agreement if the Board is satisfied with the Director’s performance and commitment and a resolution to re-elect at the appropriate AGM is successful. The Board will not normally extend the aggregate period of service of any independent Non-Executive Director beyond nine years.
David Toohey indicated his intention not to seek re-election after serving six years, and retired from the Board on 30 April 2021.
Eric Hutchinson and Frank Doorenbosch were appointed to the Board on 7 January 2021 and 1 February 2021 respectively. They bring a wealth of business and specific industry experience that is invaluable to the Group. With effect from 6 June 2022, Frank Doorenbosch was appointed as a consultant to the Group for a period of up to twelve months, and accordingly became an Executive Director for that period. Frank will focus on assisting the Carclo Technical Plastics division to improve its operational effectiveness in the face of rapidly increasing demand coupled with current supply chain challenges. It is intended that Frank will revert back to being a Non-Executive Director of the Company and resume his position on the Board Committees and as Chair of the Remuneration Committee as soon as the consultancy period has ended.
The Nomination Committee is satisfied that in the period, all Board Committees will continue to operate in accordance with the Code and to meet the requirements for a majority of independent Directors on each Committee.
All new Directors go through a tailored induction process. It is usual process as part of a Director’s induction for comprehensive site visits to be undertaken; however, this has not been possible due to COVID-19 restrictions. However, all Directors visited the CTP Mitcham (UK) site in October 2021 and Bruntons in Musselburgh (UK) site in March 2022, meeting with local management and discussing a range of matters, in particular strategy and health and safety. Nick Sanders also visited the CTP Brno (Czech Republic) and CTP Pennsylvania (US) sites in 2022, Frank Doorenbosch visited CTP Bangalore (India) in 2021, CTP Brno (Czech Republic) and some of the US sites in 2022, and Joe Oatley visited Jacotet (France) in 2021. Each of Nick Sanders, Joe Oatley and Eric Hutchinson have visited the new Head Office in the last twelve months.
56 Carclo plc Annual report and accounts 2022
The Board recognises that it needs to regularly monitor performance of both the Board and its Committees. This is achieved through the annual performance evaluation, full induction of new Board members and ongoing Board development activities. The Code requires that the Board of a FTSE 350 company or above, should consider holding an externally facilitated evaluation at least every three years. Although not a requirement for a company of Carclo’s current size, consideration is being given to undertaking next year’s evaluation using an external consultant. Due to the number of changes on the Board in recent years, the Board instead carried out a comprehensive internal evaluation led by the Senior Independent Director this year. As set out in more detail in the statement of corporate governance on page 47, the review concluded that the Board has significantly improved its effectiveness, despite the challenges of the last year. There were nonetheless a number of areas for improvement.# CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
Annual Statement
Dear shareholder
On behalf of the Board I am pleased to present the Directors’ remuneration report (the “Report”) for the year ended 31 March 2022. The Report has three sections:
The Group’s targets for the financial year 2021/22 were set during the pandemic when it was assumed that the recovery from it would occur much sooner than has actually transpired. Nonetheless, the combination of the exceptional efforts of everyone across the business and the Group’s exposure to medical markets which have remained relatively robust, has resulted in targets for the year being exceeded. The Remuneration Committee (the “Committee”) took this into account when making judgements as to past and future elements of remuneration.
Leadership changes
The Committee supported the work associated with the changes in Group leadership during the year. Frank Doorenbosch was appointed a Non-Executive Director on 1 February 2021 and took over as Remuneration Committee Chair with effect from 30 April 2021. David Toohey stepped down from the Board and as Remuneration Committee Chair on 30 April 2021. With effect from 6 June 2022, Frank Doorenbosch was appointed as a consultant to the Group for a period of up to twelve months, and accordingly became an Executive Director for that period. Frank will focus on assisting the Carclo Technical Plastics division to improve its operational effectiveness in the face of rapidly increasing demand coupled with current supply chain challenges. It is intended that Frank will revert back to being a Non-Executive Director of the Company and resume his position on the Board Committees and as Chair of the Remuneration Committee as soon as the consultancy period has ended. I was re-appointed Chair of the Remuneration Committee for this interim period.
A summary of the principal terms of the Executive Chair and CFO’s remuneration is set out on page 68.
2021/22 financial year – performance and pay
Remuneration alignment to strategy
The Remuneration Committee believes in rewarding Carclo’s Executives based on their performance and the value created for the Group’s shareholders. Under the terms of the Company’s short-term incentive plan, P White received a bonus for the financial period 2021/22. Under the terms of his current service agreement, N Sanders is not entitled to variable remuneration. The variable element of P White’s remuneration in 2021/22 was focused on simple and transparent measures of performance against Group underlying EBITDA and working capital cash flow targets. Accordingly, this Report should be read in conjunction with the strategic report.
Salary
An internal review concluded that basic salary for Executive Directors would not be increased during the financial year 2021/22.
Annual bonus
N Sanders was not entitled to participate in the 2021/22 annual bonus scheme. P White participated in the 2021/22 annual bonus scheme and will receive a bonus for the period. 100% of the payment was set against demanding financial targets, which are set out in detail on page 69.
Joe Oatley
Chair of the Remuneration Committee
58 Carclo plc Annual report and accounts 2022
2021/22 financial year – performance and pay continued
Long Term Incentive Plan (“LTIP”)
Historically, performance measures for awards made under the Carclo Performance Share Plan (“PSP”) were equally weighted between EPS and TSR targets. As detailed previously, the current PSP scheme was reviewed in 2021 and it was determined that it continued to meet the current needs of the Company. Accordingly, awards were made in 2021/22 to P White and other key executives. In line with this contract, N Sanders did not receive any award under the PSP.
The Committee determined that an absolute TSR target was a more appropriate performance measure for the 2021/22 award than relative TSR measure that had been used previously. The performance measures for the awards to vest be equally weighted between EPS and absolute TSR targets. The absolute TSR target was set at the time of award, taking into account the preceding share price and ensuring that the target is sufficiently challenging to deliver material shareholder return.
The Board is committed to a clear, focused strategy and the Company is now well placed to continue this improvement. It is unfortunate that the share price recovery in difficult market conditions has not been as planned and in line with the strategy and management improvements. The Committee is keen to ensure that the Company is in a position to retain, recruit and motivate executives of an appropriate calibre to lead the Company through its next phase of development. The Committee has therefore conducted a review of the current PSP rules. The Committee and Board consider that it is in the best interests of shareholders for the rewards of top executives to be aligned to the interests of shareholders.
Recommendations for the future included increased focus on medium and long-term strategy, continued improvement in the information provided to the Board so it is better able to assess the Group’s operational performance, building on succession planning and organisational design, and more interaction between Non-Executive and Executive Directors between Board meetings. These will be areas of focus during the coming year. It is expected that an externally facilitated evaluation will take place in 2022/23. The review also concluded that the Nomination Committee had operated effectively. A review of the performance of the Executive Chair and other Non-Executive Directors was also facilitated by the Senior Independent Director.
Renewal and re-election
If the Board appoints a Director, that Director must retire at the first AGM following their appointment. That Director may, if they so wish, put themselves forward for election. In accordance with the Code and the Company’s articles of association, the Company will continue its practice to propose all Directors for annual re-election. Accordingly, all Directors will retire at the forthcoming AGM and, being eligible, will offer themselves up for re-election. I am satisfied that, following the evaluation and review of the Board described above, the Directors offering themselves for re-election continue to demonstrate commitment, management and business expertise in their particular role and continue to perform effectively. The re-election respectively of each Director is recommended by the Board.
Further information of the service contracts for the Executive Directors and letters of appointment for the Non-Executive Directors are set out in the Directors’ remuneration report on page 65.
During the year, the Senior Independent Director held a number of meetings with the other Non-Executive Directors without the Executive Chair being present, as required by provision 12 of the Code.
Diversity
The Board recognises the importance of diversity in its broadest sense as an important element in maintaining Board effectiveness and creating competitive advantage. Diversity of skills, background, knowledge, international and industry experience, gender and ethnicity will be taken into consideration when seeking to make new appointments to the Board and its Committees. All appointments will be made on merit, taking into into account suitability for the role, composition and balance of the Board to ensure that the Company has the appropriate mix of skills, experience, independence and knowledge.
The Board recognises the link between diversity and performance and will always proactively consider this when taking decisions regarding appointments and in succession planning. The Board will always consider suitably qualified applicants for roles from as wide a range as possible, with no restrictions on age, gender, religion, ethnic background or current employment, but whose competencies and knowledge will enhance the Board.
Committee priorities for 2022/23
Joe Oatley
Chair of the Nomination Committee
29 June 2022In this context, and given the Company’s current market capitalisation, the Committee considers that it would be highly beneficial to remove the 5% in 10-year dilution limit which currently applies to the Company’s discretionary share plans only, and to operate within the existing 10% in 10-year dilution limit for all share plans. The Committee is not seeking to increase potential shareholder dilution overall, rather, to enable the Company to have greater flexibility within the approved 10% in 10-year dilution limit to grant share awards as part of a continuation of our remuneration policy which incentivises the long-term success of the Company. Without this flexibility, the Company will likely be hindered in any future recruitment of senior executives and may also face retention issues of its senior management.
Implementation of the Remuneration Policy for the 2022/23 financial year
The current Directors’ Remuneration Policy was approved by shareholders at the 2021 AGM. In respect of the implementation of the Policy for the 2022/23 financial year, the Committee agreed that:
The Remuneration Committee is mindful of the changes to the 2018 Code and those provisions were taken into account in the Policy approved by shareholders at the 2021 AGM. A number of those provisions have already been adopted:
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
59
Carclo plc Annual report and accounts 2022
Alignment with shareholders
The Remuneration Committee is mindful of the interests of the Group’s shareholders and is keen to ensure a demonstrable link between reward and value creation. In addition to the matters set out in this Report, alignment and shareholder interest is further demonstrated by the operation of share ownership guidelines and the inclusion of malus and clawback provisions for both annual bonus and LTIP awards. Most importantly, however, is the clear link between executive remuneration and the performance of the business as a whole. As permanent Executive Directors are now in place, the Remuneration Committee will ensure the executive remuneration “mix” is in line with the Directors’ Remuneration Policy and in the best interests of the shareholders and the Company.
The Group acknowledges the support it has received in the past from its shareholders and hopes that this will continue.
Joe Oatley
Chair of the Remuneration Committee
29 June 2022
Compliance statement
This Report has been prepared in accordance with the requirements of the Large and Medium Sized Companies and Groups (Accounts and Reports) (Amendment) Regulations 2013, the Companies (Miscellaneous Reporting) Regulations 2018, the Companies (Directors’ Remuneration Policy and Directors’ Remuneration Report) Regulations 2019, the UK Listing Authority Listing Rules and applies the principles set out in the UK Corporate Governance Code 2018 (“the Code”).
The following parts of the Annual Report on Remuneration are audited: the single total figure of remuneration for Directors, including annual bonus and LTIP outcomes for the financial year ending 31 March 2022; scheme interests awarded during the year; and Directors’ shareholdings and share interests.
Remuneration payments and payments for loss of office can only be made to Directors if they are consistent with the approved Directors’ Remuneration Policy or otherwise approved by ordinary resolution of the Company’s shareholders.
Directors’ Remuneration Policy
The Remuneration Policy was approved by shareholders at the 2021 AGM on 2 September 2021. The Policy for the remuneration of the Executive and Non-Executive Directors is set out in the table below.
| Element of remuneration | Purpose and link to strategy | Operation | Maximum | Performance targets |
| :---10-year dilution limit which currently applies to the Company’s discretionary share plans only, and to operate within the existing 10% in 10-year dilution limit for all share plans. The Committee is not seeking to increase potential shareholder dilution overall, rather, to enable the Company to have greater flexibility within the approved 10% in 10-year dilution limit to grant share awards as part of a continuation of our remuneration policy which incentivises the long-term success of the Company. Without this flexibility, the Company will likely be hindered in any future recruitment of senior executives and may also face retention issues of its senior management.
Implementation of the Remuneration Policy for the 2022/23 financial year
The current Directors’ Remuneration Policy was approved by shareholders at the 2021 AGM. In respect of the implementation of the Policy for the 2022/23 financial year, the Committee agreed that:
The Remuneration Committee is mindful of the changes to the 2018 Code and those provisions were taken into account in the Policy approved by shareholders at the 2021 AGM. A number of those provisions have already been adopted:
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
59
Carclo plc Annual report and accounts 2022
Alignment with shareholders
The Remuneration Committee is mindful of the interests of the Group’s shareholders and is keen to ensure a demonstrable link between reward and value creation. In addition to the matters set out in this Report, alignment and shareholder interest is further demonstrated by the operation of share ownership guidelines and the inclusion of malus and clawback provisions for both annual bonus and LTIP awards. Most importantly, however, is the clear link between executive remuneration and the performance of the business as a whole. As permanent Executive Directors are now in place, the Remuneration Committee will ensure the executive remuneration “mix” is in line with the Directors’ Remuneration Policy and in the best interests of the shareholders and the Company.
The Group acknowledges the support it has received in the past from its shareholders and hopes that this will continue.
Joe Oatley
Chair of the Remuneration Committee
29 June 2022
Compliance statement
This Report has been prepared in accordance with the requirements of the Large and Medium Sized Companies and Groups (Accounts and Reports) (Amendment) Regulations 2013, the Companies (Miscellaneous Reporting) Regulations 2018, the Companies (Directors’ Remuneration Policy and Directors’ Remuneration Report) Regulations 2019, the UK Listing Authority Listing Rules and applies the principles set out in the UK Corporate Governance Code 2018 (“the Code”).
The following parts of the Annual Report on Remuneration are audited: the single total figure of remuneration for Directors, including annual bonus and LTIP outcomes for the financial year ending 31 March 2022; scheme interests awarded during the year; and Directors’ shareholdings and share interests.
Remuneration payments and payments for loss of office can only be made to Directors if they are consistent with the approved Directors’ Remuneration Policy or otherwise approved by ordinary resolution of the Company’s shareholders.
Directors’ Remuneration Policy
The Remuneration Policy was approved by shareholders at the 2021 AGM on 2 September 2021. The Policy for the remuneration of the Executive and Non-Executive Directors is set out in the table below.
| Element of remuneration | Purpose and link to strategy | Operation | Maximum | Performance targets |
| :---
```markdown
In this context, and given the Company’s current market capitalisation, the Committee considers that it would be highly beneficial to remove the 5% in 10-year dilution limit which currently applies to the Company’s discretionary share plans only, and to operate within the existing 10% in 10-year dilution limit for all share plans. The Committee is not seeking to increase potential shareholder dilution overall, rather, to enable the Company to have greater flexibility within the approved 10% in 10-year dilution limit to grant share awards as part of a continuation of our remuneration policy which incentivises the long-term success of the Company. Without this flexibility, the Company will likely be hindered in any future recruitment of senior executives and may also face retention issues of its senior management.
The current Directors’ Remuneration Policy was approved by shareholders at the 2021 AGM. In respect of the implementation of the Policy for the 2022/23 financial year, the Committee agreed that:
The Remuneration Committee is mindful of the changes to the 2018 Code and those provisions were taken into account in the Policy approved by shareholders at the 2021 AGM. A number of those provisions have already been adopted:
59
Carclo plc Annual report and accounts 2022
The Remuneration Committee is mindful of the interests of the Group’s shareholders and is keen to ensure a demonstrable link between reward and value creation. In addition to the matters set out in this Report, alignment and shareholder interest is further demonstrated by the operation of share ownership guidelines and the inclusion of malus and clawback provisions for both annual bonus and LTIP awards. Most importantly, however, is the clear link between executive remuneration and the performance of the business as a whole. As permanent Executive Directors are now in place, the Remuneration Committee will ensure the executive remuneration “mix” is in line with the Directors’ Remuneration Policy and in the best interests of the shareholders and the Company.
The Group acknowledges the support it has received in the past from its shareholders and hopes that this will continue.
Joe Oatley
Chair of the Remuneration Committee
29 June 2022
This Report has been prepared in accordance with the requirements of the Large and Medium Sized Companies and Groups (Accounts and Reports) (Amendment) Regulations 2013, the Companies (Miscellaneous Reporting) Regulations 2018, the Companies (Directors’ Remuneration Policy and Directors’ Remuneration Report) Regulations 2019, the UK Listing Authority Listing Rules and applies the principles set out in the UK Corporate Governance Code 2018 (“the Code”).
The following parts of the Annual Report on Remuneration are audited: the single total figure of remuneration for Directors, including annual bonus and LTIP outcomes for the financial year ending 31 March 2022; scheme interests awarded during the year; and Directors’ shareholdings and share interests.
Remuneration payments and payments for loss of office can only be made to Directors if they are consistent with the approved Directors’ Remuneration Policy or otherwise approved by ordinary resolution of the Company’s shareholders.
The Remuneration Policy was approved by shareholders at the 2021 AGM on 2 September 2021. The Policy for the remuneration of the Executive and Non-Executive Directors is set out in the table below.
| Element of remuneration | Purpose and link to strategy | Operation | Maximum | Performance targets |
| :--- the* The Company has required NSanders to increase his time commitment to the business and has therefore adjusted his salary so that his per diem salary remains unchanged. Basic salary level increase awards made to other employees within the Group ranged from 0% to 9%;
* there will not be an increase in the base fees for the Non-Executive Directors;
* the structure and quantum of the annual bonus for Executive Directors is considered to be broadly appropriate and aligned to shareholders’ interests. For 2022/23 the annual bonus potential will continue to be based on demanding financial targets, noting that the Executive Chair is not currently entitled to participate in the Company’s short-term bonus scheme; and
* the Long Term Incentive Plan, whereby conditional awards of shares are granted annually under the Carclo PSP with vesting after three years based on earnings per share and absolute total shareholder return performance conditions (followed by a two-year holding period), has in the past provided a strong alignment between the senior executive team and shareholders. It is proposed that LTIP grants will be made in 2022/23 with the vesting criteria anticipated to be earnings per share growth and an absolute TSR target.
The Remuneration Committee is mindful of the changes to the 2018 Code and those provisions were taken into account in the Policy approved by shareholders at the 2021 AGM. A number of those provisions have already been adopted:
59
Carclo plc Annual report and accounts 2022
The Remuneration Committee is mindful of the interests of the Group’s shareholders and is keen to ensure a demonstrable link between reward and value creation. In addition to the matters set out in this Report, alignment and shareholder interest is further demonstrated by the operation of share ownership guidelines and the inclusion of malus and clawback provisions for both annual bonus and LTIP awards. Most importantly, however, is the clear link between executive remuneration and the performance of the business as a whole. As permanent Executive Directors are now in place, the Remuneration Committee will ensure the executive remuneration “mix” is in line with the Directors’ Remuneration Policy and in the best interests of the shareholders and the Company.
The Group acknowledges the support it has received in the past from its shareholders and hopes that this will continue.
Joe Oatley
Chair of the Remuneration Committee
29 June 2022
This Report has been prepared in accordance with the requirements of the Large and Medium Sized Companies and Groups (Accounts and Reports) (Amendment) Regulations 2013, the Companies (Miscellaneous Reporting) Regulations 2018, the Companies (Directors’ Remuneration Policy and Directors’ Remuneration Report) Regulations 2019, the UK Listing Authority Listing Rules and applies the principles set out in the UK Corporate Governance Code 2018 (“the Code”).
The following parts of the Annual Report on Remuneration are audited: the single total figure of remuneration for Directors, including annual bonus and LTIP outcomes for the financial year ending 31 March 2022; scheme interests awarded during the year; and Directors’ shareholdings and share interests.
Remuneration payments and payments for loss of office can only be made to Directors if they are consistent with the approved Directors’ Remuneration Policy or otherwise approved by ordinary resolution of the Company’s shareholders.
The Remuneration Policy was approved by shareholders at the 2021 AGM on 2 September 2021. The Policy for the remuneration of the Executive and Non-Executive Directors is set out in the table below.
| Element of remuneration | Purpose and link to strategy | Operation | Maximum | Performance targets |
| :---# DIRECTORS’ REMUNERATION REPORT
Purpose and link to strategy
Aligned to main strategic objectives of delivering sustainable value growth and shareholder return. To reward and retain successful leadership team, reward delivery of the Company strategy and long-term goals and to help align Executive and shareholder interests.
Operation
Annual grant of nil cost options or performance shares which normally vest after at least three years subject to continued service and performance targets. At the start of each performance cycle, the Committee sets performance targets which it considers to be appropriately stretching. Awards made to Executive Directors will be subject to a “holding period” under which for the five-year period following the date of grant the Executive Directors will not be permitted to sell shares subject to awards (other than to fund any exercise price payable or pay any tax liability arising on vesting) and limited exceptional circumstances (such as death). Clawback and/or malus may be applied up to seven years from the grant of awards in any of the following circumstances: (a) if any of the audited financial results for the Company are materially misstated; (b) if the Company, any Group company and/or a relevant business unit has suffered serious reputational damage as a result of the relevant participant’s misconduct or otherwise; (c) there has been serious misconduct on the part of the relevant participant; or (d) in such other circumstances, where the Committee determines that malus or clawback should apply.
Maximum
100% of salary normal limit. 200% of salary exceptional limit – e.g. recruitment.
LTIP performance is measured over three years. Current performance measures are EPS and absolute TSR, weighted equally; however, the Committee has discretion to adjust the performance measures and weightings to ensure they continue to be linked to the delivery of the Company strategy. The Committee has discretion to adjust the performance conditions to ensure that payments accurately reflect business performance over the performance period. However, such discretion may only be used in circumstances where the Committee considers the amended performance conditions to be:
* fair and reasonable in the circumstances; and
* a more appropriate measure of performance and not materially less challenging than the original condition would have been.
Purpose and link to strategy
Provides market-competitive retirement benefits. Opportunity for Executives to contribute to their own retirement plan.
Operation
Executive Directors receive a contribution to HMRC-approved personal pension arrangement or a payment in lieu of pension contributions.
Maximum
Executive Directors will receive an employer contribution to pension in line with the UK general workforce.
N/A
Purpose and link to strategy
To provide alignment between Executives and shareholders.
Operation
Executive Directors are required to build and maintain a shareholding equivalent to one year’s base salary through the retention of vested share awards or through open market purchases until the guideline is met.
Maximum
100% of salary holding for Executive Directors. The Committee will monitor progress against this requirement on an annual basis. A reasonable time limit is considered to be five years. For as long as an Executive Director has not met the relevant share ownership guideline above, he/she will be expected to retain 50% of the post-tax number of any vested share award under PSP in the first five years of their employment and 75% thereafter until the guideline is met. Departing Executive Directors are required to hold their vested PSP shares up to 100% of salary or their actual PSP derived shareholding if lower, for two years after leaving.
N/A
Purpose and link to strategy
Operation
Maximum
Service contracts will not contain notice periods of more than twelve months.
N/A
Purpose and link to strategy
Reflects time commitments and responsibilities of each role. Reflects market-competitive fees.
Operation
Reviewed annually by the Board, normally effective 1 April. Non-Executive Directors receive a basic fee for their respective roles. Additional fees are paid to Non-Executive Directors for additional services such as chairing the Audit and Risk and Remuneration Committees. Fee levels are benchmarked with reference to sector comparators and FTSE-listed companies of similar size and complexity. The required time commitment and responsibilities are taken into account when reviewing fee levels. All fees are paid in cash.
Maximum
No prescribed maximum annual increase, but it is expected that fee increases will normally be in line with general increases for the wider workforce. However, in the event that there is a material misalignment with the market or change in complexity, responsibility or time commitment required to fulfil a Non-Executive Director role, the Board has discretion to make an appropriate adjustment to the fee level.
Non-Executive Directors do not participate in variable pay arrangements or receive any pension provision.
The choice of underlying EBITDA and Operating Cash Flow as the financial performance metrics applicable to the annual bonus scheme is designed to link performance to strategy and the business plan. The Committee believes that performance measures set in respect of the annual bonus should be appropriately challenging and tied to both the delivery of profit growth, cash management and specific individual objectives. A non-financial measure (health and safety target) has recently been introduced into the annual bonus scheme. The absolute TSR and EPS performance conditions applicable to the Carclo PSP were selected by the Remuneration Committee on the basis that they reward the delivery of long-term returns to shareholders and the Group’s financial growth and are consistent with the Company’s objective of delivering superior levels of long-term value to shareholders. The Committee operates the Carclo PSP in accordance with the rules of that plan, Listing Rules, company law and the relevant tax legislation.# Carclo plc Annual Report and Accounts 2022
The Committee retains discretion over certain areas relating to the operation and administration of the Carclo PSP consistent with market practice. The Company has a share ownership policy which requires the Executive Directors to build up and maintain a target holding equal to 100% of base salary. Details of the extent to which the Executive Directors had complied with this Policy as at 31 March 2022 are set out on page 75.
The following differences exist between the Company’s Policy for the remuneration of Executive Directors as set out above and its approach to the payment of employees generally:
In general, these differences arise from the development of remuneration arrangements that are market competitive for the various categories of individuals and for the diverse international employment settings in which we operate. This is of great importance given the highly cost competitive demands of the business sectors within which Carclo competes. They also reflect the fact that, in the case of the Executive Directors and senior executives, a greater emphasis tends to be placed on performance-related pay.
The Board determines the Remuneration Policy and level of fees for the Non-Executive Directors, within the limits set out in the articles of association. When doing so, an individual is not allowed to participate in the discussions relating to their own remuneration. The Policy table summarises the key components of remuneration for the Non-Executive Directors.
64 Carclo plc Annual report and accounts 2022
The graphs below provide estimates of the potential future reward opportunity for the two Executive Director positions for the 2022/23 financial year, and the potential split between different elements of remuneration under three different scenarios: “Minimum”, “On target” and “Maximum” performance.
Executive Chair
| Scenario | Basic salary, benefits and pension | Bonus | LTIP | Total |
|---|---|---|---|---|
| Minimum | £225,000 | 0% | 0% | £225,000 |
| On target | £225,000 | 40% | 25% | £315,000 |
| Maximum | £225,000 | 75% | 100% | £482,000 |
Chief Financial Officer
| Scenario | Basic salary, benefits and pension | Bonus | LTIP | Total |
|---|---|---|---|---|
| Minimum | £232,000 | 0% | 0% | £232,000 |
| On target | £232,000 | 40% | 25% | £325,000 |
| Maximum | £232,000 | 75% | 100% | £476,000 |
Assumptions underlying each element of pay are provided in the table below. The projected value of the Carclo PSP excludes the impact of share price growth and dividend accrual. Actual pay delivered, however, will be influenced by these factors.
Minimum
| Name | Base salary (£000) | Benefits (£000) | Pension (£000) | Total (£000) |
|---|---|---|---|---|
| N Sanders* | 225 | — | — | 225 |
| P White | 221 | 1 | 1 | 223 |
*N Sanders receives a fixed salary only and is not entitled to any other benefits, bonus or LTIP.
On target
Maximum
The remuneration package for any new permanent Executive Director – i.e. basic salary, benefits, pension, annual bonus and long-term incentive awards – would be set in accordance with the terms of the Company’s prevailing approved Remuneration Policy at the time of appointment and would reflect the experience of the individual. Annual bonus potential will be limited to 100% of salary for the Chief Executive (not currently applicable) and 75% of salary for the Chief Financial Officer. Under current policy long-term incentives will be limited to 100% of salary in both cases (200% of salary in exceptional circumstances).
In addition to normal remuneration elements, the Committee may offer additional cash and/or share-based elements when it considers these to be in the best interests of the Company (and therefore shareholders) to take account of remuneration relinquished by a new Executive Director as a result of them leaving their former employer (“buyout” awards). In making such buyout awards the Committee would take account of, where possible, the nature, time horizons and performance requirements (including the likelihood of those conditions being met) of the forfeited awards. Any such “buyout” awards will typically be made under the existing annual bonus and LTIP scheme, although in exceptional circumstances the Committee may exercise the discretion available under Listing Rule 9.4.2R to make awards using a different structure. Any “buyout” awards would have a fair value no higher than the awards forfeited. Shareholders will be informed of any such payments at the time of appointment.
CORPORATE GOVERNANCE | FINANCIAL STATEMENTS | ADDITIONAL INFORMATION | STRATEGIC REPORT
65 Carclo plc Annual report and accounts 2022
For an internal Executive Director appointment, the Remuneration Committee will be consistent with the Policy adopted for external appointees detailed above. Any variable pay element awarded in respect of the prior role may be allowed to pay out according to its terms. Where an individual has contractual commitments made prior to their promotion to Executive Director level, the Company will continue to honour these arrangements. For external and internal appointments, the Committee may agree that the Company will meet certain relocation and/or incidental expenses as appropriate.
In the case of hiring a new Non-Executive Director, a base fee in line with the prevailing fees schedule would be payable for Board membership, with additional fees payable for additional services, such as chairing a Board Committee or being the Senior Independent Director.
The Executive Directors are employed under contracts of employment with Carclo. The principal terms of the Executive Directors’ service contracts are as follows:
| Executive Director | Position | Effective date of contract | Notice period from Company | Notice period from Director |
|---|---|---|---|---|
| N Sanders | Executive Chair | 5 October 2020 | 6 months | 6 months |
| P White | Chief Financial Officer | 1 March 2021 | 6 months | 6 months |
Non-Executive Directors are appointed under arrangements that may generally be terminated at will by either party without compensation and their appointment is reviewed annually. Letters of appointment are provided to the Non-Executive Directors. Non-Executive Directors have letters of appointment effective for a period of three years and are subject to annual re-election at the AGM. Directors’ letters of appointment and the unexpired period of their appointments (where appropriate after extension by re-election) are set out below:
| Non-Executive Director | Last date of most recent letter of appointment | Une x pired term as at 31 March 2022 | Date re-appointment at AGM |
|---|---|---|---|
| J Oatley | 24 June 2021 | To 2022 AGM | 2 September 2021 |
| E Hutchinson | 21 December 2020 | To 2022 AGM | 2 September 2021 |
| F Doorbosch | 11 January 2021 | To 2022 AGM | 2 September 2021 |
Directors’ service contracts and letters of appointment are available for inspection at the Company’s registered office. This section has been updated to reflect the position as at 24 June 2021 in respect of the Directors’ service contracts and letters of appointment. The position as at the time the Remuneration Policy was approved is set out in the Remuneration Policy which is available on the Company’s website.
The Company’s policy is to limit any payment made to a departing Director to contractual arrangements and to honour any pre-established commitments. As part of this process, the Committee will take into consideration the Executive Director’s duty to mitigate their loss.# DIRECTORS’ REMUNERATION REPORT
Awards granted under the Company’s Short-Term Incentive (“STI”) and PSP schemes are subject to malus and clawback provisions, enabling an adjustment to an employee’s variable pay awards if warranted by the occurrence of a “trigger event”. The type of events that may constitute a trigger event are as follows:
The application of malus (i.e. partial or full lapse of an unvested incentive opportunity) will be possible over the relevant performance period and holding period; the application of clawback (i.e. the partial or full repayment of a vested-and-paid incentive award) will be possible for a period of 18 months from the end of the relevant performance period. The Remuneration Committee will consider the most appropriate method through which to apply an adjustment to pay at its absolute discretion. In most cases, the simplest approach would be in the following sequence:
An employee not in role at the time of the trigger events should be excluded from an adjustment except in the instance where the severity of the event warrants a collective adjustment across the entire business area or Company regardless of responsibility.
The following section provides details of how Carclo’s Remuneration Policy was implemented during the financial year ending 31 March 2022.
The Remuneration Committee currently comprises of J Oatley and E Hutchinson. The Committee is currently chaired by J Oatley. D Toohey was a member and Chair of the Committee until 30 April 2021 when he stepped down from the Board. F Doorenbosch was a member and Chair of the Committee until 6 June 2022. The Committee met nine times during the financial year ended 31 March 2022 and individual Committee members attended all meetings held during the year under review.
During the year, the Committee sought internal support from the Executive Chair and Chief Financial Officer who attended Committee meetings by invitation from the Remuneration Committee Chair, to advise on specific questions raised by the Committee and on matters relating to the performance and remuneration of senior managers. The Executive Chair and Chief Financial Officer were not present for any discussions that related directly to their own remuneration. The Company Secretary attended each meeting as Secretary to the Committee.
In undertaking its responsibilities, the Committee seeks independent external advice as necessary. During the year, the Committee undertook a selection process for new advisors. Ellason LLP were selected and provided advice from 3 December 2021. Ellason LLP has no connection with any individual Director. Prior to that, Mercer Limited provided advice. During the year £7,200 fees were paid to Mercer Limited in respect of general advice around levels of Executive remuneration. During the year £25,086 fees were paid to Ellason LLP in respect of general advice around levels of Executive remuneration.
The following table shows the results of the shareholder vote on the 2020/21 remuneration report at the 2021 AGM:
| Total number of votes cast (including discretionary) | % of votes | |
|---|---|---|
| For | 16,922,743 | 98.89 |
| Against | 189,462 | 1.11 |
| Total votes cast (excluding withheld votes) | 17,112,205 | 100.00 |
| Votes withheld | 4,590 | |
| Total votes cast (including withheld votes) | 17,116,795 |
The following table shows the results of the shareholder vote on the Remuneration Policy at the 2021 AGM:
| Total number of votes cast (including discretionary) | % of votes | |
|---|---|---|
| For | 16,119,471 | 94.26 |
| Against | 980,956 | 5.74 |
| Total votes cast (excluding withheld votes) | 17,100,427 | 100.00 |
| Votes withheld | 16,368 | |
| Total votes cast (including withheld votes) | 17,116,795 |
N Sanders was appointed as Executive Chair on 5 October 2020. The terms of his appointment can be summarised as follows:
P White was appointed as Chief Financial Officer on 1 March 2021. The terms of his appointment can be summarised as follows:
The t ab le be low se ts ou t a sing le figu re for the tot al re mune rati on rece ived by each E xe cutive Di rec tor for th e year en ded 31March2022 and th e pr ior year :
| Name | Salary office | Benefits | Annual share-based bonus | LTI P pay ment and other for loss | Pension | Fixed variable | Total 2022 | Total 2021 |
|---|---|---|---|---|---|---|---|---|
| £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £000 | £ 000 | £ 000 |
| N Sanders | 3 | 202 | 150 | N/ A | N/ A | N/ A | 150 | N/ A |
| P White | 4 | 2021 | 215 | N/ A | 1 | 145 | N/ A | N/ A |
| A Collins | 5 | 2022 | N /A | N /A | N /A | N /A | N /A | N/ A |
| M Durkin- Jones | 6 | 2022 | N /A | N /A | N /A | N /A | N /A | N/ A |
The t ab le be low se ts ou t a sing le figu re for the tot al re mune rati on rece ived by each Non-Executive Director for the year end ed 31March 2022 and th e pr ior year :
| Non-Executive Director | Base fee £ | Committee fees £ | Total £ |
|---|---|---|---|
| 2022 | 2021 | 2022 | |
| J Oatley | 1 | 48,000 | 55,164 |
| E Hutchinson | 2 | 38,000 | 8,819 |
| F Doorenbosch | 3 | 38,000 | 6,333 |
| P Slabbert | 4 | N /A | 34,930 |
| D Toohey | 5 | 3,167 | 34,930 |
| N Sanders | 6 | N /A | 5,370 |
| Name | Financial Pay able | Maximum % salary potential | Financial Pay able | % salary |
|---|---|---|---|---|
| P White | 75.00 | 21.00 | 75.00 | 28.00 |
The d eta ile d finan cial p er for man ce ta rget s ap plic ab le to the 2021 /22 an nual b onu s ar ran gem ent s were a s foll ows: T o achieve a nd e xceed t he Gro up’ s und erl ying EB ITDA (50 % weigh ted) an d Work ing Ca pi ta l Ca sh Flow t arg ets (50% weighte d). In res pe ct of un der lyin g EBITDA , to achieve the m inim um thre sho ld und er thi s finan cial p er for man ce ta rget th e Gro up wa s requ ired to ach ieve £1 2,283,000. T o achi eve the ma xi mum thr esho ld th e Grou p wa s requ ired to ach ieve £1 5,51 5,000. The a ctu al per for mance a chieved ag ain st th is ta rget wa s £14 ,138,000. T urn ing to wor ki ng ca pit al c a sh flow , to achieve th e mini mum thr esho ld un der t his fina ncia l per fo rma nce t arge t the Gr oup wa s requ ired to ach ieve £277 ,000. T o achieve th e ma x imu m thre shol d the G roup w as re quire d to achieve £ 3,2 44, 000. The ac tua l per for mance a chieved ag ain st th is ta rget wa s £(3,59 5,000). Cons equ entl y 28% of the tota l potent ial a nnua l bon us wa s achi eved in res pe ct of th e aggr egate of b oth fina ncial p er fo rma nce targ ets. P Whi te, who pa r ticip ated in th e 2021 /22 annu al bo nus s chem e, will rece ive a bon us of £45,150, 33% paym ent of wh ich will b e defer red fo r two yea rs i n accorda nce wi th the D irec tor s’ Remun erat ion Pol icy. N Sa nde rs di d not pa r tici pate in th e 2021 /22 a nnua l bon us sch eme.
| LTI P | Shares subject to awards made during the year | Share price at date of award | Face Value at date of award |
|---|---|---|---|
| 2021/22 | |||
| P White | 5 August 2021 | 386,778 | 41.6p |
Award s ta ke the form of co ndi tion al sha re awa rds an d were mad e to the e x tent of 80% of sal ar y in re sp ec t of P Whi te. The e x tent to wh ich award s gra nted in t he year en din g 31 March 2022 w ill ves t is dep en dent o n two i ndepen dent p er for ma nce cond itio ns, wi th 50% deter min ed by refere nce to the Co mpa ny’s abso lute TS R and 50% d eter mine d by referen ce to the Comp any’s EPS, a s foll ows:
The TSR element: The p er for ma nce per io d is the p eri od com men cing on t he gr ant date a nd en ding o n the ve sti ng date, which w ill be t he thi rd ann iver sa r y of the g rant d ate. The TS R per form ance co ndi tion w ill be b a sed o n the Co mpa ny’s TSR as at th e end of t he pe r for man ce per iod, a s foll ows:
The m eas urem ent pe rio d relate s to the p eri od of 30 d ays prece ding t he thi rd ann iver sa r y of the gr ant d ate, using t he averag e dai ly clos ing sh are pr ice ca lculate d from t hat date an d endi ng on t he la st d eali ng day befo re the ves tin g date. This a ls o includ es a ny gross d ivid end s pai d in res pec t of th e sha res be twe en th e gra nt date an d the ve sti ng date reinves ted o n the relev ant paym ent date at th e average o f the hi gh an d low sha re pri ces on t hat date.
The E PS element: The p er for ma nce per io d is the p eri od of th ree fina ncia l year s of the Co mpa ny bet wee n 1 Apr il 2021 and 31 Ma rch 2024. The EP S per fo rma nce con diti on wil l be ba s ed on t he Comp any’s EPS for th e la st fin ancia l year of th e per form ance p er iod (thefinan cial yea r endi ng 31 March 2024 ), as fol lows:
The awa rd to P Whi te is con ditio nal u pon co ntinu ed se r vice, wil l nor mal ly vest a f ter thr ee year s an d is sub jec t to a fur t her t wo -year holding period.
A summ ar y of h ow the Di rec tor s’ Remune rati on Polic y wil l be a ppli ed dur ing t he year e ndin g 31 March 2023 is s et out b elow:
| Executive Directors’ base salaries. | 2022/23 | 2021/22 | % increase |
|---|---|---|---|
| N Sanders | £225,000 | £150,000 | 50 |
| P White | £221,450 | £215,000 | 3 |
The Co mpa ny has re quire d N Sa nde rs to i ncrea se hi s time co mmit ment to t he bu sine ss an d ha s adju ste d his sa la r y accordi ngly sothat t here i s no chan ge to his p er di em sa la r y. Bel ow E xecuti ve Dire cto r level, ba sic p ay increa ses a re lim ited to m inima l cos t of livi ng adju st ment s, t ypi cal ly in th e ran ge 0%to9.0%, apa r t fro m ca se s of loc al s tatu tor y re quire ment s, pro motio ns, in creas es in s cope o r othe r except iona l rea son s.
N Sa nde rs a nd P Wh ite do not re ceive em ployer p ensi on cont rib utio ns.
Curre ntly , t he E xecu tive Chai r ha s no an nual b onu s enti tlem ent. In lin e wit h the Di rec tor s’ Remun erat ion Polic y it i s antici pated t hat the ma x imum b onu s potent ial for t he year en din g 31March2023 will be 75% of sa lar y fo r the CFO.It is likely that all of the bonus will be based on financial measures, which will include underlying EBITDA and Operating Cash Flow measures, equally weighted. In recognition of the importance of safety to the business, the Company has included a safety performance measure for the 2022/23 financial year. The Remuneration Committee reserves discretion over agreeing some element of personal objectives should that be deemed to be in the best interests of the Company and shareholders. Maximum bonus will only be payable when the financial results of the Group significantly exceed expectations and any bonus will be payable only if, in the opinion of the Remuneration Committee, there is an improvement in the underlying financial and operating performance of the Group during the year ending 31 March 2023. Clawback and malus provisions will apply for all Executive Directors. Payment of 33% of any bonus earned by an Executive Director is subject to deferral for two years. Proposed target levels have been set to be challenging relative to the 2022/23 business plan, although specific targets are deemed to be commercially sensitive and will not be published until such time that the Committee is confident there will be no adverse impact on the Company of such disclosure. At this time the Committee believes that the disclosure of targets in the year following the determination of bonuses is appropriate as disclosed above.
N Sanders, in line with his service agreement, will not receive a grant of awards under the PSP. In line with the Directors’ Remuneration Policy it is anticipated that the value of the PSP grant to be made to the CFO for the year ending 31 March 2023 will not exceed 100% of salary. It is expected that the PSP vesting criteria will be based on the performance over the three years ended 31 March 2025 and metrics of 50% earnings per share and 50% absolute TSR. As noted previously, following the work carried out by the Remuneration Committee in 2021/22, the Remuneration Committee has determined that the LTIP is currently fit for purpose. The Committee believes the scheme works closely in aligning Executive Directors’ long-term interests with those of the Company and the shareholders. As set out in the Directors’ Remuneration Policy, awards will be subject to malus and clawback provisions, and a requirement to hold the shares subject to awards for five years from date of grant except in exceptional circumstances or to pay any tax liability arising on vesting.
The Company’s approach to Non-Executive Directors’ remuneration is set by the Board with account taken of the time and responsibility involved in each role, including, where applicable, the chairpersonship of Board Committees. A summary of current fees is shown in the table below. Fee levels for the 2022/23 financial year can be summarised as follows:
| Provision | 2022/23 | 2021/22 | % increase |
|---|---|---|---|
| Base fee £ | 38,000 | 38,000 | 0 |
| Senior Independent Director fee | 10,000 | 10,000 | 0 |
| Committee Chair fees | 7,000 | 7,000 | 0 |
72 Carclo plc Annual report and accounts 2022
DIRECTORS’ REMUNERATION REPORT continued
Annual Report on Remuneration continued
The table below shows the percentage change in each Director’s salary/fees, bonus and benefits between the financial year ended 31 March 2021 and 31 March 2022 compared to that of the total amounts for all UK employees of the Group for each of these elements of pay. Disclosure for all Directors in addition to the CEO has been added in the prior year in line with the new requirements under the EU Shareholder Rights Directive II and over time a five-year comparison will be built up.
Percentage change from 2020/21 to 2021/22:
| Salary/fee | Benefits | Bonus | |
|---|---|---|---|
| Executive Chair | |||
| N Sanders | 0% | N/A | N/A |
| Executive Directors | |||
| P White | 0% | 0% | (72.0)% |
| Non-Executive Directors | |||
| J Oatley | 22.23% | N/A | N/A |
| E Hutchinson | 0% | N/A | N/A |
| F Doorenbosch | 0% | N/A | N/A |
| Average percentage increase for UK employees | 2.9% | 19.4% | (54.1)% |
Percentage change from 2019/20 to 2020/21:
| Salary/fee | Benefits | Bonus | |
|---|---|---|---|
| Executive Chair | |||
| N Sanders | — | N/A | N/A |
| Executive Directors | |||
| P White | — | — | — |
| A Collins (interim CEO) | 0% | N/A | — |
| M Durkin-Jones | 0% | N/A | — |
| Non-Executive Directors | |||
| J Oatley | 0% | N/A | N/A |
| E Hutchinson | — | N/A | — |
| F Doorenbosch | — | N/A | — |
| P Slabbart | 0% | N/A | N/A |
| D Toohey | 0% | N/A | N/A |
| Average percentage increase for UK employees | 3.4% | 0% | 720% |
UK employees have been selected as the most appropriate comparator pool, given the largest number of Group employees and the Group’s headquarters are located in the UK. The bonus figures are for UK-based employees who participate in a bonus arrangement.
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
73
Carclo plc Annual report and accounts 2022
The table below shows the Group’s actual expenditure on pay (for all employees) relative to retained profits for the financial years ending 31 March 2021 and 31 March 2022.
| 2022 | 2021 | % change | |
|---|---|---|---|
| £000 | £ | ||
| Staff costs | 34,971 | 31,554 | 10.8% |
| Retained profit | 5,799 | 7,412 | (21.8)% |
| Number | Number | % change | |
| Number of employees | 1,062 | 1,048 | 1.3% |
The graph below compares the value of £100 invested in Carclo shares, including reinvested dividends, with the FTSE Small Cap index over the last ten years. This index was selected because it is considered to be the most appropriate against which the total shareholder return of Carclo plc should be measured.
0
200
Apr 21
Apr 22
Apr 20
Apr 19
Apr 18
Apr 17
Apr 16
Apr 15
Apr 14
Apr 13
Apr 12
Apr 11
Apr 10
Apr 09
300
400
500
Carclo
FTSE Small Cap ex -ITs
600
100
| 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chief Executive single figure of remuneration (£000) | 491 | 249 | 2,764 | 328 | 538 | 462 | 836 | 449 | 325 | 270 | 321 | 150 |
| Annual bonus payout (as % of maximum) | — | — | — | — | 71 | 21 | 9 | 6 | — | — | — | — |
| PSP vesting (as % of maximum) | 50 | 50 | 100 | — | — | 50 | 50 | 32.5 | — | — | — | — |
Figures for 2011 to 2013 relate to I Williamson who was succeeded as Chief Executive by C Malley on 27 March 2013. C Malley resigned as Chief Executive and stood down from the Board on 11 January 2019. M Rollins assumed the role of Executive Chair until A Collins was appointed as new interim Chief Executive on 1 October 2019. Consequently, the full-year data is a combination of both, reflecting the period in which they each acted as Chief Executive. A Collins left the Group on 5 November 2020, however acted as CEO until 5 October 2020, and N Sanders assumed the role of Executive Chair on 5 October 2020. Consequently, the full-year data for 2021 is a combination of both, reflecting the period in which N Sanders acted in the position of Executive Chair and up to and including the leaving date for A Collins.
74 Carclo plc Annual report and accounts 2022
DIRECTORS’ REMUNERATION REPORT continued
Annual Report on Remuneration continued
Outlined below is the ratio of the Chief Executive/Executive Chair’s single figure of total remuneration for 2021/22 expressed as a multiple of total remuneration for UK employees. The three ratios referenced below are calculated by reference to the employees at the 25th, 50th and 75th percentile. We additionally disclose the total pay and benefits and base salary of the employees used to calculate the ratios. In time, the table below will build to represent ten years of data:
| Financial year | Method | 25th percentile pay ratio | Median pay ratio | 75th percentile pay ratio |
|---|---|---|---|---|
| 2021/22 | Option A | 7 : 1 | 6 : 1 | 4 : 1 |
| 2020/21 | Option A | 15 : 1 | 11 : 1 | 8 : 1 |
| 2019/20 | Option A | 12 : 1 | 10 : 1 | 7 : 1 |
Full-year pay data for the 2021/22 financial year has been used to calculate the ratios. In order to aid comparison between 2020/21 and 2021/22, the following table includes pay data only in respect of N Sanders as Executive Chair from the date of appointment on 5 October 2020 until 31 March 2021:
| Financial year | Method | 25th percentile pay ratio | Median pay ratio | 75th percentile pay ratio |
|---|---|---|---|---|
| 2020/21 | Option A | 7 : 1 | 6 : 1 | 4 : 1 |
The employee data used to calculate the ratios is as follows:
| 25th percentile | Median | 75th percentile | |
|---|---|---|---|
| Total pay and benefits £ | 22,655 | 27,024 | 41,279 |
| Base salary £ | 21,357 | 25,908 | 38,754 |
Of the three options set out in the new legislation for calculating the Chief Executive/Executive Chair pay ratio, we have opted to use Option A to calculate the pay ratio. As required in the regulations, we confirm our belief that the median pay ratio for the year is consistent with the Company’s wider pay, reward and progression policies affecting our employees. Our pay reflects the key market in which we operate.We also continue to support our colleagues in an environment that is driven by our core culture and values. Changes to the basic salary of our Chief Executive/Executive Chair have consistently been in line with the base pay award given to our employees over the last five years.
The interests of the Directors and their connected persons in the ordinary shares of the Company as at 31 March 2022 were as follows:
| 31 March 2021 | 31 March 2021 | 31 March 2020 | 31 March 2020 | |
|---|---|---|---|---|
| Ordinary shares | Options | Ordinary shares | Options | |
| D To o h e y | 1 | — | — | — |
| J Oatl ey | — | — | — | — |
| N S and er s | 592,231 | — | 369,356 | N/A |
| E Hu tchins on | 192,118 | — | 192,118 | N/A |
| F D oore nbo sch | 203,958 | — | 203,958 | N/A |
| P Wh ite | 74,278 | 386,778 | — | N/A |
The table below shows the shareholding of each Executive Director against their respective shareholding requirement as at 31 March 2022:
| Director | Shares held outright | Vested but subject to vesting period (% salary) | Unvested and subject to vesting conditions (% salary) | Owned by and subject to prior year shareholding requirement (% salary) | Current shareholding |
|---|---|---|---|---|---|
| N Sa nders | 592,231 | — | — | 100 | 106.67 |
| P Wh ite | 74,278 | — | 386,778 | 100 | 14.04 |
All of N Sanders and P White’s shares owned outright are as a result of market purchases made since appointment to the Board.
As described above, P White was granted a conditional award of 386,778 shares on 5 August 2021 under the Carclo plc 2017 Performance Share Plan.
The Directors’ remuneration report set out on pages 57 to 75 was approved by the Board of Directors on 29 June 2022 and signed on its behalf by Joe Oatley, Chair of the Remuneration Committee.
Joe Oatley
Chair of the Remuneration Committee
29 June 2022
The Directors’ report is required to be produced by law. Pages 76 to 79 inclusive (together with the sections of the annual report incorporated into these pages by reference) constitute a Directors’ report that has been drawn up and presented in accordance with applicable law. The Directors’ report also includes certain disclosures that the Company is required to make by the Financial Conduct Authority’s Disclosure Guidance and Transparency Rules and Listing Rules.
The strategic report required by the Companies Act 2006 can be found on pages 01 to 40. This report, together with the Chair’s statement on pages 4 to 9, sets out the Company’s business model and strategy, contains a review of the business and describes the development and performance of the Group’s business during the financial year and its position at the end of the year. It also contains on pages 31 to 38 a description of the principal risks and uncertainties facing the Group. The Directors who served throughout the year can be found in the Chair’s statement on page 6.
For the purposes of the Financial Conduct Authority’s Disclosure Guidance and Transparency Rules (DTR 4.1.5R (2) and DTR 4.1.8R), this Directors’ report, the strategic report on pages 01 to 40 and the Chair’s statement on pages 4 to 9 together comprise the “management report”.
The statement of corporate governance on pages 46 to 49 provides the corporate governance statement required by the Financial Conduct Authority’s Disclosure Guidance and Transparency Rules (DTR 7.2.1). The statement of corporate governance forms part of this Directors’ report and is incorporated into it by cross-reference.
The financial statements are prepared on the going concern basis. Group performance during the year has enabled capital and working capital investment to be made whilst retaining a stable financial position with net debt excluding lease liabilities as of 31 March 2022 increasing to £21.5 million (2021: £20.5 million).
The debt facilities available to the Group comprise a term loan of £30.3 million, of which £1.4 million will be amortised by 30 September 2022 and a £3.5 million revolving credit facility which was fully utilised as of 31 March 2022. Both of these facilities mature on 31 July 2023.
A schedule of contributions with the pension trustees is in place through to July 2023; beyond this a schedule of contributions for £3.5 million annually is in place until 31 October 2040. This schedule is reviewed and reconsidered between the Company and the trustees at each triennial actuarial valuation, the next being after the results of the 31 March 2021 triennial valuation are known. This valuation, and accordingly an updated schedule of contributions which has been provisionally agreed, is expected to be concluded by 31 July 2022. For the purposes of this going concern review the extant schedule of contributions has been considered in the base case.
An intercreditor deed between Carclo plc, certain other Group companies, the bank and the pension scheme trustees requires the Group to have refinanced its bank debt with a maturity date not earlier than 31 March 2026 and to have agreed an updated schedule of contributions for the actuarial valuation of the scheme as at 31 March 2021 by 31 July 2022 (this date having been recently extended by one month). The Group, the bank and the pension scheme trustees are actively engaged in negotiations over the refinancing of the bank debt beyond the current expiry date of 31 July 2023 and over the updated schedule of contributions. The parties are committed to a plan to finalise these by 31 July 2022 and the Directors have an expectation that this will be achieved. As such the Directors’ going concern assessment period is twelve months from the date of signing these financial statements.
The bank facilities are subject to four covenants to be tested on a quarterly basis:
1. underlying interest cover;
2. net debt to underlying EBITDA;
3. core subsidiary underlying EBITDA; and
4. core subsidiary revenue.
Core subsidiaries are defined as Carclo Technical Plastics Limited; Bruntons Aero Products Limited; Carclo Technical Plastics (Brno) s.r.o; CTP Carrera Inc and Jacotet Industrie SAS, with CTP Taicang Co. Ltd and Carclo Technical Plastics Private Co. Limited being treated as non-core for the purposes of these covenants. It is assumed that the bank covenants and thresholds set out in the current banking agreement are in place throughout the going concern assessment period and are not amended as a result of the ongoing refinancing. Based on our current base case forecasts, these covenant tests are expected to be met throughout the assessment period.
In addition, the pension scheme has the benefit of a fifth covenant to be tested on 1 May each year up to and including 2023. In respect to the years to 31 March 2022 and 31 March 2023 the test requires any short fall of pension deficit recovery contributions when measured against Pension Protection Fund priority drift (which is a measure of the increase in the UK Pension Protection Fund’s potential exposure to the Group’s pension scheme liabilities) to be met by a combination of cash payments to the scheme, plus a notional (non-cash) proportion of the increase in the underlying value of the Technical Plastics and Aerospace businesses based on an EBITDA multiple for those businesses which is to be determined annually.
The Directors have reviewed cash flow and covenant forecasts to cover the twelve-month period from the date of signing these financial statements taking into account the Group’s available debt facilities and the terms of the current arrangements with the bank and the pension scheme. These demonstrate that the Group has sufficient headroom in terms of liquidity and covenant testing through the forecast period. In addition the Directors have reviewed cash flow and covenant forecasts for the same time period based on management’s best estimates of the impact of the ongoing negotiations on facilities and pension contributions which includes currently uncommitted bank loan repayments and provisionally agreed additional pension deficit recovery contributions contingent on future performance. These demonstrate that the Group has sufficient headroom in terms of liquidity and covenant testing through the forecast period.# The Directors’ Report
The Directors have reviewed sensitivity testing based on a number of reasonably possible scenarios, taking into account the current view of impacts of the continuing COVID-19 pandemic on the Group (particularly from supply chain disruption and any unmitigated cost inflation across all types of operational expenditure) and possible political uncertainty, including the impact of the Russian invasion of Ukraine and heightened risk of wider conflict, Brexit and other possible overseas trading issues. Severe downside sensitivity testing has been performed under a range of scenarios modelling the financial effects of loss of business from: discrete sites, an overall fall in gross margin of 1% across the Group, a fall in Group sales of 5% matched by a corresponding fall in cost of sales of the same amount, delays in the timing of commencement of significant contractual projects, reduction in revenue from specific customers, minimum wage increases, and unmitigated inflationary impact across operating costs and exchange risk. These sensitivities attempt to incorporate the risks arising from national and regional impacts of the global pandemic from local lockdowns, impacts on manufacturing and supply chain and other potential increases to direct and indirect costs. The Directors consider that the Group has the capacity to take mitigating actions to ensure that the Group remains financially viable, including further reducing operating expenditure as necessary. On the basis of this forecast and sensitivity testing, the Board has determined that it is reasonable to assume that the Group will continue to operate within the facilities available to it and to adhere to the covenant tests to which it is subject throughout the twelve-month period from the date of signing the financial statements and as such it has adopted the going concern assumption in preparing the financial statements.
The profit from continuing operations of the Group before taxation, after charging net interest of £3.0 million (2021: £2.7 million), amounted to £5.9 million compared with £6.7 million for the previous year. After taxation, the earnings from continuing operations per ordinary 5 pence share was a profit of 7.0 pence compared with 8.5 pence for the previous year. Statutory profits of the Group amounted to £5.8 million compared with £7.4 million for the previous year. After taxation, the earnings from all operations per ordinary 5 pence share was a profit of 7.9 pence compared with 10.1 pence for the previous year.
In accordance with the provisions of the refinancing agreement signed in August 2020, the business is not currently permitted to pay dividends. The Board is therefore not recommending the payment of a dividend for 2021/22 (2020/21: £nil).
On 29 April 2022, subsequent to the balance sheet date, the Group entered into a sale and leaseback agreement for a Technical Plastics manufacturing site at Tucson, Arizona, USA. The transaction is expected to complete in July 2022 for a purchase price of $2.95 million less costs of $0.2 million. A lease term of nine years has been agreed and grants the Group the right to cancel any time after three years, provided twelve months’ notice is given. At 31 March 2022 there is no reasonable certainty that the Group will exercise the break clause. The Group expects to recognise a profit on disposal in respect of the site of £0.6 million in the year ending 31 March 2023.
At 31 March 2022, the Company’s issued share capital comprised 73,419,193 ordinary shares of 5 pence each. Details of the changes in issued share capital during the year are set out in note 27 to the accounts. The information in note 27 is incorporated into this Directors’ report by reference and is deemed to form part of this report. Each share carries equal rights to dividends, voting and return of capital on the winding up of the Company as set out in the Company’s articles of association. There are no restrictions on the transfer of securities in the Company and there are no restrictions on voting rights or deadlines, other than those prescribed by law or by the articles of association, nor is the Company aware of any arrangement between holders of its shares which may result in restrictions on the transfer of securities or voting rights.
The Directors were granted a general authority at the 2021 Annual General Meeting (the “2021 AGM”) to allot shares in the capital of the Company up to an aggregate nominal value of £1,211,417 (representing approximately 33% of the issued share capital prior to the 2021 AGM). This authority is due to lapse at the Annual General Meeting in 2022 (the “2022 AGM”). At the 2021 AGM the Directors also requested authority to allot shares for cash on a non-pre-emptive basis in any circumstances up to a maximum aggregate nominal amount of £183,548 (representing approximately 5% of the issued share capital prior to the 2021 AGM) and to purchase up to 10% of the Company’s issued ordinary shares in the market. All of the above share capital authority resolutions will be proposed for renewal of authority at the 2022 AGM.
There are no significant agreements to which the Company is a party that take effect, alter or terminate on a change of control following a takeover bid, nor are there any agreements between the Company and its Directors or employees providing for compensation for loss of office or employment (whether through resignation, purported redundancy or otherwise) that occurs because of a takeover bid.
The Company’s articles of association may only be amended by special resolution of the shareholders at a general meeting.
The Company’s articles of association provide that the number of Directors shall be not more than twelve and not fewer than four, unless otherwise determined by the Company by ordinary resolution. Directors may be appointed by an ordinary resolution of the shareholders or by a resolution of the Board. A Director appointed by the Board during the year must retire at the first Annual General Meeting following his or her appointment and such Director is eligible to offer him or herself for election by the Company’s shareholders. Additionally, the Company’s articles of association provide that each of the Directors who are subject to retirement by rotation shall retire from office at each Annual General Meeting. A Director who retires at an Annual General Meeting may be re-elected by the shareholders. In line with the Company’s articles of association and the UK Corporate Governance Code, all Directors retired and presented themselves for re-election at the 2021 AGM. In addition to the statutory power, a Director may be removed by ordinary resolution of the shareholders. The articles also set out the circumstances when a Director must leave office. These include where a Director resigns, becomes bankrupt, is absent from the business without permission or where a Director is removed by notice signed by a requisite number of remaining Directors.
No political donations were made, nor was political expenditure incurred during the financial year.
Information on the Group’s financial risk management objectives and policies and its exposure to credit risk, interest risk, liquidity risk and foreign currency risk can be found in note 29. Such information is incorporated into this Directors’ report by reference and is deemed to form part of this report.
The Group’s policies as regards the employment of disabled persons and a description of actions the Group has taken to encourage greater employee involvement in the business are set out on page 20. Such information is incorporated into this Directors’ report by reference and is deemed to form part of this report.
Information on greenhouse gas emissions and energy consumption required to be disclosed in this Directors’ report is set out on pages 24 and 25. Such information is incorporated into this Directors’ report by reference and is deemed to form part of this report.
Information on engagement with employees, suppliers and customers are required to be disclosed in this Directors’ report and are set out under the s. 172 statement on pages 14 and 15.# Directors’ Report
Such information is incorporated into this Directors’ report by reference and is deemed to form part of this report.
Information on future development required to be disclosed in this Directors’ report is set out on page 9. Such information is incorporated into this Directors’ report by reference and is deemed to form part of this report.
At the date of approval of the 2021/22 annual report and accounts, the Company had received notification of the following shareholdings in excess of 3% of its issued share capital pursuant to the Disclosure Guidance and Transparency Rules of the Financial Conduct Authority as at 31 March 2022 and 29 June 2022:
| As at 29 June 2022 | As at 31 March 2022 | |
|---|---|---|
| Schroder Investment Management Limited | 12.0% | 12.0% |
| Janus Henderson Investors | 9.8% | 9.8% |
| Lakeset Capital Partners AG | Below 3% | Below 3% |
The Directors at the date of this Directors’ report are listed on pages 44 and 45. David Toohey stepped down as a Non-Executive Director on 30 April 2021. No other person served as a Director of the Company at any time during the financial year.
Additional information relating to Directors’ remuneration and interests in the ordinary share capital of the Company are included in the Directors’ remuneration report on pages 57 to 75.
The biographies of Directors required to be disclosed in this Directors’ report are set out on pages 44 and 45. Such information is incorporated into this Directors’ report by reference and is deemed to form part of this report.
The Company’s articles of association permit the Company to indemnify any Director or any Director of any associated company against any liability pursuant to any qualifying third-party indemnity provision or any qualifying pension scheme indemnity provision, or on any other lawful basis. The indemnity provisions entered into by the Company in favour of all the Directors were in force during the year and continue to be in force at the date the Directors’ report is approved.
The Company also takes out insurance covering claims against the Directors or officers of the Company and any associated company and this insurance provides cover in respect of some of the Company’s liabilities under the indemnity provisions.
In accordance with Section 418(2) of the Companies Act 2006, the Directors who held office at the date of approval of this Directors’ report confirm that, so far as they are each aware, there is no relevant audit information of which the Company’s auditor is unaware; and each Director has taken all the steps that he ought to have taken as a Director to make himself aware of any relevant audit information and to establish that the Company’s auditor is aware of that information.
There is no additional information required to be disclosed under LR 9.8.4R other than that disclosed in the Directors’ remuneration report.
By order of the Board
Angie Wakes
Secretary
29 June 2022
80 Carclo plc Annual report and accounts 2022
The Directors are responsible for preparing the annual report and the Group and parent company financial statements in accordance with applicable law and regulations. Company law requires the Directors to prepare Group and parent company financial statements for each financial year. Under that law they are required to prepare the Group financial statements in accordance with International Financial Reporting Standards as adopted pursuant to Regulation (EC) No 1606/2002 as it applies in the European Union (“Adopted IFRSs”) and have elected to prepare the parent company financial statements in accordance with UK accounting standards, including FRS 101 Reduced Disclosure Framework.
Under company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Group and parent company and of their profit or loss for that period. In preparing each of the Group and parent company financial statements, the Directors are required to:
The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the parent company’s transactions and disclose with reasonable accuracy at any time the finance position of the parent company and enable them to ensure that its financial statements comply with the Companies Act 2006. They are responsible for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error, and have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Group and to prevent and detect fraud and other irregularities.
Under applicable law and regulations, the Directors are also responsible for preparing a strategic report, Directors’ report, Directors’ remuneration report and statement of corporate governance that complies with that law and those regulations. The Directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company’s website.
Legislation in the UK governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
The Directors as at the date of this report, whose names and functions are set out on pages 44 and 45, confirm that to the best of their knowledge:
We consider the annual report and accounts, taken as a whole, is fair, balanced and understandable and provides the information necessary for shareholders to assess the Group’s position and performance, business model and strategy.
By order of the Board
Nick Sanders
Executive Chair
29 June 2022
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
81 Carclo plc Annual report and accounts 2022
We have audited the financial statements of Carclo plc (the ‘Parent Company’) and its subsidiaries (the ‘Group’) for the year ended 31 March 2022 which comprise the Consolidated Income Statement, Consolidated Statement of Comprehensive Income, Consolidated Statement of Financial Position, Consolidated Statement of Changes in Equity, Consolidated Statement of Cash Flows, Company Balance Sheet, Company Statement of Changes in Equity and notes to the financial statements, including a summary of significant accounting policies.
The financial reporting framework that has been applied in the preparation of the Group financial statements is applicable law and UK-adopted international accounting standards. The financial reporting framework that has been applied in the preparation of the Parent Company financial statements is applicable law and United Kingdom Accounting Standards including FRS 101 “Reduced Disclosure Framework” (United Kingdom Generally Accepted Accounting Practice) as applied in accordance with the provisions of the Companies Act 2006.In our opinion:
* the financial statements give a true and fair view of the state of the Group’s and of the Parent Company’s affairs as at 31 March 2022 and of the Group’s profit for the year then ended;
* the Group financial statements have been properly prepared in accordance with UK-adopted international accounting standards;
* the Parent Company financial statements have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice as applied in accordance with the requirements of the Companies Act 2006; and
* the financial statements have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the “Auditor’s responsibilities for the audit of the financial statements” section of our report. We are independent of the Group and the Parent Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard as applied to listed entities and public interest entities and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
In auditing the financial statements, we have concluded that the directors’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate. In addition to those matters set out in the “Key audit matters” section below, we identified going concern of the Group and of the Parent Company as a key audit matter.
The Group and the Parent Company have previously been loss making and are dependent on debt facilities from its bank, which have a number of financial covenants and expire in July 2023. The directors and management team are currently discussing and undertaking a process with the bank (and Trustees of the pension scheme) to agree new debt facilities beyond July 2023. The global COVID-19 pandemic and wider global economic conditions also continue to have an impact on the Group’s operations and results. Therefore, there is a risk that the going concern basis of preparation is not appropriate for the financial statements and we have identified going concern as a key audit matter.
The Group’s accounting policy in respect of going concern is set out in note 1 ‘Basis of preparation’ on page 93. Going concern has also been identified as a key judgement in note 2 on page 101.
Our audit procedures to evaluate the directors’ assessment of the Group’s and the Parent Company’s ability to continue to adopt the going concern basis of accounting included but were not limited to:
82 Carclo plc Annual report and accounts 2022
to the members of Carclo plc
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group’s and the Parent Company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
In relation to Carclo plc’s reporting on how it has applied the UK Corporate Governance Code, we have nothing material to add or draw attention to in relation to the directors’ statement in the financial statements about whether the directors considered it appropriate to adopt the going concern basis of accounting.
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial statements of the current period and include the most significant assessed risks of material misstatement (whether or not due to fraud) we identified, including those which had the greatest effect on: the overall audit strategy; the allocation of resources in the audit; and directing the efforts of the engagement team.
These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
We summarise below the key audit matters forming our audit opinion above, together with an overview of the principal audit procedures performed to address each matter and key observations arising from those procedures. The matters set out below are in addition to going concern which, as set out in the “Conclusions relating to going concern” section above, was also identified as a key audit matter. These matters, together with our findings, were communicated to those charged with governance through our Audit Completion Report.
| Key audit matter | How our scope addressed this matter |
|---|---|
| Revenue recognition (Group) | The Group’s accounting policy in respect of revenue recognition is set out in note 1(j) ‘Revenue recognition’ on page 96. Revenue recognition on tooling contracts has also been identified as a key judgement in note 2 on page 102. Revenue recognised on tooling contracts in the year is £25.1m as set out in note 6 on page 107. There is a presumed significant risk of fraud in revenue recognition due to the potential to inappropriately shift the timing and basis of revenue recognition, as well as the potential to record fictitious revenues or fail to record actual revenues. For the Group, we consider this risk to arise as follows: • In relation to tooling revenue: • tooling revenue may not be recognised on an appropriate basis and in line with the terms of underlying contracts or agreements with customers; and • any contract modifications or amendments may not be accounted for on an appropriate basis, including in line with the requirements of IFRS 15. • There is a risk that revenue is recognised in the incorrect accounting period, due to the potential to inappropriately shift the timing and basis of revenue recognition, including the recognition of revenue before services or products have been provided to customers. |
Our response
Our audit procedures included, but were not limited to:
• In relation to tooling revenue:
• Reviewing the basis of revenue recognition on tooling contracts, including management’s assessment of the performance obligations and the amount of revenue recognised with reference to underlying documentation;
• Reviewing contract modifications and the associated accounting treatment for changes in contract revenue;
• Performing substantive analytical review procedures, including setting an expectation for revenue based on cash received in bank statements and comparing this to actual revenue recognised in the year;
• Substantive sample testing of revenue transactions either side of the year end. For each item selected, we assessed the timing of revenue recognition by reference to underlying supporting documentation; and
• Reviewing the audit work completed on revenue by the component auditors in accordance with our instructions.
Our observations
Based on the audit procedures outlined above, we consider that the Group’s revenue recognition policy is appropriate, and we are satisfied that revenue has been recognised in line with the stated accounting policy.
83 Carclo plc Annual report and accounts 2022
How our scope addressed this matter
Valuation and impairment of intangible assets (Group)
Included on the Consolidated Statement of Financial Position on page 90 is £22.7m of intangible assets, of which £22m relates to goodwill allocated to the Technical Plastics cash generating unit (CGU). The Group’s accounting policies in respect of goodwill are set out in note 1(c) ‘Goodwill’ on page 95 and note 1(v) ‘Impairment’ on page 100. Impairment of goodwill has also been identified as a key judgement in note 2 on page 101.
The directors are required to perform an impairment review in respect of the goodwill on an annual basis or where there are indicators of impairment. This involves determining the recoverable amount of the CGU to which the goodwill has been allocated and comparing it against its carrying value, with any impairment loss first allocated to reduce the carrying value of the goodwill and then to reduce the carrying amount of the other assets in the CGU on a pro-rata basis. As disclosed in note 15 on page 114, the recoverable amount is based on a calculation of value in use. The calculation of value in use is subjective and involves significant judgement and estimation, including cash flow projections and discount rates. Therefore, there is a risk that the assumptions used in the calculation of value in use are not appropriate, resulting in an overstatement of the recoverable amount of the CGU and an unrecognised impairment of intangible assets. Accordingly, we identified the valuation and impairment of intangible assets as a key audit matter.
Our response
Our audit procedures included, but were not limited to:
• Obtaining and reviewing management’s impairment review;
• Reviewing and evaluating the basis for grouping entities together as a CGU in the impairment review;
• Reviewing the arithmetic accuracy of the impairment model prepared by management, including checking the data used in the calculation of value in use;
• Considering the appropriateness of the key assumptions used in the calculation of value in use, being the cash flow projections, estimated growth rates and discount rates. This included engaging an internal expert to evaluate the discount rates applied by management;
• Reviewing the sensitivity analysis performed by management in their assessment; and
• Assessing whether the relevant disclosures in the financial statements are reasonable.
Our observations
Based on the audit procedures outlined above, we consider that the valuation of intangible assets, including goodwill allocated to the Technical Plastics CGU, is reasonable and that management’s conclusion that there is no impairment of the intangible assets is reasonable.
Valuation and impairment of investment in subsidiaries (Parent Company)
The carrying value of investments in subsidiary undertakings on the Company Balance Sheet on page 140 is £93.8m. As set out in the accounting policy in note 35(d) on page 144, investments are held at cost less provisions for impairment where appropriate. There is a risk that investments in subsidiary undertakings are impaired where there are indicators of impairment in the underlying subsidiaries not identified by management, including a risk that the net assets or earnings do not support the carrying value. As set out in note 39 on page 146, value in use models have been used by management to assess the recoverable amount of investments in the material trading subsidiaries.
The calculation of value in use is subjective and involves significant judgement and estimation, including in relation to projected cash flows and discount rates. As a result of the factors outlined above, as well as the significance of this balance in respect of the Parent Company financial statements, we identified the valuation and impairment of subsidiaries as a key audit matter.
Our response
Our audit procedures included, but were not limited to:
• Obtaining and reviewing management’s impairment reviews;
• Reviewing the underlying assumptions used in the impairment reviews and assessing whether these are reasonable;
• Testing individual investments for further indicators of impairment, including by comparing the carrying amount of the investment to the net assets/liabilities of the related subsidiary (being an approximation of the minimum recoverable amount); and
• Assessing whether the relevant disclosures in the financial statements are reasonable.
Our observations
Based on the audit procedures outlined above, we consider that the valuation of investments in subsidiaries is reasonable, and that management’s conclusion that there is no impairment of the investment in subsidiaries balance is reasonable.
84 Carclo plc Annual report and accounts 2022
INDEPENDENT AUDITOR’S REPORT continued to the members of Carclo plc
Our application of materiality and an overview of the scope of our audit
The scope of our audit was influenced by our application of materiality. We set certain quantitative thresholds for materiality. These, together with qualitative considerations, helped us to determine the scope of our audit and the nature, timing and extent of our audit procedures on the individual financial statement line items and disclosures and in evaluating the effect of misstatements, both individually and on the financial statements as a whole.
Based on our professional judgement, we determined materiality for the financial statements as a whole as follows:
Group materiality
| Over all materiality | £1,116k |
How we determined it
We determined overall materiality to be 1% of the Group’s revenue.
Rationale for benchmark applied
Revenue has been identified as the principal benchmark within the Group financial statements as we consider that the Group’s revenue remains a key measure of the performance of the Group and is a more stable benchmark on which to set materiality compared to other measures. For example, profit/loss before tax fluctuates and has been significantly impacted by a number of one-off items such as restructuring that have taken place over the last few years.
Performance materiality
Performance materiality is set to reduce to an appropriately low level the probability that the aggregate of uncorrected and undetected misstatements in the financial statements exceeds materiality for the financial statements as a whole. Having considered factors such as the Group’s control environment and that it is the third year of our audit engagement, we set performance materiality at £669k which is 60% of overall materiality.
Reporting threshold
We agreed with the directors that we would report to them misstatements identified during our audit above £33k as well as misstatements below that amount that, in our view, warranted reporting for qualitative reasons.
The range of overall materiality across components, audited to the lower of statutory audit materiality and materiality capped for Group audit purposes, was between £150k and £850k, being all below Group overall materiality.
Parent Company materiality
| Over all materiality | £127k |
How we determined it
We determined overall materiality to be 1% of net liabilities.# RATIONALE FOR BENCHMARK APPLIED
Net liabilities is considered the most appropriate benchmark as the Parent Company is not trading and mainly holds investments in subsidiaries as well as intercompany balances, banking facilities and a defined benefit pension scheme liability.
Performance materiality is set to reduce to an appropriately low level the probability that the aggregate of uncorrected and undetected misstatements in the financial statements exceeds materiality for the financial statements as a whole. Having considered factors such as the Parent Company’s control environment and that it is the third year of our audit engagement, we set performance materiality at £76k which is 60% of overall materiality.
We agreed with the directors that we would report to them misstatements identified during our audit above £3k as well as misstatements below that amount that, in our view, warranted reporting for qualitative reasons.
As part of designing our audit, we assessed the risk of material misstatement in financial statements, whether due to fraud or error, and then designed and performed audit procedures responsive to those risks. In particular, we looked at where the directors made subjective judgements such as making assumptions on significant accounting estimates.
We tailored the scope of our audit to ensure that we performed sufficient work to be able to give an opinion on the financial statements as a whole. We used the outputs of a risk assessment, our understanding of the Group and the Parent Company, their environment, controls, and critical business processes, to consider qualitative factors in order to ensure that we obtained sufficient coverage across all financial statement line items.
Our Group audit scope included an audit of the Group and the Parent Company financial statements of Carclo plc. Based on our risk assessment, of the Group’s nine reporting components, seven were subject to full scope audits for Group purposes and two were subject to specified risk-focused audit procedures. For the other non-trading entities within the Group, we performed desktop analytical procedures at an aggregated Group level to assess whether there were any significant risks of material misstatement within these entities.
In addition to the Parent Company financial statements, which were subject to full scope audit, the components within the scope of our audit work accounted for the following percentages of the Group’s results:
| Number of components | Total Group revenue | Group profit before tax | Total Group assets |
|---|---|---|---|
| Full scope | 8 | 91% | 66% |
| Risk based audit procedures | 2 | 9% | 34% |
| Total | 9 | 100% | 100% |
The audit of the UK components, including the audit of the Parent Company, were undertaken by the Group audit team. The Group audit team instructed component auditors to carry out audit procedures in relation to components not based in the UK, covering the US, China, India, France and the Czech Republic. The instructions covered the significant areas of audit focus including, where relevant, the key audit matters detailed above and the information to be reported back to the Group audit team. The Group audit team approved all of the significant component materiality levels.
As part of the process, the Group audit team held telephone conference meetings with the component auditors at both the planning and completion stage, as well as during the audit fieldwork as required. At these meetings, the Group audit team discussed the audit strategy and the findings reported to the Group audit team by the component auditors, with any further work required by the Group audit team then being performed by the component auditor, as required. The Group audit team reviewed key working papers prepared by the component auditors.
At the Parent Company level, we also tested the consolidation process and carried out analytical procedures to confirm our conclusion that there were no significant risks of material misstatement of the aggregated financial information.
The other information comprises the information included in the annual report other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
In our opinion, the part of the directors’ remuneration report to be audited has been properly prepared in accordance with the Companies Act 2006.
In our opinion, based on the work undertaken in the course of the audit:
In light of the knowledge and understanding of the Group and the Parent Company and their environment obtained in the course of the audit, we have not identified material misstatements in;
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
The Listing Rules require us to review the directors’ statement in relation to going concern, longer-term viability and that part of the Corporate Governance Statement relating to Carclo plc’s compliance with the provisions of the UK Corporate Governance Statement specified for our review.## Corporate Governance
Based on the work undertaken as part of our audit, we have concluded that each of the following elements of the Corporate Governance Statement is materially consistent with the financial statements or our knowledge obtained during the audit:
As explained more fully in the directors’ responsibilities statement set out on page 80, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the Group’s and the Parent Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the Parent Company or to cease operations, or have no realistic alternative but to do so.
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.
Based on our understanding of the Group and the Parent Company and their industry, we considered that non-compliance with the following laws and regulations might have a material effect on the financial statements: employment regulation, health and safety regulation, anti-bribery, corruption and fraud, anti-money laundering regulation, modern slavery, GDPR and non-compliance with implementation of government support schemes relating to COVID-19.
To help us identify instances of non-compliance with these laws and regulations, and in identifying and assessing the risks of material misstatement in respect to non-compliance, our procedures included, but were not limited to:
We also considered those laws and regulations that have a direct effect on the preparation of the financial statements such as tax legislation, pension legislation, the Companies Act 2006 and breaches of regulatory requirement of the FCA. In addition, we evaluated the directors’ and management’s incentives and opportunities for fraudulent manipulation of the financial statements, including the risk of management override of controls, and determined that the principal risks related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, revenue recognition (which we pinpointed to the cut-off, accuracy and occurrence assertions), and significant one-off or unusual transactions.
Our procedures in relation to fraud included but were not limited to:
The primary responsibility for the prevention and detection of irregularities, including fraud, rests with both those charged with governance and management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls. The risks of material misstatement that had the greatest effect on our audit, including fraud, are discussed under “Key audit matters” within this report.
A further description of our responsibilities is available on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Following the recommendation of the Audit Committee, we were appointed by the Board of Directors on 14 April 2020 to audit the financial statements for the year ending 31 March 2020 and subsequent financial periods. The period of total uninterrupted engagement is three years, covering the years ending 31 March 2020 to 31 March 2022. The non-audit services prohibited by the FRC’s Ethical Standard were not provided to the Group or the Parent Company and we remain independent of the Group and the Parent Company in conducting our audit.
Our audit opinion is consistent with the additional report to the Audit Committee.
This report is made solely to the Parent Company’s members as a body in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the Parent Company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Parent Company and the Parent Company’s members as a body for our audit work, for this report, or for the opinions we have formed.# CONSOLIDATED INCOME STATEMENT
for the year ended 31 March 2022
| Notes | £000 | £000 | |
|---|---|---|---|
| Revenue | 6 | 128,576 | 107,564 |
| Underlying operating profit | 6,096 | 4,840 | |
| COVID-related US government grant income | 10 | 2,087 | — |
| Operating profit before exceptional items | 8,183 | 4,840 | |
| Exceptional items | 9 | 721 | 4,490 |
| Operating profit | 3, 7 | 8,904 | 9,330 |
| Finance revenue | 11 | 77 | 42 |
| Finance expense | 11 | (3,066) | (2,701) |
| Profit before tax | 5,915 | 6,671 | |
| Income tax expense | 12 | (809) | (457) |
| Profit after tax but before profit on discontinued operations | 5,106 | 6,214 | |
| Discontinued operations: | |||
| Profit on discontinued operations, net of tax | 4 | 693 | 1,198 |
| Profit for the period | 5,799 | 7,412 | |
| Attributable to: | |||
| Equity holders of the Company | 5,799 | 7,412 | |
| Non-controlling interests | — | — | |
| 5,799 | 7,412 | ||
| Earnings per ordinary share | 13 | ||
| Basic – continuing operations | 7.0p | 8.5p | |
| Basic – discontinued operations | 0.9p | 1.6p | |
| Basic | 7.9p | 10.1p | |
| Diluted – continuing operations | 6.9p | 8.5p | |
| Diluted – discontinued operations | 0.9p | 1.6p | |
| Diluted | 7.9p | 10.1p |
for the year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Profit for the period | 5,799 | 7,412 |
| Other comprehensive income/ (expense) | ||
| Items that will not be reclassified to the income statement | ||
| Remeasurement gains/ (losses) on defined benefit scheme | 8,480 | (6,540) |
| Deferred tax arising | — | — |
| Total items that will not be reclassified to the income statement | 8,480 | (6,540) |
| Items that are or may in future be reclassified to the income statement | ||
| Foreign exchange translation differences | 1,840 | (2,939) |
| Net investment hedge | 440 | 1,084 |
| Deferred tax arising | (127) | 137 |
| Total items that are or may in future be reclassified to the income statement | 2,153 | (1,718) |
| Other comprehensive income/ (expense), net of tax | 10,633 | (8,258) |
| Total comprehensive income / (expense) for the year | 16,432 | (846) |
| Attributable to: | ||
| Equity holders of the Company | 16,432 | (846) |
| Non-controlling interests | — | — |
| Total comprehensive expense for the period | 16,432 | (846) |
as at 31 March 2022
| Notes | 2022 | 2021 | |
|---|---|---|---|
| £000 | £000 | ||
| Non-current assets | |||
| Intangible assets | 15 | 22,714 | 21,848 |
| Property, plant and equipment | 16 | 46,964 | 43,218 |
| Deferred tax assets | 23 | 1,403 | 384 |
| Trade and other receivables | 19 | 115 | 112 |
| Total non-current assets | 71,196 | 65,562 | |
| Current assets | |||
| Inventories | 17 | 16,987 | 12,821 |
| Contract assets | 18 | 7,700 | 2,898 |
| Trade and other receivables | 19 | 19,702 | 19,254 |
| Cash and cash deposits | 20 | 12,347 | 15,485 |
| Non-current assets classified as held for sale | 21 | 266 | — |
| Total current assets | 57,002 | 50,458 | |
| Total assets | 128,198 | 116,020 | |
| Non-current liabilities | |||
| Loans and borrowings | 22 | 41,804 | 37,997 |
| Deferred tax liabilities | 23 | 4,878 | 4,393 |
| Contract liabilities | 6 | 3,099 | 866 |
| Retirement benefit obligations | 24 | 25,979 | 37,275 |
| Total non-current liabilities | 75,760 | 80,531 | |
| Current liabilities | |||
| Loans and borrowings | 22 | 2,948 | 5,084 |
| Trade and other payables | 26 | 21,062 | 17,016 |
| Current tax liabilities | 170 | 17 | |
| Contract liabilities | 6 | 3,755 | 5,461 |
| Provisions | 25 | 87 | — |
| Total current liabilities | 28,022 | 27,578 | |
| Total liabilities | 103,782 | 108,109 | |
| Net assets | 24,416 | 7,911 | |
| Equity | |||
| Ordinary share capital issued | 27 | 3,671 | 3,671 |
| Share premium | 7,359 | 7,359 | |
| Translation reserve | 28 | 7,486 | 5,333 |
| Retained earnings | 28 | 5,926 | (8,426) |
| Total equity attributable to equity holders of the Company | 24,442 | 7,937 | |
| Non-controlling interests | (26) | (26) | |
| Total equity | 24,416 | 7,911 |
Approved by the Board of Directors on 29 June 2022 and signed on its behalf by:
Nick Sanders
Director
Phil White
Director
Registered Number 196249
for the year ended 31 March 2022
| Attributable to equity holders of the Company | Non- controlling interests | Total equity | |
|---|---|---|---|
| Share capital | Share premium | Translation reserve | |
| £000 | £000 | £000 | |
| Balance at 1 April 2020 | 3,671 | 7,359 | 7,051 |
| Profit for the year | — | — | — |
| Other comprehensive income/ (expense): | |||
| Foreign exchange translation differences | — | — | (2,939) |
| Net investment hedge | — | — | 1,084 |
| Remeasurement losses on defined benefit scheme | — | — | — |
| Taxation on items above | — | — | 137 |
| Total comprehensive income / (expense) for the period | — | — | (1,718) |
| Transactions with owners recorded directly in equity: | |||
| Share-based payments | — | — | — |
| Taxation on items recorded directly in equity | — | — | — |
| Balance at 31 March 2021 | 3,671 | 7,359 | 5,333 |
| Balance at 1 April 2021 | 3,671 | 7,359 | 5,333 |
| Profit for the year | — | — | — |
| Other comprehensive income/ (expense): | |||
| Foreign exchange translation differences | — | — | 1,840 |
| Net investment hedge | — | — | 440 |
| Remeasurement gains on defined benefit scheme | — | — | — |
| Taxation on items above | — | — | (127) |
| Total comprehensive income for the period | — | — | 2,153 |
| Transactions with owners recorded directly in equity: | |||
| Share-based payments | — | — | — |
| Taxation on items recorded directly in equity | — | — | — |
| Balance at 31 March 2022 | 3,671 | 7,359 | 7,486 |
for the year ended 31 March 2022
| Notes | 2022 | 2021 | |
|---|---|---|---|
| £000 | £000 | ||
| Cash generated from operations | 30 | 6,780 | 11,202 |
| Interest paid | (2,502) | (1,782) | |
| Tax paid | (1,309) | (1,023) | |
| Net cash from operating activities | 2,969 | 8,397 | |
| Cash flows used in investing activities | |||
| Proceeds from sale of business | 693 | 1,250 | |
| Proceeds from sale of property, plant and equipment | 20 | 21 | |
| Interest received | 77 | 42 | |
| Purchase of property, plant and equipment | (4,804) | (7,180) | |
| Purchase of intangible assets – computer software | (135) | (139) | |
| Net cash used in investing activities | (4,149) | (6,006) | |
| Cash flows (used in)/ from financing activities | 22 | ||
| Drawings on existing and new facilities | 1,575 | 38,697 | |
| Transaction costs associated with the issue of debt | — | (380) | |
| Proceeds from sale and leaseback of property, plant and equipment | 1,410 | — | |
| Repayment of borrowings excluding lease liabilities | (2,282) | (31,666) | |
| Repayment of lease liabilities | (3,196) | (1,601) | |
| Net cash (used in)/ from financing activities | (2,493) | 5,050 | |
| Net (decrease)/increase in cash and cash equivalents | (3,673) | 7,441 | |
| Cash and cash equivalents at beginning of period | 15,485 | 8,352 | |
| Effect of exchange rate fluctuations on cash held | 535 | (308) | |
| Cash and cash equivalents at end of period | 12,347 | 15,485 | |
| Cash and cash equivalents comprise: | |||
| Cash and cash deposits | 12,347 | 15,485 | |
| 12,347 | 15,485 |
for the year ended 31 March 2022
The Group financial statements have been prepared and approved by the Directors in accordance with UK-adopted international accounting standards. The Company has elected to prepare its parent company financial statements in accordance with FRS 101; these are presented on pages 140 to 150. The presentational currency of these financial statements is GBP, with amounts presented in thousand s, except where otherwise stated. The accounting policies have been applied consistently to all periods presented in the consolidated financial statements, unless otherwise stated. Judgements made by the Directors in the application of these accounting policies that have significant effect on the financial statements and estimates with a significant risk of material adjustment in the next year are discussed in note 2.
The financial statements are prepared on the going concern basis. Group performance during the year has enabled capital and working capital investment to be made whilst retaining a stable financial position with net debt excluding lease liabilities as of 31 March 2022 increasing to £21.5 million (2021: £20.5 million). The debt facilities available to the Group comprise a term loan of £30.3 million, of which £1.4 million will be amortised by 30 September 2022 and a £3.5 million revolving credit facility which was fully utilised as of 31 March 2022. Both of these facilities mature on 31 July 2023. A schedule of contributions with the pension trustees is in place through to July 2023; beyond this a schedule of contributions for £3.5 million annually is in place until 31 October 2040.This schedule is reviewed and reconsidered between the Company and the trustees at each triennial actuarial valuation, the next being after the results of the 31 March 2021 triennial valuation are known. This valuation, and accordingly an updated schedule of contributions which has been provisionally agreed, is expected to be concluded by 31 July 2022. For the purposes of this going concern review the extant schedule of contributions has been considered in the base case. An intercreditor deed between Carcloplc, certain other Group companies, the bank and the pension scheme trustees requires the Group to have refinanced its bank debt with a maturity date not earlier than 31 March 2026 and to have agreed an updated schedule of contributions for the actuarial valuation of the scheme as at 31 March 2021 by 31 July 2022 (this date having been recently extended by one month). The Group, the bank and the pension scheme trustees are actively engaged in negotiations over the refinancing of the bank debt beyond the current expiry date of 31 July 2023 and over the updated schedule of contributions. The parties are committed to a plan to finalise these by 31 July 2022 and the Directors have an expectation that this will be achieved. As such the Directors’ going concern assessment period is twelve months from the date of signing the financial statements. The bank facilities are subject to four covenants to be tested on a quarterly basis: 1. underlying interest cover; 2. net debt to underlying EBITDA; 3. core subsidiary underlying EBITDA; and 4. core subsidiary revenue. Core subsidiaries are defined as Carclo Technical Plastics Ltd; Bruntons Aero Products Ltd; Carclo Technical Plastics (Brno) s.r.o; CTP Carrera Inc and Jacotet Industrie SAS, with CTP Taicang Co. Ltd and Carclo Technical Plastics Pvt Ltd being treated as non-core for the purposes of these covenants. It is assumed that the bank covenants and thresholds set out in the current banking agreement are in place throughout the going concern assessment period and are not amended as a result of the ongoing refinancing. Based on our current base case forecasts, these covenant tests are expected to be met throughout the assessment period. In addition, the pensions scheme has the benefit of a fifth covenant to be tested on 1 May each year up to and including 2023. In respect to the years to 31 March 2022 and 31 March 2023 the test requires any shortfall of pension deficit recovery contributions when measured against Pension Protection Fund priority drift (which is a measure of the increase in the UK Pension Protection Fund’s potential exposure to the Group’s pension scheme liabilities) to be met by a combination of cash payments to the scheme, plus a notional (non-cash) proportion of the increase in the underlying value of the Technical Plastics and Aerospace businesses based on an EBITDA multiple for those businesses which is to be determined annually. The Directors have reviewed cash flow and covenant forecasts to cover the twelve month period from the date of signing these financial statements taking into account the Group’s available debt facilities and the terms of the current arrangements with the bank and the pension scheme. These demonstrate that the Group has sufficient head room in terms of liquidity and covenant testing through the forecast period. In addition the Directors have reviewed cash flow and covenant forecasts for the same time period based on management’s best estimates of the impact of the ongoing negotiations on facilities and pension contributions which includes currently uncommitted bank loan repayments and provisionally agreed additional pension deficit recovery contributions contingent on future performance. These demonstrate that the Group has sufficient head room in terms of liquidity and covenant testing through the forecast period. The Directors have reviewed sensitivity testing based on a number of reasonably possible scenarios, taking into account the current view of impacts of the continuing COVID-19 pandemic on the Group (particularly from supply chain disruption and any unmitigated cost inflation across all types of operational expenditure) and possible political uncertainty, including the impact of the Russian invasion of Ukraine and heightened risk of wider conflict, Brexit and other possible overseas trading issues.
94
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued for the year ended 31 March 2022
Severe downside sensitivity testing has been performed under a range of scenarios modelling the financial effects of loss of business from: discrete sites, an overall fall in gross margin of 1% across the Group, a fall in Group sales of 5% matched by a corresponding fall in cost of sales of the same amount, delays in the timing of commencement of significant contractual projects, reduction in revenue from specific customers, minimum wage increases, unmitigated inflationary impact across operating costs and exchange risk. These sensitivities attempt to incorporate the risks arising from national and regional impacts of the global pandemic from local lockdowns, impacts on manufacturing and supply chain and other potential increases to direct and indirect costs. The Directors consider that the Group has the capacity to take mitigating actions to ensure that the Group remains financially viable, including further reducing operating expenditure as necessary. On the basis of this forecast and sensitivity testing, the Board has determined that it is reasonable to assume that the Group will continue to operate within the facilities available to it and to adhere to the covenant tests to which it is subject throughout the twelve month period from the date of signing the financial statements and as such it has adopted the going concern assumption in preparing the financial statements.
New standards, amendments and interpretations
Certain new standards, amendments and interpretations to existing standards have been published that are mandatory for the Group’s accounting period beginning on or after 1 April 2021. The following new standards and amendments to standards are mandatory and have been adopted for the first time for the financial year beginning 1 April 2021:
• IFRS 9 Financial Instruments, IAS 39 Financial Instruments: Recognition and Measurement, IFRS 7 Financial Instruments: Disclosures, IFRS 4 Insurance Contracts and IFRS 16 Leases (Amendment): Interest Rate Benchmark Reform – Phase 2; and
• IFRS 16 Leases (Amendment): COVID-19 related rent concessions beyond 30 June 2021.
These standards have not had a material impact on the consolidated financial statements.
Certain new standards, amendments and interpretations to existing standards have been published that are mandatory for the Group’s accounting period beginning on or after 1 April 2022. The Group has elected not to early adopt these standards, which are described below.
• IAS 16 Property, Plant and Equipment (Amendment): Proceeds before intended use (effective date 1 January 2022);
• IAS 37 Provisions, Contingent Liabilities and Contingent Assets (Amendment): Onerous contracts – Costs of Fulfilling a Contract (effective date 1 January 2022);
• IFRS 3 Business Combinations (Amendment): Reference to the Conceptual Framework (effective date 1 January 2022);
• Annual Improvements to IFRSs (2018-2020 cycle) (effective date 1 January 2022);
• IAS 1 Presentation of Financial Statements (Amendment): Classification of liabilities as current or non-current – deferral of effective date (effective date 1 January 2023);
• IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2 Making Material Judgements (Amendment): Disclosure of accounting policies (effective date 1 January 2023);
• IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors (Amendment): Definition of accounting estimates (effective date 1 January 2023); and
• IAS 12 Income Taxes: Deferred tax related to assets and liabilities arising from a single transaction (effective 1 January 2023).
The above are not expected to have a material impact on the financial statements. There are no other IFRS or IFRIC interpretations that are not yet effective that would be expected to have a material impact on the Group.
Accounting policies
a) Basis of accounting
The financial statements are prepared on the historical cost basis except that derivative financial instruments, share options and defined benefit pension plan assets are stated at their fair value.Certain items of property, plant and equipment that had been revalued to fair value on or prior to 1 April 2004, the date of transition to IFRS, are measured on the basis of deemed cost, being the revalued amount at the date of that revaluation. Non-current assets and disposal groups held for sale are stated at the lower of carrying amount and fair value less costs to sell.
b) Basis of consolidation
The Group financial statements consolidate those of the Company and its subsidiaries (together referred to as the “Group”). The parent company financial statements present information about the Company as a separate entity and not about its group. The results of any subsidiaries sold or acquired are included in the consolidated income statement up to, or from, the date control passes. Intra-group transactions, balances and profits are eliminated fully on consolidation. On acquisition of a subsidiary, all of the identifiable assets and liabilities existing at the date of acquisition are recorded at their fair values reflecting their condition at that date.
i) Business combinations
Business combinations are accounted for using the acquisition method as at the acquisition date, which is the date on which control is transferred to the Group. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. In assessing control, the Group takes into consideration potential voting rights that currently are exercisable.
The Group measures goodwill at the acquisition date as:
• the fair value of the consideration transferred; plus
• the recognised amount of any non-controlling interest in the acquiree; plus
• if the business combination is achieved in stages, the fair value of the pre-existing equity interest in the acquiree; less
• the net recognised amount (generally a fair value) of the identifiable assets acquired and liabilities assumed.
Any contingent consideration payable is recognised at fair value at the acquisition date. If the contingent consideration is classified as equity, it is not remeasured and settlement is accounted for within equity. Otherwise, subsequent changes to the fair value of the contingent consideration are recognised in profit or loss. The consideration transferred does not include amounts related to the settlement of pre-existing relationships. Such amounts are generally recognised in profit or loss. Transaction costs other than those associated with the issue of debt or equity securities, that the Group incurs in connection with a business combination, are expensed as incurred.
ii) Acquisitions of non-controlling interests
Acquisitions of non-controlling interests are accounted for as transactions with owners in their capacity as owners and therefore no goodwill is recognised as a result. Adjustments to non-controlling interests arising from transactions that do not involve the loss of control are based on a proportionate amount of the net assets of the subsidiary.
c) Goodwill
In respect of business combinations that occurred since 1 April 2004, goodwill arising on consolidation represents the excess of the fair value of the consideration given over the fair value of the identifiable net assets acquired. Goodwill arising on acquisition of subsidiaries, joint ventures and businesses is capitalised as an asset. In accordance with IFRS 1 and IFRS 3, goodwill at 1 April 2004 has been frozen and will not be amortised. Goodwill is allocated to cash generating units and is subject to an annual impairment review, with any impairment losses being recognised immediately in the income statement. Any goodwill arising on the acquisition of an overseas subsidiary is retranslated at the balance sheet date.
d) Other intangible assets
Intangible assets that are acquired by the Group are stated at cost less accumulated amortisation (see accounting policy e) and impairment losses (see accounting policy v). Expenditure on research activities, undertaken with the prospect of gaining new scientific or technical knowledge and understanding, is recognised in the income statement as an expense as incurred. Expenditure on development activities, whereby research findings are applied to a plan or design for the production of new or substantially improved products and processes, is capitalised if the product or process is technically and commercially feasible and the Group has sufficient resources to complete development. The expenditure capitalised includes the cost of materials, direct labour and an appropriate proportion of overheads. Other development expenditure is recognised in the income statement as an expense as incurred. Capitalised development expenditure is stated at cost less accumulated amortisation (see accounting policy e) and impairment losses (see accounting policy v). Expenditure on internally generated goodwill and brands is recognised in the income statement as an expense as incurred. Subsequent expenditure on capitalised intangible assets is capitalised only when it increases the future economic benefits embodied in the specific asset to which it relates. All other expenditure is expensed as incurred.
e) Amortisation
Intangible assets, other than goodwill, are amortised on a straight-line basis to write off the cost of the asset, less estimated residual value, over the estimated economic life of the asset. Patents and development costs are amortised over a period of up to ten years from the date upon which the patent or related development expenditure becomes available for use. Customer-related intangibles are amortised over seven to ten years and computer software over three to five years.
f) Property, plant and equipment
The Group has taken the option provided by IFRS 1 to use its previous UK GAAP valuation as “deemed cost”. Items of property, plant and equipment are stated at cost, or at deemed cost, less accumulated depreciation and impairment losses. Depreciation on property, plant and equipment is provided using the straight-line method to write off the cost or valuation less estimated residual value, using the following depreciation rates:
Freehold buildings 2.0% – 5.0%
Plant and equipment 8.33% – 33.33%
No depreciation is provided on freehold land.
g) Leases
At inception of a contract, the Group assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. To assess whether a contract conveys the right to control the use of an identified asset, the Group uses the definition of a lease in IFRS 16.
As a lessee
At commencement or on modification of a contract that contains a lease component, the Group allocates the consideration in the contract to each lease component on the basis of its relative stand-alone prices. However, for the leases of property, the Group has elected not to separate non-lease components and account for the lease and non-lease components as a single lease component.
The Group recognises a right-of-use asset and a lease liability at the lease commencement date. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received.
As a lessee continued
The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the end of the lease term, unless the lease transfers ownership of the underlying asset to the Group by the end of the lease term or the cost of the right-of-use asset reflects that the Group will exercise a purchase option. In that case the right-of-use asset will be depreciated over the useful life of the underlying asset, which is determined on the same basis as those of property and equipment. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Group’s incremental borrowing rate. Generally, the Group uses its incremental borrowing rate as the discount rate. The Group determines its incremental borrowing rate by obtaining interest rates from various external financing sources and makes certain adjustments to reflect the terms of the lease and the type of asset leased. Lease payments included in the measurement of the lease liability comprise the following:
• fixed payments, including in-substance fixed payments;
• variable lease payments that depend on an index or a rate, initially measured using the index or rate as at the commencement date;
• amounts expected to be payable under a residual value guarantee; and
• the exercise price under a purchase option that the Group is reasonably certain to exercise, lease payments in an optional renewal period if the Group is reasonably certain to exercise an extension option, and penalties for early termination of a lease unless the Group is reasonably certain not to terminate early.
The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Group’s estimate of the amount expected to be payable under a residual value guarantee, if the Group changes its assessment of whether it will exercise a purchase, extension or termination option or if there is a revised in-substance fixed lease payment. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero. The Group presents right-of-use assets in “property, plant and equipment” and lease liabilities in “loans and borrowings” in the statement of financial position.
The Group leases office and IT equipment with contract terms typically between one and ten years. The Group has elected not to recognise right-of-use assets and lease liabilities for leases of low-value assets and short-term leases with a duration of less than one year. The Group recognises the lease payments associated with these leases in the income statement, as an expense on a straight-line basis over the lease term.
The Group measures all debt instruments (whether financial assets or liabilities) initially at fair value, which equates to the principal value of the consideration paid or received. Subsequent to initial measurement, debt instruments are measured at amortised cost using the effective interest method. Transaction costs (any such costs incremental and directly attributable to the issue of the financial instrument) are included in the calculation of the effective interest rate and are amortised over the life of the instrument. Debt instruments denominated in foreign currencies are revalued using period end exchange rates, see accounting policy t) v) for the Group hedge accounting policy. Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least twelve months after the reporting period.
Inventories are stated at the lower of cost and net realisable value. Net realisable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and selling expenses. The cost of other inventories is based on the first-in first-out principle and includes expenditure incurred in acquiring the inventories and bringing them to their existing location and condition. In the case of manufactured inventories and work in progress, cost includes an appropriate share of overheads based on normal operating capacity.
Revenue arises on the Group’s principal activities. Further details are set out in note 6. To determine whether to recognise revenue, the Group follows the five-step process as prescribed in IFRS 15:
1. identifying the contract with a customer;
2. identifying the performance obligations;
3. determining the transaction price;
4. allocating the transaction price to the performance obligations; and
5. recognising revenue when/as performance obligation(s) are satisfied.
The Group sometimes enters into transactions involving a range of the Group’s products and services, which in the Technical Plastics segment would generally be for tooling and production.
The total transaction price for a contract is allocated amongst the various performance obligations based on their relative stand-alone selling prices, or, in the absence of a stand-alone selling price, on a cost plus margin basis. The transaction price for a contract excludes any amounts collected on behalf of third parties. Revenue is recognised either at a point in time or over time, when (or as) the Group satisfies performance obligations by transferring the promised goods or services to its customers. The Group recognises contract liabilities for consideration received in respect of unsatisfied performance obligations and reports these amounts as contract liabilities in the statement of financial position (see note 6). Similarly, if the Group satisfies a performance obligation before it receives the consideration, the Group recognises either a contract asset or a receivable in its statement of financial position, depending on whether something other than the passage of time is required before the consideration is due.
Transactions in foreign currencies are translated at the foreign exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated to functional currency at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the income statement. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. Non-monetary assets and liabilities denominated in foreign currencies that are stated at fair value are translated to sterling at foreign exchange rates ruling at the dates the fair value was determined.
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are translated to sterling at foreign exchange rates ruling at the balance sheet date. The revenues and expenses of foreign operations are translated to sterling at rates approximating to the foreign exchange rates ruling at the dates of the transactions. Foreign exchange differences arising on retranslation are recognised directly in a separate component of equity.
Exchange differences arising from the translation of the net investment in foreign operations, and of related hedges meeting the criteria for hedge accounting under IFRS 9, are taken to the translation reserve. They are released into the income statement upon disposal. The Group has taken advantage of relief available under IFRS 1 to not separately recognise the cumulative translation differences for all foreign operations at the date of transition, 1 April 2004.
Dividends are only recognised as a liability to the extent that they are declared prior to the year end. Unpaid dividends that do not meet these criteria are disclosed in the note to the financial statements.
Net operating expenses incurred by the business are written off to the income statement as incurred.
Net financing costs comprise interest payable on borrowings calculated using the effective interest rate method, interest receivable on funds invested, dividend income and gains and losses on hedging instruments that are recognised in the income statement. Interest is recognised in the income statement as it accrues, using the effective interest method.
Cash and cash equivalents comprise cash balances and call deposits.# NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
r) Taxation
Income tax on the profit or loss for the year comprises current and deferred tax. Income tax is recognised in the income statement except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity or the statement of comprehensive income. Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years. Deferred tax is provided using the balance sheet liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The following temporary differences are not provided for: goodwill not deductible for tax purposes, the initial recognition of assets or liabilities that affect neither accounting nor taxable profit, and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date. A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised. Deferred tax assets are reduced to the extent that it is no longer probable that the related tax benefit will be realised. Additional income taxes that arise from the distribution of dividends from foreign operations are recognised at the same time as the liability to pay the related dividend. Companies within the Group may be entitled to claim special tax deductions in relation to qualifying expenditure (e.g. Research and Development). The Group accounts for such allowances as tax credits, which means that the allowance reduces the tax payable and current tax expense.
98 Carclo plc Annual report and accounts 2022
s) Retirement benefit costs
The Group operates a defined benefit pension scheme and also makes payments into defined contribution schemes for employees. The pension payable under the defined benefit scheme is calculated based on years of service up to retirement and pensionable salary at the point of retirement. In the year to 31 March 2022, members of the Carclo Group Pension Scheme were offered the right to take a Pension Increase Exchange. This option enables members to exchange certain future pension increases in retirement for a one-off uplift. Refer to note 24 for more information. The net obligation in respect of the defined benefit plan is the present value of the defined benefit obligations less the fair value of the plan’s assets at the balance sheet date. The assumptions used to calculate the present value of the defined benefit obligations are detailed in note 24. IF RIC 14 requires that where plan assets exceed the defined benefit obligation, an asset is recognised to the extent that an economic benefit is available to the Group, in accordance with the terms of the plan and applicable statutory requirements and the benefits should be realisable during the life of the plan or on the settlement of the plan liabilities. The operating and financing costs of the scheme are recognised separately in the income statement in the period they arise. Payments to the defined contribution schemes are accounted for on an accruals basis. Once the payments have been made the Group has no further obligation.
t) Financial instruments
i) Recognition and initial measurement
Trade receivables and debt securities issued are initially recognised when they are originated. All other financial assets and financial liabilities are initially recognised when the Group becomes a party to the contractual provisions of the instrument. A financial asset (unless it is a trade receivable with out a significant finance component) or financial liability is initially measured at fair value (plus transaction costs that are directly attributable to its acquisition or issue for an item not at Fair Value Through Profit or Loss (“FVPL”)). A trade receivable without a significant financing component is initially measured at the transaction price. The fair value is the amount at which a financial instrument could be exchanged in an arm’s length transaction between third parties. Where available, market values are used to determine fair values, otherwise fair values are calculated by discounting expected cash flows at prevailing interest and exchange rates.
ii) Classification and subsequent measurement
On initial recognition, a financial asset is classified as measured at: amortised cost; Fair Value Through Other Comprehensive Income (“FVOCI”) – debt investment; FVOCI – equity investment; or FVPL. Financial assets are not reclassified subsequent to their initial recognition unless the Group changes its business model for managing financial assets, in which case all affected financial assets are reclassified on the first day of the first reporting period following the change in business model. A financial asset is measured at amortised cost if it meets both of the following conditions and is not designated as at FVPL:
* it is held within a business model whose objective is to hold assets to collect contractual cash flows; and
* its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
On initial recognition of an equity investment that is not held for trading, the Group may irrevocably elect to present subsequent changes in the investment’s fair value in Other Comprehensive Income (“OCI”). This election is made on an investment-by-investment basis.
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
99 Carclo plc Annual report and accounts 2022
All financial assets not classified as measured at amortised cost or FVOCI as described above are measured at FVPL. This includes all derivative financial assets. On initial recognition, the Group may irrevocably designate a financial asset that otherwise meets the requirements to be measured at amortised cost or at FVOCI as at FVPL, if doing so eliminates or significantly reduces an accounting mismatch that would otherwise arise. Financial assets at FVPL are subsequently measured at fair value. Net gains and losses, including any interest or dividend income, are recognised in profit or loss. Financial assets at amortised cost are subsequently measured at amortised cost using the effective interest method. The amortised cost is reduced by impairment losses. Interest income, foreign exchange gains and losses and impairment are recognised in profit or loss. Any gain or loss on derecognition is recognised in profit or loss. Equity investments at FVOCI are subsequently measured at fair value. Dividends are recognised as income in the profit or loss unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognised in OCI and are never reclassified to profit or loss. Financial liabilities are classified as measured at amortised cost or FVPL. A financial liability is classified as FVPL if it is classified as held-for-trading, it is a derivative or it is designated as such on initial recognition. Financial liabilities at FVPL are measured at fair value and net gains and losses, including any interest expense, are recognised in profit and loss. Other financial liabilities are subsequently measured at amortised cost using the effective interest method. Interest expense and foreign exchange gains and losses are recognised in profit and loss. Any gain or loss on derecognition is also recognised in profit and loss.### iii) Derecognition
The Group derecognises a financial asset when the contractual rights to the cash flows from the financial asset expire, or it transfers the rights to receive the contractual cash flow in a transaction in which substantially all of the risks and rewards of ownership of the financial asset are transferred or in which the Group neither transfers nor retains substantially all of the risks and rewards of ownership and it does not retain control of the financial asset. The Group derecognises a financial liability when its contractual obligations are discharged or cancelled, or expire. The Group also derecognises a financial liability when its terms are modified and the cash flows of the modified liability are substantially different, in which case a new financial liability based on modified terms is recognised at fair value. On derecognition of a financial liability, the difference between the carrying amount extinguished and the consideration paid (including any non-cash assets transferred or liabilities assumed) is recognised in profit or loss.
Financial assets and financial liabilities are offset and the net amounts presented in the statement of financial position when, and only when, the Group currently has a legally enforceable right to set off the amounts and it intends to settle them on a net basis or to realise the asset and settle the liability simultaneously.
Net investment hedges
When a non-derivative financial liability is designated as the hedging instrument in a hedge of a net investment in a foreign operation, the effective portion of foreign exchange gains and losses is recognised in OCI and presented in the translation reserve within equity. Any ineffective portion of the foreign exchange gains and losses is recognised immediately in profit or loss. The amount recognised in OCI is reclassified to profit or loss as a reclassification adjustment on disposal of foreign operations.
The Group issues awards structured as equity-settled share-based payments and cash-settled share-based payments to certain employees in exchange for services rendered by them. The fair value of the equity-settled share-based award is calculated at date of grant and is expensed on a straight-line basis over the vesting period with a corresponding increase in equity. The fair value of the cash-settled award is calculated at date of grant and recognised as an expense over the vesting period based upon the cash expected to be paid. The fair value of cash-settled share-based payments is recalculated at each reporting date and the accrual revised accordingly. Both valuations are based on the Group’s estimate of share awards that will eventually vest and take into account movement of non-market conditions, being service conditions and financial performance, if relevant.
For non-financial assets the continuing policy is as follows:
The carrying amounts of the Group’s assets, other than inventories (see accounting policy i) and deferred tax assets (see accounting policy r), are reviewed at each balance sheet date to determine whether there is any indication of impairment. If any such indication exists, the asset’s recoverable amount is estimated. For goodwill, assets that have an indefinite useful life and intangible assets that are not yet available for use, the recoverable amount is estimated at each balance sheet date. An impairment loss is recognised whenever the carrying amount of an asset or its cash generating unit exceeds its recoverable amount. Impairment losses are recognised in the income statement. Impairment losses recognised in respect of cash generating units are allocated first to reduce the carrying amount of any goodwill allocated to cash generating units or group of units and then to reduce the carrying amount of the other assets in the unit or group of units on a pro-rata basis.
The Group measures loss allowances for estimate of expected credit losses (“ECLs”) on:
The Group measures loss allowances at an amount equal to lifetime ECL, except for bank balances for which the credit risk has not increased significantly. Loss allowances for trade receivables and contract assets are always measured at an amount equal to lifetime ECL.
When determining whether the credit risk of a financial asset has increased significantly since initial recognition and when estimating ECL, the Group considers reasonable and supportable information that is relevant and available without undue cost or effort. This includes both quantitative and qualitative information and analysis, based on the Group’s historical experience and informed credit assessment and including forward-looking information. The Group assumes that the credit risk on a financial asset has increased significantly if it is more than 120 days past due.
The Group considers a financial asset to be in default when:
Lifetime ECLs are the ECLs that result from all possible default events over the expected life of a financial instrument. Twelve-month ECLs are the portion of ECLs that result from default events that are possible within the twelve months after the reporting date (or a shorter period if the expected life of the instrument is less than twelve months).
ECLs are a probability-weighted estimate of credit losses. Credit losses are measured as the present value of all cash shortfalls (i.e. the difference between the contracted cash flows and the cash flows the Group expects to receive). ECLs are discounted at the effective interest rate of the financial asset.
At each reporting date, the Group assesses whether financial assets carried at amortised cost are credit-impaired. A financial asset is credit-impaired when one or more events that have a detrimental impact on the estimated future cash flows of the asset have occurred.
In order for users of the accounts to better understand the underlying performance of the Group, the Board has separately disclosed transactions which, whilst falling within the ordinary activities of the Group, are, by virtue of their size or incidence, considered to be exceptional in nature. Such transactions include, but are not limited to: rationalisation, restructuring and refinancing of the Group, costs of impairment, one-off retirement benefit effects, litigation costs and material bad debts. Non-operating exceptional items arise from costs incurred outside the ordinary course of the Group’s business. Such items include profits, losses and associated costs arising on the disposal of surplus properties and businesses.
Segmental information is presented on the same basis as that used for internal reporting to the chief operating decision maker.
A provision is recognised in the balance sheet when the Group has a present legal or constructive obligation as a result of a past event, that can be reliably measured and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects risks specific to the liability to the extent that the effect of discounting is material. Provisions totalling £0.087 million have been recognised at 31 March 2022 (2021: £nil); further details can be found in note 25.
A non-current asset or a group of assets containing a non-current asset (a disposal group) is classified as held for sale if its carrying amount will be recovered principally through sale rather than through continuing use, it is available for immediate sale and sale is highly probable within one year. On initial classification as held for sale, non-current assets and disposal groups are measured at the lower of previous carrying amount and fair value less costs to sell with any adjustments taken to profit or loss.# NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The preparation of the financial statements in conformity with IFRS requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. These estimates and assumptions form the basis for making judgements about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods.
The following are the critical judgements and key sources of estimation uncertainty that the Directors have made in the process of applying the Group’s accounting policies and that have the most significant effect on the amounts recognised in the financial statements. Management has discussed these with the Audit and Risk Committee. These should be read in conjunction with the significant accounting policies provided in the notes to the financial statements.
Note 1 contains information about the preparation of these financial statements on a going concern basis.
Key judgements
Management has exercised judgement over the likelihood of the Group being able to continue to operate within its available facilities and in accordance with its covenants for the twelve months from the date of signing these financial statements. This determines whether the Group should operate the going concern basis of preparation for these financial statements.
Notes 15 and 16 contain information about management’s estimates of the recoverable amount of cash generating units and their risk factors.
Key judgements
Management has exercised judgement over the underlying assumptions within the valuation models and has applied judgement to determine the Group’s cash generating units to which goodwill is allocated and against which impairment testing is performed. These are key factors in their assessment of whether there is any impairment in related goodwill or other assets. Recently acquired assets awaiting full scale production have been considered for indicators of impairment. Judgement has been applied when considering volumes and timing of orders.
The same applies to gains and losses on subsequent remeasurement although gains are not recognised in excess of any cumulative impairment loss. Any impairment loss on a disposal group is first allocated to goodwill, and then to remaining assets and liabilities on a pro-rata basis, except that no loss is allocated to inventories, financial assets, deferred tax assets, employee benefit assets and investment property, which continue to be measured in accordance with the Group’s accounting policies. Intangible assets and property, plant and equipment once classified as held for sale or distribution are not amortised or depreciated. A discontinued operation is a component of the Group’s business that represents a separate major line of business or geographical area of operations that has been disposed of or is held for sale, or is a subsidiary acquired exclusively with a view to resale. Classification as a discontinued operation occurs upon disposal or when the operation meets the criteria to be classified as held for sale, if earlier. When an operation is classified as a discontinued operation, the comparative income statement is restated as if the operation has been discontinued from the start of the comparative period.
Once there is reasonable assurance that the Group will comply with any conditions attached to an income-based government grant, such grants are recognised in the income statement over the period in which the related costs are recognised as an expense. They are presented by deducting the grant income from the related expense unless by virtue of size or incidence separate disclosure is required.
Current liabilities are those which are due to be settled within twelve months of the reporting date, or where the Group does not have an unconditional right to defer for at least twelve months after the reporting date. All other liabilities are classified as non-current.
Key sources of estimation uncertainty
The Group tests whether goodwill has suffered any impairment and considers whether there is any indication of impairment on an annual basis. Goodwill at 31 March 2022 amounts to £22.0 million (2021: £21.1 million). As set out in more detail in note 15, the recoverable amounts may be based on either value in use calculations or fair value less costs of disposal calculations. The former requires the estimation of future cash flows and the choice of a discount rate in order to calculate the present value of the future cash flows. The latter method requires the estimation of fair value. Details of the sensitivity of assumptions are included in note 15.
As revenue from tooling contracts is recognised over time, the amount of revenue recognised in a reporting period depends on the extent to which the performance obligations have been satisfied.
Key judgements
The revenue recognised on certain contracts in the Technical Plastics segment required management to use judgement to apportion contract revenue to the tooling performance obligations.
Key sources of estimation uncertainty
Revenue recognised on certain contracts in the Technical Plastics segment required management to estimate the remaining costs to complete the tooling performance obligation in order to determine the percentage of completion and revenue to recognise in respect of those performance obligations.
Note 23 contains information about the deferred tax assets recognised in the consolidated statement of financial position.
Key judgements
Management has exercised judgement over the level of future taxable profits in the UK against which to relieve the Group’s deferred tax assets. On this basis management believes it is appropriate to recognise deferred tax assets and at 31 March 2022 UK deferred tax assets of £0.7 million have been recognised (31 March 2021: £nil).
Note 9 contains information about items classified as exceptional.
Key judgements
Management has exercised judgement over whether items are exceptional as set out in the Group’s accounting policy – see note 1 w).
Key judgements
Note 21 contains information about assets classified as held for sale. Management has applied judgement in determining that a sale and leaseback of one of the Technical Plastics sites was highly probably at 31 March 2022 and as such has classified the proportion in respect to the disposed useful economic life as non-current assets held for sale at the balance sheet date.
Note 24 contains information about management’s estimate of the net liability for defined benefit obligations and their risk factors. The pension liability at 31 March 2022 amounts to £26.0 million (2021: £37.3 million).
Key sources of estimation uncertainty
The value of the defined benefit pension plan obligation is determined by long-term actuarial assumptions. These assumptions include discount rates, inflation rates and mortality rates. Differences arising from actual experience or future changes in assumptions will be reflected in the Group’s consolidated statement of comprehensive income. The Group exercises judgement in determining the assumptions to be adopted after discussion with a qualified actuary. Details of the key actuarial assumptions used and of the sensitivity of these assumptions are included within note 24. The scheme introduced a right for members to Pension Increase Exchange (“PIE”) at retirement in the year to 31 March 2022 via a Deed of Amendment and communication to deferred members.Having t aken a ctu ar ial ad vice, the E xecut ive mana gem ent ha s exe rcise d judg eme nt that, simi larto th e Bri dgin g Pensi on Opt ion ad opted l as t year , 40%of me mbe rs w ill t ake the PI E opti on at retire ment. Thise sti mate imp act s on t he pa st s er v ice credi t recog nis ed a san exce ptio nal ite m in the i ncom e st ateme nt.
Lease break options
Note 5 contai ns infor matio n ab out l ea se brea k opti ons.
Key judgements
Management h as applied judgement when det ermining t he ex pe cte d cer t aint y that a b reak o ptio n w ith in a lea se w ill be exe rcised. N ote 5 det ails the a moun t by which lea s e liab ilit ies woul d decrea se i f the G roup we re to exerci se brea k opti ons th at at 31 March 2022 manag eme nt are rea s ona bly cer ta in wil l not be e xercis ed.
103 Carclo plc Annual report and accounts 2022
The G roup is o rgan ise d into thre e, sepa rate ly ma nage d, busi nes s seg ment s – T ech nica l Pla st ics, Ae rosp ace an d Centr al. The se a re the s egme nts fo r which s umma ris ed ma nage ment i nform atio n i s pres ente d to the Gro up’s chief ope ratin g deci sion maker (compr isin g the ma in Bo ard a nd Gro up E xecu tive Comm it tee) . The T e chnic al Pl as tic s seg ment su ppl ies fin e tole ra nce, injec tio n mou lde d pla st ic comp onen ts , which a re use d in me dic al, diag nos tics, o ptic al a nd el ec troni c prod uct s. Thi s bus ine ss op erate s inter natio nall y in a fa st-growi ng an d dyna mic m arket underpinned by rapid technological de velopment . The Aerospace segment supplies systems to the manufacturing and aerospace industries. The Ce ntra l se gment r elates to ce ntra l cos ts a nd non -trad ing com pa nies. The LED T e chno log ies s egme nt pre sente d as a d isco ntinu ed op erat ion wa s a l eader i n the deve lop ment of h igh- power LED li ghtin g for th e premi um auto motive in dus tr y a nd wa s dis pos ed of i n the year to 31 Ma rch 20 20 . Sin ce its d ispo sa l, fur t her p rocee ds have be en recei ved fro m the ad minis tr ator s of Wip ac Limi ted (this yea r and p rio r) , which a re dis clos ed a s profit on dis pos al o f dis contin ued o per atio ns be low – se e note 4. T ra ns fer pr icing b et ween b usi nes s seg ment s is se t on an a rm’s leng th ba sis. S egm ent al reven ues a nd res ult s inclu de tr ans fer s bet we en bu sine ss se gme nts. T hos e tra ns fers a re eli minate d on con soli datio n.
Analysis by business segment
The s egme nt res ult s for th e year end ed 31 Ma rch 20 22 were a s foll ows:
| T echnical Plastics ( continuing ) | Aerospace ( continuing ) | Central ( continuing ) | LED Technologies ( discontinued operations ) | Total Group | |
|---|---|---|---|---|---|
| £000 | £000 | £000 | £000 | £000 | £000 |
| Consolidated income statement | |||||
| T otal r evenue | 1 23,869 | 4,707 | — | 128,576 | 1 2 8,57 6 |
| Less in ter-segm ent revenue | — | — | — | — | — |
| E x tern al reven ue | 123,869 | 4,707 | — | 1 2 8,57 6 | — |
| Expenses | ( 1 15,47 6) | (4,030) | (2, 97 4 ) | (1 2 2, 480) | — |
| Underlying operat ing pro fit/ (loss ) | 8,393 | 677 | (2, 97 4) | 6,096 | — |
| CO VID - related U S govern ment g ran t income | 2 ,087 | — | — | 2,087 | — |
| Operating pro fit/ (loss) bef ore ex ceptional items | 10,48 0 | 6 77 | (2,97 4) | 8, 183 | — |
| E xceptio nal o per atin g items | — | — | 72 | 1 721 | — |
| Operating pro fit/ (loss) | 1 0,48 0 | 677 | (2, 253) | 8,904 | — |
| Net fina nce e xp ens e | ( 2 ,9 8 9 ) | ( 2 ,9 8 9) | |||
| Inco me t a x ex pe nse | (8 0 9) | (8 09) | |||
| Pro fit fr om op era ti ng ac ti vit ies af te r ta x | 5, 106 | 5, 106 | |||
| Profit o n disp os al of di scont inue d ope rati ons, net of t a x – s ee note 4 | 69 3 | 693 | |||
| Pro fit fo r th e pe rio d | 5, 106 | ||||
| Consolidated statement of fin ancial position | |||||
| Se gment a ss ets | 1 21 , 11 9 | 6,41 8 | 661 | 1 28 , 198 | — |
| Segment lia bilities | (40 ,6 86) | (998) | (6 2 ,0 98) | (103,782) | — |
| Net asset s | 8 0,433 | 5,420 | ( 6 1,437) | 2 4,41 6 | — |
| Other segment al inform ation | |||||
| Ca pit al e xp endi ture o n prop er t y , p lant and eq uipm ent | 9,529 | 36 | 143 | 9 ,7 08 | — |
| Ca pit al e xp endi ture o n compu ter so f t ware | 6 | 2 | — | 73 | 135 |
| De pre ciatio n | 6,533 | 23 | 458 | 6,825 | — |
| Amo r tis atio n of compu ter s of t ware | 16 | — | 120 | 136 | — |
| Amor tisation of other intangibles | 6 | 7 | — | — | 67 |
104 Carclo plc Annual report and accounts 2022
Analysis by business segment continued
The s egm ent res ult s for th e year end ed 31 Ma rch 20 2 1 were a s foll ows:
| T echnical Plastics ( continuing ) | Aerospace ( continuing ) | Central ( continuing ) | LED Technologies ( discontinued operations ) | Total Group | |
|---|---|---|---|---|---|
| £000 | £ 000 | £ 000 | £000 | £ 000 | £ 000 |
| Consolidated income statement | |||||
| T ota l revenue | 10 2,4 73 | 5,091 | — | 10 7 ,56 4 | — |
| Less in ter-segm ent revenu e | — | — | — | — | — |
| T ota l ex te rna l revenue | 102 ,4 73 | 5,091 | — | 10 7 ,56 4 | — |
| E xp ens es | (93,256 ) | (4,54 1) | (4, 92 7) | ( 10 2, 724 ) | — |
| Und erl ying o per atin g profit / (lo ss) | 9 ,2 1 7 | 550 | (4, 92 7) | 4,840 | — |
| E xceptio nal o per atin g items | — | — | 4,490 | 4,4 90 | (5 2 ) |
| Operating pro fit/ (loss) | 9 ,2 1 7 | 550 | ( 437) | 9 ,33 0 | (5 2 ) |
| Net fina nce e xp ens e | (2,65 9) | (2,659 ) | |||
| Inco me t a x ex pe nse | (4 57) | (457) | |||
| Pro fit/(los s) from o pe rat ing a ct ivi ti es a ft er t a x | 6,21 4 | (52 ) | |||
| Profit o n disp os al of di scont inue d ope rati ons, n et of ta x | 1 ,250 | 1,250 | |||
| Pro fit fo r th e pe rio d | 6,2 1 4 | ||||
| Consolidated statement of fin ancial position | |||||
| Se gment a s set s | 109 ,21 7 | 6,0 73 | 730 | 1 1 6,0 20 | — |
| Se gment l iab iliti es | (33, 951 ) | (832 ) | (73,326 ) | (108, 1 09) | — |
| Net asset s | 75,2 66 | 5,24 1 | (72,59 6 ) | 7 , 91 1 | — |
| Oth er segment al inform ation | |||||
| Ca pit al e xp endi ture o n prop er t y , p lant a nd e quip ment | 1 0, 1 28 | 208 | 38 | 10,37 4 | — |
| Ca pit al e xp endi ture o n compu ter so f t ware | 3 | — | 1 | 36 | 1 39 |
| De preciat ion | 5,49 2 | 250 | 32 | 5,77 4 | — |
| Imp air ment of p rop er t y , p lant a nd eq uipm ent | — | ( 1 3) | — | (1 3) | — |
| Amo r tis atio n of compu ter s of t ware | 57 | — | 96 | 1 53 | — |
| Amo r tis atio n of othe r inta ngi ble s | 5 | 3 | — | — | 53 |
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
STRATEGIC REPORT
105 Carclo plc Annual report and accounts 2022
Analysis by geographical segment
The b usine ss o perates in t hree m ain g eog ra phic al re gion s – the Un ited K ing dom, N or th A mer ica a nd in l ower-cos t regi ons inclu ding t he Cze ch Repub lic, Chi na and I ndia , and t he geogr ap hica l ana lys is wa s a s follow s:
| Expenditure on tangible fixed assets and computer software | External revenue | Net segment assets | |
|---|---|---|---|
| 2022 £000 | 2021 £000 | 2022 £000 | |
| United Kingdom | 12 , 63 2 | 1 2 , 413 | (2 9, 3 6 7 ) |
| Nor th America | 65, 296 | 50,81 4 | 2 7, 2 6 7 |
| Res t of worl d | 50,6 48 | 4 4, 3 37 | 2 6, 5 16 |
| 12 8 , 5 76 | 1 0 7, 5 6 4 | 2 4, 416 |
The a nal ysis of s egm ent revenu e repre se nts revenu e from e x ter nal cus tom er s ba se d upo n the lo cati on of th e custo mer . The a nal ysis of s egm ent a ss ets a nd ca pit al e x pen ditu re is ba se d upo n the l ocat ion of th e a sset s. The mate ria l comp one nts of t he Cent ral s egm ent a ss ets a nd lia bil itie s are ret ireme nt be nefit o blig ation n et lia bili ties of £25.9 79 millio n (20 2 1 : net lia bili ties of £ 37 .2 75 millio n ), and net b orrow ing s of £36. 134 milli on (20 21 : £3 4.0 1 7 m illio n ) . On e T echni ca l Pla sti cs cus tome r accounte d for 37 .8% ( 20 21 : 2 4.5% ) a nd a nothe r custo mer fo r 10 .4 % of Group reve nues f rom continuing operations and similar propor tions of trade receivables. No oth er cus tome r accounte d for mo re than 10.0 % of revenu es fro m contin uing o per atio ns in th e year .
Defe rred t a x a s set s by geo gra phi cal l ocat ion a re as fo llow s: Unite d Kin gdo m £ 0. 952 millio n (20 2 1 : £nil), Nor th A me ric a £0 .288milli on (20 21 : £0 .277 milli on) , rest o f worl d £0 . 1 63 mill ion (20 21 : £0. 1 0 7 mill ion) . T ota l non -cur rent a ss ets by g eog ra phic al lo cati on ar e as fo llows: Un ited K ing dom £ 24 . 15 9 millio n (20 2 1 : £23.096 millio n ), Nor th A mer ica £ 28. 1 4 2 milli on (20 21 : £ 2 4.2 1 2 mill ion) , res t of worl d £1 8.895 millio n (20 2 1 : £1 8. 254 mi llio n ) .
Whi lst t here wer e no new di scont inue d ope rati ons in t he year e nde d 31 March 20 22 o r in the p rio r year com par ative, on 5 May 20 21 and 6 A ugus t 20 21 , p roce eds of £0.2 millio n an d £ 0.3 mill ion re spe ct ively wer e receive d from t he adm inis trato rs of Wipac Ltd which wa s par t of th e LED T echno lo gies s egm ent that w as cl as sifie d a s disco ntinu ed in th e year to 31 March 20 20 ( 31 March 20 21 : £1 .3mill ion) . T he pro cee ds were re ceived by th e Grou p’ s len ding b ank , HSB C, an d use d to prep ay the Gro up’ s ter m loa n. On 28 Jul y 20 2 1 , an ad dit iona l £0 .2 milli on wa s re ceived fr om the Wipac Ltd admini str ator s in payme nt of a fir st a nd fina l div iden d for th e Group’s unse cured cre dito r claim a gain st th e comp any . In a ccorda nce wit h the fa cilit y ag reem ent, th e fir st £0. 1 millio n wa s reta ined by the G roup wi th the b ala nce of £0. 1 millio n use d to pre pay the Gro up’s term loa n. No ne t as set wa s re cogni se d in the re sult s for th e year to 31 March 20 2 1 for pote ntia l pos t ba lan ce she et proce ed s or div iden ds, and, a s su ch, the fu ll £0 .7 million has been recognised as exceptional profit on disposal of discontinued operations in the current year. Management does not expect to receive any further proceeds from the administrators of Wipac Ltd nor other proceeds from the disposal of the LED Technologies segment.
106 Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
The Group’s leases are principally for warehouse and manufacturing facilities with a small number of vehicles and other plant and machinery. Information about leases for which the Group is a lessee is presented below.
All right-of-use assets are included in property, plant and equipment (see note 16).
| Land and buildings | Plant and equipment | Total | |
|---|---|---|---|
| £000 | £000 | £000 | £000 |
| Balance at 1 April 2020 | 4,839 | 280 | 5,119 |
| Depreciation charge for the year | (1,322) | (260) | (1,582) |
| Additions to right-of-use assets | 2,950 | 819 | 3,769 |
| Derecognition of right-of-use assets | (148) | — | (148) |
| Effect of movements in foreign exchange | (167) | (3) | (170) |
| Balance at 31 March 2021 | 6,152 | 836 | 6,988 |
| Depreciation charge for the year | (1,877) | (405) | (2,282) |
| Additions to right-of-use assets | 2,255 | 4,563 | 6,818 |
| Effect of movements in foreign exchange | 157 | 32 | 189 |
| Balance at 31 March 2022 | 6,687 | 5,026 | 11,713 |
Additions to right-of-use assets during the twelve months ended 31 March 2022 include £1.410 million in respect of sale and leaseback plant and equipment.
Lease liabilities have been presented as loans and borrowings (see note 22).
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Interest on lease liabilities | 527 | 210 |
| Expenses relating to short-term leases | 13 | 42 |
| Depreciation and impairment expense on leases | 2,282 | 1,582 |
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Total cash outflow for leases | (3,736) | (1,853) |
Some property leases contain break options exercisable by the Group, typically at the five-year anniversary of the lease inception. Where practicable, the Group seeks to include break options in new leases to provide operational flexibility. The Group assesses at lease commencement date whether it is reasonably certain to exercise the break options. The Group reassesses whether it is reasonably certain to exercise the options if there is a significant event or significant changes in circumstances within its control. The Group has estimated that the potential future lease payments, should it exercise the break options, would result in a decrease in lease liabilities of £1.3 million (2021: £2.8 million).
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
STRATEGIC REPORT
107
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
a) Nature of goods and services
The following is a description of the principal activities – separated by reportable segments – from which the Group generates its revenues. For more detailed information about reportable segments, see note 3.
The Technical Plastics segment supplies fine tolerance, injection moulded plastic components, which are used in medical, diagnostics, optical and electronics products. Technical Plastics revenues comprise two typical project types: manufacturing and tooling.
Manufacturing
The majority of Technical Plastics’ business is in manufacturing injection moulded product. Control of manufactured finished goods transfers to customers on delivery. Therefore revenue is recognised at a point in time, on delivery of individual manufactured products to customers.
Tooling
The Technical Plastics business also designs, builds and validates injection moulding tools for customers. Depending on the contract, each of these three elements of the tooling process may be deemed a distinct performance obligation under IFRS 15, or a single performance obligation, as contracts with customers may include one or more elements of the tooling process. The majority of tooling performance obligations are satisfied over time, either on input methods (passage of time or costs to complete) or output methods (milestones achieved). These methods recognise revenue on a basis that is representative of the enhancement of the tool and therefore satisfaction of the performance obligation. Some Technical Plastics contracts include both tooling and manufacturing performance obligations.
The Aerospace segment manufactures components for the aerospace industries. Control of manufactured finished goods transfers to customers on delivery. Therefore revenue is recognised at a point in time, on delivery of individual manufactured products to customers.
b) Disaggregation of revenue
Continuing operations
| Technical Plastics | Technical Plastics Group total | Aerospace | Aerospace Group total |
|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 |
| £000 | £000 | £000 | £000 |
| Major products/ service lines | |||
| Manufacturing | 98,734 | 88,210 | 4,707 |
| Tooling | 25,135 | 14,263 | — |
| 123,869 | 102,473 | 4,707 | |
| Timing of revenue recognition | |||
| Products transferred at a point in time | 98,872 | 88,210 | 4,707 |
| Products and services transferred over time | 24,997 | 14,263 | — |
| 123,869 | 102,473 | 4,707 |
Refer to note 3 for information on reliance on major customers.
c) Contract balances
The following table provides information about trade receivables, contract assets and contract liabilities from contracts with customers.
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Trade receivables (see note 19) | 14,792 | 15,496 |
| Contract assets (see note 18) | 7,700 | 2,898 |
| Contract liabilities | (6,854) | (6,327) |
| 15,638 | 12,067 |
Contract assets have increased at 31 March 2022 due to a significant medical tooling project which is ongoing at the period end.
108 Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
c) Contract balances continued
The contract assets primarily relate to the Group’s rights to consideration for work completed but not billed at the reporting date on its tooling contracts in Technical Plastics. The contract liabilities relate to the advance consideration received from customers before the related revenue has been recognised; this applies to tooling contracts in Technical Plastics.
The following table provides information about revenue recognised in the current period that was included in the contract liability balance at the beginning of the period:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Revenue recognised | 6,138 | 1,607 |
d) Transaction price allocated to remaining performance obligations
The following table includes revenue expected to be recognised in the future related to performance obligations that are (partially) unsatisfied at the reporting date. The Group is making use of the practical expedient not to include revenue on contracts with an original expected duration of one year or less.
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
| £000 | £000 | £000 | £000 | £000 |
| Tooling – Technical Plastics | 9,473 | 1,937 | 1,571 | 937 |
Operating profit from continuing operations is arrived at as follows:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Revenue | 128,576 | 107,564 |
| (Increase)/ decrease in stocks of finished goods and work in progress | (924) | 2,006 |
| Raw materials and consumables | 59,629 | 46,946 |
| Personnel expenses (see note 8) | 34,971 | 31,554 |
| Impairment loss on trade and other receivables, including contract assets | 214 | — |
| Amortisation of intangible assets | 203 | 206 |
| Depreciation of property, plant and equipment | 6,825 | 5,774 |
| Auditor’s remuneration: | ||
| Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 163 | 171 |
| Fees payable to the Company’s auditor and its associates for other services: | ||
| The audit of the Company’s subsidiaries, pursuant to legislation | 87 | 124 |
| Audit-related assurance services | 35 | 32 |
| Total auditor’s remuneration | 285 | 327 |
| Exceptional items: | ||
| Rationalisation costs (see note 9) | 1,331 | 1,968 |
| Past service credit in respect of retirement benefits (see note 24) | (854) | (6,458) |
| Total exceptional items | (721) | (4,490) |
| COVID-related US government grant income | (2,087) | — |
| Foreign exchange losses | 217 | 745 |
| Pensions scheme administration costs | 1,000 | 1,117 |
| Other operating charges | 20,272 | 14,035 |
| 119,672 | 98,234 | |
| Operating profit | 8,904 | 9,330 |
Exceptional rationalisation costs include £0.211 million (2021: £0.447 million) of pensions scheme administration costs.# CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
| 2022 | 2021 | |
|---|---|---|
| Wages and salaries | 29,941 | 26,951 |
| Social security contributions | 3,712 | 3,563 |
| Charge in respect of defined contribution and other pension plans | 1,247 | 1,039 |
| Share-based payments (see note 27) | 71 | 13 |
| 34,971 | 31,554 | |
| Exceptional credit regarding past service costs (see notes 9, 24) | (854) | (6,458) |
| 34,117 | 25,096 |
Directors’ remuneration and emoluments, which are included in this analysis, are described in the Directors’ remuneration report on pages 57 to 75. No options vested under the PSP scheme during the year or during the comparative period, therefore there were no gains made by the Directors to disclose.
The average monthly number of persons employed by the Group during the year was as follows:
| 2022 | 2021 | |
|---|---|---|
| Number of employes | Number of employes | |
| By segment | ||
| Central | 18 | 20 |
| Technical Plastics | 993 | 967 |
| Aerospace | 51 | 61 |
| 1,062 | 1,048 | |
| By geographic location | ||
| United Kingdom | 332 | 306 |
| North America | 384 | 378 |
| Rest of world | 346 | 364 |
| 1,062 | 1,048 |
| 2022 | 2021 | |
|---|---|---|
| Continuing operations | ||
| Rationalisation costs | (133) | (1,968) |
| Gain in respect of retirement benefits – see note 24 | 854 | 6,458 |
| 721 | 4,490 | |
| Discontinued operations | ||
| Rationalisation costs | — | (52) |
| Profit on disposal of discontinued operations – see note 4 | 693 | 1,250 |
| 693 | 1,198 | |
| 1,414 | 5,688 |
The revenue and cost impacts of the COVID-19 pandemic are so pervasive and difficult to identify that they cannot be readily separated and quantified from the ongoing trading of the Group. As a result, consistent with the results reported in the financial statements for the year ended 31 March 2021, neither COVID-19-related costs nor credits arising from government assistance have been presented as exceptional items in the consolidated income statement for the year ending 31 March 2022.
Rationalisation costs from continuing operations during the period relate to the restructuring and refinancing of the Group. These include £0.1 million credit in respect to legal and professional accruals released (2021: £1.3 million costs), £0.1 million for consultants’ fees (2021: £0.1 million) and £0.2 million exceptional pension scheme administration costs (2021: £0.5 million).
The gain in respect to retirement benefits is a past service credit for the impact of introducing a Pension Increase Exchange option to members (2021: past service credit in respect to the introduction of a bridging pension option, partly offset by a past service cost relating to GMP equalisation). See note 24 for more information.
The profit on disposal of discontinued operations of £0.7 million (2021: £1.3 million) is proceeds received in the current year from the administrators of Wipac Limited. See note 4.
During the period and the comparative period the Group has utilised governmental support in some of its operating locations to mitigate the impact of COVID-19. Support has been in the form of grants, loans and deferral of tax payments.
The governmental support utilised during the period was:
| 2022 | 2021 | |
|---|---|---|
| Grants – used to offset labour and variable costs, included within operating expenses | 2,157 | 747 |
| Loans – presented in loans and borrowings | — | 2,104 |
| Payment deferrals – presented in trade and other payables | — | 68 |
In April 2020, the Group received a loan under the Payback Protection Program, underwritten by the US government in support of COVID-19 for $2.9 million, presented as loans and borrowings in the prior year comparatives. On 5 May 2021, notice of forgiveness of the loan was received from the Small Business Administration, resulting in its conversion from a loan to a grant and therefore its release to the consolidated income statement. In the year ended 31 March 2022, the full amount has been recognised within operating profit in the income statement as a credit to offset labour and variable COVID-19-related costs incurred to date. The credit of £2.1 million, recognised in respect to this COVID-19-related government grant, has been presented separately on the face of the consolidated income statement for the year ended 31 March 2022 for clarity due to its value and nature.
| 2022 | 2021 | |
|---|---|---|
| Finance revenue comprises: | ||
| Interest receivable on cash at bank | 77 | 42 |
| Finance revenue | 77 | 42 |
| Finance expense comprises: | ||
| Bank loans and overdrafts | (1,794) | (1,559) |
| Lease interest | (527) | (210) |
| Other | (18) | (90) |
| Net interest on the net defined benefit liability | (727) | (842) |
| Finance expense | (3,066) | (2,701) |
The expense recognised in the consolidated income statement comprises:
| 2022 | 2021 | |
|---|---|---|
| United Kingdom corporation tax | ||
| Corporation tax on losses for the current year | — | 308 |
| Adjustments for prior years | (14) | — |
| Overseas taxation | ||
| Current tax | (1,266) | (564) |
| Adjustments for prior years | (190) | (37) |
| Total current tax net expense | (1,470) | (293) |
| Deferred tax expense | ||
| Origination and reversal of temporary differences: | ||
| Deferred tax | 629 | (80) |
| Adjustments for prior years | 32 | (84) |
| Total deferred tax credit/(charge) – see note 23 | 661 | (164) |
| Total income tax expense recognised in the consolidated income statement | (809) | (457) |
The tax assessed for the year is lower (2021: lower) than the standard rate of corporation tax in the UK. The differences are explained as follows:
| 2022 | % | 2021 | % | |
|---|---|---|---|---|
| Profit before tax | 6,608 | 7,869 | ||
| Income tax using standard rate of UK corporation tax of 19% (2021: 19%) | 1,256 | 19.0 | 1,495 | 19.0 |
| Other items not deductible for tax purposes | 267 | 4.0 | 99 | 1.3 |
| R&D tax relief | (22) | (0.3) | (26) | (0.3) |
| Income not taxable | (603) | (9.1) | (456) | (5.8) |
| Adjustments in respect of overseas tax rates | 273 | 4.1 | 62 | 0.8 |
| Recognition of deferred tax asset previously unrecognised | (657) | (9.9) | — | — |
| Release of tax provisions | — | — | (308) | (3.9) |
| Other temporary differences | (412) | (6.2) | (650) | (8.3) |
| Adjustment to current tax in respect of prior periods (UK and overseas) | 204 | 3.1 | 37 | 0.5 |
| Adjustments to deferred tax in respect of prior periods (UK and overseas) | (32) | (0.5) | 84 | 1.1 |
| Foreign taxes expensed in the UK | 535 | 8.1 | 120 | 1.5 |
| Total income tax expense | 809 | 12.2 | 457 | 5.8 |
Tax on items charged outside of the consolidated income statement
| 2022 | 2021 | |
|---|---|---|
| Recognised in other comprehensive income: | ||
| Foreign exchange movements | 127 | (137) |
| Total income tax charged/(credited) to other comprehensive income | 127 | (137) |
The calculation of basic earnings per share is based on the profit attributable to equity holders of the parent company divided by the weighted average number of ordinary shares outstanding during the year. The calculation of diluted earnings per share is based on the profit attributable to equity holders of the parent company divided by the weighted average number of ordinary shares outstanding during the year (adjusted for dilutive options).
The following details the result and average number of shares used in calculating the basic and diluted earnings per share:
| 2022 | 2021 | |
|---|---|---|
| Profit after tax but before profit on discontinued operations | 5,106 | 6,214 |
| Profit attributable to non-controlling interests | — | — |
| Profit attributable to ordinary shareholders from continuing operations | 5,106 | 6,214 |
| Profit on discontinued operations, net of tax | 693 | 1,198 |
| Profit after tax, attributable to equity holders of the parent | 5,799 | 7,412 |
| 2022 | 2021 | |
|---|---|---|
| Shares | Shares | |
| Weighted average number of ordinary shares in the year | 73,419,193 | 73,419,193 |
| Effect of share options in issue | 324,977 | 15,974 |
| Weighted average number of ordinary shares (diluted) in the year | 73,744,170 | 73,435,167 |
In addition to the above, the Company also calculates an earnings per share based on underlying profit as the Board believes this provides a more useful comparison of business trends and performance.Underlying profit is defined as profit before impairments, rationalisation costs, one-off retirement benefit effects, exceptional bad debts, business closure costs, litigation costs, other separately disclosed one-off items and the impact of property and business disposals, net of attributable taxes. The following table reconciles the Group’s profit to underlying profit used in the numerator in calculating underlying earnings per share:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Profit after tax, attributable to equity holders of the parent | 5,799 | 7,412 |
| Continuing operations: | ||
| Exceptional – Rationalisation and restructuring costs, net of tax | 133 | 1,968 |
| Exceptional – Gain in respect of retirement benefits, net of tax | (854) | (6,458) |
| COVID-related US government grant income, net of tax | (2,087) | — |
| Discontinued operations: | ||
| Exceptional – Rationalisation and restructuring costs, net of tax | — | 52 |
| Exceptional – Gain on disposal of discontinued operations, net of tax | (693) | (1,250) |
| Underlying profit attributable to equity holders of the parent | 2,298 | 1,724 |
| COVID-related US government grant income, net of tax | 2,087 | — |
| Profit after tax but before exceptional items, attributable to equity holders of the parent | 4,385 | 1,724 |
| Underlying operating profit – continuing operations | 6,096 | 4,840 |
| Finance revenue – continuing operations | 77 | 42 |
| Finance expense – continuing operations | (3,066) | (2,701) |
| Income tax expense – continuing operations | (809) | (457) |
| Underlying profit attributable to equity holders of the parent – continuing operations | 2,298 | 1,724 |
| COVID-related US government grant income, net of tax | 2,087 | — |
| Profit after tax but before exceptional items – continuing operations | 4,385 | 1,724 |
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT 113
Carclo plc Annual report and accounts 2022
The following table summarises the earnings per share figures based on the above data:
| 2022 | 2021 | |
|---|---|---|
| Pence | Pence | Pence |
| Basic earnings per share – continuing operations | 7.0 | 8.5 |
| Basic earnings per share – discontinued operations | 0.9 | 1.6 |
| Basic earnings per share | 7.9 | 10.1 |
| Diluted earnings per share – continuing operations | 6.9 | 8.5 |
| Diluted earnings per share – discontinued operations | 0.9 | 1.6 |
| Diluted earnings per share | 7.9 | 10.1 |
| Underlying earnings per share – basic – continuing operations | 3.1 | 2.4 |
| Underlying earnings per share – basic – discontinued operations | — | — |
| Underlying earnings per share – basic | 3.1 | 2.4 |
| Underlying earnings per share – diluted – continuing operations | 3.1 | 2.4 |
| Underlying earnings per share – diluted – discontinued operations | — | — |
| Underlying earnings per share – diluted | 3.1 | 2.4 |
| Earnings per share before exceptional items – basic – continuing operations | 6.0 | 2.4 |
| Earnings per share before exceptional items – basic – discontinued operations | — | — |
| Earnings per share before exceptional items – basic | 6.0 | 2.4 |
| Earnings per share before exceptional items – diluted – continuing operations | 6.0 | 2.4 |
| Earnings per share before exceptional items – diluted – discontinued operations | — | — |
| Earnings per share before exceptional items – diluted | 6.0 | 2.4 |
The Directors are not proposing a final dividend for the year ended 31 March 2022 (2021: £nil). Under the terms of the restructuring agreement entered into on 14 August 2020, the Group is not permitted to make a dividend payment to shareholders up to the period ending in July 2023.
114 Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
| Cost | |||||
|---|---|---|---|---|---|
| £000 | Patents | Customer-related | Computer software | Goodwill | Total |
| Cost | |||||
| Balance at 31 March 2020 | 24,127 | 16,734 | 583 | 1,664 | 43,108 |
| Additions | — | — | 139 | 139 | |
| Disposals | — | — | (11) | (11) | |
| Effect of movements in foreign exchange | (1,719) | — | (56) | (51) | (1,826) |
| Balance at 31 March 2021 | 22,408 | 16,734 | 527 | 1,741 | 41,409 |
| Additions | — | — | 135 | 135 | |
| Effect of movements in foreign exchange | 686 | — | 26 | 2 | 735 |
| Balance at 31 March 2022 | 23,094 | 16,734 | 553 | 1,899 | 42,280 |
| Amortisation | |||||
| Balance at 31 March 2020 | 2,165 | 16,734 | 202 | 1,127 | 20,228 |
| Amortisation for the year | — | — | 53 | 153 | 206 |
| Disposals | — | — | — | (6) | (6) |
| Effect of movements in foreign exchange | (822) | — | (20) | (24) | (866) |
| Balance at 31 March 2021 | 1,343 | 16,734 | 235 | 1,250 | 19,562 |
| Amortisation for the year | — | — | 6 | 136 | 203 |
| Effect of movements in foreign exchange | (213) | — | — | 14 | (199) |
| Balance at 31 March 2022 | 1,130 | 16,734 | 302 | 1,400 | 19,566 |
| Carrying amounts | |||||
| At 1 April 2020 | 21,962 | — | 381 | 537 | 22,880 |
| At 31 March 2021 | 21,065 | — | 292 | 491 | 21,848 |
| At 31 March 2022 | 21,964 | — | 251 | 499 | 22,714 |
The Group has incurred research and development costs of £0.2 million (2021: £0.1 million) which have been included within operating expenses in the income statement.
Goodwill acquired in a business combination is allocated at acquisition to the cash generating units (“CGUs”) that are expected to benefit from that business combination. The carrying amount of goodwill is allocated to the Group’s principal CGUs, being the operating segments described in the operating segment descriptions in note 3. The carrying value of goodwill at 31 March 2022 and 31 March 2021 is allocated wholly to the Technical Plastics cash generating unit as follows:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Technical Plastics | 21,964 | 21,065 |
At 31 March 2022, the recoverable amount of the Technical Plastics cash generating unit was determined on a calculation of value in use, being the higher of that and fair value less costs of disposal “FVLCD”. The results of each produced the same answer, that there is no impairment of goodwill. The value in use calculations use cash flow projections based upon financial budgets approved by management covering a three-year period. Cash flows beyond the three-year period are extrapolated using estimated growth rates of between 2.3% and 4.2% (2021: 1.5% and 4.6%) depending upon the market served.
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT 115
Carclo plc Annual report and accounts 2022
The cash flows were discounted at pre-tax rates in the range 6.1%-8.7% (2021: 4.9%-8.4%). These rates are calculated and reviewed annually and are based on the Group’s weighted average cost of capital. Changes in income and expenditure are based on expectations of future changes in the market. Sensitivity testing of the recoverable amount to reasonably possible changes in key assumptions has been performed, including changes in the discount rate and changes in forecast cash flows. All other assumptions unchanged, a 6.6% (2021: 7.8%) increase in the discount rate increasing the range to 12.7%-15.3% (2021: 12.6%-16.1%), or a 45% (2021: 47%) decrease in underlying EBIT would reduce the headroom on the Technical Plastics CGU to £nil. Should the discount rate increase further than this or the profitability decrease further, then an impairment of the goodwill would be likely.
| Land and | Plant and | Total | |
|---|---|---|---|
| £000 | buildings | equipment | £000 |
| Cost | |||
| Balance at 31 March 2020 | 33,180 | 65,467 | 98,647 |
| Additions | 5,011 | 5,363 | 10,374 |
| Disposals | (148) | (1,195) | (1,343) |
| Effect of movements in foreign exchange | (1,597) | (1,976) | (3,573) |
| Balance at 31 March 2021 | 36,446 | 67,659 | 104,105 |
| Additions | 5,792 | 3,916 | 9,708 |
| Disposals | (3) | (1,087) | (1,090) |
| Reclassification to assets held for sale | (608) | — | (608) |
| Effect of movements in foreign exchange | 1,296 | 1,639 | 2,935 |
| Balance at 31 March 2022 | 42,923 | 72,127 | 115,050 |
| Depreciation and impairment losses | |||
| Balance at 31 March 2020 | 10,980 | 47,272 | 58,252 |
| Depreciation charge for the year | 2,508 | 3,266 | 5,774 |
| Disposals | — | (1,150) | (1,150) |
| Impairment | — | (13) | (13) |
| Effect of movements in foreign exchange | (640) | (1,336) | (1,976) |
| Balance at 31 March 2021 | 12,848 | 48,039 | 60,887 |
| Depreciation charge for the year | 3,338 | 3,487 | 6,825 |
| Disposals | (2) | (1,068) | (1,070) |
| Reclassification to assets held for sale | (342) | — | (342) |
| Effect of movements in foreign exchange | 621 | 1,165 | 1,786 |
| Balance at 31 March 2022 | 16,463 | 51,623 | 68,086 |
| Carrying amounts | |||
| At 1 April 2020 | 22,200 | 18,195 | 40,395 |
| At 31 March 2021 | 23,598 | 19,620 | 43,218 |
| At 31 March 2022 | 26,460 | 20,504 | 46,964 |
At 31 March 2022, properties with a carrying amount of £2.69 million were subject to a registered charge in favour of the Group pension scheme (2021: £2.75 million) capped at £5.1 million. Property, plant and equipment includes right-of-use assets as set out in note 5.La nd an d buil ding s wit h a car r yin g val ue of £0 .3 mi llio n have been re cla ssi fied to a ss ets h eld fo r sa le a s set o ut in note 21 . The im pac t of th e glob al pa nd emic, a nd a s a resu lt the d owntu rn in a ir travel, ha s b een p ar ti cular ly ha rd on the A eros pace se gme nt and t he di visio n saw a n adver se ef fe ct o n it s custo mer b as e whi ch in the p rio r year wa s de eme d by mana geme nt to be a n indi catio n of imp air ment . Followi ng a res ult la rgel y in lin e with b udg et fo r th e year to 31 March 2022 and t rad ing an d orde r bo ok stro ng in t he pe rio d sub seq uent to th e ba lance s hee t date, manag eme nt no lo nge r bel ieve this to b e the c as e.
for the year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Raw materials and consumables | 9,460 | 6,218 |
| Work in progress | 329 | 319 |
| Finished goods | 7,198 | 6,284 |
| Total | 16,987 | 12,821 |
The va lue o f inventori es is s tate d af ter im pai rme nt for ob so les cence a nd wr ite down s to net rea lis abl e val ue of £0. 858 mil lion (2021 : £1.043 m i ll io n) .
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Contract assets – see note 6 | 7,700 | 2,898 |
The G roup a ppl ies th e IFRS 9 si mpli fied a ppro ach to mea sur ing e xp ec ted cre dit lo ss es whi ch use s a lifet ime e xp ec ted lo ss all owan ce fo r all co ntra ct a ss ets . T o mea sur e the e xp ec ted cred it lo sse s, contr ac t as set s have bee n group ed b as ed on s hare d credi t ris k char acte ris tic s. The co ntrac t a ss ets re late to unbi lle d work i n prog ress a nd a re ther efore not pa s t due. Th e Group h as rev iewed th e ris k char ac teris tic s and co nsi der s the m to be th e sa me a s the t rade r eceiv abl es not p as t due fo r the s am e ty pe s of contr act s. The G roup ha s con clude d that th e ex pe cte d los s rates fo r the co ntrac t a ss ets a re the refore £nil (202 1 : £nil). Aga ins t an op enin g contr ac t as set b ala nce of £ 2.898 million at 31 Ma rch 20 21 , i nvoicing of £ 2.862 million d urin g the yea r to 31March2022 indic ates th at the cont rac t a sse t has b ee n mos tly re covered du ring t he pe rio d.
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Amounts due within one year | ||
| Trade receivables | 14,836 | 15,512 |
| Less impairment provisions | (44) | (16) |
| 14,792 | 15,496 | |
| Prepayments | 2,454 | 1,361 |
| Other debtors | 2,456 | 2,397 |
| Trade and other receivables – due within one year | 19,702 | 19,254 |
| Amounts due after one year | ||
| Other debtors and prepayments | 115 | 112 |
| Trade and other receivables – due after one year | 115 | 112 |
The G roup a ppl ies th e IFRS 9 si mpli fied a ppro ach to mea sur ing e xp ec ted cre dit lo ss es whi ch use s a lifet ime e xp ec ted lo ss all owan ce for all t rad e recei vab les. The li fetim e ex pec ted l os s allow ance t akes i nto account h isto ric al cred it lo ss an d imp air ment e xp er ience fo r the on goi ng cus tome r ba se a s well a s re cent cred it inte llige nce fo r key cus tomer a ccount s which i n turn t ake s into account t he imp ac ts of COVID - 1 9 o n credi t ris k.
T o mea sur e the e xp ec ted cred it lo sse s, tra de rece ivab le s have been g roup ed ba se d on sh are d credit r isk cha ra cter is tics a nd th e days pa st d ue. On th at ba sis, th e los s all owan ce as at 31 Ma rch 20 22 wa s dete rmi ned a s fol lows for t rad e recei vab les:
| 2022 | 2021 | ||
|---|---|---|---|
| Gross carrying amount | Loss allowance | Loss rate | |
| £000 | £000 | % | |
| Not past due | 13,626 | — | 0.0% |
| Past due 0 – 30 days | 1,090 | — | 0.0% |
| Past due 31 – 60 days | 55 | — | 0.0% |
| Past due 61 – 120 days | 21 | — | 0.0% |
| More than 120 days | 44 | 44 | 100.0% |
| Total | 14,836 | 44 | 0.3% |
The m ovement i n the a llowa nce for im pai rme nt in res pec t of tr ade re ceiva bl es an d contr act a s set s dur ing th e per iod w as a s fo ll ow s:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Balance at 1 April | 16 | 16 |
| Amounts written off | (2) | — |
| Net measurement of loss allowance | 30 | — |
| Balance at 31 March | 44 | 16 |
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Cash at bank and in hand | 12,347 | 15,485 |
At 31 March 20 22 C arclo p lc’s ov erdr af t of £ 2.4 million (202 1 : £4.6 millio n ) ha s be en reco gnis ed wi thin c as h and c a sh de pos its w hen cons oli dated du e to a righ t of set-of f und er a UK n et overdr af t ar ra ngem ent
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Land and buildings held for sale | 266 | — |
| Net assets held for sale | 266 | — |
At 31 March 20 22, the G roup i s clos e to final isin g an agre eme nt wit h a buyer fo r the s ale a nd l eas eba ck of a T echn ica l Pla sti cs man ufac tur ing s ite at T uc son, A rizo na, US A. T he ca rr yi ng am ount of t he pro per t y at 31 Ma rch 20 22 is £0.6 million, h owever only the p ropo r tio n relati ng to the d isp ose d us eful li fe ha s bee n cla ssifi ed a s he ld fo r s ale at yea r end. £0. 4 milli on, be ing th e prop or t ion ex pe cte d to be reco gnis ed a s a ri ght-of-use a ss et on com plet ion, cont inue s to be di sclo sed a s a n on- curre nt as set w ithi n prop er t y , pla nt an d equi pme nt at 31March 20 22. On 29 A pril 2022, subs equ ent to th e bal ance sh eet d ate, the Grou p entere d into a sa le a nd lea s eback a gree ment fo r t he T u cso n site. Se e note 34 fo r fur t her d eta ils.
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Current | ||
| Bank loans: Term loan | 1,331 | 1,473 |
| Lease liabilities: Land and buildings | 988 | 1,291 |
| Lease liabilities: Plant and equipment | 559 | 176 |
| Other loans: Government COVID-19 support loans | — | 2,104 |
| Other loans | 70 | 40 |
| Total Current | 2,948 | 5,084 |
| Non-current | ||
| Bank loans repayable between one and two years: | ||
| Term loan | 28,929 | 1,273 |
| Revolving credit facility | 3,500 | — |
| Bank loans repayable between two and five years: | ||
| Term loan | — | 29,066 |
| Revolving credit facility | — | 2,000 |
| Lease liabilities: Land and buildings | 5,957 | 4,880 |
| Lease liabilities: Plant and equipment | 3,366 | 708 |
| Other loans: Other loans repayable between one and two years | 43 | 42 |
| Other loans: Other loans repayable between two and five years | 9 | 28 |
| Total Non-current | 41,804 | 37,997 |
| Total loans and borrowings | 44,752 | 43,081 |
The G roup ha s a U K mult i-cur renc y net overd raf t f acilit y w ith a £nil n et limi t an d a £1 2.5 m illio n gros s limi t agree d a s par t of the refina ncing a rr ang eme nt sign ed on 14 Augus t 20 20. The overdraf ts b ear in teres t at bet we en 2.0% and 4.5% above preva ilin g UK ba nk ba se r ates. At 31 March 2022, Carclo p lc’s overdraf t of £ 2.4 millio n (20 21 : £ 4.6 millio n ) ha s be en reco gnis ed wi thin c as h an d ca sh de po sit s whe n conso lid ated due to a r ight of s et-of f . The d ebt faci liti es avail abl e to the G roup co mpr ise a ter m lo an of £3 0.3 milli on, of wh ich £1 .4 mi llio n will b e amo r tis ed by 30S eptemb er 2022 and a £ 3.5 mill ion revol ving cre dit f acili ty w hich wa s fu lly ut ilis ed a s of 31 March 2022. Both of the se f acilit ies mature o n 31 July 2023.
The te rm lo ans a re den omi nated a s foll ows: ster lin g 1 9 .5 mil lion, U S doll ar 1 3.3 mi llio n and e uro 4. 9 mi llio n. £1 .4 mill ion of t he ste rlin g facil it y will b e am or ti sed by 3 0 Septe mbe r 20 22 wit h the b ala nce on th is an d the t wo fore ign cur renc y facil itie s payab le atterm inatio n on 31 July 2023.
Carcl o Plc is re quire d, per t he agre eme nt, to pre pay bor rowin gs of am ount s equ al to e xcess c as h ar isin g from di spo sa l, intercom pany a nd ins ura nce pro cee ds. Du rin g the year to 31 Ma rch 20 22, proce ed s amo untin g to £0 .6milli on were re ceived f rom th e Admin ist rator s of W ipac Ltd by HSB C and we re us ed to pre pay the ter m loa n. In ad diti on to this, a f ur th er £1 .6 milli on of sch edu led p repayme nts we re made by t he Com pany to fu r the r redu ce the lo an du rin g the pe rio d. Ban k loa ns in cur intere st at b et ween 1. 9% an d 4.5% above preva ili ng ba nk ba se r ates.
The b ank f acilit ies a re subj ec t to four covena nts to b e tes ted on a qu ar te rly b as is:
1 . und erly ing in teres t cover;
2. net debt to u nde rlyi ng EBITDA;
3. core subsidiar y underlying EBITA; and
4. core sub sidia r y revenu e
Core su bsid iar ies a re defin ed a s Ca rclo T echn ica l Pla s tics Ltd, Bru ntons Ae ro Prod uc ts Ltd, Carcl o T echn ica l Pla sti cs (Brn o ) s.r .o, CTP C ar rera I nc an d Jacot tet In dus trie S AS, w ith CTP T aic an g Co. L td an d Carcl o T echn ica l Pla sti cs P v t Co Ltd bein g treated a s non -cor e for the p urp os es of th ese covena nts . In ad diti on, the p ens ion s cheme h as t he be nefit of a fi f th covena nt to be tes ted o n 1 May each year up to a nd in cludin g 20 23.In respect to the years to 31 March 2022 and 31 March 2023 the test requires any short fall of pension deficit recovery contributions when measured against Pension Protection Fund priority drift (which is a measure of the increase in the UK Pension Protection Fund’s potential exposure to the Group’s pension scheme liabilities) to be met by a combination of cash payments to the scheme, plus a notional (non-cash) proportion of the increase in the underlying value of the Technical Plastics and Aerospace businesses based on an EBITDA multiple for those businesses which is to be determined annually. The Group has complied with the financial covenants of its borrowing facilities during the financial reporting period. Under the terms of the restructuring agreement, the Group is not permitted to make a dividend payment to the shareholders of Carclo plc up to the period ending in July 2023. Bank loans include £33.8 million (2021: £33.8 million) secured on the assets of the Group. The bank loan facilities are secured by guarantees from certain Group companies and by fixed and floating charges over certain of the assets of a number of the Group’s companies. As part of the debt restructuring which concluded on 14 August 2020, security was granted by certain Group companies to the bank such that at 31 March 2022 the gross value of the assets secured, which includes applicable intra-group balances, goodwill and investments in subsidiaries at net book value in the relevant component companies’ accounts, but which eliminate in the Group upon consolidation, amounted to £248.2 million (2021: £251.2 million). Excluding the assets which eliminate in the Group upon consolidation the value of the security was £31.1 million (2021: £32.8 million).
120 Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
Reconciliation of movements of liabilities to cash flows arising from financing activities
| Bank overdrafts used for cash management | Government support loan | Term loan | COVID-19 revolving credit facility | Lease liabilities | Other loans | Total | |
|---|---|---|---|---|---|---|---|
| Balance at 31 March 2020 | 10,957 | — | — | 30,442 | 5,250 | 17 | 46,666 |
| Changes from financing cash flows | |||||||
| Drawing on new facilities | — | 34,354 | 2,243 | 2,000 | — | 100 | 38,697 |
| Transaction costs associated with the issue of debt | — | (380) | — | — | — | — | (380) |
| Repayment of borrowings | — | (1,589) | — | (30,071) | (1,601) | (6) | (33,267) |
| — | 32,385 | 2,243 | (28,071) | (1,601) | 94 | 5,050 | |
| Effect of changes in foreign exchange rates | — | (657) | (139) | (371) | (215) | (1) | (1,383) |
| Liability-related other changes | |||||||
| Changes in bank overdraft | 2,184 | — | — | — | — | — | 2,184 |
| Drawing on new facilities | — | — | — | — | 3,769 | — | 3,769 |
| Termination of facilities | (13,193) | — | — | — | (148) | — | (13,341) |
| Interest expense | 618 | 4 | — | — | — | 145 | |
| Interest receivable | (9) | — | — | — | — | — | (9) |
| (10,957) | 84 | — | — | 3,621 | — | (7,252) | |
| Equity-related other changes | — | — | — | — | — | — | — |
| Balance at 31 March 2021 | — | 31,812 | 2,104 | 2,000 | 7,055 | 110 | 43,081 |
| Changes from financing cash flows | |||||||
| Drawing on new facilities | — | — | — | 1,500 | — | 75 | 1,575 |
| Repayment of borrowings | — | (2,218) | — | — | (3,195) | (64) | (5,477) |
| — | (2,218) | — | 1,500 | (3,195) | 11 | (3,902) | |
| Effect of changes in foreign exchange rates | — | 440 | (17) | — | 192 | 1 | 616 |
| Liability-related other changes | |||||||
| Drawing on new facilities | — | — | — | — | 6,818 | — | 6,818 |
| Conversion of loan to a grant (see note 10) | — | — | (2,087) | — | — | — | (2,087) |
| Interest expense | — | 226 | — | — | — | — | 226 |
| — | 226 | (2,087) | — | 6,818 | — | 4,957 | |
| Equity-related other changes | — | — | — | — | — | — | — |
| Balance at 31 March 2022 | — | 30,260 | — | 3,500 | 10,870 | 122 | 44,752 |
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
STRATEGIC REPORT
121
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
Recognised deferred tax assets and liabilities
Deferred tax assets and liabilities are attributable to the following:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Assets: | ||
| Property, plant and equipment | 283 | — |
| Short-term timing differences | 250 | 252 |
| Tax losses | 870 | 132 |
| Deferred tax assets | 1,403 | 384 |
| Liabilities: | ||
| Intangible assets | (2,622) | (2,516) |
| Property, plant and equipment | (1,546) | (1,400) |
| Short-term timing differences | (317) | (284) |
| Foreign tax on undistributed foreign profits | (393) | (193) |
| Deferred tax liabilities | (4,878) | (4,393) |
| Net deferred tax liability | (3,475) | (4,009) |
Unrecognised deferred tax assets
Deferred tax assets have not been recognised in respect of the following items:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Tax losses – trading | 3,770 | 5,174 |
| Tax losses – capital | 50 | 529 |
| Tax losses – non-trading | 1,494 | 35 |
| Property, plant and equipment | 2,185 | 702 |
| Short-term timing differences | 12 | 62 |
| Employee benefits | 6,333 | 7,086 |
| 13,844 | 13,588 |
Deferred tax assets have not been recognised on the balance sheet to the extent that the underlying timing differences are not expected to reverse. The nature of the tax regimes in certain of the regions in which Carclo operates are such that tax losses may arise even though the business is profitable. This situation is expected to continue in the medium term. An increase in deferred tax losses recognised as a deferred tax asset as at 31 March 2022 is based upon the latest approved business plan and profitability levels therein. Capital losses will be recognised at the point when a transaction gives rise to an offsettable capital gain. This was not the case at 31 March 2022. Similarly, non-trading losses will only be utilised against future non-trading profits. No such, non-trading profits are foreseen at 31 March 2022. £0.2 million of the tax losses recognised at 31 March 2022 (2021: £0.1 million) are time restricted to five years, the remainder are available to carry forward without time restriction. At 31 March 2022, £0.4 million of deferred tax liabilities were recognised for taxes that would be deductible on the unremitted earnings of the Group’s overseas subsidiary undertakings (2021: £0.2 million). As the Group policy is to continually reinvest in those businesses, provision has not been made against unremitted earnings that are not planned to be remitted. If all earnings were remitted it is estimated that £0.4 million of additional tax would be payable (2021: £0.6 million). Deferred tax assets and liabilities at 31 March 2022 have been calculated based on the rates substantively enacted at the balance sheet date. A change to the main UK corporation tax rate, set out in the Finance Bill 2021, was substantively enacted on 24 May 2021, with the main rate of corporation tax to become 25% from 1 April 2023.
122 Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
Reconciliation of movement in recognised deferred tax assets
| Balance as at 1 Apr 21 | Recognised in income | Recognised in equity | Balance as at 31 Mar 22 | |
|---|---|---|---|---|
| £000 | £000 | £000 | £000 | |
| Property, plant and equipment | (1,400) | 203 | (66) | (1,263) |
| Intangible assets | (2,516) | (37) | (69) | (2,622) |
| Short-term timing differences | (32) | (33) | (2) | (67) |
| Tax losses | 132 | 728 | 10 | 870 |
| Foreign tax on undistributed foreign profits | (193) | (200) | — | (393) |
| (4,009) | 661 | (127) | (3,475) |
| Balance as at 1 Apr 20 | Recognised in income | Recognised in equity | Balance as at 31 Mar 21 | |
|---|---|---|---|---|
| £000 | £000 | £000 | £000 | |
| Property, plant and equipment | (1,271) | (304) | 175 | (1,400) |
| Intangible assets | (2,654) | — | 138 | (2,516) |
| Short-term timing differences | 8 | (38) | (2) | (32) |
| Tax losses | 165 | (29) | (4) | 132 |
| Foreign tax on undistributed foreign profits | (400) | 207 | — | (193) |
| (4,152) | (164) | 307 | (4,009) |
The Group operates a defined benefit UK pension scheme which provides pensions based on service and final pay. Outside of the UK, retirement benefits are determined according to local practice and funded accordingly. In the UK, Carclo plc sponsors the Carclo Group Pension Scheme (the “Scheme”), a funded defined benefit pension scheme which provides defined benefits for some of its members. This is a legally separate, trustee-administered fund holding the Scheme’s assets to meet long-term pension liabilities for some 2,662 current and past employees as at 31 March 2022. The trustees of the Scheme are required to act in the best interest of the Scheme’s beneficiaries. The appointment of the trustees is determined by the Scheme’s trust documentation. It is policy that at least one-third of all trustees should be nominated by the members. The trustees currently comprise two Company-nominated trustees (of which one is an independent professional trustee and one is the independent professional Chairperso n) as well as two member-nominated trustees.The trustees are also responsible for the investment of the Scheme’s assets. The Scheme provides pensions and lump sums to members on retirement and to their dependants on death. During the year to 31 March 2022, the Scheme introduced a Pension Increase Exchange option (“PIE”), see below for further details. The level of retirement benefit is principally based on final pensionable salary prior to leaving active service and is linked to changes in inflation up to retirement. The defined benefit section is closed to new entrants, who now have the option of entering into a separate defined contribution scheme, and the Group has elected to cease future accrual for existing members of the defined benefit section such that members who have not yet retired are entitled to a deferred pension. The Company currently pays contributions to the Scheme as determined by regular actuarial valuations. The trustees are required to use prudent assumptions to value the liabilities and costs of the Scheme whereas the accounting assumptions under IAS 19 must be best estimates. The Scheme is subject to the funding legislation, which came into force on 30 December 2005, outlined in the Pensions Act 2004. This, together with documents issued by the Pensions Regulator, and Guidance Notes adopted by the Financial Reporting Council, set out the framework for funding defined benefit occupational pension plans in the UK. A full actuarial valuation was carried out as at 31 March 2018 in accordance with the scheme funding requirements of the Pensions Act 2004. The funding of the Scheme is agreed between the Group and the trustees in line with those requirements. These in particular require the surplus or deficit to be calculated using prudent, as opposed to best estimate, actuarial assumptions.
12 Carclo plc Annual report and accounts 2022
This 31 March 2018 actuarial valuation showed a deficit of £90.4 million. Under the recovery plan agreed with the trustees following the 2018 valuation, the Group agreed that it would aim to eliminate the deficit over a period of 19 years 9 months from 1 February 2021, which is by 31 October 2040, by the payment of annual contributions combined with the assumed asset returns in excess of gilt yields. Contributions paid in the year to 31 March 2021 amounted to £2.8 million, £3.9 million during the year to 31 March 2022 and are agreed as £3.8 million in the year ending March 2023. These contributions include an allowance of £0.6 million p.a. in respect of the expenses of running the Scheme and the Pension Protection Fund (“PPF”) levy. Beyond 2023, a schedule of contributions for £3.5 million annually is in place until 31 October 2040, but is reviewed and reconsidered between the employer and the trustees at each triennial actuarial valuation; then next review being no later than by 31 July 2022 after the results of the 31 March 2021 triennial valuation are known. On 14 August 2020 additional security was granted by certain Group companies to the Scheme trustees such that at 31 March 2022 the gross value of the assets secured, which includes applicable intra-group balances, goodwill and investments in subsidiaries at net book value in the relevant component companies’ accounts, but which eliminate in the Group upon consolidation, amounted to £248.2 million (2021: £251.2 million). Excluding the assets which eliminate in the Group upon consolidation the value of the security was £36.3 million (2021: £37.9 million). For the purposes of IAS 19, the results of the actuarial valuation as at 31 March 2018, which was carried out by a qualified independent actuary, have been updated on an approximate basis to 31 March 2022. There have been no changes in the valuation methodology adopted for this period’s disclosures compared to the previous period’s disclosures. The Scheme exposes the Group to actuarial risks and the key risks are set out in the table below. In each instance these risks would detrimentally impact the Group’s statement of financial position and may give rise to increased interest costs in the Group income statement. The trustees could require higher cash contributions or additional security from the Group. The trustees manage governance and operational risks through a number of internal controls policies, including a risk register and integrated risk management.
| Risk Description | Mitigation |
|---|---|
| Investment risk Weaker than expected investment returns result in a worsening in Scheme’s funding position. | The trustees continually monitor investment risk and performance and have established an investment sub-committee which includes a Group representative, meets regularly and is advised by professional investment advisors. A number of the investment managers operate tactical investment management of the plan assets. The Scheme currently invests approximately 56% in liability-driven investments, 42% of its asset value in a portfolio of diversified growth funds and 2% in cash and liquidity funds. |
| Interest rate risk A decrease in corporate bond yields increases the present value of the IAS 19 defined benefit obligations. A decrease in gilt yields results in a worsening in the Scheme’s funding position. | The trustees’ investment strategy includes investing in liability-driven investments and bonds whose values increase with decreases in interest rates. Approximately 96% of the Scheme’s funded liabilities are currently hedged against interest rates using liability-driven investments. Note that the Scheme hedges interest rate risk on a statutory and long-term funding basis (gilt s) whereas AA corporate bonds are implicit in the IAS 19 discount rate and so there is some mismatching risk to the Group should yields on gilts and corporate bonds diverge. |
124 Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued for the year ended 31 March 2022
24. Retirement benefit obligations continued
| Risk Description | Mitigation |
|---|---|
| Inflation risk An increase in inflation results in higher benefit increases for members which in turn increases the Scheme’s liabilities. | The trustees’ investment strategy includes investing in liability-driven investments which will move with inflation expectations with approximately 80% of the Scheme’s inflation-linked liabilities being hedged on a funded basis. The growth assets held are expected to provide protection over inflation in the long term. |
| Mortality risk An increase in life expectancy leads to benefits being payable for a longer period which results in an increase in the Scheme’s liabilities. | The trustees’ actuary provides regular updates on mortality, based on scheme experience, and the assumption continues to be reviewed. |
The amounts recognised in the statement of financial position in respect of the defined benefit scheme were as follows:
| 2022 £000 |
2021 £000 |
|
|---|---|---|
| Present value of funded obligations | (181,759) | (204,654) |
| Fair value of scheme assets | 155,780 | 167,379 |
| Recognised liability for defined benefit obligations | (25,979) | (37,275) |
The present value of Scheme liabilities is measured by discounting the best estimate of future cash flows to be paid out of the Scheme using the projected unit credit method. The value calculated in this way is reflected in the net liability in the statement of financial position as shown above. The projected unit credit method is an accrued benefits valuation method in which allowance is made for projected earnings increases. The accumulated benefit obligation is an alternative actuarial measure of the Scheme’s liabilities whose calculation differs from that under the projected unit credit method in that it includes no assumption for future earnings increases. In this case, as the Scheme is closed to future accrual, the accumulated benefit obligation is equal to the valuation using the projected unit credit method. All actuarial remeasurement gains and losses will be recognised in the year in which they occur in other comprehensive income. The cumulative remeasurement net loss reported in the statement of comprehensive income since 1 April 2004 is £40.856 million. IFRS 14 has no effect on the figures disclosed because the Company has an unconditional right to a refund under the resulting trust principle.# 24. Retirement benefit obligations
Movements in the net liability for defined benefit obligations recognised in the consolidated statement of financial position:
| 2022 | 2021 | |
|---|---|---|
| Net liability for defined benefit obligations at the start of the year | (37,275) | (37,620) |
| Contributions paid | 3,900 | 2,834 |
| Net (expense) / credit recognised in the consolidated income statement | (1,084) | 4,052 |
| Remeasurement gains/ (losses) recognised in other comprehensive income | 8,480 | (6,541) |
| Net liability for defined benefit obligations at the end of the year | (25,979) | (37,275) |
Movements in the present value of defined benefit obligations:
| 2022 | 2021 | |
|---|---|---|
| Defined benefit obligation at the start of the year | 204,654 | 210,386 |
| Interest expense | 3,986 | 4,730 |
| Actuarial gains due to changes in demographic assumptions | (1,767) | (6,727) |
| Actuarial (gains)/losses due to changes in financial assumptions | (13,476) | 12,280 |
| Benefits paid | (10,784) | (9,557) |
| Past service credit (see note 9) | (854) | (6,458) |
| Defined benefit obligation at the end of the year | 181,759 | 204,654 |
With the exception of that described below, the re have been no plan amendments, curtailments or settlements during the period. The Scheme introduced a Pension Increase Exchange (“PIE”) option at retirement during the year. A Deed of Amendment, signed 16 March 2022, created the right for deferred members to take a PIE at retirement. A member announcement was issued to all deferred members at the end of March 2022. The Deed of Amendment also created the right for members to receive PIE on terms such that 20% of the PIE value is retained within the Scheme. Based upon the assumption that 40% of members will opt for PIE at retirement, this resulted in a reduction in the current value of accrued liabilities and, as a result, a past service credit has been recognised in the income statement of £0.9 million, presented within exceptional items. A Bridging Pension Option was introduced in the prior year with similar assumptions made. A past service credit was recognised in the year ended 31 March 2021 in the income statement of £6.689 million and presented as exceptional items.
The English High Court ruling in Lloyds Banking Group Pension Trustees Limited v Lloyds Bank plc and others was published on 26 October 2018, and held that UK pension schemes with Guaranteed Minimum Pensions (“GMPs”) accrued from 17 May 1990 must equalise for the different effects of these GMPs between men and women. The case also gave some guidance on related matters, including the methods for equalisation. The trustees of the plan will need to obtain legal advice covering the impact of the ruling on the plan, before deciding with the employer on the method to adopt. The legal advice will need to consider (amongst other things) the appropriate GMP equalisation solution, whether there should be a time limit on the obligation to make back-payments to members (the “look-back” period) and the treatment of former members (members who have died without a spouse and members who have transferred out for example). The trustees commissioned scheme-specific calculations to determine the likely impact of the ruling on the Scheme. An allowance for the impact of GMP equalisation was included within the 31 March 2019 accounting figures, increasing liabilities by 1.68%; a resulting past service cost of £3.559 million was recognised in the income statement at that time. The Scheme has not yet implemented GMP equalisation and therefore the allowance made in 2019 has been maintained for accounting disclosures.
On 20 November 2020, the High Court issued a supplementary ruling in the Lloyds Bank GMP equalisation case with respect to members that have transferred out of their scheme prior to the ruling. The results meant that trustees are obliged to make top-up payments that reflect equalisation benefits and to make top-up payments where this was not the case in the past. Also, a defined benefit scheme that received a transfer is concurrently obliged to provide equalised benefits in respect to the transfer payments and, finally, there were no exclusions on the grounds of discharge forms, CETV legislation, forfeiture provisions or the Limitation Act 1980. The impact of this ruling was estimated to cost £0.231 million (approximately 0.1% of liabilities). This additional service cost was recognised through the income statement as a past service cost in the year ending 31 March 2021 and was presented within exceptional items and therefore the impact of the ruling is allowed for in the figures presented at 31 March 2022.
The Scheme liabilities are split between active, deferred and pensioner members at 31 March as follows:
| 2022 | 2021 | |
|---|---|---|
| Active | — | — |
| Deferred | 35% | 35% |
| Pensioners | 65% | 65% |
| 100% | 100% |
Movements in the fair value of Scheme assets:
| 2022 | 2021 | |
|---|---|---|
| Fair value of Scheme assets at the start of the year | 167,379 | 172,766 |
| Interest income | 3,259 | 3,888 |
| Loss on Scheme assets excluding interest income | (6,763) | (988) |
| Contributions by employer | 3,900 | 2,834 |
| Benefits paid | (10,784) | (9,557) |
| Expenses paid | (1,211) | (1,564) |
| Fair value of Scheme assets at the end of the year | 155,780 | 167,379 |
| Actual (loss)/ return on Scheme assets | (3,504) | 2,900 |
The fair value of Scheme asset investments was as follows:
| 2022 | 2021 | |
|---|---|---|
| Diversified growth funds | 65,234 | 90,177 |
| Bonds and liability-driven investment funds | 87,931 | 71,044 |
| Cash and liquidity funds | 2,615 | 6,158 |
| Total assets | 155,780 | 167,379 |
None of the fair values of the assets shown above include any of the Group’s own financial instruments or any property occupied, or other assets used by the Group. All of the Scheme assets have a quoted market price in an active market with the exception of the trustees’ bank account balance. Diversified growth funds are pooled funds invested across a diversified range of assets with the aim of giving long-term investment growth with lower short-term volatility than equities. It is the policy of the trustees and the Group to review the investment strategy at the time of each funding valuation. The trustees’ investment objectives and the processes undertaken to measure and manage the risks inherent in the Scheme are set out in the Statement of Investment Principles. A proportion of the Scheme’s assets is invested in the BMO LDI Nominal Dynamic LDI Fund and in the BMO LDI Real Dynamic LDI Fund which provides a degree of asset liability matching.
The net expense/(gain) recognised in the consolidated income statement was as follows:
| 2022 | 2021 | |
|---|---|---|
| Past service credit | (854) | (6,458) |
| Net interest on the net defined benefit liability | 727 | 842 |
| Scheme administration expenses | 1,211 | 1,564 |
| 1,084 | (4,052) |
The net expense/(gain) is recognised in the following line items in the consolidated income statement:
| 2022 | 2021 | |
|---|---|---|
| Charged to operating profit | 1,000 | 1,117 |
| Credited to exceptional items | (643) | (6,011) |
| Other finance revenue and expense – net interest on the net defined benefit liability | 727 | 842 |
| 1,084 | (4,052) |
The principal actuarial assumptions at the balance sheet date (expressed as weighted averages) were:
| 2022 | 2021 | |
|---|---|---|
| Discount rate at 31 March | 2.70 % | 2.00 % |
| Future salary increases | N/A | N/A |
| Inflation (RPI) (non-pensioner) | 3.70 % | 3.25 % |
| Inflation (CPI) (non-pensioner) | 3.20 % | 2.75 % |
| Allowance for revaluation of deferred pensions of RPI or 5% p.a. if less | 3.70 % | 3.25 % |
| Allowance for revaluation of deferred pensions of CPI or 5% p.a. if less | 3.20 % | 2.75 % |
| Allowance for pension in payment increases of RPI or 5% p.a. if less | 3.55 % | 3.15 % |
| Allowance for pension in payment increases of CPI or 3% p.a. if less | 2.60 % | 2.30 % |
| Allowance for pension in payment increases of RPI or 5% p.a. if less, minimum 3% p.a. | 3.85 % | 3.65 % |
| Allowance for pension in payment increases of RPI or 5% p.a. if less, minimum 4% p.a. | 4.30 % | 4.20 % |
The mortality assumptions adopted at 31 March 2022 are 143% and 153% respectively of the standard tables S3 PMA/S3 PFA (2021: 143%/153% for S3PMA/S3PFA respectively), year of birth, no age rating for males and females, projected using CMI_2021 converging to 1.00% p.a. (2021: 1.00%) with a smoothing parameter 7.0% (2021: 7.0).It is recognized that the Core CMI_2021 model is likely to represent an overly cautious view of experience in the near term. As a result, management have applied judgment and the CMI_2021 model has been adopted with a w2021 and w2020 weighting parameter of 10% to represent possible future trend as a best estimate and will be kept under review in the future. These assumptions imply the following life expectancies:
| 2022 | 2021 | |
|---|---|---|
| Life expectancy for a male (current pensioner) aged 65 | 18.8 years | 19.0 years |
| Life expectancy for a female (current pensioner) aged 65 | 20.9 years | 21.0 years |
| Life expectancy at 65 for a male aged 45 | 19.7 years | 19.9 years |
| Life expectancy at 65 for a female aged 45 | 22.0 years | 22.2 years |
It is assumed that 75% of the post A-Day maximum for active and deferred members will be commuted for cash (2021: 75%). Pension Increase Exchange take-up is assumed to be 40% (2021: Bridging Pension Option take-up 40%).
The pension scheme liabilities are derived using actuarial assumptions for inflation, future salary increases, discount rates, mortality rates and commutation. Due to the relative size of the Scheme’s liabilities, small changes to these assumptions can give rise to a significant impact on the pension scheme deficit reported in the Group statement of financial position. The sensitivity to the principal actuarial assumptions of the present value of the defined benefit obligation is shown in the following table:
| 2022 | 2022 | 2021 | 2021 | |
|---|---|---|---|---|
| % | £000 | % | £000 | |
| Discount rate 1 | ||||
| Increase of 0.25% per annum | (3.68)% | (6,682) | (3.43)% | (7,014) |
| Decrease of 0.25% per annum | 3.82% | 6,937 | 3.61% | 7,396 |
| Decrease of 1.0% per annum | 16.10% | 29,258 | 15.71% | 32,147 |
| Inflation 2 | ||||
| Increase of 0.25% per annum | 1.25% | 2,272 | 1.14% | 2,334 |
| Increase of 1.0% per annum | 4.71% | 8,568 | 4.89% | 10,004 |
| Decrease of 1.0% per annum | (5.47)% | (9,948) | n/a | n/a |
| Life expectancy | ||||
| Increase of 1 year | 4.88% | 8,862 | 5.06% | 10,355 |
128
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
The sensitivities shown above are approximate. Each sensitivity considers one change in isolation. The inflation sensitivity includes the impact of changes to the assumptions for revaluation and pension increases. The weighted average duration of the defined benefit obligation at 31 March 2022 is 15 years (2021: 15 years). The life expectancy assumption at 31 March 2022 is based upon increasing the age rating assumption by 1 year (2021: 1 year). Other than those specifically mentioned above, there were no changes in the methods and assumptions used in preparing the sensitivity analysis from the prior year.
The history of the Scheme’s deficits and experience gains and losses is shown in the following table:
| 2022 £000 | 2021 £000 | |
|---|---|---|
| Present value of funded obligation | (181,759) | (204,654) |
| Fair value of scheme asset investments | 155,780 | 167,379 |
| Recognised liability for defined benefit obligations | (25,979) | (37,275) |
| Actuarial gain/(loss) due to changes in demographic assumptions | 1,767 | 6,727 |
| Actuarial gains/(losses) due to changes in financial assumptions | 13,476 | (12,280) |
| Actual return on scheme assets | (3,504) | 2,900 |
| 2022 £000 | 2021 £000 | |
|---|---|---|
| Onerous Site contract closure | Onerous Site contract closure | |
| Total | Total | |
| £000 | £000 | |
| Provisions at the start of the year | — | — |
| Provision established in the period | 87 | — |
| Provisions used in the period | — | — |
| Provisions at the end of the year | 87 | — |
| Non-current | — | — |
| Current | 87 | — |
| 87 | — |
Provision has been made at 31 March 2022 for a loss-making customer contract in China.
| 2022 £000 | 2021 £000 | |
|---|---|---|
| Trade payables | 13,399 | 8,614 |
| Other taxes and social security costs | 1,204 | 2,038 |
| Other creditors | 2,071 | 1,728 |
| Accruals | 4,388 | 4,636 |
| 21,062 | 17,016 |
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
129
Carclo plc Annual report and accounts 2022
| Number of shares | £000 | |
|---|---|---|
| Issued and fully paid at 31 March 2021 | 73,419,193 | 3,671 |
| Issued and fully paid at 31 March 2022 | 73,419,193 | 3,671 |
There are 15,974 vested shares outstanding in respect of a buyout award granted to a former Director of the Company. These are yet to be issued. There are 1,517,376 potential share options outstanding under the performance share plan at 31 March 2022 (2021: 133,000). The 133,000 share options outstanding at 31 March 2021 failed to vest on 31 July 2021 and hence lapsed.
Outstanding awards under the performance share plan are as follows:
| Performance share plan | Date granted | Number of shares | Earliest date of vesting | Price of vesting |
|---|---|---|---|---|
| 5 August 2021 | 1,517,376 | 5 August 2024 | nil |
Conditional share awards have been granted to Executive Directors and senior managers within the Group under the Carclo plc 2017 Performance Share Plan (the “PSP”). In addition, a number of managers have been granted conditional cash awards linked to the future value of Carclo plc shares, which also fall within the scope of IFRS 2 Share-based Payments. The vesting conditions for the outstanding cash and equity awards are linked to continued employment and satisfaction of market-based and non-market-based performance conditions. As required under IFRS 2, a charge is recognised for the conditional share awards and conditional cash awards granted under the PSP, and awards are valued using a Monte Carlo model and a Black-Scholes model. Additional awards granted to Executive Directors are subject to a two-year post-vesting holding period applicable to the post-tax number of shares acquired on vest. For these awards, a discount for lack of marketability (“DLOM”) has been calculated using a Finner ty model.
The fair value per share of the awards under the performance share plan granted in the year is as follows:
| 2022 Cash award | 2022 Cash award | 2022 Equity award | 2022 Restricted equity award | 2021 Equity award | 2021 Restricted equity award | 2021 No award | |
|---|---|---|---|---|---|---|---|
| TSR | EPS | TSR | EPS | TSR | EPS | n/a | |
| Number of shares per tranche | 293,621 | 293,621 | 398,754 | 398,754 | 100,079 | 100,079 | n/a |
| Fair value at grant date | 8.9p | 20.4p | 30.4p | 41.6p | 21.4p | 29.3p | n/a |
| Share price at grant date | 41.6p | 41.6p | 41.6p | 41.6p | 41.6p | 41.6p | n/a |
| Exercise price | 0.0p | 0.0p | 0.0p | 0.0p | 0.0p | 0.0p | n/a |
| Risk-free rate | 0.16% | 0.16% | 0.16% | n/a | 0.16% | n/a | n/a |
| Expected volatility | 108.96% | 108.96% | 108.96% | n/a | 108.96% | n/a | n/a |
| Expected dividend yield | 0% | 0% | 0% | 0% | 0% | 0% | n/a |
Restricted equity awards are subject to a two-year post-vesting holding period. The equity and restricted equity awards issued under the performance share plan on 5 August 2021 have a split performance condition whereby half of the awards would vest after three years based on performance compared to total shareholder return (“TSR”) and the remaining half would vest based on earnings per share (“EPS”) performance.
100% of the awards subject to the TSR performance condition will vest where the Company’s average share price during the 30 days prior to vest (the “Measurement Period”) is at least 90 pence and 0% if the average is lower than 71 pence. 5% will vest for each whole penny that the share price during the measurement period exceeds 70 pence.
Cash awards are subject to a cap on the quantum of cash which can be paid which is equal to the number of shares underpinning the award multiplied by 90 pence.
100% of awards subject to the EPS condition will vest in full if Carclo plc’s EPS for the financial year ending 31 March 2024 is at least 8.0 pence. 5% of the shares subject to the EPS part of the award would vest for every 0.1 pence above 6.0 pence.
There was no issue of share options during the period ended 31 March 2021. The expected volatility is based on the historical volatility (calculated based on the weighted average remaining life of the share options), adjusted for any expected changes to future volatility due to publicly available information.
The amounts recognised in the income statement arising from equity-settled share-based payments was a charge of £0.059 million (2021: charge of £0.026 million).
130
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
27.# Ordinary share capital continued
Ordinary shares of 5 pence each continued
The number and weighted average exercise price of the outstanding awards under the PSP and buy out awards are set out in the following table:
| 2022 | 2021 | |||
|---|---|---|---|---|
| Number of shares | Weighted average exercise price pence | Number of shares | Weighted average exercise price pence | |
| Outstanding at 1 April | 148,974 | — | 246,333 | — |
| Lapsed during the period | (200,532) | — | (97,359) | — |
| Exercised during the period | — | — | — | — |
| Granted during the period | 1,584,908 | — | — | — |
| Outstanding at the end of the period | 1,533,350 | — | 148,974 | — |
| Exercisable at 31 March | 15,974 | — | ||
| Weighted average remaining contractual life at 31 March | 2.35 years | 0 years |
The translation reserve comprises all foreign exchange differences arising from the translation of the financial statements of foreign operations that are not integral to the operations of the Company, as well as from the translation of liabilities that hedge the Company’s net investment in a foreign subsidiary.
Netted against retained earnings is the cost of own shares held by the Group. The Company maintains an employee share ownership plan for the benefit of employees and which can be used in conjunction with any of the Group’s share option schemes. As at 31 March 2022 the plan held 3,077 shares (2021: 3,077 shares).
The Group’s financial instruments comprise bank loans and overdrafts, cash and short-term deposits. These financial instruments are used for the purpose of funding the Group’s operations. In addition, the Group has other financial instruments such as trade receivables, trade payables and lease liabilities which arise directly from its operational activities.
The Group is exposed to a range of financial risks as part of its day-to-day activities. These include credit risk, interest rate risk, liquidity risk and foreign currency risk.
Credit risk is the risk of financial loss to the Group if a customer or financial institution fails to meet its contractual obligations. The Group’s credit risk is mainly attributable to its trade receivables which the Group mitigates by way of credit insurance. Credit insurance, covering insolvency, default and political risk, is sought for all customers where exposure is in excess of £0.02 million. The amounts shown in the balances sheet are after making due provision for any doubtful debts.
The Group maintains any surplus cash balances on deposit accounts or legal offset accounts with the Group’s principal bank, which has a high credit rating as assigned by independent international credit rating agencies. In addition, the Group has undrawn revolving credit facilities of £nil at 31 March 2022 (2021: £1.5 million).
The maximum exposure to credit risk as at 31 March was:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| Trade receivables, net of attributable impairment provisions (see note 19) | 14,792 | 15,496 |
| Cash and cash deposits (see note 20) | 12,347 | 15,485 |
| Contract assets (see note 18) | 7,700 | 2,898 |
| 34,839 | 33,879 |
CORP OR A TE GOVERN AN CE FIN ANCI AL S T A TEMEN TS ADDITION AL INF ORMA TION STR A TEGI C REP OR T 131
Carclo plc Annua l r epo r t an d accou nts 2022
Carclo is a worldwide supplier of components and systems. As a consequence, the Group’s trade receivables and contract assets reside across a broad spectrum of countries with potentially higher attributable credit risk in certain territories. The following tables analyse the geographical location of trade receivables (net of attributable impairment provisions) and of contract assets:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| United Kingdom | 6,599 | 2,340 |
| Rest of Europe | 1,166 | 3,135 |
| North America | 4,427 | 6,291 |
| Rest of world | 2,600 | 3,730 |
| Trade receivables, net of attributable impairment provisions | 14,792 | 15,496 |
| United Kingdom | 1,316 | 1,333 |
| Rest of Europe | 2,166 | 479 |
| North America | 4,218 | 463 |
| Rest of world | — | 623 |
| Contract assets, net of attributable impairment provisions | 7,700 | 2,898 |
The Group’s borrowings are on fixed and floating rate terms. The interest charge borne by the Group in the year to 31 March 2022 was at a level comparable with the prior year.
The interest rate profile of financial liabilities by currency of the Group as at 31 March was as follows:
| Fixed interest bearing | Floating rate payable | Non-interest rate payable | Total | |
|---|---|---|---|---|
| £000 | £000 | £000 | £000 | |
| As at 31 March 2022 | ||||
| Sterling | 4,422 | 19,464 | — | 23,886 |
| US dollar | 4,839 | 10,146 | — | 14,985 |
| Euro | 86 | 4,150 | — | 4,236 |
| Other | 1,645 | — | — | 1,645 |
| 10,992 | 33,760 | — | 44,752 | |
| As at 31 March 2021 | ||||
| Sterling | 3,730 | 19,954 | — | 23,684 |
| US dollar | 3,583 | 9,672 | — | 13,255 |
| Euro | 149 | 4,187 | — | 4,336 |
| Other | 1,806 | — | — | 1,806 |
| 9,268 | 33,813 | — | 43,081 |
The interest rate profile of financial assets by currency of the Group as at 31 March was as follows:
| Floating rate receivable | No interest receivable | Total | |
|---|---|---|---|
| £000 | £000 | £000 | |
| As at 31 March 2022 | |||
| Sterling | 2,048 | 873 | 2,921 |
| US dollar | 3,058 | 632 | 3,690 |
| Euro | 214 | 1,418 | 1,632 |
| Other | 4,103 | 4,104 | |
| 5,321 | 7,026 | 12,347 | |
| Floating rate interest (payable)/receivable | No interest receivable | Total | |
| £000 | £000 | £000 | |
| As at 31 March 2021 | |||
| Sterling | (1,424) | 251 | (1,173) |
| US dollar | 9,272 | 95 | 9,367 |
| Euro | 991 | 1,979 | 2,970 |
| Other | 797 | 3,524 | 4,321 |
| 9,636 | 5,849 | 15,485 |
The floating rate of interest earned on cash balances is in the range bank base - 1% to bank base + 2%. The Group has a net UK multi-currency overdraft facility with a £nil net limit and a £12.5 million gross limit agreed as part of the refinancing arrangement signed on 14 August 2020. The overdrafts bear interest at between 2.0% and 4.5% above prevailing bank base rates. At 31 March 2022, Carclo plc’s overdraft of £2.4 million (2021: £4.6 million) has been recognised within cash and cash deposits when consolidated.
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group manages this risk by maintaining a mixture of term loans, revolving credit facilities and short-term overdraft facilities which have been established to ensure that adequate funding is available for its operating, investing and financing activities. Refer to note 22 for further details.
As detailed in note 22, at 31 March 2022 the Group had a committed term loan outstanding of £30.3 million (2020: £32.1 million), a committed revolving credit facility available of £3.5 million which is £3.5 million drawn (2021: £3.5 million facility, £2 million drawn) and UK net overdraft facilities totalling £nil (2021: £nil), repayable on demand. The Group’s net debt at 31 March 2022 was £32.405 million (2021: £27.596 million). The net debt comprised £44.752 million interest-bearing loans and borrowings (see note 22) less £12.347 million cash and cash deposits (see note 20).
The Group’s term loan and revolving credit facilities are available in the UK; net overdraft facilities available in the UK totalled £nil at 31 March 2021 and, as such, the plc overdraft at year end of £2.4 million has been presented net against cash and cash deposits.
The Group performs a detailed, weekly, rolling 13-week cash flow forecast to help manage its short-term liquidity risk. Additionally, the Board monitors a monthly twelve-month Group cash flow forecast, comparing it to internal targets and covenants and thresholds established with the Group’s bankers.
The maturity of financial liabilities of the Group as at 31 March was as follows:
| Government support loans | Revolving credit facility | Term loans | COVID-19 lease liabilities | Other | Total | |
|---|---|---|---|---|---|---|
| £000 | £000 | £000 | £000 | £000 | £000 | |
| As at 31 March 2022 | ||||||
| Within 1 year | 1,331 | — | — | 70 | 1,546 | 2,947 |
| Within 1 to 2 years | 28,929 | — | 3,500 | 43 | 1,582 | 34,054 |
| Within 2 to 5 years | — | — | — | 9 | 6,167 | 6,176 |
| More than 5 years | — | — | — | — | 1,575 | 1,575 |
| 30,260 | — | 3,500 | 122 | 10,870 | 44,752 |
| Government support loans | Revolving credit facility | Term loans | COVID-19 lease liabilities | Other | Total | |
|---|---|---|---|---|---|---|
| £000 | £000 | £000 | £000 | £000 | £000 | |
| As at 31 March 2021 | ||||||
| Within 1 year | 1,473 | 2,104 | — | 40 | 1,467 | 5,084 |
| Within 1 to 2 years | 1,273 | — | — | 42 | 1,494 | 2,809 |
| Within 2 to 5 years | 29,066 | — | 2,000 | 28 | 2,990 | 34,084 |
| More than 5 years | — | — | — | — | 1,104 | 1,104 |
| 31,812 | 2,104 | 2,000 | 110 | 7,055 | 43,081 |
CORP OR A TE GOVERN AN CE FIN ANCI AL S T A TEMEN TS ADDITION AL INF ORMA TION STR A TEGI C REP OR T 133
Carclo plc Annu al r epor t a nd a ccount s 2022
The Group has a number of overseas subsidiary operations. The major overseas subsidiaries are located in the United States, France, the Czech Republic, China and India.H ence, the balance sheet of the Group can be affected by the applicable conversion rates, the sterling/US dollar exchange rate in particular. It is the Group’s policy to hedge the effect of such structural currency exposures by having borrowings in the appropriate currencies where it is considered efficient to do so. A loan of US$13.3 million (2021: US$13.3 million) is designated as the hedging instrument against foreign currency exposures in the net investment in the trading subsidiaries in the United States. A loan of €4.9 million (2021: €4.9 million) is designated as the hedging instrument against foreign currency exposures in the net investment in the European operations. Under this hedge accounting, foreign exchange gains and losses on non-GBP loans are recognised, not in the income statement, but in other comprehensive income. In addition, the Group is subject to transactional foreign currency exposures arising from the sale and purchase of goods and services in currency other than the Company’s local currency. Historically, it has been the Group’s policy to hedge such exposure where the net exposure in any one currency exceeds an estimated £20,000 on any day using forward contracts. However, within the UK operations opportunities have been exploited to naturally hedge inflows in currency with similar outflows. It is the Group’s policy not to undertake any speculative transactions. The fair value of the forward contracts at the start and end of the financial year was immaterial. The cash flows associated with the forward contracts are summarised as follows:
| 2022 | 2021 | 2022 | 2021 | ||
|---|---|---|---|---|---|
| Less than 6 months | 6 – 12 months | Less than 6 months | 6 – 12 months | ||
| £000 | £000 | £000 | £000 | ||
| Assets | 825 | — | 1,644 | — | |
| Liabilities | — | — | — | — | |
| 825 | — | 1,644 | — |
The balance sheet exposure to currency at the year end arising from trading activities is illustrated in the following analysis by currency of the Group’s trade receivables and trade payables:
| Sterling | US dollar | Euro | Other | Total | |
|---|---|---|---|---|---|
| As at 31 March 2022 | |||||
| Trade receivables, net of attributable impairment provisions | 6,520 | 4,832 | 1,461 | 1,979 | 14,792 |
| Trade payables | (4,482) | (6,856) | (813) | (1,248) | (13,399) |
| Net | 2,038 | (2,024) | 648 | 731 | 1,393 |
| As at 31 March 2021 | |||||
| Trade receivables, net of attributable impairment provisions | 4,059 | 6,550 | 2,460 | 2,427 | 15,496 |
| Trade payables | (2,064) | (4,143) | (1,700) | (707) | (8,614) |
| Net | 1,995 | 2,407 | 760 | 1,720 | 6,882 |
The following table summarises the main exchange rates used during the year:
| Reporting date average rate | mid-market rate | |
|---|---|---|
| 2022 | 2021 | |
| Sterling/US dollar | 1.35 | 1.31 |
| Sterling/euro | 1.18 | 1.12 |
| Sterling/Czech koruna | 29.80 | 29.82 |
| Sterling/Chinese yuan | 8.76 | 8.85 |
| Sterling/Indian rupee | 101.78 | 97.19 |
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued for the year ended 31 March 2022
29. Financial instruments continued
d) Foreign currency risk continued
Fair values
The fair value is the amount at which a financial instrument could be exchanged in an arm’s length transaction between third parties. Where available, market values are used to determine fair values, otherwise fair values are calculated by discounting expected cash flows at prevailing interest and exchange rates. The fair value of the derivatives and financial instruments was not materially different to the book value at 31 March 2022 and 31 March 2021. Unrecognised and deferred gains and losses in respect of derivatives and financial instruments at 31 March 2022 were insignificant.
Hedges of net investments in foreign operations
The Group has net investments in foreign operations in its subsidiaries in North America, France, the Czech Republic, China and India, as detailed in note 3 Segment reporting – Analysis by geographical segment. A foreign currency exposure arises from the Group’s net investments in subsidiaries with foreign currencies i.e. functional currencies other than sterling. The risk arises from the fluctuations in spot exchange rates between these foreign currencies and sterling (in particular the sterling/US dollar exchange rate), which causes the amount of the Group’s net investment to vary when translated into sterling. Part of the Group’s net investments in these overseas subsidiaries are hedged by foreign currency denominated, secured bank loans, as detailed in note 22 Loans and borrowings. This mitigates the foreign currency risks arising from the subsidiary’s net assets. The loan is designated as a hedging instrument for the changes in the value of the net investments that are attributable to changes in the spot exchange rates.
A summary of the Group’s hedges of net investments in foreign operations is as follows:
| 2022 | 2021 | |||
|---|---|---|---|---|
| Loans and borrowings | Carrying amount Assets | Liabilities | Loans and borrowings | |
| £000 | £000 | £000 | £000 | |
| US dollar | 10,146 | 48,112 | (20,845) | 9,671 |
| Euro | 4,150 | 1,888 | (647) | 4,187 |
| Other currencies | — | 33,740 | (8,465) | — |
To assess hedge effectiveness, the Group determines the economic relationship between the hedging instrument and the hedged item by comparing changes in the carrying amount of the debt that is attributable to a change in the spot rate with changes in the investment in the foreign operation due to movements in the spot rate (the offset method). The Group’s policy is to hedge the net investment only to the extent of the debt principal.
During the year a profit of £0.44 million was recognised on these hedging instruments within other comprehensive income. During the year there has been no hedge ineffectiveness recognised in profit or loss.
In managing interest rate and currency risks the Group aims to reduce the impact of short-term fluctuations on the Group’s earnings. Over the longer term, however, permanent changes in foreign exchange and interest rates would have an impact on consolidated earnings.
In the year ended 31 March 2022, it is estimated that a general increase of one percentage point in interest rates would have decreased the Group’s profit before tax by approximately £0.342 million (2021: £0.318 million decrease).
It is estimated that a general increase of 10% in the value of sterling against the above-noted main currencies would have decreased the Group’s profit before tax by approximately £0.8 million for the year ended 31 March 2022 (2021: £0.7 million decrease) which is detailed by currency in the following table:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | |
| US dollar | 367 | 384 |
| Euro | 15 | 43 |
| Czech koruna | 39 | 57 |
| Other | 403 | 229 |
| 824 | 713 |
13
CARCLO PLC ANNUAL REPORT AND ACCOUNTS 2022
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
30. Capital risk management
The capital structure of the Group consists of net debt (comprising borrowings as detailed in note 22 offset by cash and bank balances) and equity of the Group (comprising issued share capital, reserves and retained earnings as detailed in the statement of changes in equity). The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an appropriate capital structure. In order to maintain or adjust the capital structure, the Group will take into account the amount of dividends paid to shareholders, the level of debt and the number of shares in issue. Close control of deployment of capital is maintained by detailed management review procedures for authorisation of significant capital commitments, such as land acquisition, capital targets for local management and a system of internal interest charges, ensuring capital cost impact is understood and considered by all management tiers. Decisions regarding the balance of equity and borrowings, dividend policy and all major borrowing facilities are reserved for the Board.```markdown
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Profit for the year | 5,799 | 7,412 |
| Adjustments for: | ||
| Pension scheme contributions net of costs settled by the Company | (3,258) | (2,179) |
| Pension scheme costs settled by the Scheme | 569 | 910 |
| Depreciation charge | 6,825 | 5,774 |
| Amortisation charge | 203 | 206 |
| Exceptional gain in respect of retirement benefits | (854) | (6,458) |
| Conversion of COVID-19 government support loan to grant | (2,087) | — |
| Profit on business disposal | (693) | (1,250) |
| Loss on disposal of other plant and equipment | — | 10 |
| Loss on disposal of intangible non-current assets | — | 5 |
| Cash flow relating to provision for site closure costs | — | (23) |
| Share-based payment charge | 73 | 136 |
| Financial income | (77) | (42) |
| Financial expense | 3,066 | 2,701 |
| Taxation | 809 | 457 |
| Operating cash flow before changes in working capital | 10,375 | 7,524 |
| Changes in working capital | ||
| (Increase) / decrease in inventories | (3,816) | 768 |
| Increase in contract assets | (4,708) | (1,492) |
| Decrease/ (increase) in trade and other receivables | 42 | (308) |
| Increase in trade and other payables | 4,549 | 864 |
| Increase in contract liabilities | 338 | 3,846 |
| Cash generated from operations | 6,780 | 11,202 |
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| The Directors have authorised the following future capital expenditure which is contracted: | 944 | 3,572 |
Identity of related parties
The Group has a related party relationship with its subsidiaries (see note 33), its Directors and executive officers, and the Group pension scheme.
There are no transactions that are required to be disclosed in relation to the Group’s 60% dormant subsidiary Platform Diagnostics Limited.
During the year to 31 March 2022, the Group paid £0.169 million to Thingtrax, a company that offers intelligent manufacturing infrastructure as a service. Frank Doorenbosch, a Carclo plc Non-Executive Director, is also an on-executive of Thingtrax and, as such, the company is identified as a related party.
During the year to 31 March 2022, £0.1 million has been recognised as a cost in the income statement; the balance is prepaid and will be recognised in the year to 31 March 2023.
With effect from 6 June 2022, Frank Doorenbosch was appointed as a consultant to the Group for a period of up to twelve months, and accordingly is an Executive Director for that period. It is intended that Frank will revert back to being a Non-Executive Director of the Company as soon as the consultancy period has ended.
There have been no other changes to related parties in the year ended 31 March 2022.
Transactions with key management personnel
Key management personnel are considered to be the Executive Directors of the Group. Details of Directors’ remuneration can be found in the Directors’ remuneration report on pages 57 to 75.
Group pension scheme
A third-party professional firm is engaged to administer the Group pension scheme (the Carclo Group Pension Scheme). The associated investment costs are borne by the scheme in full. It has been agreed with the trustees of the pension scheme that, under the terms of the recovery plan, the scheme would bear its own administration costs.
Contributions agreed with the trustees of the Group pension scheme were £0.292 million per month during the year to 31 March 2022 to incorporate both deficit recovery contributions and scheme expenses including PPF levy. An additional £0.4 million was also paid under the schedule of contributions. The monthly cost will remain the same in the year to 31 March 2023 with additional annual contributions of £0.35 million agreed.
Carclo incurred administration costs of £1.2 million during the period which has been charged to the consolidated income statement, including £0.2 million presented as exceptional costs (2021: £1.6 million, of which £0.5 million was presented as exceptional costs). Costs of £0.1 million were incurred to manage the plan’s assets; this was recognised against the pension liability. Of the administration costs, £0.6 million was paid directly by the scheme (2021: £0.9 million). The total of deficit reduction contributions and administration costs paid by the Group during the period was £3.9 million (2021: £2.8 million).
CORPORATE GOVERNANCE FINANCIAL STATEMENTS ADDITIONAL INFORMATION STRATEGIC REPORT
137
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
Control of the Group
The Group’s ultimate parent company is Carclo plc which is incorporated in England. The ordinary share capital of the subsidiary undertakings is owned by the Company except where indicated.
Investments in subsidiaries
The Group and Company have the following investments in subsidiaries:
| Company | Registered office address | Principal place of business | Class of shares | Status | 2022 % | 2021 % |
|---|---|---|---|---|---|---|
| Acre Mills (UK) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Arthur Lee & Sons (Hot Rolling Mills) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Australian Card Clothing Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Bruntons Aero Products Limited | 1 | UK | Active | Ordinary | 100 | 100 |
| Bruntons (Musselburgh) Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
| Brymill Stockholders Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Carclo Diagnostic Solutions Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Carclo Group Services Limited | 1 | UK | Active | Ordinary | 100 | 100 |
| Carclo Holding Corporation | One Nexus Way, Cayman Islands Grand Cayman, KY1-9005 | Cayman Bay, Cayman Islands | Active | Ordinary | 100 | 100 |
| Carclo Holding Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Carclo Investments Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Carclo Overseas Holdings Limited | 1 | UK | Active | Ordinary | 100 | 100 |
| Carclo Technical Plastics Limited | 1 | UK | Active | Ordinary | 100 | 100 |
| Carclo Technical Plastics Private Co. Limited | 27 A (2) Industrial Area, Doddabalapur, Bangalore – 561 203, Karnataka | India | Active | Ordinary | 100 | 100 |
| Carclo Technical Plastics (Mitcham) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Carclo Technical Plastics (Slough) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Carclo Zephyr Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| CIT Technology Limited | 1 | UK | Active | Ordinary | 100 | 100 |
| Critchley, Sharp & Tetlow Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Crowther & Gee Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| CTP Davall Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
| CTP Lichfield Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Carclo Platt Nederland BV | 1 | UK | Active | Ordinary | 100 | 100 |
| CTP Selleck Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| CTP Selleck Scotland Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
| CTP White Knight Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Dell Baler Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Edwin Stead & Sons Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Fairbank Brearley Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Finespark (Horsham) Limited | 1 | UK | Active | Ordinary | 100 | 100 |
| Highfield Mills Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Hills Diecasting Company Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| 138 |
Carclo plc Annual report and accounts 2022
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS continued
for the year ended 31 March 2022
Investments in subsidiaries continued:
| Company | Registered office address | Principal place of business | Class of shares | Status | 2022 % | 2021 % |
|---|---|---|---|---|---|---|
| Hills Non Ferrous Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Horsfall & Bickham Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Horsfall Card Clothing Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Ironfoil Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| John Sharp (Wire) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| J. W. & H. Platt Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Lee of Sheffield Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Lee Stainless Steel Services Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Leeplas Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Metallic Card Clothing Company Limited (The) | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Norseman (Cables & Extrusions) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Novoplex Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Pratt, Levick and Company Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Rumbold Securities Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Seymour Plastics Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Sheffield Wire Rope Company Limited (The) | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Shepley Investments Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Smith Wires Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Station Road (UK) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Texture Rolled Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Thomas White & Sons Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
| Trubrite Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Tru-Grit Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Woodcock & Booth Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| Woodhead Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
| ```# 10-K Filing - Carclo plc |
| Registered Group Place of Business | Class of Shares | Status | 2022 % | 2021 % |
|---|---|---|---|---|
| Apollo Steels Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Carclo France SAS | Active Ordinary | Active | 100 | 100 |
| Carclo Securities Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Carclo Technical Plastics (Brno) s.r.o | Active Ordinary | Active | 100 | 100 |
| Carclo US Finance No. 2 | UK Dormant Ordinary | Dormant | 100 | 100 |
| Carclo US Holdings Inc | Active Ordinary | Active | 100 | 100 |
| Chapmans Springs Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| CTP Alan Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| CTP Carrerra Inc | Active Ordinary | Active | 100 | 100 |
| CTP Finance NV | Members’ Ordinary Voluntary Liquidation | Dormant | 100 | 100 |
| CTP Moulded Gears Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| CTP Precision Tooling Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| CTP Taicang Co., Ltd | Active Ordinary | Active | 100 | 100 |
| Datacall Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| D.B.T. (Motor Factors) Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Douglas Campbell Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| European Card Clothing Company Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Electro-Medical Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Finemoulds Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Gilby-Brunton Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Industates Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Jacotet Industrie SAS | Active Ordinary | Active | 100 | 100 |
| John Shaw Lifting & Testing Services Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Jonas Woodhead Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Jonas Woodhead (Manchester) Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Jonas Woodhead (Ossett) Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Jonas Woodhead (Sheffield) Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Jonas Woodhead & Sons Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| K.A.S. Precision Engineering Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Platform Diagnostics Limited | UK Dormant Ordinary | Dormant | 60 | 60 |
| Rumbold Investments Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Shepley Securities Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Sima Plastics Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Squires Steel Stockholders Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Sybro Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Toledo Woodhead Springs Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Tolwood Engineering Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Woodhead Components Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Woodhead Construction Services Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
| Woodhead Steel Limited | UK Dormant Ordinary | Dormant | 100 | 100 |
On 29 April 2022, subsequent to balance sheet date, the Group entered into a sale and leaseback agreement for a Technical Plastics manufacturing site at Tucson, Arizona, USA. The transaction is expected to complete in July 2022 for a purchase price of $2.95 million less costs of $0.2 million. A lease term of 9 years has been agreed and grants the Group the right to cancel any time after 3 years, provided twelve months’ notice is given. At 31 March 2022 there is no reasonable certainty that the Group will exercise the break clause. The Group expects to recognise a profit on disposal in respect to the site of £0.6 million in the year ending 31 March 2023.
| Notes | 2022 £000 | 2021 £000 |
|---|---|---|
| Fixed assets | ||
| Property, plant and equipment | 152,67 | 177,223 |
| Intangible assets | 17 | 223 |
| Investments in subsidiary undertakings | 93,795 | 93,795 |
| Deferred tax assets | 952 | 218 |
| 95,076 | 94,303 | |
| Current assets | ||
| Debtors – amounts falling due within one year | 69,441 | 69,099 |
| Debtors – amounts falling due after more than one year | 2,033 | 4,588 |
| Cash at bank and in hand | 3,559 | 71,924 |
| 71,924 | 77,246 | |
| Creditors – amounts falling due within one year | ||
| Trade and other creditors | (109,232) | (113,213) |
| (109,232) | (113,213) | |
| Net current liabilities | (37,308) | (35,967) |
| Total assets less current liabilities | 57,768 | 58,336 |
| Creditors – amounts falling due after more than one year | (35,478) | (35,291) |
| Net assets excluding pension liability | 22,290 | 23,045 |
| Pension liability | (25,979) | (37,275) |
| Net liabilities | (3,689) | (14,230) |
| Capital and reserves | ||
| Called-up share capital | 3,671 | 3,671 |
| Share premium account | 7,359 | 7,359 |
| Profit and loss account | (14,719) | (25,260) |
| Shareholders’ deficit | (3,689) | (14,230) |
The Company reported a profit after tax for the year of £1,988,000 (2021: profit of £181,000). These accounts were approved by the Board of Directors on 29 June 2022 and were signed on its behalf by:
Nick Sanders
Director
Phil White
Director
Registered Number: 196249
| Share capital £000 | Share premium £000 | Profit and loss account £000 | Total equity £000 | |
|---|---|---|---|---|
| Balance at 1 April 2020 | 3,671 | 7,359 | (18,927) | (7,897) |
| Profit for the year | — | — | 181 | 181 |
| Other comprehensive expense | ||||
| Remeasurement losses on defined benefit scheme | — | — | (6,540) | (6,540) |
| Taxation on items above | — | — | — | — |
| Total comprehensive expense for the year | — | — | (6,359) | (6,359) |
| Transactions with owners recorded directly in equity | ||||
| Share-based payments | — | — | 26 | 26 |
| Taxation on items recorded directly in equity | — | — | — | — |
| Balance at 31 March 2021 | 3,671 | 7,359 | (25,260) | (14,230) |
| Balance at 1 April 2021 | 3,671 | 7,359 | (25,260) | (14,230) |
| Profit for the year | — | — | 1,988 | 1,988 |
| Other comprehensive income | ||||
| Remeasurement gains on defined benefit scheme | — | — | 8,480 | 8,480 |
| Taxation on items above | — | — | — | — |
| Total comprehensive income for the year | — | — | 10,468 | 10,468 |
| Transactions with owners recorded directly in equity | ||||
| Share-based payments | — | — | 73 | 73 |
| Taxation on items recorded directly in equity | — | — | — | — |
| Balance at 31 March 2022 | 3,671 | 7,359 | (14,719) | (3,689) |
The financial statements are prepared on the going concern basis. Group performance during the year has enabled capital and working capital investment to be made whilst retaining a stable financial position with net debt excluding lease liabilities as of 31 March 2022 increasing to £21.5 million (2021: £20.5 million). The debt facilities available to the Group comprise a term loan of £30.3 million, of which £1.4 million will be amortised by 30 September 2022 and a £3.5 million revolving credit facility which was fully utilised as of 31 March 2022. Both of these facilities mature on 31 July 2023. A schedule of contributions with the pension trustees is in place through to July 2023; beyond this a schedule of contributions for £3.5 million annually is in place until 31 October 2040. This schedule is reviewed and reconsidered between the Company and the trustees at each triennial actuarial valuation, the next being after the results of the 31 March 2021 triennial valuation are known. This valuation, and accordingly an updated schedule of contributions which has been provisionally agreed, is expected to be concluded by 31 July 2022. For the purposes of this going concern review the extant schedule of contributions has been considered in the base case.An intercreditor deed between Carclo plc, certain other Group companies, the bank and the pension scheme trustees requires the Group to have refinanced its bank debt with a maturity date not earlier than 31 March 2026 and to have agreed an updated schedule of contributions for the actuarial valuation of the scheme as at 31 March 2021 by 31 July 2022 (this date having been recently extended by one month). The Group, the bank and the pension scheme trustees are actively engaged in negotiations over the refinancing of the bank debt beyond the current expiry date of 31 July 2023 and over the updated schedule of contributions. The parties are committed to a plan to finalise these by 31 July 2022 and the Directors have an expectation that this will be achieved. As such the Directors’ going concern assessment period is twelve months from the date of signing these financial statements.
The bank facilities are subject to four covenants to be tested on a quarterly basis:
1. underlying interest cover;
2. net debt to underlying EBITDA;
3. core subsidiary underlying EBITDA; and
4. core subsidiary revenue.
Core subsidiaries are defined as Carclo Technical Plastics Ltd; Bruntons Aero Products Ltd; Carclo Technical Plastics (Brno) s.r.o; CTP Carrera Inc and Jacottet Industrie SAS, with CTP Taicang Co. Ltd and Carclo Technical Plastics Pvt Ltd being treated as non-core for the purposes of these covenants.
It is assumed that the bank covenants and thresholds set out in the current banking agreement are in place throughout the going concern assessment period and are not amended as a result of the ongoing refinancing. Based on our current base case forecasts, these covenant tests are expected to be met throughout the assessment period.
In addition, the pension scheme has the benefit of a fifth covenant to be tested on 1 May each year up to and including 2023. In respect to the years to 31 March 2022 and 31 March 2023 the test requires any shortfall of pension deficit recovery contributions when measured against Pension Protection Fund priority drift (which is a measure of the increase in the UK Pension Protection Fund’s potential exposure to the Group’s pension scheme liabilities) to be met by a combination of cash payments to the scheme, plus a notional (non-cash) proportion of the increase in the underlying value of the Technical Plastics and Aerospace businesses based on an EBITDA multiple for those businesses which is to be determined annually.
The Directors have reviewed cash flow and covenant forecasts to cover the twelve month period from the date of signing these financial statements taking into account the Group’s available debt facilities and the terms of the current arrangements with the bank and the pension scheme. These demonstrate that the Group has sufficient headroom in terms of liquidity and covenant testing throughout the forecast period. In addition the Directors have reviewed cash flow and covenant forecasts for the same time period based on management’s best estimates of the impact of the ongoing negotiations on facilities and pension contributions which includes currently uncommitted bank loan repayments and provisionally agreed additional pension deficit recovery contributions contingent on future performance. These demonstrate that the Group has sufficient headroom in terms of liquidity and covenant testing throughout the forecast period.
The Directors have reviewed sensitivity testing based on a number of reasonably possible scenarios, taking into account the current view of impacts of the continuing COVID-19 pandemic on the Group (particularly from supply chain disruption and any unmitigated cost inflation across all types of operational expenditure) and possible political uncertainty, including the impact of the Russian invasion of Ukraine and heightened risk of wider conflict, Brexit and other possible overseas trading issues. Severe downside sensitivity testing has been performed under a range of scenarios modelling the financial effects of loss of business from: discrete sites, an overall fall in gross margin of 1% across the Group, a fall in Group sales of 5% matched by a corresponding fall in cost of sales of the same amount, delays in the timing of commencement of significant contractual projects, reduction in revenue from specific customers, minimum wage increases, unmitigated inflationary impact across operating costs and exchange risk. These sensitivities attempt to incorporate the risks arising from national and regional impacts of the global pandemic from local lockdowns, impacts on manufacturing and supply chain and other potential increases to direct and indirect costs.
The Directors consider that the Group has the capacity to take mitigating actions to ensure that the Group remains financially viable, including further reducing operating expenditure as necessary. On the basis of this forecast and sensitivity testing, the Board has determined that it is reasonable to assume that the Company will continue to operate within the facilities available to it and to adhere to the covenant tests to which it is subject throughout the twelve month period from the date of signing the financial statements and as such it has adopted the going concern assumption in preparing the financial statements.
143 Carclo plc Annual report and accounts 2022
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the financial statements. These financial statements were prepared in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework (“FRS 101”). There are no amendments to accounting standards, or IFRIC interpretations, that are effective for the year ended 31 March 2022 which have had a material impact on the Company.
In preparing these financial statements, the Company applies the recognition, measurement and disclosure requirements of International Financial Reporting Standards as adopted by the EU (“UK-adopted international accounting standards”), but makes amendments where necessary in order to comply with the Companies Act 2006 and has set out below where advantage of the FRS 101 disclosure exemptions has been taken.
Under Section 408 of the Companies Act 2006 the Company is exempt from the requirement to present its own profit and loss account.
In these financial statements, the Company has applied the exemptions available under FRS 101 in respect of the following disclosures:
As the consolidated financial statements include the equivalent disclosures, the Company has also taken the exemptions under FRS 101 available in respect of the following disclosures:
The Company proposes to continue to adopt the reduced disclosure framework of FRS 101 in its next financial statements. The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in these financial statements.
Judgements made by the Directors in the application of these accounting policies that have significant effect on the financial statements, and estimates with a significant risk of material adjustment in the next year, are discussed in note 49.
Certain new standards, amendments and interpretations to existing standards have been published that are mandatory for the Company’s accounting period beginning on or after 1 April 2021.# NOTES TO THE COMPANY FINANCIAL STATEMENTS
The following new standards and amendments to standards are mandatory and have been adopted for the first time for the financial year beginning 1 April 2021:
These standards have not had a material impact on the Company’s financial statements.
The financial statements are prepared on the historical cost basis except that the following assets and liabilities are stated at their fair value: derivative financial instruments, financial instruments classified as fair value through the profit or loss and liabilities for cash-settled share-based payments.
At inception of a contract, the Company assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. To assess whether a contract conveys the right to control the use of an identified asset, the Company uses the definition of a lease in IFRS 16.
As a lessee
At commencement or on modification of a contract that contains a lease component, the Company allocates the consideration in the contract to each lease component on the basis of its relative standalone prices. However, for the leases of property, the Company has elected not to separate non-lease components and account for the lease and non-lease components as a single lease component.
The Company recognises a right-of-use asset and a lease liability at the lease commencement date. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the end of the lease term, unless the lease transfers ownership of the underlying asset to the Company by the end of the lease term or the cost of the right-of-use asset reflects that the Company will exercise a purchase option. In that case, the right-of-use asset will be depreciated over the useful life of the underlying asset, which is determined on the same basis as those of property and equipment. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate. Generally, the Company uses its incremental borrowing rate as the discount rate. The Company determines its incremental borrowing rate by obtaining interest rates from various external financing sources and makes certain adjustments to reflect the terms of the lease and type of the asset leased. Lease payments included in the measurement of the lease liability comprise the following:
The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Company’s estimate of the amount expected to be payable under a residual value guarantee, if the Company changes its assessment of whether it will exercise a purchase, extension or termination option, or if there is a revised in-substance fixed lease payment. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.
The Company presents right-of-use assets that do not meet the definition of investment property in “tangible fixed assets” and lease liabilities in “trade and other creditors – amounts falling due in less than one year” and “creditors – amounts falling due after more than one year” in the balance sheet.
Short-term leases and leases of low-value assets
The Company has elected not to recognise right-of-use assets and lease liabilities for leases of low-value assets and short-term leases, including IT equipment. The Company recognises the lease payments associated with these leases as an expense on a straight-line basis over the lease term.
Fixed asset investments are stated at cost less provision for impairment where appropriate. The Directors consider annually whether a provision against the value of investments on an individual basis is required. Such provisions are charged in the profit and loss account in the year.
Property, plant and equipment is stated at cost less accumulated depreciation and accumulated impairment losses. Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant and equipment.
Depreciation is charged to the profit and loss account on a straight-line basis over the estimated useful lives of each part of an item of property, plant and equipment. Land is not depreciated. The estimated useful lives are between three and twelve years. Depreciation methods, useful lives and residual values are reviewed at each balance sheet date.
Tax on the profit or loss for the year comprises current and deferred tax. Tax is recognised in the profit and loss account except to the extent that it relates to items recognised directly in equity or other comprehensive income, in which case it is recognised directly in equity or other comprehensive income.
Current tax is the expected tax payable or receivable on the taxable income or loss for the year, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to tax payable in respect of previous years.
Deferred tax is provided on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The following temporary differences are not provided for: the initial recognition of goodwill; the initial recognition of assets or liabilities that affect neither accounting nor taxable profit other than in a business combination; and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future.
The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date. A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilised.
Defined contribution plans
A defined contribution plan is a post-employment benefit plan under which the Company pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts.# O blig ation s for cont rib utio ns to defin ed cont rib utio n pen sion p lan s are re cogni se d as a n ex pe nse in t he profi t and l os s account in t he pe rio ds du ring which s er vi ces are r ende red by em ployee s.
A defin ed be nefit p lan i s a pos t-empl oyment b en efit pla n othe r tha n a define d contr ibu tio n plan. T he Com pany’s net ob ligat ion in res pec t of de fined b en efit pe nsio n pla ns is c alcul ated by es timati ng th e amo unt of fu ture b enefit that emp loyees h ave ear ned i n retur n for the ir se r vice in t he curre nt an d pri or pe rio ds; that b enefit i s dis counted to d eter mine i ts pr ese nt val ue, and the f air va lue s of any pl an a ss ets (at bid pr ice ) are d edu cte d. The Compan y determi nes the ne t int erest on the net de fined b enefit liab ilit y/ a ss et for th e per iod by a ppl ying t he dis count r ate use d to mea sure t he defin ed b enefit obl igatio n at th e b egi nning o f the a nnua l per io d to the net defin ed b enefit li abi lit y / as set.
The di scou nt rate is th e yie ld at the re po r ting d ate on bo nds that have a credi t rati ng of at lea s t A A that have matu rit y date s ap proxi matin g the ter ms of t he Comp any’s obl igatio ns an d that are d enom inated i n the cur renc y in whi ch the b enefits a re ex pe cte d to be pa id.
Remea su reme nts a risi ng fro m defin ed be nefit p lan s comp ris e ac tuar ial g ain s and l oss es, th e retur n on p lan a ss ets (exclud ing intere st) and t he ef fe ct of th e a sset ce ilin g (if any , e xcludi ng intere st) . The Co mpa ny recog nise s the m imme diatel y in othe r comp rehe nsive in come a nd al l other e x pen ses re lated to defin ed be nefit p lan s in emp loyee b enefit e x pen ses i n profit o r loss.
Whe n the b enefits of a p lan a re chan ged, o r whe n a pla n is cur t aile d, the p or ti on of th e chan ged b enefit relate d to pa st ser v ice by emp loyees, o r the ga in or l os s on cur t ail ment, is reco gnis ed imm edi ately in p rofit or l oss w hen t he pla n amendment or cu r tailment occurs.
The c alcul ation of t he defined b enefit obl igati ons is p er fo rme d by a qual ified a ct uar y u sing t he proj ec ted uni t credi t meth od. Whe n the c alcul ation re sul ts in a b enefit to th e Co mpa ny , the reco gnis ed a ss et is lim ited to th e pres ent va lue of b en efits availa bl e in the fo rm of a ny futur e refun ds fro m the p lan or redu ct ions i n fut ure contr ibu tion s and t ake s into account t he adverse ef fect of any minimum funding requirements.
The li abi lit y in re spe ct of t he defin ed b enefit pla n is the f air val ue of th e pla n as set s les s the p res ent va lue of th e defin ed ben efit ob ligat ion at th e ba lance s hee t date, togeth er wi th adju stm ent s for ac tua ria l gai ns an d los ses. A ctu ar ial ga ins a nd los se s that ar ise a re reco gnis ed in f ull wi th the m ovement reco gnis ed in th e st ateme nt of comp rehe nsive in come.
The Co mpa ny is the p rinci pal s pon sor ing e mpl oyer of a UK Grou p defin ed be nefit p ens ion p lan. A s the re is no cont rac tua l agre eme nt or st ated G roup p oli cy for cha rgin g the n et defin ed ben efit cos t of th e pla n to par ticipat ing ent itie s, the n et defin ed ben efit cos t of th e pen sion p lan i s recog nise d ful ly by the pri ncipa l sp ons ori ng emp loyer , which is t he Comp any.
g) F oreign currency
T ra ns act ion s in foreig n curre ncies a re reco rded u sing t he rate of excha nge r ulin g at the d ate of the tr ans ac tio n or , if hed ged for wa rd, at the r ate of excha nge u nder t he rel ated for wa rd curre ncy co ntra ct. M onet ar y a s set s and l iabi liti es de nom inated in forei gn curre ncie s are tr ans lated u sing t he cont rac ted r ate or the r ate of excha nge r ulin g at the b ala nce sh eet date a nd th e gai ns or l oss es on t ran slati on ar e includ ed in t he profit and l os s accou nt.
h) Financial instruments
The Co mpa ny use s der ivative fin ancia l ins tr ument s to he dge i ts ex po sure to fore ign ex chang e rate r isk s ar isin g from o per ation al activities. In accordance with its treasur y policy , the C ompany doe s not ho ld or i ssu e der ivative fin ancia l ins tr ument s for tra ding p urp ose s. However , der ivat ives that d o not qua lif y for hedge accounting are ac counted f or as trading instrum ents.
De rivat ive finan cial in str ume nts a re reco gnis ed ini tia lly at fa ir val ue. The ga in or l oss o n remea su reme nt of fa ir val ues i s reco gnis ed imm edi ately in th e inco me st atem ent. However , whe re der ivati ves qua lif y for h edg e account ing, re cogni tion o f any res ult ant ga in or l oss d epe nds o n the nat ure of th e item bei ng he dge d. At the year en d no de riv ative fina ncial instrum ents qualified for hedge accounting.
i) Share-based pa yments
Sha re- ba sed p ayment a rr ang eme nts in w hich th e Comp any recei ves go ods o r ser v ices a s con side rati on for i ts own e quit y ins tru ment s are a ccounted fo r as e qui ty- set tl ed sha re- ba se d payme nt tra ns act ions, r ega rdle ss of how th e equ it y ins tru ment s are o bta ine d by the Com pany . The gr ant d ate fai r valu e of sha re-b a sed p ayment s award s gra nted to e mployee s is reco gnis ed a s an e mpl oyee ex pen se, wit h a corre spo ndin g increa s e in equ it y , over th e per iod i n which t he emp loyees b eco me unco ndi tion ally e ntit led to th e award s. The f air va lue of t he awa rds gr anted i s mea sure d usin g an o ption va luat ion mo de l, tak ing i nto account t he ter ms an d cond itio ns up on whi ch the awa rds were g ran ted.
The a mou nt reco gnis ed a s an e xp ens e is adju ste d to reflec t th e act ual numb er of awa rds for w hich th e related s er v ice and n on- mar ket vest ing co ndit ions a re ex pe cte d to be m et, such th at am ount ul timatel y reco gnis ed a s an e xp ens e is ba se d on th e numb er of awa rds that d o mee t the re lated se r vice a nd non -ma rket pe r form ance co ndit ions at t he ves ting d ate. For sha re- ba sed p ayment a wa rds wi th no n-ves ting co ndit ions , the gra nt date fa ir va lue of th e sha re- ba sed p ayment i s mea sure d to refle ct su ch condi tio ns an d there i s no tr ue- up for di f feren ces bet we en ex pe cte d and a ct ual ou tcome s.
Sha re- ba sed p ayment t ran sac tio ns in w hich th e Compa ny recei ves go ods o r ser v ices by in curr ing a lia bil it y to tra ns fer ca sh or ot her a ss ets t hat is ba s ed on t he pr ice of the Comp any’s equi t y ins trum ent s are acco unted for a s c as h- set tl ed sh are -ba se d payme nts. T he fa ir val ue of th e amo unt payab le to em ployee s is reco gnis ed a s an e xp ens e, wit h a corre sp ondi ng increa s e in lia bili ties , over the p erio d in wh ich the e mployee s be come u ncond itio nal ly enti tle d to payment . The li abi lit y is rem ea sure d at each bal ance s heet d ate and at set tl eme nt date. Any chan ges i n the fa ir va lue of t he lia bili t y are reco gnis ed a s per s onne l ex pe nse s in profit or lo ss.
Further disclosure in rela tion to share-bas ed payments is given in note 27 of the G roup fina ncia l st ateme nts.
j) Dividends
Div ide nds a re only r ecog nise d a s a liab ilit y to th e ex ten t that they a re decl ared p rio r to the yea r end. Un pai d divi den ds that do not m eet th ese cr iter ia are d iscl ose d in the n ote to the financial statements.
Personnel
The aver age num ber o f empl oyees in t he year wa s 18 (2 02 1 : 20) .
Property, plant and equipment
| Land and buildings | Plant and equipment | Total | |
|---|---|---|---|
| Cost | |||
| Balance at 31 March 2021 | — | 180 | 180 |
| Additions | 14 | 143 | 157 |
| Balance at 31 March 2022 | 14 | 323 | 337 |
| Depreciation and impairment losses | |||
| Balance at 31 March 2021 | — | 113 | 113 |
| Depreciation charge | 22 | 36 | 58 |
| Balance at 31 March 2022 | 2 | 149 | 151 |
| Carrying amounts | |||
| At 31 March 2021 | — | 67 | 67 |
| At 31 March 2022 | 11 | 174 | 185 |
| Software | |
|---|---|
| Cost | |
| Balance at 31 March 2021 | 1,143 |
| Additions | 73 |
| Balance at 31 March 2022 | 1,216 |
| Amortisation and impairment losses | |
| Balance at 31 March 2021 | 920 |
| Amortisation charge | 119 |
| Balance at 31 March 2022 | 1,039 |
| Carrying amounts | |
| At 31 March 2021 | 223 |
| At 31 March 2022 | 177 |
| Shares in Group undertakings | |
|---|---|
| Cost | |
| Balance at 31 March 2021 | 150,117 |
| Balance at 31 March 2022 | 150,117 |
| Provisions | |
| Balance at 31 March 2021 | 56,322 |
| Balance at 31 March 2022 | 56,322 |
| Net book value | |
| At 31 March 2021 | 93,795 |
| At 31 March 2022 | 93,795 |
Dur ing t he year en ded 31 Ma rch 20 22, £0 . 7 mill ion (20 21 : £1 .3 mil lion) wa s receive d from t he adm inis trato rs of W ipa c Ltd, the invest ment d isp ose d of in th e year end ed 31 Ma rch 20 20 . See n ote 4 in the G roup a ccount s for fur the r det ail s.
Value in u se mo del s were us ed to a ss ess t he recover ab le am ount of i nvestm ent s in the m ateria l tra ding s ubsi dia rie s. The key a ssum ption s in the se mo de ls were c as h flow proj ec tion s coverin g a three -year pe rio d an d dis count rate s. Su f ficient h eadro om bet we en recover ab le am ount a nd net b oo k valu e wa s ca lculate d and t he Dir ec tor s were comfo r ta ble t hat any rea so nab ly po ssib le chan ges to key a ssum ption s woul d not resu lt in a n impa irm ent.# NOTES TO THE COMPANY FINANCIAL STATEMENTS
continued for the year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Debtors – amounts falling due within one year: | ||
| Amounts owed by Group undertakings | 69,091 | 68,808 |
| Other debtors | 164 | 167 |
| Prepayments and accrued income | 186 | 124 |
| 69,441 | 69,099 | |
| Debtors – amounts falling due after more than one year: | ||
| Amounts owed by Group undertakings | 2,033 | 4,588 |
| 2,033 | 4,588 |
Amounts owed by Group undertakings which fall due within one year are non-interest bearing and repayable on demand. Amounts owed by Group undertakings which fall due after more than one year bear interest at market interest rates. Amounts owed by Group undertakings are presented after provision for credit risk.
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Bank overdrafts | 2,407 | 4,637 |
| Trade creditors | 446 | 371 |
| Taxation and social security | 54 | 50 |
| Lease liabilities | 32 | 16 |
| Accruals and deferred income | 801 | 1,184 |
| Amounts owed to Group undertakings | 104,091 | 105,442 |
| Bank loans | 1,331 | 1,473 |
| Other loans | 70 | 40 |
| 109,232 | 113,213 |
The Group has a UK multi-currency net overdraft facility with a £nil net limit and a £12.5 million gross limit. The overdrafts bear interest at between 2.0% and 4.5% above prevailing bank base rates. At 31 March 2022, Carclo plc’s overdraft of £2.4 million (2021: £4.6 million) has been recognised within cash and cash deposits when consolidated. Bank loans include £33.8 million (2021: £33.8 million) secured on the assets of the Group. The bank loan facilities are secured by guarantees from certain Group companies and by fixed and floating charges over certain of the assets of a number of the Group’s companies. Bank loans incur interest at between 1.9% and 4.5% above prevailing bank base rates. As part of the debt restructuring which concluded on 14 August 2020, additional security was granted by the Company to the bank such that at 31 March 2022, the gross value of the Company’s assets secured amounted to £168.3 million (2021: £171.5 million). Amounts owed to Group undertakings which fall due within one year are non-interest bearing and repayable on demand.
148 Carclo plc Annual report and accounts 2022
NOTES TO THE COMPANY FINANCIAL STATEMENTS continued for the year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Bank loans | 32,429 | 32,339 |
| Other loans | 52 | 59 |
| Amounts owed to Group undertakings | 2,922 | 2,881 |
| Lease liabilities | 75 | 12 |
| 35,478 | 35,291 |
Amounts owed to Group undertakings which fall due after more than one year bear interest at market interest rates.
Deferred tax assets and liabilities are attributable to the following:
| Assets | Liabilities | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | 2022 | 2022 | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Tax losses | 669 | — | — | — | 669 | — |
| Other | 283 | 218 | — | — | 283 | 218 |
| Deferred tax assets | 952 | 218 | — | — | 952 | 218 |
Deferred tax assets have not been recognised in respect of the following items:
| 2022 | 2021 | |
|---|---|---|
| £000 | £000 | £000 |
| Tax losses – trading | 3,770 | 4,090 |
| Tax losses – capital | 50 | 35 |
| Tax losses – non-trading | 312 | 353 |
| Employee benefits | 6,333 | 7,086 |
| Tangible fixed assets | 13 | 76 |
| Other | — | 57 |
| 10,602 | 11,697 |
Deferred tax assets have not been recognised on the balance sheet to the extent that the underlying timing differences are not expected to reverse. The nature of the tax regimes in certain of the regions in which Carclo operates are such that tax losses may arise even though the business is profitable. This situation is expected to continue in the medium term. An increase in deferred tax losses recognised as a deferred tax asset as at 31 March 2022 is based upon the latest approved business plan and profitability levels therein. Capital losses will be recognised at the point when a transaction gives rise to an offsettable capital gain; this was not the case at 31 March 2022. Similarly, non-trading losses will only be utilised against future non-trading profits. No such non-trading profits are foreseen at 31 March 2022. Trading losses will only be utilised against future trading profits; as such, a £0.7 million deferred tax credit has been recognised in the income statement upon recognition of UK deferred tax assets. The tax losses at 31 March 2022 are available to carry forward without time restriction.
Movement in deferred tax during the year:
| Balance as at 1 Apr 21 | Recognised in income | Recognised in equity | Balance as at 31 Mar 22 | |
|---|---|---|---|---|
| £000 | £000 | £000 | £000 | £000 |
| Tax losses | — | 669 | — | 669 |
| Other | 218 | 65 | — | 283 |
| Deferred tax assets | 218 | 734 | — | 952 |
Movement in deferred tax during the prior year:
| Balance as at 1 Apr 20 | Recognised in income | Recognised in equity | Balance as at 31 Mar 21 | |
|---|---|---|---|---|
| £000 | £000 | £000 | £000 | £000 |
| Other | — | 218 | — | 218 |
| Deferred tax assets | — | 218 | — | 218 |
The Group operates a defined benefit UK pension scheme which provides pensions based on service and final pay. The Company is the sponsoring employer throughout the current and prior period and full disclosures in respect of the plan are given in note 24 of the Group financial statements. On 14 August 2020, additional security was granted by the Company to the scheme trustees such that at 31 March 2022, the gross value of the Company’s assets secured amounted to £168.3 million (2021: £171.5 million).
The Company maintains an employee share ownership plan for the benefit of employees and which can be used in conjunction with any of the Group’s share options schemes. As at 31 March 2022, the plan held 3,077 shares (2021: 3,077 shares). The original cost of these shares was £0.003 million (2021: £0.003 million). The cost of the shares has been charged against the profit and loss account.
The Company has entered into cross-guarantee arrangements relating to the bank borrowings of its UK and India subsidiary operations. The maximum obligation under these arrangements at 31 March 2022 was £nil (2021: £0.5 million). There are contingent liabilities arising in the ordinary course of business, in respect of litigation, which the Directors believe will not have a significant effect on the financial position of the Company or Group.
The profit after tax for the year dealt with in the accounts of the Company amounts to £1.988 million (2021: £0.181 million) which, after dividends of £nil (2021: £nil), gives a retained profit for the year of £1.988 million (2021: £0.181 million).
The Company has a related party relationship with its subsidiaries (see note 33), its Directors and executive officers, and the Group pension scheme. There are no transactions that are required to be disclosed in relation to the Group’s 60% dormant subsidiary Platform Diagnostics Limited. Transactions with related parties are set out in note 32 of the Group financial statements. In addition to this:
During the current period the Company’s lending bank received £0.5 million (2021: £1.3 million) and the Company received a further £0.2 million in respect of distributions made by the administrators of Wipac Ltd following the Company’s disposal of Wipac Ltd as a subsidiary on 20 December 2020. £0.6 million was prepaid against the term loan and, in accordance with the facilities agreement, £0.1 million was retained by the Company. Remuneration of the Directors, who are considered to be the key management personnel of the Company, is disclosed in the audited part of the Directors’ remuneration report on pages 57 to 75.
150 Carclo plc Annual report and accounts 2022
NOTES TO THE COMPANY FINANCIAL STATEMENTS continued for the year ended 31 March 2022
The preparation of the financial statements in conformity with FRS 101 requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses.# CRITICAL JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
The estimates and assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. These estimates and assumptions form the basis for making judgements about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods. The following are the critical judgements and key sources of estimation uncertainty that the Directors have made in the process of applying the Company’s accounting policies and that have the most significant effect on the amounts recognised in the financial statements. These should be read in conjunction with the significant accounting policies provided in the notes to the financial statements.
Management has exercised judgement over the likelihood of the Company to be able to continue to operate within its available facilities and in accordance with its covenants for the twelve months from the date of signing these financial statements. This determines whether the Company should operate the going concern basis of preparation for these financial statements.
Note 24 contains information about management’s estimate of the net liability for defined benefit obligations and their risk factors. The pension liability at 31 March 2022 amounts to £26.0 million (2021: £37.3 million).
The value of defined benefit pension plan liabilities is determined by long-term actuarial assumptions. These assumptions include discount rates, inflation rates and mortality rates. Differences arising from actual experience or future changes in assumptions will be reflected in the Company’s comprehensive income. The Company exercises its judgement in determining the assumptions to be adopted, after discussion with a qualified actuary. Details of the key actuarial assumptions used and the sensitivity of these assumptions are included in note 24.
The scheme introduced a right for members to Pension Increase Exchange (“PIE”) at retirement in the year to 31 March 2022 via a Deed of Amendment and communication to deferred members. Having taken actuarial advice, the Executive management has exercised judgement that, similar to the Bridging Pension Option adopted last year, 40% of members will take the PIE option at retirement. This estimate impacts on the past service credit recognised as an exceptional item in the income statement.
Note 39 contains information about management’s estimates of the recoverable amount of investments in subsidiary undertakings and their risk factors.
Management has exercised judgement over the underlying assumptions within the valuation models. These are key factors in their assessment of whether there is any impairment in these investments. As set out in more detail in note 39, the recoverable amounts are based on value in use and fair value less costs of disposal calculations. The use of the value in use method requires the estimation of future cash flows and the choice of a discount rate in order to calculate the present value of the future cash flows. The use of the fair value less costs to sell method requires the estimation of the fair value of the investment in the subsidiary undertaking and of associated costs of disposal.
Note 43 contains information about the deferred tax assets recognised in the statement of financial position.
Management has exercised judgement over the level of future taxable profits against which to relieve the Company’s deferred tax assets. On the basis of this judgement, £0.9 million deferred tax assets have been recognised at the period end.
151 Carclo plc Annual report and accounts 2022
| 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|
| £000 | £ 000 | £ 000 | £ 000 | £000 | £ 000 |
| Group total: | |||||
| Revenue | 128,576 | 107,564 | 146,288 | 144,851 | 146,214 |
| Underlying operating profit | 6,096 | 4,840 | 4,365 | 1,315 | 10,811 |
| COVID-related US government grant income | 2,087 | — | — | — | — |
| Operating profit before exceptional items | 8,183 | 4,840 | 4,365 | 1,315 | 10,811 |
| Exceptional items | 721 | 4,438 | (8,779) | (13,908) | (904) |
| Operating profit / (loss) | 8,904 | 9,278 | (4,414) | (12,593) | 9,907 |
| Net financing charge | (2,989) | (2,659) | (2,585) | (2,061) | (1,740) |
| Profit / (loss) before tax | 5,915 | 6,619 | (6,999) | (14,654) | 8,167 |
| Income tax (expense)/ credit | (809) | (457) | (1,449) | (3,978) | 325 |
| Profit / (loss) after tax but before loss on disposal of discontinued operations | 5,106 | 6,162 | (8,448) | (18,632) | 8,492 |
| Underlying operating profit | 6,096 | 4,840 | 4,365 | 1,315 | 10,811 |
| Add back: Amortisation of intangible assets | 203 | 206 | 172 | 279 | 281 |
| Underlying earnings before interest, tax and amortisation (“EBITA”) | 6,299 | 5,046 | 4,537 | 1,594 | 11,092 |
| Add back: Depreciation of property, plant and equipment | 6,825 | 5,774 | 6,765 | 5,260 | 4,732 |
| Underlying earnings before interest, tax, depreciation and amortisation (“EBITDA”) | 13,124 | 10,820 | 11,302 | 6,854 | 15,824 |
| Continuing operations: | |||||
| Revenue | 128,576 | 107,564 | 110,506 | 105,338 | 104,681 |
| Underlying operating profit | 6,096 | 4,840 | 7,313 | 6,390 | 6,158 |
| COVID-related US government grant income | 2,087 | — | — | — | — |
| Operating profit before exceptional items | 8,183 | 4,840 | 7,313 | 6,390 | 6,158 |
| Exceptional items | 721 | 4,490 | (5,470) | (4,507) | (904) |
| Operating profit | 8,904 | 9,330 | 1,843 | 1,883 | 5,254 |
| Net financing charge | (2,989) | (2,659) | (2,388) | (1,891) | (1,749) |
| Profit / (loss) before tax | 5,915 | 6,671 | (545) | (8) | 3,505 |
| Underlying operating profit from continuing operations | 6,096 | 4,840 | 7,313 | 6,390 | 6,158 |
| Add back: Amortisation of intangible assets from continuing operations | 203 | 206 | 172 | 176 | 170 |
| Underlying earnings before interest, tax and amortisation (“EBITA”) from continuing operations | 6,299 | 5,046 | 7,485 | 6,566 | 6,328 |
| Add back: Depreciation of property, plant and equipment from continuing operations | 6,825 | 5,774 | 5,951 | 4,344 | 3,937 |
| Underlying earnings before interest, tax, depreciation and amortisation (“EBITDA”) from continuing operations | 13,124 | 10,820 | 13,436 | 10,910 | 10,265 |
152 Carclo plc Annual report and accounts 2022
| 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|
| £000 | £ 000 | £ 000 | £ 000 | £000 | £ 000 |
| Underlying operating profit margin | 4.7% | 4.5% | 3.0% | 0.9% | 7.4% |
| Underlying operating profit margin from continuing operations | 4.7% | 4.5% | 6.6% | 6.1% | 5.9% |
| Return on sales (underlying EBITA margin) | 4.9% | 4.7% | 3.1% | 1.1% | 7.6% |
| Return on sales (underlying EBITA margin) from continuing operations | 4.9% | 4.7% | 6.8% | 6.2% | 6.0% |
| Effective tax rate | 12.2% | 5.8% | - | -14.6% | -27.2% |
| Underlying effective tax rate | 26.0% | 21.0% | 27.8% | 19.2% | 20.6% |
| Earnings/ (loss) per share | 7.9p | 10.1p | -15.5p | -25.4p | 11.6p |
| Underlying earnings/ (loss) per share | 3.1p | 2.4p | 0.4p | -2.7p | 9.8p |
| Net debt | (32,405) | (27,596) | (27,357) | (38,481) | (31,476) |
| Capital employed (equity + net debt) | 56,821 | 35,507 | 36,088 | 50,748 | 83,495 |
| Average capital employed (equity + net debt) | 46,164 | 35,798 | 43,418 | 67,122 | 63,730 |
| Return on capital employed (excluding pension liabilities) | 7.8% | 6.6% | 5.0% | 1.2% | 10.1% |
| Capital expenditure as a multiple of depreciation | 1.4x | 1.8x | 1.5x | 1.5x | 2.0x |
| Average number of employees in year | 1,062 | 1,048 | 1,475 | 1,501 | 1,442 |
(a) Reconciliation of non-GAAP financial measures
| Notes | £000 | £000 |
|---|---|---|
| Profit for the period | 5,799 | 7,412 |
| Add back: Profit on discontinued operations, net of tax | (693) | (1,198) |
| Statutory profit after tax from continuing operations | 5,106 | 6,214 |
| Add back: Income tax expense from continuing operations | 3,128 | 809 |
| Profit before tax from continuing operations | 5,915 | 6,671 |
| Add back: Net financing charge from continuing operations | 3,112 | 2,659 |
| Operating profit from continuing operations | 8,904 | 9,330 |
| Less: Exceptional items from continuing operations | (721) | (4,490) |
| Operating profit before exceptional items from continuing operations | 8,183 | 4,840 |
| Less: COVID-related US government grant income | (2,087) | — |
| Underlying operating profit from continuing operations | 6,096 | 4,840 |
| Add back: Amortisation of intangible assets from continuing operations | 15 | 203 |
| Underlying earnings before interest, tax and amortisation (“EBITA”) from continuing operations | 6,299 | 5,046 |
| Add back: Depreciation of property, plant and equipment from continuing operations | 16 | 6,825 |
| Underlying earnings before interest, tax, depreciation and amortisation (“EBITDA”) from continuing operations | 13,124 | 10,820 |
| Profit before tax from continuing operations | 5,915 | 6,671 |
| Less: Exceptional items from continuing operations | (721) | (4,490) |
| Less: COVID-related US government grant income | (2,087) | — |
| Underlying profit before tax from continuing operations | 3,107 | 2,181 |
| Income tax expense from continuing operations | 3,128 | 809 |
| Add back: Exceptional tax expense from continuing operations | — | — |
| Group underlying tax expense from continuing operations | 809 | 457 |
| Group statutory effective tax rate from continuing operations | 13.7% | 6.9% |
| Group underlying effective tax rate from continuing operations | 26.0% | 21.0% |
| Cash at bank and in hand | 201 | 2,347 |
| Loans and borrowings – current | 22 | (2,948) |
| Loans and borrowings – non-current | 22 | (41,804) |
| Net debt | (32,405) | |
| Add back: Lease liabilities | 10,870 | 7,055 |
| Net debt excluding lease liabilities | (21,535) |
Information on consolidated statement of cash flows
| 2022 | 2021 | |
|---|---|---|
| Net cash from operating activities | 2,969 | 8,397 |
| Less: Net cash used in operating activities from discontinued operations | — | 52 |
| Net cash from operating activities from continuing operations | 2,969 | 8,449 |
| Net cash used in investing activities | (4,149) | (6,006) |
| Less: Net cash from investing activities from discontinued operations | 4 | (693) |
| Net cash used in investing activities from continuing operations | (4,842) | (7,256) |
| Net cash (used in)/from financing activities | (2,493) | 5,050 |
| Less: Net cash used in financing activities from discontinued operations | — | — |
| Net cash (used in)/from financing activities from continuing operations | (2,493) | 5,050 |
154 Carclo plc Annual report and accounts 2022
(b) Share price history
Share price per 5 pence ordinary share at close of business 31 March 1982: 11.6 pence
| Calendar year | Low | High |
|---|---|---|
| 2008 | 47.5p | 96.0p |
| 2009 | 48.5p | 150.5p |
| 2010 | 133.5p | 241.5p |
| 2011 | 239.0p | 349.0p |
| 2012 | 287.5p | 503.0p |
| 2013 | 257.0p | 501.0p |
| 2014 | 85.25p | 292.5p |
| 2015 | 87.0p | 169.75p |
| 2016 | 106.75p | 169.0p |
| 2017 | 120.0p | 180.0p |
| 2018 | 77.25p | 127.5p |
| 2019 | 10.3p | 81.5p |
| 2020 | 3.75p | 23.0p |
| 2021 | 15.15p | 71.0p |
| 2022 | 18.6p | 41.0p |
(c) Share price information
Share price information can be found on the internet at www.carclo.co.uk.
(d) Further information on Carclo plc
Further information on Carclo plc can be found on the internet at www.carclo.co.uk.
ADDITIONAL INFORMATION
CORPORATE GOVERNANCE
FINANCIAL STATEMENTS
STRATEGIC REPORT
ADDITIONAL INFORMATION
155
Carclo plc Annual report and accounts 2022
For all enquiries please contact Equiniti, our Share Registrars, who are available to answer any queries you have in relation to your shareholding.
Online: A range of help is available online at help.shareview.co.uk – from here you will be able to securely email Equiniti.
By phone: From the UK, call 0371 384 2249. From overseas, call +44 (0) 121 415 7047. Lines are open between 8.30am to 5.30pm, Monday to Friday (excluding public holidays in England and Wales).
By post: Equiniti, Aspect House, Spencer Road, Lancing, West Sussex BN99 6DA.
Equiniti also provide an online service for shareholders. To manage your shareholding online please see Equiniti’s Shareview service at www.shareview.co.uk. If you are not already registered, to view your shareholding you will need to set up a portfolio by registering at www.shareview.co.uk. You will need your shareholder reference number. Setting up a portfolio will allow you to securely access your holdings online at your own convenience whenever and wherever you want to. You will have access to a full range of online services. These can include:
Compound annual growth rate (“CAGR”)
The geometric progression ratio that provides a constant rate of return over a time period.
Constant currency
Retranslated at the prior year’s average exchange rate. Included to explain the effect of changing exchange rates during volatile times to assist the reader’s understanding.
Group capital expenditure
Non-current asset additions.
Net bank interest
Interest receivable on cash at bank less interest payable on bank loans and overdrafts. Reported in this manner due to the global nature of the Group and its banking agreements.
Net debt
Cash and cash deposits less loans and borrowings. Used to report the overall financial debt of the Group in a manner that is easy to understand.
Net debt excluding lease liabilities
Net debt, as defined above, excluding lease liabilities. Used to report the overall non-leasing debt of the Group in a manner that is easy to understand.
Operational gearing
Ratio of fixed overheads to sales.
Underlying
Adjusted to exclude all exceptional and separately disclosed items.
Underlying EBITDA
Profit before interest, tax, depreciation and amortisation adjusted to exclude all exceptional and separately disclosed items.
Underlying earnings per share
Earnings per share adjusted to exclude all exceptional and separately disclosed items.
Underlying operating profit
Operating profit adjusted to exclude all exceptional and separately disclosed items.
Underlying profit before tax
Profit before tax adjusted to exclude all exceptional and separately disclosed items.
Operating profit before exceptional items
Operating profit adjusted to exclude all exceptional items.
156
Carclo plc Annual report and accounts 2022
Company Secretary
Angie Wakes FCG
Registered number
Registered in England 196249
Registered office
Unit 5 Silkwood Court
Ossett WF5 9TP
Telephone: 01924 268040
Email: [email protected]
Company website
www.carclo.co.uk
Registrars
Equiniti
Aspect House
Spencer Road
Lancing
West Sussex BN9 9 6DA
Auditor
Mazars LLP
30 Old Bailey
London EC4M 7AU
Solicitors
Addleshaw Goddard LLP
3 Sovereign Square
Sovereign Street
Leeds LS1 4ER
Bankers
HSBC UK Bank plc
1 Centenary Square
Birmingham B1 1HQ
Corporate brokers
Peel Hunt LLP
7th Floor
100 Liverpool Street
London EC2M 2AT
Financial public relations
FTI Consulting Limited
200 Aldersgate
Aldersgate Street
London EC1A 4HD
Carclo plc Annual report and accounts 2022
REGISTERED OFFICE: UNIT 5, SILKWOOD COURT, OSSETT, WF5 9TP T +44 (0) 1924 268040 www.carclo.co.uk [email protected]
Designed and produced by www.lyonsbennett.com
This report has been printed on an FSC® certified material.
This document was printed by Pureprint Group using its environmental print technology, with 100% of dry waste diverted from landfill, minimising the impact of printing on the environment. The printer is a Carbon Neutral® company. Both the printer and the paper mill are registered to ISO 14001.
Annual General Meeting
1 September 2022
Interim results for half year ending
30 September 2022
November 2022
Preliminary results for year ending
31 March 2023
June 2023
Annual report for year ending
31 March 2023
mailed
July 2023
Annual General Meeting
September 2023
Carclo plc Annual report and accounts 2022
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.