Annual Report • Apr 30, 2019
Annual Report
Open in ViewerOpens in native device viewer
438805~ 2019 Annual Report patch:135197 Annual Report patch 4/23/19 3:15 PM Page 1

Report of the Directors
Independent Auditor's Report to the Members of Goodwin PLC
www.goodwin.co.uk
Registered in England and Wales, Number 305907 Established 1883
Directors: T. J. W. Goodwin M. S. Goodwin S. R. Goodwin (Chairman) (Managing Director) (Managing Director) Mechanical Refractory Engineeering Division Engineering Division
J. Connolly S. C. Birks B. R. E. Goodwin J. E. Kelly (Non-Executive Director)
Secretary and registered office: Registrar and share transfer office: Mrs. J. L. Martin, L.L.B., A.C.I.S. Computershare Investor Services PLC, Ivy House Foundry, Hanley, The Pavilions, Bridgwater Road, Stoke-on-Trent, ST1 3NR Bristol, BS99 6ZZ
Auditor: KPMG LLP, One Snowhill, Snow Hill Queensway, Birmingham, B4 6GH
NOTICE IS HEREBY GIVEN that the EIGHTY-FOURTH ANNUAL GENERAL MEETING of the Company will be held at 10.30am on Wednesday, 2nd October, 2019 at Crewe Hall, Weston Road, Crewe, Cheshire CW1 6UZ, for the purpose of considering and, if thought fit, passing the following resolutions which are proposed as ordinary resolutions.
By Order of the Board
J. L. Martin Secretary
Registered Office: Ivy House Foundry, Hanley, Stoke-on-Trent 22nd August, 2019
I am pleased to report a like-for-like 11% increase in pre tax profits to £14.7 million (2018: £13.3 million), see note 3 for clarification. Revenue of £127 million (2018: £125 million) is up 1.8% on the figures reported for the same period in the last financial year. The Directors propose an increased dividend of 96.21p (2018: 83.473p), a 15.3% increase.
Furthermore, I am also delighted to confirm that we have seen a significant rise in the level of sales order input within our Mechanical Engineering Division. Whilst some individual elements would not be notifiable the aggregation is significant for the Group. With this exceptional input, I am able to confirm that, at the time of writing, the Group order input since the start of the new financial year stands at £93 million and the total forward order book stands at a record £165 million (July 2018: £85 million), a 94% increase from this time last year, with yet more large long-term contracts, that we have been targeting over the past few years, still to be placed.
Due to contractual requirements the Company cannot divulge all successes in relation to the significant increase in order intake. However, we can confirm that several orders have multi-year delivery requirements and the Board foresees little risk in executing them, as they utilise the respective companies' core strengths within Goodwin Steel Castings and Goodwin International.
Of particular note in the Mechanical Engineering Division, Goodwin Steel Castings has undergone major change, not only in returning to profitability in the year but also completing its extensive upgrade programme that gives it increased weight capability (casting up to 35 tonnes net weight castings in impact-resistant carbon, stainless and duplex stainless steels) and puts it in a unique global position. With the work that they have gone out and won internationally to date, which is now starting to be delivered, they will never again be as reliant on the petrochemical industry. One such multi-million dollar order Goodwin Steel Castings has received is for cast and machined radiation shielding containment vessels for the USA nuclear decommissioning market.
Easat Radar Systems reported a loss due to lack of throughput and excessive work in progress (WIP) over the year, combined with contract delays whilst working to finalise an off-the-shelf radar system for a major customer. The final documentation approvals for this are all but complete now, which should allow for a reduction in approximately £5 million of WIP this current year as radar systems are shipped.
Over the past decade, Goodwin International has worked closely with world leading valve stockist, RP Valves, who have stocked and re-sold Goodwin dual plate valves. We are pleased to announce that RP Valves has placed a multi-million pound order for axial valves with Goodwin International. By RP Valves ordering premium specification product in bulk at their risk, only selling single items to customers when they have a requirement, it will increase Goodwin's overall axial valve sales in the future as this will lead to Goodwin product being utilised for MRO (Maintenance, Repair and Operational) work, which seldom happens for axial valves, normally due to the project based nature of the business.
Utilising a beneficial twenty year fixed borrowing rate of 1.89%, that was available as a result of the European economic conditions during the year, Noreva took the opportunity to stop renting and purchased the 1.85 acre site that the company is situated on in Mönchengladbach, Germany.
Our Refractory Engineering Division has maintained the significant increase in market share in the investment casting powder sector that it gained last financial year when its major competitor Kerr ceased manufacture. Whilst operating profits in April 2019 have risen only 7.2% compared to April 2018, we will start to see sales within the new financial
year of the 'Silica Free' investment powder technology, for which a patent application was filed in April 2019, with early adopters likely to be the more western countries. This new technology will enable the division to further grow its global market share and help further increase its gross margins in years to come.
The global awareness of the risks of lithium battery fires and requirement for a solution continues to grow. Within the year, Dupré Minerals has put in place a manufacturing agreement with a French company that will manufacture AVD fire extinguishers for Europe.
During the financial year, Goodwin PLC signed an agreement to purchase a 26% minority interest in Jewelry Plaster (Thailand), converting it into a 75% owned subsidiary. We also acquired a further 24% equity in Ultratec (China) and in SRS QD (China) making these 75% owned subsidiaries. We would like to thank our departing Thai equity partner for his efforts in growing these overseas subsidiaries.
Our current working capital as a percentage of revenue is the same as the Group average has been for the last 10 years, resulting in modest gearing of 20% (2018: 11%), despite the high work in progress values within Easat.
We continue to retain, train and develop our employees, with a new cohort of 25 apprentices starting in the Goodwin Engineering Training Centre later this year. The Training Centre is now on the UK register of Learning Providers as well as being approved by the necessary exam boards. With these accreditations in place, the apprenticeship levy on the Group's UK wage bill can now start to be offset against its running costs. We recognise the importance of nurturing talent and bringing highly capable people either through or into the business, as with record low unemployment levels in the UK, we are continuing with our strategy to ensure that we have the right people with the right skill sets to competently execute the work as we grow.
The Board would like to thank John Goodwin and Richard Goodwin, following their retirement from the Board, for their achievement in leading the Company over the past twenty-seven years as Chairman and Managing Director respectively. Over this period the Group's annual pre tax profits increased thirty-three fold and benefitted from the addition of seventeen new subsidiaries, fifteen of which are overseas and the majority of which are located in high growth developing countries. Over the three year period ending 30th April, 2019, the overseas companies have contributed in excess of 50% of pre tax profits, thus emphasising their importance to the Group, from what were small beginnings. The Board is pleased that John and Richard's extensive knowledge will not be lost to the Group as they remain members of the Audit Committee.
Due to the diversity of the business and the global reach, the Board has decided to split the role of Managing Director between Mechanical Engineering and Refractory Engineering, such that appropriate focus and energy can be applied to continue growing these two important but quite different divisions.
Matthew, Simon and I are pleased to have the opportunity to serve as the new Mechanical Engineering Division Managing Director, Refractory Engineering Division Managing Director and Chairman, working with the rest of the Board and Senior Management to carry on driving the Company forwards, for the benefit of all stakeholders.
The Board is once again indebted to our employees and former members of the Board for their devotion to the Group's long-term performance. It is as a result of their outstanding work ethic that the Group has never before been in such a favourable position.
22nd August, 2019 Chairman
T. J. W. Goodwin
Alternative performance measures mentioned above are defined in note 36 on page 82.
| 2019 | 2018 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | £'000 | £'000 | |||||
| CONTINUING OPERATIONS | |||||||
| Revenue … … … … … … |
… | … | … | … | 3, 4, 5 | 127,046 | 124,811 |
| Cost of sales … … … … … |
… | … | … | … | (86,414) | (89,143) | |
| GROSS PROFIT… … … … … … |
… | … | … | … | 40,632 | 35,668 | |
| Other income … … … … … |
… | … | … | … | 6 | - | 1,602 |
| Distribution expenses … … … … |
… | … | … | … | (3,016) | (3,359) | |
| Administrative expenses … … … |
… | … | … | … | (21,205) | (20,331) | |
| OPERATING PROFIT … … … … … |
… | … | … | … | 3 | 16,411 | 13,580 |
| Financial expenses … … … … |
… | … | … | … | 8 | (234) | (590) |
| Share of profit of associate companies … |
… | … | … | … | 14 | 233 | 310 |
| PROFIT BEFORE TAXATION … … … |
… | … | … | … | 3, 6 | 16,410 | 13,300 |
| Tax on profit … … … … … |
… | … | … | … | 9 | (3,963) | (3,865) |
| PROFIT AFTER TAXATION… … … … |
… | … | … | … | 3 | 12,447 | 9,435 |
| ATTRIBUTABLE TO: | |||||||
| Equity holders of the parent … … … |
… | … | … | … | 11,505 | 8,504 | |
| Non-controlling interests … … … |
… | … | … | … | 942 | 931 | |
| PROFIT FOR THE YEAR … … … … |
… | … | … | … | 3 | 12,447 | 9,435 |
| BASIC EARNINGS PER ORDINARY SHARE | … | … | … | … | 10 | 159.79p | 118.11p |
| DILUTED EARNINGS PER ORDINARY SHARE | … | … | … | … | 10 | 149.65p | 118.11p |
| 2019 | 2018 | |
|---|---|---|
| £'000 | £'000 | |
| PROFIT FOR THE YEAR … … … … … … … … … |
12,447 | 9,435 |
| OTHER COMPREHENSIVE (EXPENSE) / INCOME ITEMS THAT MAY BE | ||
| RECLASSIFIED SUBSEQUENTLY TO PROFIT OR LOSS: | ||
| Foreign exchange translation differences … … … … … … |
(383) | (152) |
| Goodwill arising from purchase of minority interest in subsidiaries … |
(772) | - |
| Effective portion of changes in fair value of cash flow hedges … … |
(644) | (294) |
| Change in fair value of cash flow hedges transferred to profit or loss … |
180 | 5,108 |
| Effective portion of changes in fair value of cost of hedging … … |
(489) | - |
| Change in fair value of cost of hedging transferred to profit or loss… … |
49 | - |
| Tax credit / (charge) on items that may be reclassified subsequently to | ||
| profit or loss … … … … … … … … … … |
154 | (818) |
| OTHER COMPREHENSIVE (EXPENSE) / INCOME FOR THE YEAR, NET | ||
| OF INCOME TAX … … … … … … … … … … |
(1,905) | 3,844 |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR … … … … |
10,542 | 13,279 |
| ATTRIBUTABLE TO: | ||
| Equity holders of the parent … … … … … … … … |
9,528 | 12,245 |
| Non-controlling interests … … … … … … … … |
1,014 | 1,034 |
| 10,542 | 13,279 |
The full financial statements and accompanying notes are on pages 39 to 92.
The Group's main OBJECTIVE is to have a sustainable long-term engineering based business with good potential for profitable growth while providing a fair return to our shareholders.
The Board's STRATEGY to achieve this is:
The Group's focus is on manufacturing within two sectors, mechanical engineering and refractory engineering, and through this division of our manufacturing activities, the Group benefits from market diversity. Further details of our business and products are shown on our website www.goodwin.co.uk/2019.
The Group designs, manufactures and sells a wide range of dual plate check valves, axial nozzle check valves and axial piston control and isolation valves to serve the oil, petrochemical, gas, liquefied natural gas (LNG) and water markets. We generate value by creating leading edge technology designs, globally sourcing the best quality raw material at good prices, manufacturing in highly efficient facilities using up to date technology to provide very reliable products to the required specification, at competitive prices and with timely deliveries.
Our mechanical engineering markets also include high alloy castings, machining and general engineering products which typically form part of large construction projects such as power generation plants, oil refineries, high integrity offshore structural components and bridges. The Group through its foundry, Goodwin Steel Castings, has the capability to pour high performance alloy castings up to 35 tonnes, radiograph and also finish CNC machine and fabricate them at the foundry's sister company, Goodwin International. This capability is targeting the defence industry and nuclear decommissioning, the oil and gas industry, as well as large, global projects requiring high integrity machined castings.
Goodwin International, the largest company in the mechanical engineering division, not only designs and manufactures dual plate check valves, axial nozzle check valves and axial piston control and isolation valves but also undertakes specialised CNC machining and fabrication work for nuclear decommissioning projects. Goodwin International also has a division that is focussed on manufacturing / machining high precision, high integrity components for naval marine vessels. Noreva GmbH also designs, manufactures and sells axial nozzle check valves. Both Goodwin International and Noreva purchase the majority of the value of their sand mould castings from Goodwin Steel Castings and this vertical integration gives rise to competitive benefits, increased efficiencies and timely deliveries.
At Goodwin Pumps India we manufacture a superior range of submersible slurry pumps for end users in India, China, Brazil, Australia and Africa. Easat Radar Systems (Easat) and its subsidiary, NRPL, design and build bespoke high-performance radar antenna systems for the global market of major defence contractors, civil aviation authorities and border security agencies. Easat has a sister company, Easat Radar Systems India, that also manufacturers, sells and maintains radar systems for air traffic control. We create value on these by innovative design, assembly and testing in our own facilities using bought in or engineered in-house components.
Within the refractory engineering division, Goodwin Refractory Services (GRS) primarily generates value from designing, manufacturing and selling investment casting powders, waxes and silicon rubber to the jewellery casting industry. GRS also manufactures and sells investment casting powders to the tyre mould and aerospace industries. The refractory engineering division has six other investment powder manufacturing companies located in China, India, Thailand and Brazil which sell the casting powders directly and through distributors to the jewellery casting industry.
These companies are vertically integrated with another of our UK companies, Hoben International, which manufactures cristobalite, which it sells to the seven casting powder manufacturing companies as well as producing ground silica that also goes into casting powders. Hoben International now also manufactures different grades of perlite.
The other UK refractory company is Dupré Minerals which focuses on producing exfoliated vermiculite that is used in insulation, brake linings and fire protection products, including technical textiles that can withstand exposure to high temperatures and for lithium battery fire extinguishers. Dupré also sells consumable refractories to the shell moulding casting industry.
As can be seen in note 4 to these financial statements, in the year to 30th April, 2019 the refractory engineering division generated 40% of the Group's operating profits and the mechanical engineering division 60%. We had predicted that the 50/50 split, that was seen last year, would likely be maintained in the financial year we have just completed, before it reverted to 40/60. The refractory division did increase its trading profits by 7.2%, but the significant slow down in China associated with the USA-Chinese trade dispute prevented our normal growth of 20%. The mechanical engineering division increased its trading profits by 44%, this being associated with significant improvement in the performance of our Indian pump company and the foundry achieving a profit rather than a loss, as had been seen in the prior two years.
From the geographical segmentation report on page 58 of these Accounts it can be seen that the revenue is fairly evenly spread between the Pacific Basin Countries, UK, Rest of Europe and Rest of World. The rest of Europe figure includes the sales from Noreva, our valve company based in Germany and from NRPL, our radar transceiver company based in Finland. The sales into the USA are relatively low at 6% but over the next two years we expect this to grow significantly with sales to marine and air traffic control customers, which should further enhance the diversity of our territorial market spread.
| 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross profit as a % of revenue |
28.5 | 29.9 | 27.3 | 28.5 | 31.9 | 34.3 | 32.5 | 27.8 | 25.6 | 28.6 | 32.0 |
| Profit before tax (in £ millions) |
13.1 | 13.3 | 8.1 | 12.3 | 20.3 | 24.1 | 20.1 | 12.3 | 9.2 | 13.3 | 14.7* |
| Gearing % (excluding deferred consideration) |
(1.5) | 1.8 | 22.1 | 25.9 | 23.3 | 5.0 | 11.7 | 25.6 | 31.4 | 10.8 | 20.0 |
| Sales per employee per year (in £'000) |
128.4 | 112.4 | 105.5 | 113.7 | 125.7 | 124.1 | 111.8 | 105.4 | 114.0 | 119.8 | 117.4 |
| Dividends proposed (in £ millions) |
4.0 | 2.0 | 2.1 | 2.3 | 3.8 | 3.0 | 3.0 | 3.0 | 3.0 | 6.0 | 6.9 |
The key performance indicators for the business are listed below:
*See note 3.
Alternative performance measures mentioned above are defined in note 36 on page 82.
The alternative performance measures are important to management and the readers of the Annual Report in assessing the Group's performance and benchmarking it within its respective industries.


The dividend policy to pay 38% of post tax profits plus depreciation and amortisation remains unchanged from last year. As detailed in the 2018 Annual Report, historically only 20% of post tax profits plus depreciation and amortisation has been paid to the shareholders of the company over the last twenty years. The proposed 2019 dividend, that is to be voted on at the Annual General Meeting, has been calculated using the Group's adjusted profit after taxation figure, excluding the £1.35 million IFRS 15 impact, as reported in note 3 to these financial statements.
The Group's strong ability to generate cash, coupled with the Board's policy to limit its investments, provides it with the capability to sustainably fund future payments.
Starting from 1st May, 2019 investment decisions relating to designing and developing new products, buying technologically advanced manufacturing plant and machinery, setting up overseas sales organisations and companies and/or buying complementary or competitive companies will be limited to a maximum of 55% of post tax profits plus depreciation and amortisation on a three year rolling annual average.

The Group's operations expose it to a variety of risks and uncertainties. These risks are no different to previous years and they are not expected to change substantially in the foreseeable future. The Directors confirm that they have carried out a robust assessment of the principal risks facing the Company, including those that would threaten its business model, future performance, solvency or liquidity. The key risks are discussed below.
Market risk: The Group provides a range of products and services, and there is a risk that the demand for these products and services will vary from time to time because of competitor action or economic cycles or international trade friction or even wars. As shown in note 4 to the financial statements, the Group operates across a range of geographical regions, and its turnover is split across the UK, Europe, USA, the Pacific Basin and the rest of the world.
This spread reduces risk in any one territory. Similarly, the Group operates in both mechanical engineering and refractory engineering sectors, mitigating the risk of a downturn in any one product area as was seen over the past three financial years. The potential risk of the loss of any key customer is limited as, typically, no single customer accounts for more than 10% of turnover.
As described in the Business Model, the Group generates significant sales not only from the worldwide energy markets but also from naval marine applications, military ship building, vermiculite and perlite to the insulating and fire prevention industry and the jewellery consumer market that our investment casting powder companies indirectly supply through the supply of investment casting moulding powders, waxes and silicone rubber.
Technical risk: The Group develops and launches new products as part of its strategy to enhance the long-term value of the Group. Such development projects carry business risks, including reputational risk, abortive expenditure and potential customer claims which may have a material impact on the Group. The potential risk here is seen as manageable given the Group is developing products in areas in which it is knowledgeable and new products are tested prior to their release into the market.
Product failure/Contractual risk: The risks that the Group supplies products that fail or are not manufactured to specification are risks that all manufacturing companies are exposed to but we try to minimise these risks through the use of highly skilled personnel operating within robust quality control system environments, using third party accreditations where appropriate. With regard to the risk of failure in relation to new products coming on line, the additional risks here are minimised at the research and development stage, where prototype testing and the deployment of a robust closed loop product performance quality control system provides feed back to the design department for the products we manufacture and sell. The risk of not meeting safety expectations, or causing significant adverse impacts to customers or the environment, is countered by the combination of the controls mentioned within this section and the purchase of product liability insurance. The risk of product obsolescence is countered by research and development investment.
Supply chain and equipment risk: Failure of a major supplier or essential item of equipment presents a constant risk of disruption to the manufacturing in progress. Where reasonably possible, management mitigates and controls the risk with the use of dual sourcing, continual maintenance programmes, and by carrying adequate levels of stocks and spares to reduce any disruption.
Health and safety: The Group's operations involve the typical health and safety hazards inherent in manufacturing and business operations. The Group is subject to numerous laws and regulations relating to health and safety around the world. Hazards are managed by carrying out risk assessments and introducing appropriate controls, as well as attending safety training courses.
Acquisitions: The Group's growth plan over recent years has included a number of acquisitions. There is the risk that these, or future acquisitions, fail to provide the planned value. This risk is mitigated through financial and technical due diligence during the acquisition process and the Group's inherent knowledge of the markets they operate in.
Financial risk: The principal financial risks faced by the Group are changes in market prices (interest rates, foreign exchange rates and commodity prices). Detailed information on the financial risk management objectives and policies is set out in note 27 to the financial statements. The Group has in place risk management policies that seek to limit the adverse effects on the financial performance of the Group by using various instruments and techniques, including credit insurance, stage payments, forward foreign exchange contracts, secured and unsecured credit lines, and interest rate swaps.
Regulatory compliance: The Group's operations are subject to a wide range of laws and regulations. Both within Goodwin PLC and its subsidiaries, the Directors and Senior Managers within the companies make best endeavours to ensure we comply with the relevant laws and regulations.
Assessment of principal risks: Changes and likely impact: As part of the Board's risk management and control of principal risks, areas of monitoring and expert advice undertaken are reported upon by the Audit Committee on pages 19 to 21.
Brexit is not seen as a significant issue to the Group. We envisage minimal overall effect in the long-term within our trading companies, as the majority of our trade has little direct interaction within Europe. A significant proportion of our reported revenue to Europe, as set out within note 4, relates to bespoke capital contracts that typically are installed into projects not within the EU, despite the customer being resident in the EU. Our UK imports are not required on a just in time basis nor are they reliant on EU suppliers. Raw materials are primarily sourced from vendors outside of the EU due to cost-effectiveness, with EU suppliers being a dual source for the supply of critical items.
Furthermore, a growing proportion of the Group's workload consists of the supply of niche UK based capabilities into long-term, strategically critical programmes located in the UK and the US where, regardless of the Brexit outcome, both countries remain committed to playing a key role in domestic and global security. Nonetheless, the Board continually monitors and assesses the potential risks of Brexit, by regularly consulting on the matter with the Group's management, suppliers, customers and reviewing and considering the diverse opinions, written by many commentators, be they either for or against Brexit.
We see the impact of a no deal Brexit as a positive for the Group. In this scenario, whilst we would accept that the reversion to default WTO tariff rates may impact negatively on our cost base, the Group is 70% an exporter to ultimate customers outside Europe. The weakening of Sterling, that would be likely to happen as a result, would further enhance the impact of our growing overseas companies' profitability, and our ability to increase exports.
The below table details if and how various Brexit risks will impact the Group's business model, performance, solvency or liquidity.
| Potential Risks | Explanation of the Board's assessment of the potential impact |
Mitigation / Management |
|---|---|---|
| Supply Chain Friction |
The majority of products supplied into Europe are consumables. Whilst customs issues may cause some delays the goods supplied are relatively low value and customers would build up stocks. We also have the ability to supply these products from Thailand, China, India or Brazil should the need arise to circumnavigate any possible issues. For products supplied from Europe to our UK subsidiaries, in all cases we have a viable non-EU dual source option. |
The Group has built flexibility to respond to changes in the operating environment by assessing supplier readiness, investigating alternative domestic supply, globally dual sourcing and increasing logistics options. |
| Effect of changes in import / export taxes |
With the Group's widespread customer base and local manufacturing structure, if World Trade Organisation (WTO) tariffs are imposed the impact is not anticipated to be material to the Group's results. We expect that any increased costs will likely be offset by the further devaluation of the pound Sterling (the positive impact on sales prices would exceed the impact of adverse movements in the cost base), where our imports generally represent 35% of our total costs to manufacture in the UK. |
Management of customers' expectations and contract negotiation to protect against incremental costs and potential contractual delays. Over the next seven years we expect that the UK / US trading relationship tariffs to be a far higher agenda item than the UK's relationship with Europe. |
| Potential Risks | Explanation of the Board's assessment of the potential impact |
Mitigation / Management |
|---|---|---|
| Macro Economic | In the event of a no deal Brexit, further currency devaluation will only aid the Group's global competiveness and increase the reported net worth and the Sterling value of dividend receivables from the overseas companies. |
It is the Group's policy to hedge material transaction based currency exchange exposures. |
| Movement of Labour |
The Group is not dependent on low skilled labour and it will not be affected by its shortage in the event that the movement of EU citizens is restricted. |
We continue with our 25 per year apprentice hiring programme, which has local accolade. |
| Regulatory and Policy |
With the Group's product offerings and the commencement of major UK and US programmes, the Board considers the Group is well protected against regulatory change and the loss of market access upon which other businesses may be reliant. |
N/A |
| Tax | The Group does not rely on double taxation treaties and cash flow impacts as a result of potential changes in VAT are insignificant. |
Regular assessment and sensitivity testing. |
| Financing | Liquidity risks are mitigated with the use of three independent banks, committed facilities, and staggered renewal dates (see note 27). |
The Board has assessed the Company's banks' health and continually monitors their Brexit exposure and strategy. |
The Brexit related sensitivity or scenario testing has not indicated that there are any impairment, viability or going concern issues.
Environmental pollution and emissions are a major challenge across all manufacturing, specifically steel foundries.
More than 70% of Goodwin PLC's greenhouse gas (GHG) emissions are geogenic in that they were released during processes of melting steel.
With the foundry returning to profitability, the Group has seen a substantial increase, nearly double, in production of advanced steels using nitrogen, the processing of which has involved higher N2O affecting our scope 1 direct emissions. Nonetheless the direct scope 1 emissions has been limited to a 16% increase, down 28% versus four years ago when turnover was at a similar level.
Understanding the context is essential to comprehend the impact to the wider society and the global effort to curb climate change.
The products supplied by the foundry to the global energy generation markets are at the forefront of technology that benefits its users via the dramatically reduced emission levels at which energy can be generated within the modern turbines and power generation equipment that can be built with Goodwin products.
Nonetheless the company continues to seek ways in which to reduce its energy use and greenhouse gas emissions footprint, using robotics, enhanced waste management and efficient energy production yields.
Since 2011, we have been reporting on the increase / decrease in our CO2 emissions, and this is our fifth GHG emissions report in line with the latest UK reporting requirements.
The reported CO2 emissions are detailed below:
The sites reporting GHG data are the same as those consolidated in the Group's financial statements, and we have included all material qualifying emissions around the Group for the years to 30th April, 2019 and 30th April, 2018. We have used the reporting guidance set out by the BEIS and DEFRA environmental reporting guidelines for 2018 (expiry 31st July, 2019), and used the methodology set out therein, to report our Scope 1 and Scope 2 emissions. Overseas electricity factors have been taken from IEA ©OECD/IEA 2018, covering both OECD and non OECD countries.
We also report under the Carbon Reduction Commitment scheme and the Energy Saving Opportunity Scheme. Under the latter, we have a target to reduce all space heating and lighting by 5% by 2020.
The energy policy is managed by the Group's Energy Savings Opportunity Scheme (ESOS) auditor, reporting to M. S. Goodwin.
| 2019 Tonnes of CO2e |
2018 Tonnes of CO2e |
|
|---|---|---|
| Scope 1 – direct emissions (from Company facilities and vehicles) | 39,351 | 33,840 |
| Scope 2 – indirect emissions (from electricity purchased for own use) | 7,144 | 7,794 |
| Total Scope 1 and Scope 2 emissions | 46,495 | 41,634 |
| Intensity – emissions of total CO2 equivalent reported above per £1 million of Group revenue |
372 | 334 |
The Company made no political donations during the year (2018: £nil).
Donations by the Group for charitable purposes amounted to £65,015 (2018: £53,079). The majority of these were made to local communities within the Group's operating environments.
The Group takes seriously its responsibilities to employees and, as a policy, provides employees systematically with information on matters of concern to them. It is also the policy of the Group to consult where appropriate, on an annual basis, with employees or their representatives so that their views may be taken into account in making decisions likely to affect their interests.
The policy of the Group is to offer the same opportunity to disabled people, and those who become disabled, as to all others in respect of recruitment and career advancement, provided their disability does not prevent them from carrying out the duties required of them in accordance with the requirements of the Equality Act 2010.
During the year a new "Safety Spectrum" initiative has successfully been rolled out across the Group. The initiative has and will continue to drive awareness at all levels, to ensure all employees can assess situations appropriately, are empowered to take action and can communicate to continually improve for everyone's safety.
Following on from last year's Annual Report, we are pleased to report that four of the subsidiaries have achieved the new global health and safety standard, ISO45001, in addition to Goodwin International being awarded ROSPA Gold in the year.
With the appointment of additional health and safety personnel throughout the group, the transition from 18001 for the remaining entities is successfully underway, alongside the continual programme of safety improvements, maintaining a safe working environment.
During the year the Company has continued to communicate to all employees our culture of responsibility and support for local communities where possible.
We are committed to conducting business responsibly and ethically. We endeavour to ensure that our staff, suppliers and business partners adopt the same or similar high ethical standards and values. This applies, but is not limited to human rights, modern slavery, ant-bribery and corruption.
Continual training is carried out to all relevant staff and a variety of third party evaluation services are used on an ongoing basis for agents and other business relationships. We visit major suppliers and write letters in line with the United Nations Global Compact voluntary initiative. The letters invite our major suppliers to adopt, implement and evidence adequate compliance policies. This is all enhanced by an anonymous whistle-blowing system.
The Group is committed to ensuring that everyone should have the same opportunities for employment and promotion based on ability, qualifications and suitability for the work in question. The Group invests in training and development of skills for the Group's future and has a long-term aim that the composition of our workforce should reflect that of the community it serves. Our Diversity policy is implemented through training and development, recruitment, our business culture and the Board's Strategy.
The following tables set out the breakdown of our average number of employees and Board members by gender and age:
| Year ended 30th April, 2019 | Male | % | Female | % | Total |
|---|---|---|---|---|---|
| Main Board and Company Secretary | 8 | 80% | 2 | 20% | 10 |
| Senior Management | 66 | 92% | 6 | 8% | 72 |
| Employees | 825 | 82% | 175 | 18% | 1,000 |
| Total | 899 | 83% | 183 | 17% | 1,082 |
| Year ended 30th April, 2019 |
Age 16 to 21 |
% | Age 22 to 40 |
% | Age 41 to 65 |
% | Age Over 65 |
% | Total |
|---|---|---|---|---|---|---|---|---|---|
| Main Board and Company Secretary |
0 | 0% | 6 | 60% | 2 | 20% | 2 | 20% | 10 |
| Senior Management | 0 | 0% | 16 | 22% | 55 | 77% | 1 | 1% | 72 |
| Employees | 77 | 8% | 471 | 47% | 436 | 44% | 16 | 1% | 1,000 |
| Total | 77 | 7% | 493 | 46% | 493 | 46% | 19 | 1% | 1,082 |
The Group Strategic Report contains forward-looking type statements and information based on current expectations, and assumptions and forecasts made by the Group. These expectations and assumptions are subject to various known and unknown risks, uncertainties and other factors, which could lead to substantial differences between the actual future results, financial performance and the estimates and historical results given in this report. Many of these factors are outside the Group's control. The Group accepts no liability to publicly revise or update these forward-looking statements or adjust them for future events or developments, whether as a result of new information, future events or otherwise, except to the extent legally required.
The Group Strategic Report was approved by the Board on 22nd August, 2019 and is signed on its behalf by:
T. J. W. Goodwin M. S. Goodwin S. R. Goodwin Director Director Director
The Directors have pleasure in presenting their reports and audited financial statements for the year ended 30th April, 2019.
The Directors have presented their Group Strategic Report on pages 3 to 14. The Group Strategic Report is intended to be an analysis of the development and performance of Goodwin PLC and contains a description of the principal risks and uncertainties facing the Group and an indication of likely future developments. The Chairman's Statement is part of the Group Strategic Report of the Directors for the year and provides the financial review, including some of the key performance indicators and future trends of the business. Also included in the Group Strategic Report for the year are the Group's Objectives, Strategy and Business Model on page 6, the Principal Risks and Uncertainties on page 10, and the Corporate Social Responsibility Report on pages 13 and 14.
The Board considers that the Chairman's Statement, the Group Strategic Report, the Directors' Reports and the Financial Statements, taken as a whole, are fair, balanced and understandable and that they provide the information considered appropriate for shareholders to assess the Group's position and performance during the financial year and at the year end, and to assess the business model and strategy.
The Directors recommend that an ordinary dividend of 96.21p per share (2018: 83.473p) be paid to shareholders on the register at the close of business on 6th September, 2019. If approved by shareholders, the ordinary dividend will be paid to shareholders on 4th October, 2019.
The Directors of the Company who have served during the year are set out below.
| J. W. Goodwin R. S. Goodwin M. S. Goodwin |
(Resigned from Board 30th April, 2019) (Resigned from Board 30th April, 2019) |
|---|---|
| S. R. Goodwin | |
| T. J. W. Goodwin | |
| J. Connolly | |
| S. C. Birks | |
| B. R. E. Goodwin | |
| J. E. Kelly (Non-Executive Director) | |
The new Chairman and the two new Managing Directors, who were appointed to office on 1st May, 2019, are each individually having their new appointments voted on at the Annual General Meeting by shareholders, as itemised on the Annual General Meeting agenda. Going forward, the Chairman and the Managing Directors will not retire by rotation.
The Directors retiring in accordance with the Articles are Mr. J Connolly, Mr. S. C. Birks and Mr. B. R. E. Goodwin who, being eligible, offer themselves for re-election.
No Director has a service agreement with the Company, nor any beneficial interest in the share capital of any subsidiary undertaking. The Chairman does not have any other significant external appointments.
The Company has been notified that as at 15th August, 2019, the following had an interest in 3% or more of the issued share capital of the Company:
J. W. and R. S. Goodwin 2,129,153 shares (29.57%), J. W. and R. S. Goodwin 1,361,486 shares (18.91%). These shares are registered in the names of J. M. Securities Limited and J. M. Securities (No. 3) Limited respectively. J. H. Ridley 500,647 shares (6.95%), Rulegale Nominees (JAMSCLT) 344,984 shares (4.79%).
In line with LR 9.2.2AB R, relating to Controlling Shareholders, the Company confirms that a written and legally binding agreement is in place, which complies with the provisions set out in LR 6.5.4 R.
The Company's issued share capital comprises a single class of share capital which is divided into ordinary shares of 10p each. Information concerning the issued share capital in the Company is set out in note 26 to the financial statements on page 72.
All of the Company's shares are ranked equally and the rights and obligations attaching to the Company's shares are set out in the Company's Articles of Association, copies of which can be obtained from Companies House in England and Wales or by writing to the Company Secretary.
There are no restrictions on the voting rights of shares and there are no restrictions in their transfer other than:
Additionally, the Company is not aware of any agreements between shareholders of the Company that may result in restrictions on the transfer of ordinary shares or voting rights.
Following the passing of a Resolution at the Company's Annual General Meeting on 5th October, 2016 to approve an Equity Long Term Incentive Plan ("LTIP") for the Executive Directors, the Directors have statutory authority to issue shares in connection with the exercise of options granted under the LTIP. The Directors have not been given authority to issue or buy back shares of the Company other than in respect of the LTIP. The LTIP earn-out for each of the eight Directors, who were eligible under the scheme, when it was approved, is 61,200 shares each and these are exercisable within five years from 1st May, 2019. As at 5th August, 2019, no Director has exercised or sold any of the shares that he has been awarded under the LTIP scheme.
The Group invests significantly in research and development. Announced earlier in the year, Goodwin Refractory Services has developed the world's first 'respirable silica free' investment casting powder for the global jewellery industry.
Further investments included enhancements to our submersible slurry pumps range, axial flow control valve developments, vermiculite dispersions and radar systems.
The Group's committed loan facilities include a change of control clause, which states that a change of control of the parent Company will be classed as an event of default and would enable the providers at their discretion to withdraw the facilities.
All shareholders are encouraged to participate in the Company's Annual General Meeting. No shareholder meeting has been called to discuss any business other than ordinary business at the Annual General Meeting.
The Board complies with the recommendations of the UK Corporate Governance Code that the notice of the Annual General Meeting and related papers should be sent to shareholders at least twenty working days before the meeting.
The Directors attend the Annual General Meeting. The Chairman and other members of the Board and the Chair of the Audit Committee and Audit Committee members will be available to answer questions at the forthcoming Annual General Meeting. In addition, proxy votes will be counted and the results announced after any vote on a show of hands.
The Chairman ensures that the views of shareholders are communicated to the Board as a whole, ensuring that Directors develop an understanding of the views of shareholders. Any individual requests for information from shareholders are dealt with by the Chairman, and where any such requests are subject to restraint in that any disclosure would give rise to share price sensitive information, then the requests would be declined, or referred to the Board for release to all shareholders through the Stock Exchange.
The Directors, after having reviewed the projections and possible challenges that may lie ahead, believe that, armed at the year end with £15 million of unutilised committed facility, there is a reasonable expectation that the Group has adequate resources to continue in operational existence for at least twelve months from the date of approval of these financial statements, and have continued to adopt the going concern basis in preparing the financial statements.
In accordance with provision C.2.2 of the Governance Code the Directors have assessed the Group's viability over a three year period to 30th April, 2022.
While the Board has no reason to believe that the Group will not be viable over a longer period, the Board believes that a three year period is prudent, whilst providing the readers of the report with a sensible degree of confidence.
The assessment has taken into account the Group's current position, committed long-term financing and its visibility of the operational workload with the potential impact of the principal risks and uncertainties documented within the Group Strategic Report, resulting in the Directors' confirmation that they have a reasonable expectation that the Group will be able to continue in operation and meet its liabilities as they fall due during this period.
In accordance with Section 489 of the Companies Act 2006 and the recommendation of the Board of Directors, a resolution is to be proposed at the Annual General Meeting for the re-appointment of KPMG LLP as auditor of the Company.
Approved by the Board of Directors and signed on its behalf by:
Chairman
T. J. W. Goodwin 22nd August, 2019
The Board comprises six Directors and an independent Non-Executive Director; the Audit Committee comprises the Non-Executive Director who is the Audit Committee Chair, and three other members, the previous Chairman, the previous Managing Director and the previous Company Secretary, all of whom had held these positions for the past twenty-seven years and have very substantial knowledge and experience of the diversified Group's people, product ranges and the very diversified overseas markets in which the Group operates. The Board and the Audit Committee fulfil the roles required for effective corporate governance and the Board considers that it has the right governance to execute its strategy to achieve its objectives.
The Board has always felt that it should be recognised that what may be appropriate for the larger company may not necessarily be so for the smaller company, a point raised previously in the Cadbury Code of Best Practice. Whilst conscious of its non-compliance with certain aspects of the revised Code as detailed below, it does not believe that at this stage in the Group's development and circumstances it is appropriate to change its own operational or governance structure with the sole objective of achieving compliance with the revised Code given that the Board's current corporate governance strategy has been accepted by a large majority of its shareholders.
For the past four years the Company has had one Non-Executive Director who is also the Chair of the Audit Committee, which has three other members as described above. This is not in full compliance with the revised Code, but for a small company, due to the limits of time availability and cost, the Board considers this as an optimum compromise that is beneficial to shareholders and the Group's long-term interests. For specific independent expertise the Board engages independent consultants.
Compliance statement under the UK Corporate Governance Code 2016
The Company is required to report on compliance throughout the year. In relation to all of the provisions except those mentioned below, the Company complied throughout the period.
As noted in the introduction above, the Group does not comply with aspects of the Code's requirements under provisions A4.1, A4.2, B1.2, and C3.1 in terms of having a senior independent Director. Since 14th April, 2015 a Non-Executive Director with the role of Chair of the Audit Committee has been appointed. The Group does not have a Remuneration Committee or a Nominations Committee as required under provisions B2 and D2.1 and 2.2.
The roles of the Chairman in running the Board and the Managing Directors in running the Group's businesses are well understood. It is not considered necessary to have written job descriptions. This is contrary to provision A2.1. The Chairman and Managing Directors do not retire by rotation, which is contrary to provision B7.1 of the Code.
There is no formal schedule of matters reserved for the Board, which is contrary to provision A1.1.
During the year, the Board met formally ten times, and details of attendees at these meetings are set out below:
| J. W. Goodwin (Chairman) | … | … | 9 out of 10 attended (Resigned from Board 30th April, 2019) | ||||
|---|---|---|---|---|---|---|---|
| R. S. Goodwin (Managing Director) … | 9 out of 10 attended (Resigned from Board 30th April, 2019) | ||||||
| M. S. Goodwin | … | … | … | … | 10 out of 10 attended | ||
| S. R. Goodwin | … | … | … | … | 9 out of 10 attended | ||
| T. J. W. Goodwin … | … | … | … | 9 out of 10 attended | |||
| J. Connolly … | … | … | … | … | 10 out of 10 attended | ||
| S. C. Birks | … | … | … | … | … | 9 out of 10 attended | |
| B. R. E. Goodwin … | … | … | … | 9 out of 10 attended | |||
| J. E. Kelly | … | … | … | … | … | 7 out of 10 attended | |
The Chairman and Managing Directors do not retire by rotation. With this exception, all Directors retire at the first Annual General Meeting after their initial appointment and then by rotation at least every three years.
The Board retains full responsibility for the direction and control of the Group and, whilst there is no formal schedule of matters reserved for the Board, all acquisitions and disposals of assets, investments and material capital-related projects are, as a matter of course, specifically reserved for Board decision.
The Board meets regularly with an agenda to discuss corporate strategy; to formulate and monitor the progress of business plans for all subsidiaries and to identify, evaluate and manage the business risks faced. The management philosophy of the Group is to operate its subsidiaries on an autonomous basis, subject to overall supervision and evaluation by the Board, with formally defined areas of responsibility and delegation of authority. The Group has formal lines of reporting in place with subsidiary management meeting with the Board on a regular basis. Regular informal meetings are also held to enable all members of the Board to discuss relevant issues with local management and staff at the business units.
The Audit Committee is made up of the following: J. E. Kelly (Chair), J. W. Goodwin, R. S. Goodwin and P. Ashley and the Audit Committee reports to the Board. The Audit Committee has met formally nine times since the issue of the Annual Report for the year ended 30th April, 2018, with all members attending each meeting. The responsibility of the Audit Committee is explained in the Audit Committee Report on pages 19 to 21. The Audit Committee takes into account the Company's corporate Mission Statement, Objectives and Strategy, and reviews investor correspondence and comments, regulatory changes, current issues and market trends. The Audit Committee uses expert opinion where considered appropriate.
The Managing Directors, Chairman and Audit Committee address the development and training needs of the Board as a whole. An evaluation of the effectiveness and performance of the Board and the Directors of subsidiaries has been carried out by the Managing Directors, Chairman and Audit Committee, by way of personal discussions and individual performance evaluation.
All Directors have reasonable access to the Company Secretary and to independent professional advice at the Company's expense.
The external auditor is appointed annually at the Annual General Meeting. The Board, following review and recommendations received from the Audit Committee, considers the re-appointment of the auditor, and assesses on an annual basis the qualification, expertise, cost, independence and objectivity of the external auditor. In addition, the Audit Committee monitors the level of non-audit services provided to the Group by the external auditor to ensure that their independence is not compromised.
The Directors who held office at the date of approval of this Corporate Governance 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 or she ought to have taken as a director to make himself or herself aware of any relevant audit information and to establish that the Company's auditor is aware of that information.
The Board has overall responsibility for the Group's systems of internal controls and risk management which are designed to manage rather than eliminate risk and provide reasonable reassurance against material misstatement or loss.
The Board has primary responsibility for controlling: operational risks; financial risks including funding and capital spend; compliance risks; and political risks. The Audit Committee has been delegated responsibility for corporate reporting, financial risk management and to regularly review the effectiveness of the Group's internal controls together with consideration of any reports from the external auditor. The Audit Committee Report is on pages 19 to 21. Except as noted within this Corporate Governance Report, the Board confirms that the internal control systems comply with the UK Corporate Governance Code.
The Group's main systems of internal controls includes regular visits and discussions between Board Directors and subsidiary management, head of legal, health and safety committee and the Group internal auditor, on all aspects of the business including financial reporting, risk reporting and compliance reporting. In addition, there is Board representation with Goodwin PLC Directors on the boards of the subsidiaries. Any concerns are reported to the members of the Audit Committee and to the Board. The Group maintains a risk register, has business continuity programmes and has insurance programmes that are all regularly reviewed. These procedures have been in place throughout the year and are ongoing to endeavour to ensure accordance with the FRC publication 'Risk Management, Internal Control and Related Financial and Business Reporting'. The Board considers that the close involvement of Board Directors in all areas of the day to day operations of the Group's business, including considering reports from management and discussions with senior personnel throughout the Group, represents the most effective control over its financial and business risks system, by providing an ongoing process for identifying, evaluating and managing the principal risks faced by the Group. In particular, authority is limited to Board Directors in key risk areas such as treasury management, capital expenditure and other investment decisions.
The close involvement of Board Directors in the day to day operations of the business ensures that the Board has the financial and non-financial controls under constant review and so it is not currently considered that formal Board reviews of these controls would provide any additional benefit in terms of the effectiveness of the Group's internal control systems.
The Board recognises the importance of an effective internal audit function to assist with the management and review of internal controls and business risk. The Group internal auditor has made good progress reviewing internal controls, procedures and accounting systems. The Board Directors and Senior Management will continue to have close involvement on a day to day operational basis and the scope and results of internal audit work to be performed will be kept under review in the coming year.
The Board considers that certain functions are best carried out by independent external bodies with specific expertise, who then report to the Board directly or through the Audit Committee.
The Board confirms that it has not been advised of any material failures or weaknesses in the Group's internal control systems.
Approved by the Board of Directors and signed on its behalf by:
Chairman
T. J. W. Goodwin 22nd August, 2019
The key role of the Audit Committee is to provide confidence in the integrity of the Group's financial risk management, internal financial controls and corporate reporting. The Audit Committee, as empowered by the Group's Board of Directors, has responsibility for:
The Audit Committee discharges each of its above responsibilities as follows:
The Chair of the Audit Committee is an independent Non-Executive Director. The other members of the committee either are persons with experience in the Group's typical products and or markets or have historical knowledge of the business and activities of the Group. Regular meetings are held between members of the Audit Committee, Directors of Goodwin PLC and its subsidiaries, General Managers and Senior Management of the UK subsidiaries. Each overseas subsidiary is typically visited at least once during the year by a member of the Audit Committee, and/or by a Main Board Director, for meetings with the General Managers and Senior Management with reports sent back to the Audit Committee. Members of the Audit Committee are involved in regular discussions with the Directors, General Managers and Senior Management of each subsidiary where the positions taken on subjective financial matters are discussed. Any areas where the Audit Committee feels that the positions taken within any particular subsidiary are either inappropriate or merit further discussion are documented for further discussion by the Board of Directors of Goodwin PLC.
For the half year Interim Report, the Audit Committee reviews the financial and non-financial content, including the Chairman's Statement, and reviews the financial statements and qualitative notes of the financial statements, to help ensure that they are balanced, relevant, compliant with relevant accounting standards / legislation, and are consistent and complete. The Audit Committee reports to the Board of Directors their views as to whether the half year Interim Report, taken as a whole, is fair, balanced and understandable and provides the information necessary for shareholders to assess the Group's half year performance. The figures in the half year Interim Report are not audited, but the external auditor is given sight of these before publication.
For the full year Annual Report, the Audit Committee reviews the financial and non-financial content of the Group Strategic Report, including the Chairman's Statement; the Corporate Governance Report; the Directors' Report; the Directors' Remuneration Policy and Report; and reviews the financial statements and the qualitative notes to the financial statements to examine whether the content is balanced, relevant, compliant with relevant accounting standards / legislation, and are consistent and complete. The Audit Committee has discussed the full year Annual Report and their views with the Group external auditor. The Audit Committee confirmed to the Board that in its opinion the proposed Annual Report for the year ended 30th April, 2019 appropriately represents the Group's trading position and, taken as a whole, is fair, balanced and understandable and provides the information necessary for shareholders to assess the Group's full year performance, its position at the year end, and its objectives, strategy and business model.
To assess the effectiveness of systems for internal financial controls, financial reporting and financial risk management, the Audit Committee reviews reports from Main Board Directors on the Group's subsidiaries; reviews reports from the Group Chief Accountant; reviews reports from General Managers of the Group's subsidiaries; reviews quarterly financial reports; reviews reports from internal and external audit; reviews reports from independent external consultants; and reviews the Group's risk register, business continuity programmes and levels of insurance.
The terms of reference for the Audit Committee and how it discharges its duties have been presented to the Board and ratified.
As a method of adding formality to the management of risk within all Group companies, Steven Birks, a Goodwin PLC Director, continues to mentor each subsidiary in enhancing their risk analysis and controls and reports to the Audit Committee. He spends one day per week on this task, focussing initially on overseas companies, and areas being scrutinised in detail, other than risks individual to each company, are:
A review of the effectiveness of Know Your Customer (KYC), credit insurance, political risk insurance and contract terms and conditions has been completed. Gallagher have recently been appointed to carry out a review of insurance policies in place at the overseas subsidiaries and comment on any areas of concern.
This remains as stated last year and, upon review, no customer accounts for more than 10% of the annual Group turnover. The country and sector dependency for the year is shown by the charts on the Investor's section of the Company website, www.goodwin.co.uk/2019.
The performance of new products issued to market always has a degree of risk until a multi-year track record has been attained. This statement relates to all Group companies in both the Mechanical and Refractory Engineering Divisions.
This has been reviewed and is unchanged from that previously stated.
As reported in note 13, the Group at the end of the current financial year acquired the equity interests of a minority interest stakeholder in Ultratec, Ying Tai, Jewelry Plaster, and Asian Industrial with the latter two companies moving from associated companies to subsidiary companies of the Group as a result of the purchase. No further company acquisitions have been made in the year.
This has been reviewed and is as stated last year with the perceived increased volatility in exchange rates and the possibility of high foreign exchange hedging costs for forward long-term contracts.
The Audit Committee continues to monitor regulatory compliance, training and competency. The Committee is aware of the recently enacted Climate Change Act 2008 (2050 Target Amendment) Order 2019 and will be reviewing its impact on the Group.
During the year UK Managing Directors, General Managers and accountants attended a training presentation given by Price Waterhouse Cooper on IFRS 15, the new Revenue Recognition standard.
Following a review by the Board of the age profile of senior managers, management capacity overload within each Group company and skill gaps, a recruitment initiative continues.
During the year the Audit Committee continued to monitor the risks posed affecting information security and the steps taken to minimise these.
The Audit Committee also reviews and comments to the Board on major capital purchases or company acquisitions being proposed by the Board of a unit or linked value greater than £2 million. Gross proposed or actual capital expenditure of all Group companies is also reviewed to help ensure the Board is aware of how such expenditure will affect the limits agreed to be in place at the time.
The Audit Committee has confirmed its view to the Board that in its opinion, the Group carries relevant internal controls and risk management systems appropriate to minimise the perceived risks of the Group's business.
KPMG LLP has been the Group's auditor for more than twenty years and whilst, during this time, no formal competitive tender process has taken place, the Directors (historically) and the Audit Committee have, until this year, considered that the cost of the audit is competitive when compared against listed companies of a similar size. In line with the recent changes in legislation with regards to auditor appointments, the Company has now obtained competitive tenders for its audit services and will change within the next two years.
KPMG LLP has during the year provided non-audit services to the Group. The cost of these non-audit services is a small fraction of the annual Group audit fee itself. Given the quantum of non-audit fees involved and that the Group's total fees paid to KPMG LLP are very small compared to their total annual fee generation, we believe that there has been no issue as regards the objectivity and independence resulting from these non-audit services. The Company has, for many years now, used a different accountancy practice to that of the statutory auditor for its UK tax services, which further enhances both objectivity and independence.
The Audit Committee has met formally with the Group's external auditor, KPMG LLP, to discuss the full year Annual Report, and has met with and discussed matters with them as part of the audit process during the current financial year being reported on. No material concerns were raised during these meetings or discussions. The Audit Committee was satisfied with the external auditor's independence and the effectiveness of the audit process, and has recommended to the Board to propose the re-appointment of KPMG LLP as the external auditor at the Annual General Meeting on 2nd October, 2019.
There is regular contact with Directors and employees and open and honest discussion is encouraged. Shareholders who have asked to visit the Company have done so.
The Group has a whistle-blowing policy in place whereby employees can report any suspected misconduct or concerns, either anonymously on a dedicated telephone line, or to the Chairman, the Company Secretary or the external auditor. Such calls are investigated and are reported to the Audit Committee. The Audit Committee has confirmed to the Board that the Group's whistle-blowing policy and procedures are appropriate.
The scope of internal audit has been set by the Audit Committee and the results reviewed.
The internal audit function operates a random rotation policy which prioritises based on materiality and endeavours to cover all Group subsidiaries at least once within a three year cycle either via the Group Internal Auditor or by the Group Managing Directors.
The Audit Committee reviewed what it considered to be the accounting estimates and judgement areas within the Group Annual Report for the year ended 30th April, 2019.
The Audit Committee also took account of the findings of KPMG LLP in relation to their external audit work for the year.
In particular, the Audit Committee considered the following principal risk area:
The impact of the new Accounting Standards, IFRS 9 and IFRS 15, has been considered by the Audit Committee. The latter of these is seen as a key estimate / judgement area for the Audit Committee. Under certain circumstances, IFRS 15 mandates that revenue and profit be recognised in the profit and loss account before the goods are actually shipped, which may lead to corrections in subsequent periods. This impacts on companies within our Mechanical Engineering segment where we have bespoke contracts which carry termination for convenience clauses inclusive of profit in the event of a customer contract cancellation. The consequence here is that the Standard mandates that we take profit on our work in progress and show the result as revenue despite the goods not being shipped. The Audit Committee's key concern here is the risk that estimates and judgements made in good faith at the balance sheet date may lead to adjustments in subsequent periods.
Having considered IFRS 9, we do not see this as a key estimate / judgement area. Given that our debts are credit insured where possible and our historical incidence of bad debts is low we envisage little impact from the Standard on fair valuing our trade debtors. Also the hedging mechanics within IFRS 9 are similar to the requirements under its predecessor IAS 39 in terms of the impact on our financial statements.
J. E. Kelly 22nd August, 2019 Chair of the Audit Committee
This report includes the Group's Remuneration Policy for Directors and sets out the Annual Directors' Remuneration Report.
The Group's policy in respect of Directors' remuneration is to provide individual packages which are determined having due regard to the Group's current and projected profitability, the employee's specific areas of responsibility and performance, their related knowledge and experience in the Group's specific fields of operation, the external labour market and their personal circumstances whereby a package to remunerate and motivate the individual so as to best serve the Group is set. Individual salaries are also indirectly linked up and down to the time allocated and perceived effort by the Director to the Group's business. Many Directors, as indeed employees, put in hours of work way beyond what could be requested and such personal devotion to duty by a Director is rewarded without formulae. All Board members have access to independent advice when considered appropriate. In forming its policy, consideration has been given to the UK Corporate Governance Code best practice provisions on remuneration policy, service contracts and compensation and has considered the remuneration levels of Directors of comparative companies.
At the Annual General Meeting on 5th October, 2016, shareholders' approval was given for the Equity Long Term Incentive Plan ("LTIP"), a performance related incentive plan for Directors of the Company providing incentives to the Directors to deliver future value to shareholders and subject to stretching targets. Shareholders also approved a revised Directors' Remuneration Policy incorporating the new LTIP.
The performance target required the Directors to continue to grow the Total Shareholder Return ("TSR") of the Company over and above the 166.09% growth achieved between 2009 and 2016 with the maximum vesting under the LTIP only achievable if TSR growth equals at least 366.09% over the ten years between 2009 and the end of the performance period in 2019. The LTIP scheme completed on 30th April, 2019 and resulted in the Directors being awarded 61,200 shares each out of a possible 72,000 for the three year period. No new LTIP scheme is being considered or proposed.
The remuneration policy for other employees is broadly based on principles consistent with the policy for Directors. Salary reviews take into account Group performance as well as subsidiary performance, local pay and market conditions.
Whilst being aware of the requirements to show in graph form the breakdown of base pay, bonus pay, pension and long-term benefits, the Group is unable to comply with this requirement as Directors are not paid in accordance with any specific performance criteria or KPIs. Directors are paid based on their level of activity within the Group, their knowledge and experience of the Group's activities or similar, the performance of the Group versus market opportunity whilst also considering the Director's personal circumstances and the salary needed to ensure continuity of employment. This in itself may result in decreases or increases in Director salary within any year as illustrated in the matrix below.
| Element of Pay |
Purpose and Link to Strategy |
Operation | Maximum | Performance Targets |
Changes for 2018/2019 |
|---|---|---|---|---|---|
| Salary | Reflects the Directors' level of activity and achievement within the Group, their knowledge and experience of the Company's activities or similar, the performance of the Group versus market opportunity, whilst also considering the salary needed to ensure continuity of employment. |
Reviewed annually at the anniversary of the previous salary adjustment for the individual Director. |
Generally in line with inflation and the wage/salary increase awarded to employees, but this is not rigid. |
The Group's performance, good or bad, may result in the salary being flexed. |
The Managing Director sets the base increase in salaries. For the period May, 2018 to April, 2019, the increase was generally 3.1%. |
| Bonus | No bonus strategy or incentive is agreed or contractual with any Director. Should any be awarded, it is discretionary and generally between 0% and 25%, but with a maximum of 60%, as determined by the Managing Director and audited by the Chairman. |
Following review of the half year and year end results of the Company. |
60% of salary | N/A | No exceptional bonuses were paid this year. |
| Element of Pay |
Purpose and Link to Strategy |
Operation | Maximum | Performance Targets |
Changes for 2018/2019 |
|---|---|---|---|---|---|
| Equity Long Term Incentive Plan |
Reflects the Directors' contribution to achieving growth in shareholder value. |
Awards have been granted in the form of options with an exercise price equal to the nominal value of a share. Options vested and became exercisable following 30th April, 2019 but only subject to performance measured at that time. |
Awards entitled each holder to earn up to 1% of the share capital of the Company subject to the performance condition. |
An Award vested and became exercisable over 0.05% of the share capital of the Company for every 10% increase in the TSR of the Company at the end of the three financial years ending on 30th April, 2019 with a base year of 2009 but excluding the growth already achieved up to 30th April, 2016. |
The LTIP has ended and options have vested as outlined on page 28. |
| Pensions | All Directors have 3% added to their gross remuneration which, by nature of salary sacrifice, is put into a pension scheme where they have direct dealings with the selected investment fund provider. |
Monthly payments |
Currently 3% of gross remuneration |
N/A | No changes. This policy was adopted in October 2013 for the Directors and entire UK workforce. |
| Other benefits | Fully expensed car or cash alternative, health insurance or other services. |
N/A | N/A | N/A | See details of the Directors' emoluments on pages 27 and 28. |
We believe the above meets the requirement of Schedule 8, Companies Act 2006, regarding the changes in 2018/19. The Policy and Report is signed by the Chairman and the Managing Directors.
In any company there are specific individual circumstances that on occasions will merit special treatment in a given year for a Director either to keep or look after the person, indeed no different than we may do for an employee. In the matrix of remuneration for Directors you will note the Company has given itself flexibility to deal with specific circumstances which may not even be able to be made public for confidentiality reasons of which there are many. However, bearing in mind the performance of the Company over the past twenty years and more and that the Directors' salaries are anything but excessive versus the norm of other PLCs, this is the Board's policy.
For reference the TSR of Goodwin PLC versus the FTSE 100 and the FTSE 350 is shown below for not only the last five but also the last ten years and the last twenty years.
| Goodwin | FTSE 100 | FTSE 350 | ||||
|---|---|---|---|---|---|---|
| TSR for last 5 Years | … | … | … | (13.8)% | 33.1% | 34.8% |
| TSR for last 10 Years … | … | … | 336.9% | 154.8% | 166.1% | |
| TSR for last 20 Years … | … | … | 9,259.8% | 127.5% | 159.2% |
The TSR achieved by the Company over the past five years is below the average of the FTSE 100 and FTSE 350. This has been a feature of exceedingly high growth in the period more than five years ago and the effect of the global contraction of capital expenditure in the oil, gas and mining industries over the past three years all of which are only just starting to recover. The TSR for the last ten years and the last twenty years still far outstrips the performance of the FTSE 100 and the FTSE 350.
As is required by the Listing Rules, we show in graph form both the salary of the Managing Director of Goodwin PLC and the TSR over the past ten years. We, however, do not list out the salary of the Financial Director of Goodwin PLC versus the TSR as in Goodwin PLC we have a Group Chief Accountant (J. Connolly) who carries out 75% of the duties of a Financial Director and who is also a Director of Goodwin PLC, but we do not have what would generally be known as a Financial Director. This is for the reason that certain decisions that outsiders might consider are the sole responsibility of the Financial Director are not. In Goodwin PLC it is a team effort and such decisions are made not only by the Group Chief Accountant but also by the Managing Directors and the Chairman.
The Company put the Remuneration Policy to the vote of the Annual General Meeting in 2016 when it was passed by 94.22% of those who voted. The Company will be putting the Remuneration Policy to the vote again in 2019, which is three years from the last vote, as is required by the Listing Rules.
For confidentiality and flexibility reasons, the Board policy is not to disclose exit/termination payments to Directors but the policy is to remain within the law, to fairly compensate good leavers and minimise payments to bad leavers. In the last ten years, the Company has managed to avoid paying any termination payments to bad leavers. It is, however, Board policy to limit termination payments to a maximum of 100 % of gross annual salary and should such amount be exceeded than it will be reported in the Annual Report giving the reason why.
The Company takes seriously its responsibility for ensuring a fair deal between employees, shareholders, customers and the local community and maintaining an appropriate balance.
The Company does not use or pay any external advisors or consultants for remuneration or incentive policy. Shareholder engagement is by nature of the Annual Report, the Annual General Meeting and the votes therein.
This report is submitted in accordance with the Directors' Remuneration Report Regulations.
The Company's Remuneration Policy for Directors is set by the Board as a whole and is described in pages 22 to 24. The Policy has been followed in the financial year to 30th April, 2019, and will be followed in the next financial year.
The Board of Directors are also the key management personnel as defined in IAS 24.
None of the Directors has a service contract. A Director may resign at any time by notice in writing to the Board. There are no set minimum notice periods but all Directors other than the Chairman and Managing Directors are subject to retirement by rotation and as employees also have notice periods in accordance with law. No compensation as of right is payable to Directors on leaving office.
The table below shows shareholder distributions and total employee expenditure, and the percentage change in both:
| 2019 | 2018 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| £'000 | £'000 | % | |||||||||||
| Ordinary dividends proposed in respect of the year | … | … | … | … | … | 6,927 | 6,010 | 15.3% | |||||
| Total employee costs | … | … | … | … | … | … | … | … | … | 41,189 | 37,137 | 10.9% | |
| Average employee numbers … | … | … | … | … | … | … | … | … | 1,082 | 1,042 | 3.8% |
An ordinary resolution for the approval of the Annual Directors' Remuneration Report will be put to shareholders at the forthcoming Annual General Meeting. The Annual Directors' Remuneration Report presented in the accounts to 30th April, 2018 was put to the shareholders at last year's Annual General Meeting on 3rd October, 2018. The Annual Directors' Remuneration Report was accepted with 99.99% of proxy votes cast in favour.
The following graphs compare the Group's total shareholder return over the ten and twenty years ended 30th April, 2019 with various FTSE indices. The graphs also show the changes in the earnings of the Managing Director for these periods.
The base earnings of the Managing Director during the year have increased by 3.1% from the previous year. The total earnings of the Managing Director for the last five years are:
| 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|
| £'000 | £'000 | £'000 | £'000 | £'000 |
| 374 | 369 | 368 | 385 | 397 |
Total payroll costs, excluding the Managing Director's salary, have increased by 10.9% which is a reflection of internal promotion and the policy of hiring additional senior managers, Directors and employees to smooth the transition to higher levels of Group activity. During the year, the base increase awarded to employees in the UK companies was 3.1 %.
The following graphs have not been audited.
DIRECTORS REMUNERATION POLICY AND REPORT (continued)


The increase in the Goodwin PLC share price since 1999 plus dividends re-invested would mean that £1.00 invested in 1999 by the 30th April, 2019 would be worth £93.60. The increase in the share price since 2009 plus dividends re-invested would mean that £1.00 invested in 2009 would at 30th April, 2019 be worth £4.37.
The auditors are required to report on the following information contained in this section of the Annual Directors' Remuneration Report.
The interests of the Directors in the share capital of the Company at the beginning and end of the financial year were as follows: Number of 10p ordinary shares
| 30th April | 30th April | |||||||
|---|---|---|---|---|---|---|---|---|
| 2019 | 2018 | |||||||
| Beneficial | ||||||||
| J. W. Goodwin | … | … | … | … | … | … | 31,586 | 31,586 |
| R. S. Goodwin | … | … | … | … | … | … | 2,256 | 1,031 |
| J. W. Goodwin and R.S. Goodwin … | … | … | 2,129,153 | 2,129,146 | ||||
| J. W. Goodwin and R.S. Goodwin … | … | … | 1,361,486 | 1,328,882 | ||||
| J. Connolly | … | … | … | … | … | … | 1,222 | 1,222 |
| M. S. Goodwin | … | … | … | … | … | … | 62,653 | 68,675 |
| S. R. Goodwin | … | … | … | … | … | … | 80,866 | 87,530 |
| S. C. Birks | … | … | … | … | … | … | 200 | 200 |
| B. R. E. Goodwin … | … | … | … | … | … | 30,120 | 36,400 | |
| T. J . W. Goodwin… | … | … | … | … | … | 118,487 | 125,253 | |
| Non-beneficial | ||||||||
| J. W. Goodwin and E. M. Goodwin … | … | … | 14,166 | 14,166 | ||||
There have been no changes in the Directors' interests between 30th April, 2019 and 22nd August, 2019.
The following parts of the Remuneration Report are subject to audit.
| Single Total Figure Table Year ended 30th April, 2019 |
Salary | Benefits in kind |
Non-Exec Director's fees |
Pension contrib- utions |
Sub- total |
LTIP* | Total | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2019 | 2019 | 2019 | 2019 | 2019 | 2019 | |||||
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |||||
| J. W. Goodwin | … | … | … | … | 337 | 49 | - | 11 | 397 | 1,940 | 2,337 |
| R. S. Goodwin | … | … | … | … | 339 | 47 | - | 11 | 397 | 1,940 | 2,337 |
| J. Connolly … | … | … | … | … | 204 | 29 | - | 6 | 239 | 1,940 | 2,179 |
| M. S. Goodwin | … | … | … | … | 219 | 25 | - | 7 | 251 | 1,940 | 2,191 |
| S. R. Goodwin | … | … | … | … | 210 | 16 | - | 7 | 233 | 1,940 | 2,173 |
| S. C. Birks … | … | … | … | … | 116 | 23 | - | 4 | 143 | 1,940 | 2,083 |
| B. R. E. Goodwin … | … | … | … | 123 | 11 | - | 4 | 138 | 1,940 | 2,078 | |
| T. J. W. Goodwin … | … | … | … | 132 | 11 | - | 4 | 147 | 1,940 | 2,087 | |
| J. E. Kelly … |
… | … | … | … | - | - | 52 | - | 52 | - | 52 |
| Total … |
… | … | … | … | 1,680 | 211 | 52 | 54 | 1,997 | 15,520 | 17,517 |
* The LTIP column relates to the vesting of the 2016 Equity Long Term Incentive Plan award on 1st May, 2019, based on the ten year performance ended 30th April, 2019. As required by reporting rules, the values in the April 2019 column are calculated on the actual value of vesting of the performance award in April 2019, using the average share price of £31.70 on the 30th April, 2019 and an opening share price on 1st May, 2019 of £32.38. The value attributed for each Director cannot be taken all in year one, and by the rules of the LTIP scheme, any Director must take the value over a three to five year period, with no more than one third of the value taken in any one calendar year.
Details of individual emoluments and compensation – audited (continued)
| Single Total Figure Table Year ended 30th April, 2018 |
Salary | Benefits in kind |
Non-Exec Director's fees |
Pension contrib- utions |
Sub- total |
LTIP | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2018 | 2018 | 2018 | 2018 | 2018 | 2018 | 2018 | |||||||
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |||||||
| J. W. Goodwin | … | … | … | … | … | 325 | 49 | - | 11 | 385 | - | 385 | |
| R. S. Goodwin | … | … | … | … | … | 325 | 49 | - | 11 | 385 | - | 385 | |
| J. Connolly … | … | … | … | … | … | 193 | 31 | - | 6 | 230 | - | 230 | |
| M. S. Goodwin | … | … | … | … | … | 202 | 26 | - | 6 | 234 | - | 234 | |
| S. R. Goodwin | … | … | … | … | … | 209 | 14 | - | 6 | 229 | - | 229 | |
| S. C. Birks … | … | … | … | … | … | 110 | 22 | - | 3 | 135 | - | 135 | |
| B. R. E. Goodwin … | … | … | … | … | 116 | 13 | - | 3 | 132 | - | 132 | ||
| T. J. W. Goodwin … | … | … | … | … | 121 | 15 | - | 4 | 140 | - | 140 | ||
| J. E. Kelly | … | … | … | … | … | … | - | - | 51 | - | 51 | - | 51 |
| Total | … | … | … | … | … | … | 1,601 | 219 | 51 | 50 | 1,921 | - | 1,921 |
Benefits in kind consist of the provision of a fully expensed car, a cash alternative scheme, healthcare insurance or other services.
A resolution for the approval of a long-term incentive plan for the Executive Directors was approved at the Annual General Meeting on 5th October, 2016.
Share options under the LTIP were granted on 5th October, 2016, giving each Director the ability to earn up to a maximum of 1% of the issued share capital, subject to the Company TSR performance, as at 30th April, 2019. The share price on 5th October, 2016 was £22.20 and, as at that date, an external valuer using computerised statistical modelling techniques fair valued the cost to the Company of the incentive scheme at £2.66 million. Subject to performance measured as at 30th April, 2019, options would vest and become exercisable at that time.
An award would vest at the rate of 0.05% of the share capital of the Company for every 10% increase in the TSR of the Company, as compared with the TSR at 30th April, 2019, but excluding the growth already achieved up to 30th April, 2016.
Each 10% growth attainment would equate to 3,600 shares for each Director with no pro-rata shares granted between one growth band and the next.
The Company has no follow-on LTIP incentive plans in place or proposed.
Performance outcomes for the financial year ended 30th April, 2019:
The TSR growth between 30th April, 2009 and 30th April, 2019 was 337% corresponding with share prices of £9.23 and £31.70 respectively. The TSR growth as at 30th April, 2016 was 166% giving an LTIP performance growth of 171%. Therefore the target for the 2016 LTIP has been partially met, vesting 85% of the awards granted, entitling each of the eight Directors to 61,200 shares (17 x 3,600 = 61,200).
The Board is confident that the amount vested is reflective of the long-term value delivered to the business. The depth and length of the oil and gas downturn has been greater than originally expected, nonetheless the hard work of the leadership team has provided new products and customers to put the Company in an improved advantageous position.
The following table sets out the awards made to each of the Executive Directors under the Company's LTIP for the performance period 2009-2019.
| Director at 30th April, 2019 |
Financial measure | of share options |
Number Achieved award % |
Number of share options |
||
|---|---|---|---|---|---|---|
| J. W. Goodwin | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| R. S. Goodwin | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| J. Connolly | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| M. S. Goodwin | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| S. R. Goodwin | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| S. C. Birks | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| B. R. E. Goodwin | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| T. J. W. Goodwin | … | … | TSR performance-based | 72,000 | 85% | 61,200 |
| Total | 576,000 | 489,600 |
Performance outcomes for the financial year ended, 30th April, 2019:
On the 30th April, 2019 there was some fluctuation in the share price impacting the LTIP performance. Consequently, in line with the scheme rules the Board has determined it appropriate in order to moderate the volatility to grant the 2019 LTIP award based on an average share price. Both the two week prior TSR average and the prior twentyfour hour TSR average provide the same 85% award outcome. This outcome also matches the opening price on 1st May, 2019 when the price was £32.38
In October 2013, the Group followed the Government's requirements to set up a pension scheme for all UK employees including Directors. Under this Auto Enrolment Pension arrangement each Director has an amount of 3% of gross remuneration paid into a pension scheme where they have direct dealings with the selected investment fund provider. The employee also contributes a minimum of 4% of remuneration to his/her fund. The pension contributions are to defined contribution pension schemes which are independent of the Company.
The Company has no obligations to make any payments in relation to pensions when a Director leaves service by nature of removal from office, resignation or retirement.
The Annual Directors' Remuneration Report was approved by the Board on 22nd August, 2019 and is signed on its behalf by:
T. J. W. Goodwin M. S. Goodwin S. R. Goodwin Director Director Director
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 by the European Union (IFRSs as adopted by the EU) and applicable law 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 financial 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 Corporate Governance Statement 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.
We confirm that to the best of our knowledge:
We consider the Directors 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.
T. J. W. Goodwin M. S. Goodwin S. R. Goodwin Director Director Director
22nd August, 2019

| Overview | ||
|---|---|---|
| Materiality: Group financial statements as a whole |
£489,000 (2018:£435,000) 3.5% (2018: 3.3%) of Group normalised profit before tax |
|
| Coverage | 92% (2018: 84%) of absolute Group profit before tax* |
|
| Key audit matters | vs 2018 | |
| New risks: | The impact of uncertainties due to the UK exiting the European Union, on our audit |
New |
| Recurring risks: | Revenue recognition - Engineered bespoke revenue recognised over time |
New |
| Revenue recognition Standard product and bespoke engineered product revenue recognised at point in time |
||
| Parent Company: Recoverability of investments in subsidiaries and receivables due from subsidiaries |
||
| The risk | Our response | |
|---|---|---|
| The impact of uncertainties due to the UK exiting the European Union, on our audit Refer to page 11 and 12 (Group Strategic Report) |
Unprecedented level of uncertainty: All audits assess and challenge the reasonableness of estimates, related disclosures and the appropriateness of the going concern basis of preparation of the financial statements. All of these depend on assessments of the future economic environment and the Group's future prospects and performance. In addition, we are required to consider the other information presented in the |
We developed a standardised firm-wide approach to the consideration of the uncertainties arising from Brexit in planning and performing our audits. Our procedures included: . - Our Brexit knowledge: We considered the Directors' assessment of Brexit-related sources of risk for the Group's business and financial resources compared with our own understanding of the risks. We considered the Directors' plans to take action to mitigate |
| Annual Report including the principal risks disclosure and the viability statement and to consider the Directors statement that the Annual Report and financial statements 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. |
the risks: Sensitivity Analysis: When addressing areas that depend on forecasts, we compared the Directors' analysis to our assessment of the full range of reasonably possible scenarios resulting from Brexit uncertainty and, where forecast cash flows are required to be discounted, considered adjustments to discount rates for the level of remaining uncertainty; |
|
| Brexit is one of the most significant economic events for the UK and at the date of this report its effects are subject to unprecedented levels of uncertainty of outcomes, with the full range of possible effects unknown. |
- Assessing transparency: As well as assessing individual disclosures as part of our procedures, we considered all of the Brexit related disclosures together, including those in the strategic report, comparing the overall picture against our understanding of the risks. |
|
| Our results | ||
| - As reported, we found the resulting disclosures in relation to going concern to be acceptable. However, no audit should be expected to predict the unknowable factors or all possible future implications for a company and this is particularly the case in relation to Brexit. |






| 2019 | 2018 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes | £'000 | £'000 | ||||||||||
| CONTINUING OPERATIONS | ||||||||||||
| Revenue … |
… | … | … | … | … | … | … | … | … | 3, 4, 5 | 127,046 | 124,811 |
| Cost of sales | … | … | … | … | … | … | … | … | … | (86,414) | (89,143) | |
| GROSS PROFIT… | … | … | … | … | … | … | … | … | … | 40,632 | 35,668 | |
| Other income | … | … | … | … | … | … | … | … | … | 6 | - | 1,602 |
| Distribution expenses | … | … | … | … | … | … | … | … | (3,016) | (3,359) | ||
| Administrative expenses | … | … | … | … | … | … | … | (21,205) | (20,331) | |||
| OPERATING PROFIT … | … | … | … | … | … | … | … | … | 3 | 16,411 | 13,580 | |
| Financial expenses | … | … | … | … | … | … | … | … | 8 | (234) | (590) | |
| Share of profit of associate companies | … | … | … | … | … | 14 | 233 | 310 | ||||
| PROFIT BEFORE TAXATION | … | … | … | … | … | … | … | 3, 6 | 16,410 | 13,300 | ||
| Tax on profit | … | … | … | … | … | … | … | … | … | 9 | (3,963) | (3,865) |
| PROFIT AFTER TAXATION… | … | … | … | … | … | … | … | 3 | 12,447 | 9,435 | ||
| ATTRIBUTABLE TO: | ||||||||||||
| Equity holders of the parent | … | … | … | … | … | … | … | 11,505 | 8,504 | |||
| Non-controlling interests | … | … | … | … | … | … | … | 942 | 931 | |||
| PROFIT FOR THE YEAR | … | … | … | … | … | … | … | … | 12,447 | 9,435 | ||
| BASIC EARNINGS PER ORDINARY SHARE | … | … | … | … | 10 | 159.79p | 118.11p | |||||
| DILUTED EARNINGS PER ORDINARY SHARE | … | … | … | … | 10 | 149.65p | 118.11p |
The notes on pages 45 to 92 form part of these financial statements.
| 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| £'000 | £'000 | ||||||||||
| PROFIT FOR THE YEAR | … | … | … | … | … | … | … | … | … | 12,447 | 9,435 |
| ITEMS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO PROFIT OR LOSS: | |
|---|---|
| Foreign exchange translation differences … … … … … … |
(383) (152) |
| Goodwill arising from purchase of non-controlling interest in subsidiaries | (772) - |
| Effective portion of changes in fair value of cash flow hedges … … |
(644) (294) |
| Change in fair value of cash flow hedges transferred to profit or loss … |
180 5,108 |
| Effective portion of changes in fair value of cost of hedging … … … |
(489) - |
| Change in fair value of cost of hedging transferred to profit or loss… … |
49 - |
| Tax credit / (charge) on items that may be reclassified subsequently to | |
| profit or loss … … … … … … … … … … |
154 (818) |
| OTHER COMPREHENSIVE (EXPENSE) / INCOME FOR THE YEAR, NET OF INCOME TAX … … … … … … … … … … |
(1,905) 3,844 |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR … … … … |
10,542 13,279 |
| ATTRIBUTABLE TO: | |
| Equity holders of the parent … … … … … … … … |
9,528 12,245 |
| Non-controlling interests … … … … … … … … |
1,014 1,034 |
| 10,542 13,279 |
| Share capital £'000 |
Trans- lation reserve £'000 |
Share- based payment reserve £'000 |
Cash flow hedge reserve £'000 |
Cost of hedging reserve £'000 |
Retained earnings £'000 |
Total attributable to equity the parent £'000 |
Non holders of controlling interests £'000 |
Total equity £'000 |
|
|---|---|---|---|---|---|---|---|---|---|
| YEAR ENDED 30TH APRIL, 2019 |
|||||||||
| Balance at 1st May, 2018 … |
720 | 1,879 | 1,625 | (224) | - | 95,568 | 99,568 | 5,259 | 104,827 |
| Adjustment on initial application of IFRS 9 (net of tax) … |
- | - | - | 52 | (52) | - | - | - | - |
| Adjustment on initial application of IFRS 15 (net of tax) … |
- | - | - | - | - | (684) | (684) | (350) | (1,034) |
| ADJUSTED BALANCE AT 1ST MAY, 2018 |
720 | 1,879 | 1,625 | (172) | (52) | 94,884 | 98,884 | 4,909 103,793 | |
| Total comprehensive income: | |||||||||
| Profit … … … … |
- | - | - | - | - | 11,505 | 11,505 | 942 | 12,447 |
| Other comprehensive income: | |||||||||
| Foreign exchange translation differences … … … |
- | (430) | - | - | - | - | (430) | 47 | (383) |
| Goodwill arising from purchase of NCI interest in subsidiaries |
- | (180) | - | - | - | (592) | (772) | - | (772) |
| Net movements on cash flow hedges … … … … |
- | - | - | (401) | (374) | - | (775) | 25 | (750) |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
- | (610) | - | (401) | (374) | 10,913 | 9,528 | 1,014 | 10,542 |
| Equity-settled share-based payment transactions … |
- | 1,220 | - | - | - | 1,220 | - | 1,220 | |
| Tax on equity-settled share-based payment transactions … |
- | - | 2,146 | - | - | - | 2,146 | - | 2,146 |
| Dividends paid … … … |
- | - | - | - | - | (6,126) | (6,126) | (451) | (6,577) |
| Acquisition of NCI without a change of control … … |
- | - | - | - | - | - | - | (1,750) | (1,750) |
| Disposal of equity investments … … |
- | (225) | - | - | - | - | (225) | - | (225) |
| Acquisition of subsidiary with NCI … … … |
- | - | - | - | - | - | 142 | 142 | |
| Capital contribution … … |
- | - | - | - | - | (262) | (262) | 262 | - |
| BALANCE AT 30TH APRIL, 2019 |
720 | 1,044 | 4,991 | (573) | (426) | 99,409 | 105,165 | 4,126 109,291 |
| Share capital £'000 |
Trans- lation reserve £'000 |
Share- based payment reserve £'000 |
Cash flow hedge reserve £'000 |
Cost of hedging reserve £'000 |
Retained earnings £'000 |
Total attributable to equity the parent £'000 |
Non holders of controlling interests £'000 |
Total equity £'000 |
|
|---|---|---|---|---|---|---|---|---|---|
| YEAR ENDED 30TH APRIL, 2018 |
|||||||||
| Balance at 1st May, 2017 … |
720 | 2,154 | 601 | (4,240) | - | 90,201 | 89,436 | 4,225 | 93,661 |
| Total comprehensive income: | |||||||||
| Profit … … … … |
- | - | - | - | - | 8,504 | 8,504 | 931 | 9,435 |
| Other comprehensive income: | |||||||||
| Foreign exchange translation differences … … … |
- | (275) | - | - | - | - | (275) | 123 | (152) |
| Net movements on cash flow hedges … … … … |
- | - | - | 4,016 | - | - | 4,016 | (20) | 3,996 |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
- | (275) | - | 4,016 | - | 8,504 | 12,245 | 1,034 | 13,279 |
| Equity-settled share-based payment transactions … |
- | - | 1,024 | - | - | - | 1,024 | - | 1,024 |
| Dividends paid … … … |
- | - | - | - | - | (3,137) | (3,137) | - | (3,137) |
| BALANCE AT 30TH APRIL, 2018 |
720 | 1,879 | 1,625 | (224) | - | 95,568 | 99,568 | 5,259 104,827 |
| Notes | 2019 £'000 |
2018 £'000 |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NON-CURRENT ASSETS | ||||||||||||
| Property, plant and equipment | … | … | … | … | … | … | … | 12 | 74,106 | 69,154 | ||
| Investment in associates | … | … | … | … | … | … | … | … | 14 | 739 | 1,963 | |
| Intangible assets… | … | … | … | … | … | … | … | … | … | 15 | 22,354 | 21,138 |
| Other financial assets at amortised cost … | … | … | … | … | … | 17 | 505 | 728 | ||||
| 97,704 | 92,983 | |||||||||||
| CURRENT ASSETS | ||||||||||||
| Inventories… … |
… | … | … | … | … | … | … | … | … | 16 | 50,524 | 28,850 |
| Contract assets … |
… | … | … | … | … | … | … | … | … | 5 | 3,698 | 6,046 |
| Trade receivables and other financial assets | … | … | … | … | … | 17 | 24,964 | 20,053 | ||||
| Other receivables | … | … | … | … | … | … | … | … | … | 18 | 2,715 | 1,861 |
| Derivative financial assets | … | … | … | … | … | … | … | … | 27 | 195 | 364 | |
| Cash and cash equivalents | … | … | … | … | … | … | … | … | 19 | 9,640 | 7,485 | |
| 91,736 | 64,659 | |||||||||||
| TOTAL ASSETS … |
… | … | … | … | … | … | … | … | … | 189,440 | 157,642 | |
| CURRENT LIABILITIES | ||||||||||||
| Interest-bearing loans and borrowings | … | … | … | … | … | … | 20 | 10,198 | 12,468 | |||
| Contract liabilities | … | … | … | … | … | … | … | … | … | 5 | 18,002 | 212 |
| Trade payables and other financial liabilities | … | … | … | … | … | 21 | 20,570 | 17,858 | ||||
| Other payables … |
… | … | … | … | … | … | … | … | … | 22 | 4,771 | 8,821 |
| Deferred consideration… | … | … | … | … | … | … | … | … | 23 | 204 | 500 | |
| Derivative financial liabilities… | … | … | … | … | … | … | … | 27 | 1,693 | 1,535 | ||
| Liabilities for current tax | … | … | … | … | … | … | … | … | 2,356 | 1,174 | ||
| Warranty provision | … | … | … | … | … | … | … | … | … | 24 | 261 | 184 |
| 58,055 | 42,752 | |||||||||||
| NON-CURRENT LIABILITIES | ||||||||||||
| Interest-bearing loans and borrowings | … | … | … | … | … | … | 20 | 20,486 | 5,775 | |||
| Warranty provision | … | … | … | … | … | … | … | … | … | 24 | 232 | 329 |
| Deferred tax liabilities … | … | … | … | … | … | … | … | … | 25 | 1,376 | 3,959 | |
| 22,094 | 10,063 | |||||||||||
| TOTAL LIABILITIES… | … | … | … | … | … | … | … | … | … | 80,149 | 52,815 | |
| NET ASSETS … … |
… | … | … | … | … | … | … | … | … | 109,291 | 104,827 | |
| EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT | ||||||||||||
| Share capital … |
… | … | … | … | … | … | … | … | … | 26 | 720 | 720 |
| Translation reserve | … | … | … | … | … | … | … | … | … | 1,044 | 1,879 | |
| Share-based payments reserve | … | … | … | … | … | … | … | 4,991 | 1,625 | |||
| Cash flow hedge reserve | … | … | … | … | … | … | … | … | (573) | (224) | ||
| Cost of hedging reserve | … | … | … | … | … | … | … | … | (426) | - | ||
| Retained earnings | … | … | … | … | … | … | … | … | … | 99,409 | 95,568 | |
| TOTAL EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT | 105,165 | 99,568 | ||||||||||
| NON-CONTROLLING INTERESTS | … | … | … | … | … | … | … | 4,126 | 5,259 | |||
| TOTAL EQUITY … |
… | … | … | … | … | … | … | … | … | 109,291 | 104,827 |
These financial statements were approved by the Board of Directors on 22nd August, 2019, and signed on its behalf by:
T. J. W. Goodwin M. S. Goodwin S. R. Goodwin
43
| 2019 £'000 |
2019 £'000 |
2018 £'000 |
2018 £'000 |
|
|---|---|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | ||||
| Profit from continuing operations after tax … … … Adjustments for: |
… | 12,447 | 9,435 | |
| Depreciation … … … … … … … |
… | 5,819 | 5,243 | |
| Amortisation of intangible assets … … … … |
… | 1,312 | 1,138 | |
| Financial expenses … … … … … … |
… | 234 | 590 | |
| Foreign exchange losses … … … … … |
… | 66 | 277 | |
| Loss / (profit) on sale of property, plant and equipment | … | 13 | (1,568) | |
| Share of profit of associate companies … … … |
… | (233) | (310) | |
| Equity-settled share-based provisions … … … |
… | 1,220 | 1,024 | |
| Tax expense … … … … … … … |
… | 3,963 | 3,865 | |
| OPERATING PROFIT BEFORE CHANGES IN WORKING | 24,841 | 19,694 | ||
| CAPITAL AND PROVISIONS | ||||
| (Increase) / decrease in inventories … … … … |
… | (11,816) | 8,801 | |
| Decrease / (increase) in contract assets … … … |
… | 1,361 | (6,046) | |
| (Increase) / decrease in trade and other receivables … |
… | (4,288) | 3,421 | |
| Increase in contract liabilities … … … … … |
… | 3,452 | 212 | |
| Increase in trade and other payables | ||||
| (excluding advance payments from customers) … |
… | 1,965 | 2,001 | |
| (Increase) / decrease in unhedged derivative balances … | … | (579) | 5,249 | |
| (Decrease) / increase in advance payments from customers … | (51) | 2,224 | ||
| CASH GENERATED FROM OPERATIONS | 14,885 | 35,556 | ||
| Interest paid … … … … … … … |
… | (524) | (665) | |
| Corporation tax paid … … … … … … |
… | (3,093) | (3,703) | |
| Interest element of finance lease obligations … … |
… | (64) | (89) | |
| NET CASH FROM OPERATING ACTIVITIES … … |
… | 11,204 | 31,099 | |
| CASH FLOW FROM INVESTING ACTIVITIES | ||||
| Proceeds from sale of property, plant and equipment | … 142 |
1,888 | ||
| Acquisition of property, plant and equipment … … |
… (11,451) |
(9,010) | ||
| Additional investment in existing subsidiaries … … |
… (2,668) |
- | ||
| Acquisition of controlling interest in associates net | ||||
| of cash acquired… … … … … … … |
… (425) |
- | ||
| Acquisition of intangible asset … … … … |
… (315) |
(378) | ||
| Development expenditure capitalised … … … |
… (1,500) |
(3,334) | ||
| Dividends received from associate companies … … |
… 1,254 |
441 | ||
| NET CASH OUTFLOW FROM INVESTING ACTIVITIES … | … | (14,963) | (10,393) | |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Payment of capital element of finance lease obligations | … (911) |
(865) | ||
| Proceeds from new finance leases … … … … |
… 424 |
- | ||
| Dividends paid … … … … … … … |
… (6,126) |
(3,137) | ||
| Dividends paid to non-controlling interests … … |
… (451) |
- | ||
| Net proceeds from / (repayment of) loans and | ||||
| committed facilities … … … … … … |
… 8,337 |
(12,044) | ||
| NET CASH INFLOW / (OUTFLOW) FROM FINANCING ACTIVITIES | 1,273 | (16,046) | ||
| NET (DECREASE) / INCREASE IN CASH AND CASH EQUIVALENTS | (2,486) | 4,660 | ||
| Cash and cash equivalents at beginning of year … … |
… | 2,900 | (1,483) | |
| Effect of exchange rate fluctuations on cash held … |
… | 79 | (277) | |
| CASH AND CASH EQUIVALENTS AT END OF YEAR (see note 19) | 493 | 2,900 |
Goodwin PLC (the "Company") is incorporated in England and Wales.
The Group financial statements consolidate those of the Company and its subsidiaries (together referred to as the "Group") and equity account the Group's interest in associates. The parent Company financial statements present information about the Company as a separate entity and not about its Group.
The Group's financial statements have been approved by the Directors and prepared in accordance with International Financial Reporting Standards as adopted by the European Union (EU). The Company has elected to prepare its financial statements in accordance with Financial Reporting Standard (FRS) 101 issued in the UK. These are presented on pages 83 to 92.
The accounting policies set out below have, been applied consistently to all periods presented in these Group financial statements, with the exception of revenue and the cost of derivatives in relation to cash flow hedges, as outlined below.
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.
With the current level of order input, the opportunity for continued profitability remains good for the next twelve months. The impact of working capital requirements on our banking facilities given the expected level of activity and capital spend commitments will continue to be monitored and managed. After reviewing the situation, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for twelve months from the date of approval of these financial statements and have continued to adopt the going concern basis in preparing the financial statements.
In 2019 the following amendments had been endorsed by the EU, became effective and were, therefore, mandated to be adopted by the Group:
The adoption of IFRS 9 and IFRS 15 is discussed in note 3. The implementation of all the other standards and amendments has not had a material impact on the Group's financial statements.
The financial statements are rounded to the nearest thousand pounds. The financial statements are based on the historical cost basis except where the measurement of balances at fair value is required as below.
As outlined in the Statement of Directors' Responsibilities on page 30, the financial statements have been prepared on a going concern basis. The Group has performed strongly during the year, generating pre tax profits of £14,728,000 (2018: £13,300,000), excluding the impact of IFRS 15 (see note 3). The net worth of the Group is £109,291,000 (2018: £104,827,000). With significant unutilised bank facilities at 30th April, 2019 (see note 27), and the trading prospects set out in the Chairman's Statement, the Directors have no reason to believe that a material uncertainty exists, that could cast doubt on the ability of the Company and the Group to continue as a going concern for the foreseeable future.
Subsidiaries are entities controlled by the Group. Control exists when the Group has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases.
Associates are those entities in which the Group has significant influence, but not control, over the financial and operating policies. Significant influence is presumed to exist when the Group holds between 20 and 50 percent of the voting power of another entity. Associates are accounted for using the equity method and are initially recognised at cost. The Group's investment includes goodwill identified on acquisition, net of any accumulated impairment losses. The consolidated financial statements include the Group's share of the total recognised
income and expense and equity movements of equity accounted investees, from the date that significant influence commences until the date that significant influence ceases. When the Group's share of losses exceeds its interest in an equity accounted investee, the Group's carrying amount is reduced to nil and recognition of further losses is discontinued except to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of an investee.
Transactions in foreign currencies are translated to the respective functional currencies of the Group entities 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 at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the statement of profit or loss within operating profit.
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 retranslated to the functional currency 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 at an average rate for the period where this rate approximates to the foreign exchange rates ruling at the dates of the transactions.
Exchange differences arising from the translation of foreign operations are taken directly to the translation reserve. They are released into the statement of profit or loss upon disposal of the foreign operation.
Trade receivables, which do not contain a significant financing component, are measured, initially, at the transaction price. All other financial assets and liabilities are measured at fair value, on initial recognition.
Non-derivative financial assets are measured subsequently at amortised cost if the objective is to hold them to collect contractual cash flows and their contractual terms include cash flows on specified dates, which are payments of principal and interest.
Trade receivables are amounts due from customers for goods sold or services performed in the ordinary course of business. They are recognised initially at the amount of consideration that is unconditional. Trade receivables are held with the intention of collecting the contractual cash flows and are measured subsequently, therefore, at amortised cost.
Other receivables principally comprise short-term tax balances and a loan to an associate company. Interest is charged at commercial rates on long-term balances. After being recognised initially at fair value, other receivables are measured, subsequently, at amortised cost. The carrying amount of other receivables is considered to be a reasonable approximation of their fair value.
Cash and cash equivalents comprise cash at bank and in hand, together with cash deposits with an original maturity of three months or less. Included with cash and cash equivalents, for the cash flow statement only, are bank overdrafts, which are repayable on demand and form an integral part of the Group's cash management.
Interest-bearing bank loans and overdrafts are measured initially at their fair value less attributable transaction costs. They are carried, subsequently, at amortised cost and finance charges are recognised in the statement of profit or loss over the contract term, using an effective rate of interest.
Trade and other payables are recognised initially at fair value, and are subsequently reported at amortised cost.
The Group has elected to measure loss allowances for trade receivables and contract assets at an amount equal to lifetime expected credit losses (ECLs). Specific impairments are made when there is a known impairment need against trade receivables and contract assets. When estimating ECLs, the Group assesses reasonable, relevant and supportable information, which does not require undue cost or effort to produce. This includes quantitative and qualitative information and analysis, incorporating historical experience, informed credit assessments and forward-looking information. Loss allowances are deducted from the
gross carrying amount of the assets. Where material, impairment losses related to trade and other receivables, including contract assets, are disclosed separately in the statement of profit or loss.
Derivative financial assets and liabilities are recognised at fair value. The fair value of forward exchange contracts is equal to the present value of the difference between the contractual forward price and the current forward price for the residual maturity of the contract adjusted for counterparty credit risk. The recognition of the gain or loss on re-measuring to fair value those forward exchange contracts, which are used for hedging, is outlined below; for other forward exchange contracts, the gain or loss is recognised in the profit or loss.
IFRS 7 requires that the classification of financial instruments at fair value be determined by reference to the source of inputs used to derive the fair value. This classification uses the following three-level hierarchy:
Level 1 — quoted prices (unadjusted) in active markets for identical assets or liabilities;
Level 2 — inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices);
Level 3 — inputs for the asset or liability that are not based on observable market data (unobservable inputs). The fair value of derivative financial assets and liabilities is derived using level 2 inputs.
Where a derivative financial instrument is designated as a hedge of the variability in cash flows of a recognised asset or liability, or a highly probable forecast transaction, the effective part of any gain or loss on the derivative financial instrument is recognised directly in the hedging reserve. Under the new general hedge accounting model in IFRS 9, our hedge relationships are aligned with our risk management objectives and strategy, resulting in a more qualitative and forward-looking approach in ensuring hedge effectiveness.
For cash flow hedges, the associated cumulative gain or loss is removed on the relevant derivative financial instrument is removed from equity and recognised in the statement of profit and loss in the same period or periods during which the hedged forecast transaction affects the statement of profit and loss. Any identified ineffective portion of the hedge is recognised immediately in the statement of profit and loss. Only the change in spot rate is designated as the hedging instrument, with the change in fair value relating to forward points being reported separately as deferred costs of hedging within other comprehensive income as permitted by IFRS 9. Given under IAS39 the cash flow hedge accounting utilised the forward point inclusive rate, there is no significant impact on the accounts resulting from adopting the IFRS 9 general hedge accounting model.
When a hedging instrument expires or is sold, terminated or exercised, or the entity revokes designation of the hedge relationship but the hedged forecast transaction is still expected to occur, the cumulative gain or loss at that point remains in equity and is recognised in accordance with the above policy when the transaction occurs. If the cash flow hedge transaction is no longer expected to take place, the cumulative unrealised gain or loss recognised in equity is recognised in the statement of profit or loss immediately.
Property, plant and equipment are stated at cost less accumulated depreciation and 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.
Leases in which the Group assumes substantially all the risks and rewards of ownership of the leased asset are classified as finance leases. Leased assets acquired by way of finance lease are stated at an amount equal to the lower of their fair value and the present value of the minimum lease payments at inception of the lease, less accumulated depreciation and impairment losses. Lease payments are accounted for as described below.
Depreciation is charged to the statement of profit or loss over the estimated useful lives of each part of an item of property, plant and equipment on the following bases:
| Freehold land … |
… | … | … | … | Nil |
|---|---|---|---|---|---|
| Freehold buildings | … | … | … | … | 2% to 4% on reducing balance or cost |
| Leasehold property | … | … | … | … | over period of lease |
| Plant and machinery … | … | … | … | 5% to 25% on reducing balance or cost | |
| Motor vehicles … | … | … | … | … | 15% or 25% on reducing balance |
| Tooling … … |
… | … | … | … | over estimated production life |
| Fixtures and fittings … | … | … | … | 15% to 25% on reducing balance or cost | |
Assets in the course of construction are not depreciated.
All business combinations are accounted for by applying the purchase method. Goodwill represents amounts arising on acquisition of businesses. In respect of business acquisitions that have occurred since 1st May, 2006, goodwill represents the difference between the cost of the acquisition and the fair value of the net identifiable assets and contingent liabilities acquired. For acquisitions prior to the adoption of Revised IFRS 3 "Business Combinations" (1st May, 2010), cost includes directly attributable acquisition costs. For acquisitions after this date, such costs are charged to the statement of profit or loss. Identifiable intangibles are those which can be sold separately or which arise from legal rights regardless of whether those rights are separable.
Goodwill is stated at cost less any accumulated impairment losses. Goodwill is allocated to cash-generating units and is not amortised but is tested annually for impairment.
In respect of acquisitions prior to 1st May, 2006, goodwill is included at transition date on the basis of its deemed cost, which represents the amount recorded under UK GAAP which was broadly comparable save that only separable intangibles were recognised and goodwill was amortised. On transition, amortisation of goodwill has ceased as required by IFRS 1.
Negative goodwill arising on an acquisition is recognised immediately in the statement of profit or loss.
Goodwill or negative goodwill resulting from increasing the percentage ownership of an existing subsidiary is dealt with in other comprehensive income.
Expenditure on research activities is recognised in the statement of profit or loss as an expense as incurred.
Expenditure on development activities 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 statement of profit or loss as an expense as incurred. Capitalised development expenditure is stated at cost less accumulated amortisation and impairment losses.
Other intangible assets that are acquired by the Group are stated at cost less accumulated amortisation and impairment losses.
Amortisation is charged to the statement of profit or loss on a straight-line basis over the estimated useful lives of intangible assets unless such lives are indefinite. Intangible assets with an indefinite useful life and goodwill are systematically tested for impairment at each balance sheet date. Other intangible assets are amortised from the date they are available for use. The estimated useful lives are as follows:
The carrying amounts of the Group's assets 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. Recoverable amount is the greater of an asset's or cash-generating unit's fair value less costs to sell or value in use.
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 statement of profit or loss.
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 and then to reduce the carrying amount of the other assets in the unit on a pro-rata basis. A cash-generating unit is the smallest identifiable group of assets that generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Goodwill, assets that have an indefinite useful life and intangible assets that are not yet available for use were tested for impairment as at 1st May, 2006, the date of transition to Adopted IFRSs, even though no indication of impairment existed.
An impairment loss in respect of goodwill is not reversed.
In respect of other assets, an impairment loss is reversed when there is an indication that the impairment loss may no longer exist and there has been a change in the estimates used to determine the recoverable amount.
An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.
Inventories are stated at the lower of cost and net realisable value. Cost 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.
Government grants relating to income are recognised in the statement of profit or loss as a deduction from the expenses that they are intended to compensate.
Government grants relating to assets are recognised in the balance sheet as a deduction in the carrying amount of the asset. Depreciation is charged on the value of the asset less the associated grant. Amounts of grants received are shown in note 6.
Where the Group has, through a put option, an obligation to purchase shares in a subsidiary from a minority interest, a financial liability is recognised for the present value of the estimated consideration payable under the put option and the minority interest is not recognised.
For acquisitions made prior to the adoption of Revised IFRS 3 "Business Combinations" (1st May, 2010) at each reporting date, changes in the carrying amount of the liability arising from variations in the estimated fair value of the purchase consideration (excluding the effect of the unwinding of the discount, which is accounted for as a financial expense) are recognised by adjusting the carrying amount of the goodwill recognised on initial recognition of the business combination. For acquisitions after adoption of Revised IFRS 3, any changes in the liability are recognised in the statement of profit or loss.
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, and it is probable that an outflow of economic benefits will be required to settle the obligation. If the effect is material, provisions are determined by discounting the expected future cash flows at a pre tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability.
The Group carries a warranty provision where applicable. The warranties are negotiated at contract placement stage and typically, where given to a customer, the warranty has a duration of between 1 and 3 years. At the expiry of the warranty period, to the extent not utilised the warranty provision is then released back into the statement of profit or loss.
Revenue is recognised when a customer obtains control of the goods or services i.e. upon the satisfaction of a performance obligation. Judgement is required to determine the timing of the transfer of control, and whether it is at a point in time or over time. Where a contract contains several performance obligations then the contract is unbundled and each performance obligation is dealt with separately. The details of the new significant accounting policies and the nature of the changes to previous accounting policies in relation to the Group's various goods and services are set out below.
Typically applies to the whole of the Group's Refractories Engineering segment and the sale of slurry pumps within the Mechanical Engineering segment. The revenue here relates to standard products manufactured for sale. The performance obligation is satisfied and revenue taken at the point when customers obtain control of the goods in accordance with the International Commercial (INCO) terms agreed or via a bill and hold arrangement. For this revenue stream the treatment under IAS 18 and IFRS 15 is essentially the same in the profit and loss account and the balance sheet.
Predominantly the supply of broadband and related services under minimum term contracts. Performance obligations are satisfied over time and revenue is recognised equally over the term of the contract. Within these contracts it is often the case that the service contract also contains hardware / software as part of the monthly payments. Under IAS 18, any such hardware / software was amortised over the term of the contract. Under IFRS 15, these contracts are unbundled with the fair value of the hardware / software taken as revenue in month 1 by the creation of a contract asset, thus leaving the true service element to be taken as revenue over the term of the contract. Prepayments under IFRS 15 are reduced because revenue from the sale of goods has been taken in month 1.
Typically applies to the Group's Mechanical Engineering segment and covers sales orders which are customer bespoke but permit the Group subsidiary to claim profit earned to date if the customer were to trigger the
Engineered bespoke products – performance obligations satisfied over time (continued)
cancel for convenience clause within the contract. In such cases, the performance obligations are treated as satisfied over time (i.e. as the contract progresses) and revenue is taken based on the percentage completion of the contract by the creation of a contract asset. Under IAS 18 revenue was not taken until the goods were despatched and until then were accounted for as work in progress (cost and production overhead recovery only) and so work in progress under IFRS 15 is eliminated and replaced by a contract asset which includes profit, where applicable. Measuring progress requires judgement as to the stage of completion of each job, and the production of forecasts, which contain allowances for technical risks and inherent uncertainties.
Engineered bespoke products – performance obligations satisfied at a point in time
Typically applies to the Group's Mechanical Engineering segment and covers sales orders which are customer bespoke, but permit the Group subsidiary to claim only for costs in the event the customer triggers the cancel for convenience clause within the contract. In such cases, the performance obligation is deemed to be met and revenue taken as order lines are shipped in accordance with the relevant shipping terms or via a bill and hold arrangement. For this revenue stream the treatment under IAS 18 and IFRS 15 is essentially the same.
The incremental costs of obtaining a contract are recognised as an expense, as occurred, when the contract period is less than one year.
Contract assets represent the Group's rights to consideration for work completed but not invoiced at the reporting date for bespoke products contracts. Contract assets are transferred to receivables when the rights to consideration become unconditional, which is generally when the Group invoices the customer. Where payments are received in advance and exceed the costs incurred in constructing the asset together with forecast margin earned, the balances are disclosed as contract liabilities.
Payments made under operating leases are recognised in the statement of profit or loss on a straight-line basis over the term of the lease. Lease incentives received are recognised in the statement of profit or loss as an integral part of the total lease expense.
Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding liability. The finance charge is allocated to each period during the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Financial expenses comprise interest payable, interest on finance leases using the effective interest method and the unwinding of the discount on provisions. Borrowing costs that are directly attributable to the acquisition, construction or production of an asset that takes a substantial time to be prepared for use are capitalised as part of the cost of that asset.
Interest income and interest payable is recognised in the statement of profit or loss as it accrues.
The Group contributes to a defined contribution pension scheme for UK employees under an Auto Enrolment Pension arrangement as required by Government legislation. The assets of the scheme are held in independently administered funds. Group pension costs are charged to the statement of profit or loss in the year for which contributions are payable.
Contributions to the schemes are made on a monthly basis and at the end of the financial year there were one month's contributions outstanding, which were paid in the following month.
Employee termination costs are expended in the profit and loss figures in a year as soon as the expense is known and is certain.
Share-based payments arrangements, in which the Group receives goods or services as consideration for its own equity instruments, are accounted for as equity-settled share-based payment transactions regardless of how the equity instruments are obtained by the Group.
The grant date fair value of share-based payment awards granted to employees is recognised as an expense, with a corresponding increase in equity, over the period in which the employees become unconditionally entitled to the awards. The fair value of the awards is measured using an option valuation model, taking into account the terms and conditions upon which the awards were granted.
Tax on the profit or loss for the year comprises current and deferred tax. Tax is recognised in the statement of profit or loss except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.
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 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 asset can be utilised.
The IASB and IFRIC have issued additional standards and amendments which are effective for periods starting after the date of these financial statements. The following standards and amendments have not yet been adopted by the Group:
The Group has considered the impact of these new standards and interpretations in future periods on profit, earnings per share and net assets. With the exception of IFRS 16, none of the other standards or interpretations is expected to have a material impact.
The Group will adopt the modified retrospective approach, such that comparative information will not be restated, but will continue to be reported under IAS 17 and IFRIC 4. The implementation of IFRS 16 is expected to increase total assets by approximately £1.1 million for right of use assets, and to increase total liabilities by £1.1 million in lease liabilities. The impact on profit is expected to be insignificant. In calculating the impact of IFRS 16, judgement has been required to choose appropriate interest rates for discounting the lease payments.
The Group intends to apply the exemption for lease payments associated with short-term leases and leases of low-value assets, to recognise these as an expense, on a straight-line basis, over the lease term, and not to recognise right-of-use assets and lease liabilities.
The Group makes judgements and estimates in applying the Group's accounting policies, to prepare the financial statements.
The Directors consider that a key estimate, which may have a material impact on the financial statements, is in relation to IFRS 15 and, in particular, where we are mandated to account on a revenue over time basis on some of our mechanical engineering work in progress contracts. When reviewing the terms of contracts with customers, judgement is required to assess the number of performance obligations within the contracts and when to recognise contract provisions.
For contracts where revenue is recognised over time, there is a need to estimate the costs to complete on these contracts. The costs to complete estimates can be complex, as they need to consider several variable factors such as the impact of delays, cost overruns and also any variations to contract. Once complete, these estimates then drive the amount of revenue recognised. The estimates are prepared and reviewed by management with suitable experience and qualifications, and who endeavour to ensure the revenue mandated to be recognised prior to the completion of the contract is not overstated, based on possible technical risks and inherent uncertainties.
Whilst any estimates are based on management's best knowledge at the time, it is clear, due to the very nature of an estimate, that the eventual outcomes may differ from the estimates, due to unforeseen events. Any revisions arising from deviations in estimates are recognised in the period during which the revision arises or future periods, as appropriate.
Other than as reported above, the Directors do not consider there to be any key estimates or judgements in preparing the financial statements. The estimates and judgements outlined below formed the main areas of focus for the Directors throughout the year.
The Group's Directors in conjunction with senior management in the subsidiaries regularly review the recoverability of their stated raw material and work in progress balances, paying particular attention to net realisable value and stock obsolescence issues. The estimates are in relation to costs to complete and the expected level of future sales orders for slow moving stocks. Where it is judged that a provision is deemed necessary the appropriate adjustments are made in the relevant subsidiary's books at the time a shortfall is identified.
Whilst trade debtors are insured wherever possible, the Directors are able to exercise judgement in relation to non credit insured contracts as set out under section 27 (a). The Group Directors, in conjunction with the subsidiary credit controllers, closely monitor the adherence to payment terms across all accounts (whether insured or not) and make provision for any losses that are likely to materialise. There is a requirement under IFRS 9 to consider the statistical likelihood of a bad debt based off previous experience. Historically, the Group's bad debt write offs have been negligible and the Group results are not impacted by this requirement for a statistically based provision.
With effect from the 1st May, 2018, the Group, as required by law, has adopted the revised revenue accounting standard, IFRS 15 Revenue from Contracts with Customers that has replaced IAS 18 Revenue, IAS 11 Construction Contracts and related interpretations. IFRS 15 in certain instances, and as outlined within the revenue section of note 1, materially departs from the way revenue and profits have previously been recognised by the Group.
In terms of the current year, the impact of the new Standard has been to increase the reported revenue by £10.3 million and profit before taxation by £1.7 million, and therefore, if the Group were still reporting under IAS 18 and IAS 11, the reported revenue would have been £117 million. The pre tax profits of £14.7 million discussed in the Chairman's Statement are on a like-for-like basis.
The following tables summarise the impacts of adopting IFRS 15 on the Group's balance sheet as at 30th April, 2019, its statement of cash flows and its statement of profit or loss for the year then ended for each of the line items affected. There was no impact on NCI.
Impact on the consolidated statement of profit or loss
| Continuing operations Revenue Cost of sales |
… … |
… … |
… … |
… … |
… … |
… … |
… … |
… … |
As reported £'000 127,046 (86,414) |
Adjustments £'000 (10,254) 8,572 |
Without the adoption of IFRS 15 £'000 116,792 (77,842) |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross profit | 40,632 | (1,682) | 38,950 | ||||||||
| Distribution expenses | … | … | … | … | … | … | … | (3,016) | - | (3,016) | |
| Administrative expenses… | … | … | … | … | … | … | (21,205) | - | (21,205) | ||
| Operating profit | 16,411 | (1,682) | 14,729 | ||||||||
| Financial expenses… | … | … | … | … | … | … | … | (234) | - | (234) | |
| Share of profit of associate companies | … | … | … | … | 233 | - | 233 | ||||
| Profit before taxation | 16,410 | (1,682) | 14,728 | ||||||||
| Tax on profit | … | … | … | … | … | … | … | … | (3,963) | 333 | (3,630) |
| Profit after taxation | 12,447 | (1,349) | 11,098 | ||||||||
| Attributable to: | |||||||||||
| Equity holders of the parent | … | … | … | … | … | … | 11,505 | (1,067) | 10,438 | ||
| Non-controlling interests | … | … | … | … | … | … | 942 | (282) | 660 | ||
| Profit for the period | 12,447 | (1,349) | 11,098 | ||||||||
Impact on the consolidated balance sheet
| As reported £'000 |
Adjustments £'000 |
Without the adoption of IFRS 15 £'000 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Non-current assets | 97,704 | - | 97,704 | ||||||
| Current assets | |||||||||
| Inventories … … |
… | … | … | … | … | … | 50,524 | (9,500) | 41,024 |
| Contract assets … … |
… | … | … | … | … | … | 3,698 | 1,782 | 5,480 |
| Trade and other financial assets | … | … | … | … | … | 24,964 | 35 | 24,999 | |
| Other receivables … |
… | … | … | … | … | … | 2,715 | - | 2,715 |
| Derivative financial assets | … | … | … | … | … | … | 195 | - | 195 |
| Cash and cash equivalents | … | … | … | … | … | … | 9,640 | - | 9,640 |
| 91,736 | (7,683) | 84,053 | |||||||
| Total assets … … |
… | … | … | … | … | … | 189,440 | (7,683) | 181,757 |
| Current liabilities | |||||||||
| Interest-bearing loans and borrowings | … | … | … | … | 10,198 | - | 10,198 | ||
| Contract liabilities … |
… | … | … | … | … | … | 18,002 | (12,413) | 5,589 |
| Trade and other financial liabilities… | … | … | … | … | 20,570 | - | 20,570 | ||
| Other payables … … |
… | … | … | … | … | … | 4,771 | 5,378 | 10,149 |
| Deferred consideration | … | … | … | … | … | … | 204 | - | 204 |
| Derivative financial liabilities… | … | … | … | … | … | 1,693 | - | 1,693 | |
| Liabilities for current tax | … | … | … | … | … | … | 2,356 | (333) | 2,023 |
| Warranty provision … |
… | … | … | … | … | … | 261 | - | 261 |
| 58,055 | (7,368) | 50,687 | |||||||
| Non-current liabilities | |||||||||
| Interest-bearing loans and borrowings | … | … | … | … | 20,486 | - | 20,486 | ||
| Warranty provision … |
… | … | … | … | … | … | 232 | - | 232 |
| Deferred tax liabilities … | … | … | … | … | … | … | 1,376 | - | 1,376 |
| 22,094 | - | 22,094 | |||||||
| Total liabilities … … |
… | … | … | … | … | … | 80,149 | (7,368) | 72,781 |
| Net assets … … |
… | … | … | … | … | … | 109,291 | (315) | 108,976 |
| Equity attributable to equity holders of the parent | |||||||||
| Share capital … … |
… | … | … | … | … | … | 720 | - | 720 |
| Translation reserve … |
… | … | … | … | … | … | 1,044 | - | 1,044 |
| Share-based payments reserve | … | … | … | … | … | 4,991 | - | 4,991 | |
| Cash flow hedge reserve | … | … | … | … | … | … | (573) | - | (573) |
| Cost of hedging reserve | … | … | … | … | … | … | (426) | - | (426) |
| Retained earnings - opening… | … | … | … | … | … | 94,884 | 684 | 95,568 | |
| Retained earnings - current year movement | … | … | … | 4,525 | (1,067) | 3,458 | |||
| Total equity attributable to equity holders of the parent | 105,165 | (383) | 104,782 | ||||||
| Non-controlling interests - opening | … | … | … | … | 4,909 | 350 | 5,259 | ||
| Non-controlling interests - current year movement | … | … | (783) | (282) | (1,065) | ||||
| Total equity … … |
… | … | … | … | … | … | 109,291 | (315) | 108,976 |
Impact on the consolidated statement of cash flows
| As reported £'000 |
Adjustments £'000 |
Without the adoption of IFRS 15 £'000 |
|
|---|---|---|---|
| Cash flow from operating activities | |||
| Profit from continuing operations after tax | 12,447 | (1,349) | 11,098 |
| Adjustments for: | |||
| Depreciation … … … … … … … … |
5,819 | - | 5,819 |
| Amortisation of intangible assets … … … … … |
1,312 | - | 1,312 |
| Financial expenses … … … … … … … |
234 | - | 234 |
| Foreign exchange losses … … … … … … |
66 | - | 66 |
| Loss on sale of property, plant and equipment … … … |
13 | - | 13 |
| Share of profit of associate companies … … … … |
(233) | - | (233) |
| Equity-settled share-based provisions … … … … |
1,220 | - | 1,220 |
| Tax expense … … … … … … … … |
3,963 | (333) | 3,630 |
| Operating profit before changes in | |||
| working capital and provisions | 24,841 | (1,682) | 23,159 |
| Increase in inventories… … … … … … … |
(11,816) | - | (11,816) |
| Decrease in contract assets … … … … … … |
1,361 | 1,647 | 3,008 |
| Increase in trade and other receivables … … … … |
(4,288) | 35 | (4,253) |
| Increase in contract liabilities … … … … … |
3,452 | - | 3,452 |
| Increase in trade and other payables (excluding advance | |||
| payments from customers)… … … … … … |
1,965 | - | 1,965 |
| Increase in unhedged derivative balances… … … … |
(579) | - | (579) |
| Decrease in advance payments from customers … … |
(51) | - | (51) |
| Cash generated from operations | 14,885 | - | 14,885 |
| Interest paid … … … … … … … … |
(524) | - | (524) |
| Corporation tax paid … … … … … … … |
(3,093) | - | (3,093) |
| Interest element of finance lease obligations … … … |
(64) | - | (64) |
| Net cash from operating activities … … … … |
11,204 | - | 11,204 |
| Cash flow from investing activities | |||
| Proceeds from sale of property, plant and equipment … |
142 | - | 142 |
| Acquisition of property, plant and equipment … … … |
(11,451) | - | (11,451) |
| Additional investment in existing subsidiary … … … |
(2,668) | - | (2,668) |
| Acquisition of controlling interests in associates net of cash | (425) | - | (425) |
| Acquisition of intangible assets … … … … … |
(315) | - | (315) |
| Development expenditure capitalised … … … … |
(1,500) | - | (1,500) |
| Dividends received from associate companies … … … |
1,254 | - | 1,254 |
| Net cash outflow from investing activities … … … |
(14,963) | - | (14,963) |
| Cash flows from financing activities | |||
| Payment of capital element of finance lease obligations … |
(911) | - | (911) |
| Proceeds from new finance leases … … … … … |
424 | - | 424 |
| Dividends paid … … … … … … … … |
(6,126) | - | (6,126) |
| Dividends paid to non-controlling interests … … … |
(451) | - | (451) |
| Net proceeds from loans and committed facilities … … |
8,337 | - | 8,337 |
| Net cash inflow from financing activities … … … |
1,273 | - | 1,273 |
| Net decrease in cash and cash equivalents … … … |
(2,486) | - | (2,486) |
| Cash and cash equivalents at beginning of year … … |
2,900 | - | 2,900 |
| Effect of exchange rate fluctuations on cash held … … |
79 | - | 79 |
| Cash and cash equivalents at end of year … … … |
493 | - | 493 |
IFRS 15 establishes a comprehensive framework for determining whether, how much and when revenue is recognised. It replaces IAS 18 Revenue, IAS 11 Construction Contracts and related interpretations.
The main impacts of applying IFRS 15 initially vary according to the type of contract, and are the following:
earlier recognition of revenue from some short and long-term engineered product contracts
earlier recognition of revenue from the unbundling of minimum period contracts
reduction in recognition of revenue from some long-term engineered product contracts
The Group has adopted IFRS 15 using the cumulative effect method with the effect of initially applying this standard recognised at the date of initial application (i.e. 1st May, 2018). Accordingly, the information presented for the year ended 30th April, 2018 has not been restated – i.e. it is presented, as previously reported, under IAS 18, IAS 11 and related interpretations.
The following table summarises the impact, net of tax, of the transition to IFRS 15 on retained earnings and NCI at 1 May, 2018. The amounts shown reflect the change in the revenue streams, in which these contracts have been reported for the year ended 30th April, 2018.
| £'000 | |||
|---|---|---|---|
| Minimum period contracts for the provision of goods and services … … … |
… | … | 76 |
| Engineered bespoke products – performance obligations satisfied over time … … |
… | … | 533 |
| Engineered bespoke products – performance obligations satisfied at a point in time | … | … | (1,857) |
| Less related tax … … … … … … … … … … … |
… | … | 214 |
| Total impact on equity | (1,034) | ||
| Equity attributable to equity holders of the parent … … … … … |
… | … | (684) |
| Non-controlling interests … … … … … … … … … |
… | … | (350) |
| (1,034) |
The adoption of IFRS 9 has not had a significant effect on the Group's accounting policies for non-derivative financial liabilities. The carrying values of financial assets have changed only marginally because the impairment, calculated in accordance with the expected credit loss requirements, is insignificant.
The table below summarises the impact of the transition to IFRS 9 on reserves; there is no impact on noncontrolling interests. Since the impact is immaterial, the previous year's balance sheet has not been re-stated.
| Adjusted at | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| As previously | 30th April | ||||||||
| reported | Adjustments | 2018 | |||||||
| £'000 | £'000 | £'000 | |||||||
| Cash flow hedge reserve | … | … | … | … | … | … | 224 | (52) | 172 |
| Cost of hedging reserve | … | … | … | … | … | … | - | 52 | 52 |
The classification of financial assets is shown in the following table.
| Original classification under IAS 39 |
New classification under IFRS 9 |
|||
|---|---|---|---|---|
| Trade and other receivables … … … |
… | … | Loans and receivables | Amortised cost |
| Forward exchange contracts used for hedging | … | … | Fair value – hedging instrument |
Fair value – hedging instrument |
| Other forward exchange contracts … … |
… | … | At fair value through the profit and loss (FVTPL) |
At fair value through the profit and loss (FVTPL) |
| Cash and cash equivalents … … … |
… | … | Loans and receivables | Amortised cost |
The Group has credit insurance covering much of its trade receivables balance, and the historical experience is that credit losses incurred have been low. For these reasons, trade receivable and contract asset balances have not been restated.
The Group has applied IFRS 15 initially at 1st May, 2018; the financial statements for the year ended 30th April, 2018 have not been restated but are presented, as previously reported, under IAS 18, IAS 11 and related interpretations. IFRS 9 has also been applied initially at 1st May, 2018. Prior periods have not been restated in accordance with the classification and measurement requirements of IFRS 9, because the Group has applied the exemption outlined in paragraph 7.2.15 of IFRS 9.
For the purposes of management reporting to the chief operating decision maker, the Board of Directors, the Group is organised into two reportable operating divisions: mechanical engineering and refractory engineering. Segment assets and liabilities include items directly attributable to segments as well as those that can be allocated on a reasonable basis. In accordance with the requirements of IFRS 8 the Group's reportable segments, based on information reported to the Group's Board of Directors for the purposes of resource allocation and assessment of segment performance are as follows:
Information regarding the Group's operating segments is reported below. Associates are included in Refractory Engineering.
| Mechanical Engineering |
Refractory Engineering |
Sub Total | |||||
|---|---|---|---|---|---|---|---|
| Year Ended 30th April | 2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
|
| Revenue | |||||||
| External sales … … … … |
82,375 | 80,661 | 44,671 | 44,150 | 127,046 | 124,811 | |
| Inter-segment sales … … … |
21,714 | 18,839 | 8,726 | 8,354 | 30,440 | 27,193 | |
| Total revenue … … … … |
104,089 | 99,500 | 53,397 | 52,504 | 157,486 | 152,004 | |
| Reconciliation to consolidated revenue: | |||||||
| Inter-segment sales … … … |
(30,440) | (27,193) | |||||
| Consolidated revenue for the year | 127,406 | 124,811 | |||||
| Mechanical | Refractory | ||||||
| Engineering | Engineering | Sub Total | |||||
| Year Ended 30th April | 2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
|
| Profits | |||||||
| Operating profit including share | |||||||
| of associates … … … |
… 11,932 |
8,282 | 8,070 | 7,528 | 20,002 | 15,810 | |
| Other income … … … |
… - |
- | - | 1,602 | - | 1,602 | |
| Total … … … … |
… 11,932 |
8,282 | 8,070 | 9,130 | 20,002 | 17,412 | |
| % of total operating profit including | |||||||
| share of associates … … |
… 60% |
48% | 40% | 52% | 100% | 100% | |
| Group centre … … … |
… | (2,138) | (2,498) | ||||
| LTIP – non cash provision … |
… | (1,220) | (1,024) | ||||
| Group finance expenses … |
… | (234) | (590) | ||||
| Consolidated profit before | |||||||
| tax for the year … … |
… | 16,410 | 13,300 | ||||
| Tax … … … … |
… | (3,963) | (3,865) | ||||
| Consolidated profit after | |||||||
| tax for the year … … |
… | 12,447 | 9,435 |
| Segmental total assets |
Segmental total liabilities |
Segmental net assets |
|||||
|---|---|---|---|---|---|---|---|
| Year Ended 30th April | 2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
|
| Segmental net assets | |||||||
| Mechanical Engineering … … |
97,862 | 79,835 | 72,520 | 50,113 | 25,342 | 29,722 | |
| Refractory Engineering … … |
43,950 | 39,534 | 25,541 | 19,905 | 18,409 | 19,629 | |
| Sub total reportable segment … |
141,812 | 119,369 | 98,061 | 70,018 | 43,751 | 49,351 | |
| Goodwin PLC net asset … … Elimination of Goodwin PLC investments Goodwill … … … … |
81,249 (25,374) 9,665 |
66,715 (20,950) 9,711 |
|||||
| Consolidated total net assets … |
109,291 | 104,827 | |||||
| Segmental property, plant and equipment (PPE) capital expenditure | |||||||
| 2019 £'000 |
2018 £'000 |
||||||
| Goodwin PLC … … … … |
… … |
… … … |
… … |
… | 3,602 | 6,880 | |
| Mechanical Engineering … … |
… … |
… … … |
… … |
… | 6,461 | 2,176 | |
| Refractory Engineering … … |
… … |
… … … |
… … |
… | 616 | 360 | |
| 10,679 | 9,416 | ||||||
| Segmental depreciation, amortisation and impairment | |||||||
| 2019 £'000 |
2018 £'000 |
||||||
| Goodwin PLC … … … … |
… … |
… … … |
… … |
… | 2,367 | 2,144 | |
| Mechanical Engineering … … |
… … |
… … … |
… … |
… | 3,175 | 2,629 | |
| Refractory Engineering … … |
… … |
… … … |
… … |
… | 1,589 | 1,608 | |
| 7,131 | 6,381 |
For the purposes of monitoring segment performance and allocating resources between segments, the Group's Board of Directors monitors the tangible and financial assets attributable to each segment. All assets and liabilities are allocated to reportable segments with the exception of those held by the parent Company, Goodwin PLC, and those held as consolidation adjustments.
The Group operates in the following principal locations.
In presenting the information on geographical segments, revenue is based on the location of its customers and assets on the location of the assets.
| Year ended 30th April, 2019 | Year ended 30th April, 2018 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Revenue £'000 |
Opera- tional net assets £'000 |
Non- current assets £'000 |
PPE Capital expendi- ture £'000 |
Revenue £'000 |
Opera- tional net assets £'000 |
Non- current assets £'000 |
PPE Capital expendi ture £'000 |
||
| UK | 27,934 | 74,780 | 80,300 | 6,044 | 27,829 | 70,558 | 76,325 | 8,301 | |
| Rest of Europe | 24,205 | 7,035 | 3,605 | 2,300 | 31,246 | 12,477 | 3,281 | 772 | |
| USA | 8,100 | - | - | - | 3,742 | - | - | - | |
| Pacific Basin | 28,956 | 14,779 | 6,855 | 84 | 23,052 | 14,785 | 8,003 | 154 | |
| Rest of World | 37,851 | 12,697 | 6,944 | 2,251 | 38,942 | 7,007 | 5,374 | 189 | |
| Total | 127,046 | 109,291 | 97,704 | 10,679 | 124,811 | 104,827 | 92,983 | 9,416 |
The Group's revenue is derived from contracts with customers. The nature and effect, on the Group's financial statements, of applying IFRS15 for the first time are outlined in note 3.
The following tables provide an analysis of revenue by geographical market and by product line.
| Year ended 30th April, 2019 | Year ended 30th April, 2018 | ||||||
|---|---|---|---|---|---|---|---|
| Mechanical Engineering £'000 |
Refractory Engineering £'000 |
Total £'000 |
Mechanical Engineering £'000 |
Refractory Engineering £'000 |
Total £'000 |
||
| UK | 16,877 | 11,057 | 27,934 | 16,346 | 11,483 | 27,829 | |
| Rest of Europe | 16,282 | 7,923 | 24,205 | 23,147 | 8,099 | 31,246 | |
| USA | 8,017 | 83 | 8,100 | 3,623 | 119 | 3,742 | |
| Pacific Basin | 12,848 | 16,108 | 28,956 | 8,207 | 14,845 | 23,052 | |
| Rest of World | 28,351 | 9,500 | 37,851 | 29,338 | 9,604 | 38,942 | |
| Total | 82,375 | 44,671 | 127,046 | 80,661 | 44,150 | 124,811 |
| Year ended 30th April, 2019 | Year ended 30th April, 2018 | |||||
|---|---|---|---|---|---|---|
| Mechanical Engineering £'000 |
Refractory Engineering £'000 |
Total £'000 |
Mechanical Engineering £'000 |
Refractory Engineering £'000 |
Total £'000 |
|
| Standard products and consumables | 7,785 | 44,671 | 52,456 | 5,962 | 44,150 | 50,112 |
| Minimum period contracts | 4,996 | - | 4,996 | 6,133 | - | 6,133 |
| Bespoke products – over time Bespoke products – |
34,538 | - | 34,538 | 21,278 | - | 21,278 |
| point in time | 35,056 | - | 35,056 | 47,288 | - | 47,288 |
| Total | 82,375 | 44,671 | 127,046 | 80,661 | 44,150 | 124,811 |
The following table presents information about receivables, contract assets and liabilities from contracts with customers.
| 30th April | 1st May | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 £'000 |
2018 £'000 |
||||||||||||
| Receivables – included in "Trade and other receivables" … | … | … | … | … | 23,279 | 18,299 | |||||||
| Contract assets | … | … | … | … | … | … | … | … | … | … | … | 3,698 | 5,059 |
| Contract liabilities | … | … | … | … | … | … | … | … | … | … | … | (18,002) | (14,625) |
| Net book value at the end of the period … | … | … | … | … | … | … | … | 8,975 | 8,733 |
The Group has recognised the cumulative effect of applying IFRS 15 for the first time as an adjustment to the opening balance at 1st May, 2018. Contract assets and liabilities as at 30th April, 2018 have been adjusted, in this table only, to reflect the impact of IFRS 15.
The contract assets represent the Group's rights to consideration for work completed but not invoiced at the reporting date for bespoke products contracts. Contract assets are transferred to receivables when the rights to consideration become unconditional. This is generally when the Group invoices the customer. Where payments are received in advance and exceed the costs incurred in constructing the asset together with the forecast margin earned, the balances are disclosed as contract liabilities.
Of the contract liabilities recognised at the beginning of the period, revenue of £4,124,000 has been recognised in the year ended 30th April, 2019.
Revenue of £Nil has been recognised in the year ended 30th April, 2019 from performance obligations, which were satisfied (or partially satisfied) in previous periods.
The Group has applied the practical expedient in IFRS 15, paragraph 121, and has not disclosed the remaining performance obligations for contracts which have an original expected duration of one year or less. The aggregate amount of the transaction price allocated to the performance obligations for longer-term contracts, which are unsatisfied (or partially unsatisfied) as at the end of the reporting period is £72,914,000. The longest of these contracts is due to be completed in 2023.
Incremental costs of obtaining contracts lasting less than one year, are recognised as an expense, when incurred, in accordance with the practical expedient in IFRS 15, paragraph 94.
The Group's revenue is not significantly impacted by seasonal or cyclical events.
| 2018 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| £'000 | £'000 | ||||||||
| 5,010 | |||||||||
| 233 | |||||||||
| 1,138 | |||||||||
| (1,602) | |||||||||
| 34 | |||||||||
| Operating lease rentals: | |||||||||
| 728 | |||||||||
| 89 | |||||||||
| 308 | |||||||||
| 64 | |||||||||
| 149 | |||||||||
| 56 | |||||||||
| 119 | |||||||||
| 76 | |||||||||
| 1,024 | |||||||||
| (1,224) | |||||||||
| … | … | … | … | … | … | (1,323) | (257) | ||
| 6. Expenses and auditor's remuneration Depreciation: Owned assets… … … … Assets held under finance leases Amortisation of intangible assets … Profit on sale of land and buildings in India Rental of premises … … … Short-term plant hire … … Foreign exchange losses / (gains) … Audit of these financial statements Other non–audit related services: Other assurance services … … Share-based provisions … … … |
… … … Loss on sale of other tangible fixed assets … … … … … … … infrastructure spend and training costs |
Included in profit before taxation are the following: … … … … … … … Research and development expensed as incurred … … Audit of the financial statements of subsidiaries … … |
… … … … … … … … … … … … … |
Charged / (credited) to the statement of profit or loss … … … … … … … … … … … … … Government grants received against research and development, |
… … … … … … … … … … … … … Hedge ineffectiveness transferred to the statement of profit or loss … |
… … … … … … … … Impairment of trade receivables charged to the statement of profit or loss … Fees receivable by the auditor and the auditor's associates in respect of: … … … … … |
… … … … … … … … … … … … … … … |
2019 5,571 248 1,312 - 13 732 94 823 38 (551) 120 222 4 1,220 - |
The average number of persons employed by the Group (including Directors) during the year, analysed by category, was as follows: Number of employees
| 2019 | 2018 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Works personnel … |
… | … | … | … | … | … | … | … | … | … | 1,032 | 993 |
| Administration staff | … | … | … | … | … | … | … | … | … | … | 50 | 49 |
| 1,082 | 1,042 | |||||||||||
| The aggregate payroll costs of these persons were as follows: | 2019 £'000 |
2018 £'000 |
||||||||||
| Wages and salaries … | … | … | … | … | … | … | … | … | … | 36,008 | 32,345 | |
| Social security costs… Other pension costs… |
… … |
… … |
… … |
… … |
… … |
… … |
… … |
… … |
… … |
3,711 1,470 |
3,303 1,489 |
|
| 41,189 | 37,137 |
Details of the Directors' remuneration can be found within the Directors' Remuneration Report on page 27. The emoluments of the highest paid Director were £397,000 (2018: £385,000). The emoluments included Company pension contributions of £11,000 (2018: £11,000) which were made to a defined contribution scheme on his behalf. The number of Directors, who were members of a defined contribution pension scheme, was 8 (2018: 8).
A charge of £1,220,000 for the LTIP (2018: £1,024,000) has been recognised in the year, but not included in the above table. Further information is contained in note 35.
| 8. Financial expenses | 2019 £'000 |
2018 £'000 |
|---|---|---|
| Interest expense on finance leases … … … … … … … … |
64 | 89 |
| Interest expense on bank loans and overdrafts … … … … … … |
527 | 673 |
| Capitalised interest on fixed asset projects … … … … … … … |
(132) | (172) |
| Gain on previously held interest in equity associates (see note 13) … … … |
(225) | - |
| Financial expenses … … … … … … … … … … |
234 | 590 |
| Recognised in the statement of profit or loss | 2019 | 2018 |
|---|---|---|
| Current tax expense | £'000 | £'000 |
| Current year … … … … … … … … … … … |
4,100 | 3,361 |
| Over provision in prior years … … … … … … … … |
(55) | (97) |
| 4,045 | 3,264 | |
| Deferred tax expense | ||
| Origination and reversal of temporary differences – current year … … |
186 | 482 |
| Origination and reversal of temporary differences – (over) / under provision | ||
| in prior years | (268) | 155 |
| Origination and reversal of temporary differences – rate change to prior year | - | (36) |
| (82) | 601 | |
| Total tax expense … … … … … … … … … … … |
3,963 | 3,865 |
| Reconciliation of effective tax rate | 2019 £'000 |
2018 £'000 |
| Profit before taxation … … … … … … … … … … |
16,410 | 13,300 |
| Tax using the UK corporation tax rate of 19.00% (2018: 19.00%) … … … |
3,118 | 2,527 |
| Non-taxable income … … … … … … … … … … |
(79) | (43) |
| Non-deductible expenses … … … … … … … … … |
55 | 90 |
| Overseas intercompany profits … … … … … … … … |
163 | - |
| Other permanent timing differences … … … … … … … … |
198 | 162 |
| (Over) / under provision in prior years … … … … … … … |
(323) | 58 |
| Losses not recognised … … … … … … … … … … |
114 | 274 |
| Equity-settled share-based provision… … … … … … … … |
- | 195 |
| Rate change to prior year … … … … … … … … … |
- | (36) |
| Withholding tax unrelieved … … … … … … … … … |
177 | 118 |
| Difference in overseas tax rates … … … … … … … … |
606 | 664 |
| Difference between corporation and deferred tax rates … … … … … |
9 | (67) |
| Effect of equity accounting for associates … … … … … … … |
(75) | (77) |
| Total tax expense … … … … … … … … … … … |
3,963 | 3,865 |
Where subsidiary companies have incurred losses in the year, which are unlikely to be relieved against future profits in the next twelve months, deferred tax assets are not recognised.
Withholding tax unrelieved represents withholding tax deducted on dividends from overseas subsidiaries and associates.
The Group's total taxes payable in respect of the year ending 30th April, 2019, comprising Corporation Tax, PAYE and National Insurance was £15.0 million (2018: £14.4 million).
The following amounts are included in the consolidated statement of comprehensive income:
| 2019 | 2018 | |||||||
|---|---|---|---|---|---|---|---|---|
| £'000 | £'000 | |||||||
| Cash flow hedge deferred tax (credit) / charge | … | … | … | … | … | … | (154) | 818 |
The earnings per ordinary share has been calculated on profit for the year attributable to ordinary shareholders of £11,505,000 (2018: £8,504,000) and by reference to the 7,200,000 ordinary shares in issue throughout both years. There is a share option scheme in place for the Directors of the Company under the Company's Equity Long Term Investment Plan (LTIP), based on the Company exceeding a target growth in the total shareholder return of the Company over the period from 1st May, 2016 to 30th April, 2019. In total, 489,600 share options vested at 1st May, 2019. The effect of the potentially dilutive ordinary shares is 488,056 (2018: Nil) and the weighted average number of ordinary shares used to calculate the diluted earnings per share is 7,688,056 (2018: 7,200,000).
| 2019 £'000 |
2018 £'000 |
|
|---|---|---|
| Paid ordinary dividends during the year in respect of prior years 83.473p (2018: 42.348p) per qualifying ordinary share … … … … … Dividends paid to minority shareholders in Noreva GmbH … … … … |
6,010 116 |
3,049 88 |
| Total dividends … … … … … … … … … … … |
6,126 | 3,137 |
After the balance sheet date an ordinary dividend of 96.21p per qualifying ordinary share was proposed by the Directors (2018: Ordinary dividend of 83.473p).
The proposed current year ordinary dividend of £6,927,000 has not been provided for within these financial statements (2018: Proposed ordinary dividend of £6,010,000 was not provided for within the comparative figures).
As explained in note 13, Noreva has been an 87.5% owned subsidiary, which is treated as a 100% owned subsidiary, because there were both put and call options in place for the remaining 12.5%. During the year, the Group paid for the remaining 12.5% shareholding in Noreva.
| Land and buildings £'000 |
Plant and equipment £'000 |
Fixtures and fittings £'000 |
course of construc tion £'000 |
Total £'000 |
||
|---|---|---|---|---|---|---|
| Cost | ||||||
| Balance at 1st May, 2017 … |
… … |
30,830 | 68,826 | 3,777 | 6,074 | 109,507 |
| Additions … … … … |
… … |
126 | 2,577 | 90 | 6,623 | 9,416 |
| Reclassification … … … |
… … |
69 | 1,249 | (18) | (1,300) | - |
| Disposals … … … … |
… … |
(243) | (629) | (39) | - | (911) |
| Exchange adjustment … … |
… … |
(365) | (191) | 9 | - | (547) |
| Balance at 30th April, 2018 | … … |
30,417 | 71,832 | 3,819 | 11,397 | 117,465 |
| Balance at 1st May, 2018 … |
… … |
30,417 | 71,832 | 3,819 | 11,397 | 117,465 |
| Additions … … … … |
… … |
4,467 | 3,834 | 213 | 2,165 | 10,679 |
| Additions - company acquisitions … | … | 411 | 285 | 62 | - | 758 |
| Reclassification … … … |
… … |
6,638 | 2,223 | (50) | (8,811) | - |
| Disposals … … … … |
… … |
(15) | (1,452) | (91) | - | (1,558) |
| Exchange adjustment … … |
… … |
(110) | (194) | (4) | 16 | (292) |
| Balance at 30th April, 2019 | … … |
41,808 | 76,528 | 3,949 | 4,767 | 127,052 |
| Depreciation | ||||||
| Balance at 1st May, 2017 … |
… … |
5,078 | 36,438 | 2,252 | - | 43,768 |
| Charged in year … … … |
… … |
839 | 4,102 | 302 | - | 5,243 |
| Reclassification … … … |
… … |
43 | (50) | 7 | - | - |
| Disposals … … … … |
… … |
(74) | (480) | (37) | - | (591) |
| Exchange adjustment … … |
… … |
(65) | (54) | 10 | - | (109) |
| Balance at 30th April, 2018 | … … |
5,821 | 39,956 | 2,534 | - | 48,311 |
| Balance at 1st May, 2018 … |
… … |
5,821 | 39,956 | 2,534 | - | 48,311 |
| Charged in year … … … |
… … |
1,088 | 4,410 | 321 | - | 5,819 |
| Depreciation – company acquisitions | … | 195 | 122 | 32 | - | 349 |
| Reclassification … … … |
… … |
(47) | 76 | (29) | - | - |
| Disposals … … … … |
… … |
- | (1,312) | (91) | - | (1,403) |
| Exchange adjustment … … |
… … |
(22) | (105) | (3) | - | (130) |
| Balance at 30th April, 2019 | … … |
7,035 | 43,147 | 2,764 | - | 52,946 |
| Net book value | ||||||
| At 1st May, 2017… … … |
… … |
25,752 | 32,388 | 1,525 | 6,074 | 65,739 |
| At 30th April, 2018 and 1st May, 2018 | … | 24,596 | 31,876 | 1,285 | 11,397 | 69,154 |
| At 30th April, 2019… … |
… … |
34,773 | 33,381 | 1,185 | 4,767 | 74,106 |
During the year, £542,000 (2018: £Nil) of the property, plant and equipment additions were acquired under finance leases.
At 30th April, 2019, the net carrying amount of leased plant and machinery was £3,946,000 (2018: £3,780,000). The leased equipment secures lease obligations (see note 20).
Assets in the course of construction of £4,767,000 (2018: £11,397,000) comprise £181,000 (2018: £6,093,000) in relation to land and buildings and £4,586,000 (2018: £5,304,000) for plant and machinery.
Additions to fixed assets are after deducting grants receivable of £Nil (2018: £Nil).
There is a charge over Noreva GmbH's land and buildings of €1,600,000 to secure a bank loan repayable by instalments (see note 20).
The Group has the following principal subsidiaries. Non-principal subsidiaries are listed in note 32:
| Registered | Country of | Class of | |||
|---|---|---|---|---|---|
| Subsidiaries: | address* | Incorporation | shares held | % held | |
| Mechanical Engineering: | |||||
| Goodwin Steel Castings Limited … … |
… | 1 | England and Wales Ordinary | 100 | |
| Goodwin International Limited … … … |
… | 1 | England and Wales Ordinary | 100 | |
| Easat Radar Systems Limited … … … |
… | 1 | England and Wales Ordinary | 77 | |
| Goodwin Korea Company Limited … … |
… | 3 | South Korea | Ordinary | 95 |
| Goodwin Pumps India Private Limited … |
… | 4 | India | Ordinary | 100 |
| Goodwin Shanghai Company Limited… … |
… | 5 | China | Ordinary | 100 |
| Noreva GmbH … … … … … |
… | 6 | Germany | Ordinary | 100** |
| Goodwin (Shanxi) Pump Company Limited … | … | 7 | China | Ordinary | 100 |
| Goodwin Indústria e Comércio de Bombas | |||||
| Submersas Ltda … … … … … |
… | 8 | Brazil | Ordinary | 100 |
| Internet Central Limited … … … … |
… | 1 | England and Wales Ordinary | 82.5 | |
| Goodwin Submersible Pumps Australia Pty. Limited | 9 | Australia | Ordinary | 100 | |
| Metal Proving Services Limited … … … |
… | 1 | England and Wales Ordinary | 100 | |
| NRPL Aero Oy … … … … … |
… | 10 | Finland | Ordinary | 77 |
| Goodwin Submersible Pumps Africa Pty. Limited … | 15 | South Africa | Ordinary | 100 | |
| Refractory Engineering: | |||||
| Goodwin Refractory Services Limited … … |
… | 1 | England and Wales Ordinary | 100 | |
| Dupré Minerals Limited … … … … |
… | 1 | England and Wales Ordinary/Preference 100 | ||
| Hoben International Limited … … … |
… | 2 | England and Wales Ordinary | 100 | |
| Gold Star Powders Private Limited … … |
… | 4 | India | Ordinary | 100 |
| Siam Casting Powders Limited … … … |
… | 11 | Thailand | Ordinary | 57.7 |
| Ultratec Jewelry Supplies Limited … … |
… | 12 | China | Ordinary | 75.5 |
| SRS (Qingdao) Casting Materials Company Limited | 13 | China | Ordinary | 75.5 | |
| Gold Star Brazil Limited … … … … |
… | 8 | Brazil | Ordinary | 100 |
| Jewelry Plaster Limited … … … … |
… | 14 | Thailand | Ordinary/Preference74.5 | |
*The registered address for each company can be found in note 34.
**In the previous year, Noreva was an 87.5% owned subsidiary. It has been treated as a 100% subsidiary by virtue of there having been both put and call options in place for the remaining 12.5% of the share capital. During the current financial year, the Company acquired the remaining 12.5% of Noreva.
All of the above companies are included as part of the consolidated accounts and are involved in mechanical and refractory engineering.
On 26th April, 2019, the Group acquired 25% of Asian Industrial Investment Casting Powders Private Limited (Asian Industrial), increasing its interest from 50% to 75%, and increasing its control of the company. The Group had an existing shareholding of 49% in Jewelry Plaster Limited (Jewelry Plaster), which owns 100% of Jewelry Wax Limited, and by acquiring a further 25.5% shareholding, increased its total ownership to 74.5% and obtained control of the company.
The consideration for the Asian Industrial shares was £40,000 in cash. For the Jewelry Plaster shares, the Group paid £777,000 in cash. In addition, contingent consideration will be payable, based on the pre tax profits of Jewelry Plaster for the financial year to 30th April, 2020. The current fair value of this contingent consideration is £204,000. This amount could increase by £6,000 if the pre tax profits of Jewelry Plaster were to be 1% higher.
The legal fees incurred in relation to the acquisition were £10,000, and have been reported within administrative expenses.
The table below analyses the total identifiable net assets of Asian Industrial and Jewelry Plaster acquired. The net assets of Asian Industrial are not shown separately because the value is insignificant.
| £'000 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property, plant and equipment | … | … | … | … | … | … | … | … | … | … | … | 409 |
| Investments … … … |
… | … | … | … | … | … | … | … | … | … | … | 354 |
| Intangibles … … … … |
… | … | … | … | … | … | … | … | … | … | … | 803 |
| Inventories … … … … |
… | … | … | … | … | … | … | … | … | … | … | 803 |
| Trade and other financial assets | … | … | … | … | … | … | … | … | … | … | … | 1,339 |
| Non-financial assets … … |
… | … | … | … | … | … | … | … | … | … | … | 91 |
| Cash and cash equivalents … |
… | … | … | … | … | … | … | … | … | … | … | 392 |
| Short-term interest-bearing loans and borrowings | … | … | … | … | … | … | … | … | (11) | |||
| Trade and other financial liabilities | … | … | … | … | … | … | … | … | … | … | … | (2,623) |
| Non-financial liabilities … … |
… | … | … | … | … | … | … | … | … | … | … | (159) |
| Long-term interest-bearing loans and borrowings | … | … | … | … | … | … | … | … | (31) | |||
| Total identifiable net assets acquired | 1,367 |
The goodwill arising from the acquisitions has been recognised as follows:
| Goodwill | 75 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Non-controlling interests | … | … | … | … | … | … | … | … | … | … | … | … | 142 |
| Fair value of identifiable net assets … | … | … | … | … | … | … | … | … | … | … | (1,367) | ||
| Fair value of pre-existing interest in Asian Industrial and Jewelry Plaster (note 14) | … | … | … | 279 | |||||||||
| Jewelry Plaster contingent consideration … | … | … | … | … | … | … | … | … | … | 204 | |||
| Jewelry Plaster cash consideration … | … | … | … | … | … | … | … | … | … | … | 777 | ||
| Asian Industrial cash consideration … | … | … | … | … | … | … | … | … | … | … | 40 | ||
| £'000 |
The non-controlling interests have been calculated as the proportionate share of the identifiable net assets of Asian Industrial and Jewelry Plaster.
The pre-existing equity interest in Asian Industrial and Jewelry Plaster was stated at fair value before the acquisition of the additional shares. No further fair value adjustments have been made to the value of identifiable net assets, and there has been no gain or loss on re-measuring to fair value the Group's existing associate investments, at the date of acquisition. However, the translation reserve at the date of acquisition has been realised and an unrealised gain previously recognised in OCI has been reported within financial expenses (see note 8).
The following subsidiaries each have non-controlling interests:
| address* | Registered Country of Incorporation |
Class of shares held |
% held by NCI |
||||
|---|---|---|---|---|---|---|---|
| Mechanical Engineering: | |||||||
| Easat Radar Systems Limited … |
… | … | … | 1 | England and Wales Ordinary | 23 | |
| Goodwin Korea Company Limited | … | … | … | 3 | South Korea | Ordinary | 5 |
| Internet Central Limited … … |
… | … | … | 1 | England and Wales Ordinary | 17.5 | |
| NRPL Aero Oy … … … |
… | … | … | 10 | Finland | Ordinary | 23 |
| Refractory Engineering: Asian Industrial Investment Casting Powders |
|||||||
| Private limited … … … |
… | … | … | 4 | India | Ordinary | 25 |
| Jewelry Plaster Limited … … |
… | … | … | 14 | Thailand | Ordinary | 25.5 |
| Jewelry Wax Limited … … |
… | … | … | 14 | Thailand | Ordinary | 25.5 |
| Siam Casting Powders Limited … | … | … | … | 11 | Thailand | Ordinary | 42.3 |
| SRS Guangzhou Limited … … |
… | … | … | 12 | China | Ordinary | 24.5 |
| SRS (Qingdao) Casting Materials Company Limited | 13 | China | Ordinary | 24.5 | |||
| Shenzhen King-Top Modern Hi-Tech Company Limited | 16 | China | Ordinary | 24.5 | |||
| Ultratec Jewelry Supplies Limited | … | … | … | 12 | China | Ordinary | 24.5 |
| Ying Tai (UK) Limited … … |
… | … | … | 1 | England and Wales Ordinary | 24.5 | |
In April 2019, the Group acquired an additional 24.5% in Ultratec, which owns Shenzhen King-Top Modern Hi-Tech Company, and a further shareholding of 24.5% in Ying Tai (UK), which owns SRS Guangzhou and SRS (Qingdao) Casting Materials Company. Through its acquisition of additonal shares in Jewelery Plaster, the Group acquired a further 2.3% stake in Siam Casting Powders.
| Ultratec | Ying Tai | Siam | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Group | (UK) | Casting | |||||||
| Group | Powders | Total | |||||||
| £'000 | £'000 | £'000 | £'000 | ||||||
| Carrying value of NCI acquired | … | … | … | … | … | 859 | 800 | 91 | 1,750 |
| Consideration paid to NCI … |
… | … | … | … | … | (1,765) | (403) | (354) | (2,522) |
| Goodwill arising from purchase of NCI in subsidiaries | … | (906) | 397 | (263) | (772) |
The decrease in equity attributable to owners of the Company comprised a decrease in retained earnings of £592,000 and a decrease of £180,000 in the translation reserve.
The financial information on subsidiaries with non-controlling interests has been aggregated, analysing the data by segment, as the entities in each segment have similar characteristics and risk profiles.
| Mechanical Engineering |
Refractory Engineering |
Total | |||||
|---|---|---|---|---|---|---|---|
| Year Ended 30th April | 2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
|
| Profit allocation to non-controlling interests … … … … … |
91 | 314 | 851 | 617 | 942 | 931 | |
| Dividends paid to non-controlling interests … … … … … |
- | - | 451 | - | 451 | - | |
| Accumulated reserves held by non-controlling interests … … |
678 | 904 | 3,448 | 4,355 | 4,126 | 5,259 |
The summarised financial information below represents the amounts in the financial statements of the subsidiaries, before any intercompany eliminations, and does not reflect the Group's share of those amounts. The results for the year of both Jewelry Plaster and Asian Industrial are shown within share of profit of associate companies, on the basis that the effective acquisition date was 26th April, 2019.
| Mechanical Engineering |
Refractory Engineering |
Total | ||||
|---|---|---|---|---|---|---|
| Year Ended 30th April | 2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
| Non-current assets … … … |
2,291 | 5,707 | 9,554 | 9,743 | 11,845 | 15,450 |
| Current assets … … … |
21,717 | 11,491 | 13,827 | 9,338 | 35,544 | 20,829 |
| Current liabilities … … … |
(17,723) | (9,023) | (8,079) | (3,734) | (25,802) | (12,757) |
| Non-current liabilities … … |
(1,874) | (3,738) | (29) | (2,142) | (1,903) | (5,880) |
| Total net assets of companies with non-controlling interests |
4,411 | 4,437 | 15,273 | 13,205 | 19,684 | 17,642 |
| Revenue of companies with non-controlling interests … … |
12,294 | 14,887 | 15,796 | 14,521 | 28,090 | 29,408 |
| Profit for the year of companies with non-controlling interests … |
1,333 | 1,518 | 1,844 | 2,064 | 3,177 | 3,582 |
| Total comprehensive income of companies with non-controlling interests |
1,475 | 1,916 | 1,933 | 2,409 | 3,408 | 4,325 |
The Group's share of profit after tax in its associates for the year ended 30th April, 2019 was £233,000 (2018: £310,000).
Summary financial information of Group's share of associates is as follows:
| 2019 £'000 |
2018 £'000 |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at 1st May | … | … | … | … | … | … | … | … | … | … | 1,963 | 2,045 | ||
| Profit before tax | … | … | … | … | … | … | … | … | … | … | … | 298 | 387 | |
| Tax … |
… | … | … | … | … | … | … | … | … | … | … | … | (65) | (77) |
| Dividend | … | … | … | … | … | … | … | … | … | … | … | … | (1,254) | (441) |
| Exchange adjustment | … | … | … | … | … | … | … | … | … | … | 76 | 49 | ||
| Disposal | … | … | … | … | … | … | … | … | … | … | … | … | (279) | - |
| Balance at 30th April… | … | … | … | … | … | … | … | … | … | 739 | 1,963 | |||
| Assets | … | … | … | … | … | … | … | … | … | … | … | … | 1,112 | 2,661 |
| Liabilities | … | … | … | … | … | … | … | … | … | … | … | … | (373) | (698) |
| 739 | 1,963 |
On 26th April 2019, the Group increased its ownership and control of Asian Industrial and Jewelry Plaster. The Group's pre-existing interest in these two companies has been reported as a disposal in the year. Details of the acquisitions are included in note 13.
Summarised financial information of the Group's share of the individually material associate, Jewelry Plaster, is shown below. The figures for 2019 reflect trading for the full year, before the Group increased its control of the company.
| 2019 £'000 |
2018 £'000 |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue … |
… | … | … | … | … | … | … | … | … | … | … | 1,406 | 1,543 |
| Profit after tax | … | … | … | … | … | … | … | … | … | … | … | 148 | 221 |
| Non-current assets | … | … | … | … | … | … | … | … | … | … | - | 385 | |
| Current assets | … | … | … | … | … | … | … | … | … | … | … | - | 915 |
| Current liabilities … | … | … | … | … | … | … | … | … | … | … | - | (220) | |
| Group equity investment in associate | - | 1,080 |
| Goodwill £'000 |
Brand names and intellectual property £'000 |
Order book £'000 |
Manufact- uring rights £'000 |
Software and Licences £'000 |
Develop ment costs £'000 |
Total £'000 |
|
|---|---|---|---|---|---|---|---|
| Cost | |||||||
| Balance at 1st May, 2017 … Additions… … … … |
9,872 - |
7,026 - |
173 - |
5,117 - |
336 378 |
2,478 3,334 |
25,002 3,712 |
| Disposals… … … … Exchange adjustments … |
(60) 238 |
(209) 157 |
(17) 6 |
- - |
- (6) |
- 32 |
(286) 427 |
| Balance at 30th April, 2018 | 10,050 | 6,974 | 162 | 5,117 | 708 | 5,844 | 28,855 |
| Balance at 1st May, 2018 … Additions… … … … Additions – company acquisition Disposals… … … … Exchange adjustment … |
10,050 75 - - (117) |
6,974 799 - (19) (80) |
162 - - - (3) |
5,117 201 - - - |
708 115 4 (135) (8) |
5,844 1,500 - - (31) |
28,855 2,690 4 (154) (239) |
| Balance at 30th April, 2019 | 10,008 | 7,674 | 159 | 5,318 | 684 | 7,313 | 31,156 |
| Amortisation and impairment | |||||||
| Balance at 1st May, 2017 … Amortisation for the year … Disposals… … … … Exchange adjustment … |
399 - (60) - |
4,580 515 (209) 97 |
173 - (17) 6 |
1,241 295 - - |
68 215 - (2) |
301 113 - 2 |
6,762 1,138 (286) 103 |
| Balance at 30th April, 2018 | 339 | 4,983 | 162 | 1,536 | 281 | 416 | 7,717 |
| Balance at 1st May, 2018 … Amortisation for the year … Disposals… … … … Exchange adjustment … |
339 - - 4 |
4,983 514 (19) (67) |
162 - - (3) |
1,536 309 - - |
281 219 (135) - |
416 270 - (7) |
7,717 1,312 (154) (73) |
| Balance at 30th April, 2019 | 343 | 5,411 | 159 | 1,845 | 365 | 679 | 8,802 |
| Net book value | |||||||
| At 1st May, 2017… … … |
9,473 | 2,446 | - | 3,876 | 268 | 2,177 | 18,240 |
| At 30th April, 2018 and 1st May, 2018 … … |
9,711 | 1,991 | - | 3,581 | 427 | 5,428 | 21,138 |
| At 30th April, 2019 … |
9,665 | 2,263 | - | 3,473 | 319 | 6,634 | 22,354 |
Customer lists are included within brand names and intellectual property or within manufacturing rights, depending on the nature of the acquisition; non-compete agreements are disclosed within manufacturing rights.
During the year, the Group added to its portfolio of intangible assets. The main additions are £432,000 on the development of a new valve range by Goodwin International, £148,000 on refractory development projects in Goodwin Refractory Services, and £920,000 on the development of radar equipment within Easat Radar Systems and NRPL Aero. Details of the addition to goodwill and brand names are outlined in note 13.
The amortisation charge of £1,312,000 (2018: £1,138,000) is recognised in cost of sales in the statement of profit or loss.
The Group tests goodwill annually for impairment or more frequently if there are indications that goodwill might be impaired. For the purpose of impairment testing, goodwill is allocated to the relevant subsidiary which is the lowest level within the Group at which the goodwill is monitored for internal management purposes. The aggregate
| carrying amounts of goodwill allocated to each unit are: | 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| £'000 | £'000 | |||||||||||
| Noreva GmbH | … | … | … | … | … | … | … | … | … | … | 4,688 | 4,784 |
| Goodwin Refractory Services Holdings Limited | … | … | … | … | … | 3,346 | 3,346 | |||||
| NRPL Aero Oy… | … | … | … | … | … | … | … | … | … | … | 1,245 | 1,270 |
| Other … … |
… | … | … | … | … | … | … | … | … | … | 386 | 311 |
| 9,665 | 9,711 | |||||||||||
An impairment test is a comparison of the carrying value of the assets of a cash-generating unit ("CGU") to their recoverable amount, based on a value-in-use calculation. Recoverable amount is the greater of value-in-use and market value. Where the recoverable amount is less than the carrying value an impairment results. During the year each CGU containing goodwill was separately assessed and tested for impairment.
As part of testing goodwill for impairment detailed forecasts of operating cash flows for the next three years are used, which are based on approved budgets and plans by the Board. The forecasts represent the best estimate of future performance of the CGU based on past performance and expectations for the market development of the CGU. A number of key assumptions are used as part of impairment testing. These key assumptions, such as the CGU's position within its relevant market; its ability to generate profitable orders within that market; expected growth rates both in the market and geographically, are made by management who also take into account past experience and knowledge of forecast future performance together with other relevant external sources of information.
The projections use various growth rates consistent with the profit forecasts of the CGU for the first three years, with growth rates of typically 0% to 15% thereafter, extrapolated over the minimum expected life span of the unit. The forecasts are then discounted at an appropriate pre tax weighted average cost of capital rate considering the perceived levels of risk, ranging between 19% and 21% (2018: 16.9%) for the Mechanical Engineering Division and 14% to 22% (2018: 15.8%) for the Refractory Engineering Division. Further sensitivity tests are then performed reducing the discounted cash flows by 10% and also increasing the discount rate by a range of up to 10% to confirm there is no need to consider further a need for impairment.
The estimates and assumptions made in connection with the impairment testing could differ from future actual results of operations and cash flows. A reasonably likely variation in the assumptions would not give rise to an impairment. However, future events could cause the Group to conclude that impairment indicators exist and that the asset values associated with a given operation have become impaired.
| 16.Inventories | 2019 £'000 |
2018 £'000 |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Raw materials and consumables | … | … | … | … | … | … | … | 15,576 | 11,726 | |||
| Work in progress … | … | … | … | … | … | … | … | … | … | 23,324 | 9,676 | |
| Finished goods | … | … | … | … | … | … | … | … | … | … 11,624 |
7,448 | |
| 50,524 | 28,850 |
The amount of inventory impaired during the year was £377,000 (2018: £675,000).
The Group carries provisions against inventories as follows:
| 2019 | 2018 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| £'000 | £'000 | |||||||||||
| Raw materials and consumables | … | … | … | … | … | … | … | 253 | 208 | |||
| Work in progress … | … | … | … | … | … | … | … | … | … | 829 | 1,077 | |
| Finished goods | … | … | … | … | … | … | … | … | … | … | 337 | 456 |
| 1,419 | 1,741 |
| Balances due within one year | 2019 £'000 |
2018 £'000 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Trade receivables … | … | … | … | … | … | … | … | … | … | 23,279 | 18,375 |
| Other financial assets | … | … | … | … | … | … | … | … | … | 1,685 | 1,678 |
| 24,964 | 20,053 |
The Group has a long-term receivable balance due from an associate company, which is repayable within five years. The balance, which is due after more than one year is disclosed within non-current assets, with the balance due within one year, of £240,000 (2018: £220,000) being reported within other current financial assets. Interest is charged at a commercial rate.
| Balances due after more than one year | 2019 £'000 |
2018 £'000 |
|---|---|---|
| Other receivables … … … … … … … … … … |
505 | 728 |
| 18.Other receivables | 2019 £'000 |
2018 £'000 |
| Prepayments and other non-financial assets … … … … … … |
2,476 | 1,810 |
| Corporation tax receivable … … … … … … … … … |
176 | 24 |
| Deferred tax asset (see note 25) … … … … … … … … |
63 | 27 |
| 2,715 | 1,861 | |
| 19.Cash and cash equivalents | 2019 £'000 |
2018 £'000 |
| Cash and cash equivalents per balance sheet … … … … … … |
9,640 | 7,485 |
| Bank overdrafts … … … … … … … … … … … |
(9,147) | (4,585) |
| Cash and cash equivalents per cash flow statement … … … … … |
493 | 2,900 |
This note provides information about the contractual terms of the Group's interest-bearing bank loans and borrowings. For more information about the Group's exposure to interest rate and foreign currency risk, see note 27.
| Non-current liabilities | 2019 £'000 |
2018 £'000 |
|---|---|---|
| Finance lease liabilities … … … … … … … … … … |
1,164 | 1,687 |
| Bank loans and committed facilities … … … … … … … … |
19,322 | 4,088 |
| 20,486 | 5,775 | |
| Current liabilities | ||
| Finance lease liabilities … … … … … … … … … … |
939 | 861 |
| Bank loans and committed facilities … … … … … … … … |
112 | 7,022 |
| Bank overdrafts … … … … … … … … … … … |
9,147 | 4,585 |
| 10,198 | 12,468 |
| Opening balance 1st May 2018 £'000 |
Change in bank £'000 |
Company overdrafts acquisition £'000 |
Cash flows £'000 |
Foreign movement £'000 |
Closing balance exchange 30th April 2019 £'000 |
|
|---|---|---|---|---|---|---|
| Bank overdrafts used for | ||||||
| cash management … … |
4,585 | 4,562 | - | - | - | 9,147 |
| Bank loans … … … |
11,000 | - | - | 7,000 | - | 18,000 |
| Bank loans repayable | ||||||
| by instalments … … |
110 | - | - | 1,337 | (13) | 1,434 |
| Finance lease liabilities … |
2,548 | - | 42 | (487) | - | 2,103 |
| 18,243 | 4,562 | 42 | 7,850 | (13) | 30,684 | |
| Opening | Closing | |||||
|---|---|---|---|---|---|---|
| balance | Change in bank |
Foreign exchange |
balance 30th |
|||
| 1st May | Company | |||||
| 2017 | overdrafts | acquisition | Cash flows | movement | April 2018 | |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
| Bank overdrafts used for | ||||||
| cash management … … |
6,655 | (2,070) | - | - | - | 4,585 |
| Bank loans … … … |
23,000 | - | - | (12,000) | - | 11,000 |
| Bank loans repayable | ||||||
| by instalments … … |
149 | - | - | (44) | 5 | 110 |
| Finance lease liabilities … |
3,413 | - | - | (865) | - | 2,548 |
| 33,217 | (2,070) | - | (12,909) | 5 | 18,243 | |
Finance lease liabilities are payable as follows:
| Principal | |||||
|---|---|---|---|---|---|
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
| 861 | |||||
| 1,184 | 20 | 1,164 | 1,737 | 50 | 1,687 |
| 2,164 | 61 | 2,103 | 2,659 | 111 | 2,548 |
| Minimum lease payments … 980 … |
2019 Interest 41 |
Principal 939 |
Minimum lease payments 922 |
2018 Interest 61 |
Bank loans are payable as follows:
| 2019 | 2018 | ||||||
|---|---|---|---|---|---|---|---|
| Minimum | Minimum | ||||||
| loan | loan | ||||||
| payments | Interest | Principal | payments | Interest | Principal | ||
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||
| Less than one year … … |
… | 138 | 26 | 112 | 24 | 2 | 22 |
| Between one and five years | … | 389 | 91 | 298 | 96 | 8 | 88 |
| More than five years … |
… | 1,173 | 149 | 1,024 | - | - | - |
| 1,700 | 266 | 1,434 | 120 | 10 | 110 | ||
| 2019 £'000 |
2018 £'000 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Trade payables … … … … |
… | … | … | … | … | … | … | … | 17,012 | 15,324 |
| Other financial liabilities… … … |
… | … | … | … | … | … | … | … | 1,701 | 954 |
| Other taxation and social security costs | … | … | … | … | … | … | … | … | 1,857 | 1,580 |
| 20,570 | 17,858 | |||||||||
| 22.Other payables | ||||||||||
| 2019 £'000 |
2018 £'000 |
|||||||||
| Accrued expenses… … … … |
… | … | … | … | … | … | … | … | 4,300 | 3,289 |
| Advance payments from customers … | … | … | … | … | … | … | … | … | 471 | 5,532 |
| 4,771 | 8,821 | |||||||||
| 23.Deferred consideration | ||||||||||
| 2019 £'000 |
2018 £'000 |
|||||||||
| Deferred consideration on acquisitions | … | … | … | … | … | … | … | … | 204 | 500 |
The deferred consideration at 30th April, 2018 of £500,000 related to the acquisition of Noreva GmbH, which was settled during this financial year. At 30th April, 2019, the balance relates to the acquisition of Jewelry Plaster (see note 13).
| 24.Warranty provision | 2019 | 2018 |
|---|---|---|
| £'000 | £'000 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at 1st May … |
… | … | … | … | … | … | … | … | … | 513 | 395 |
| Generated … … … |
… | … | … | … | … | … | … | … | … | 166 | 227 |
| Credited to the statement of profit or loss … | … | … | … | … | … | … | (176) | (124) | |||
| Exchange adjustment … |
… | … | … | … | … | … | … | … | … | (10) | 15 |
| Balance at 30th April… | … | … | … | … | … | … | … | … | … | 493 | 513 |
| Warranty due within one year … | … | … | … | … | … | … | … | … | 261 | 184 | |
| Warranty due after one year | … | … | … | … | … | … | … | … | … | 232 | 329 |
| Balance at 30th April… | … | … | … | … | … | … | … | … | … | 493 | 513 |
Provisions for warranties relate to products sold and generally cover a period of between 1 and 3 years.
Deferred tax assets and liabilities are attributable to the following:
| Assets | Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | |||||||
| £'000 | £'000 | £'000 | £'000 | |||||||
| Property, plant and equipment | … | … | … | - | - | (3,014) | (2,661) | |||
| Intangible assets … … … |
… | … | … | - | - | (1,306) | (1,510) | |||
| Derivative financial instruments | … | … | … | 252 | 199 | - | - | |||
| Share-based payments reserve | … | … | … | 2,630 | - | - | - | |||
| Other temporary differences … | … | … | … | 125 | 40 | - | - | |||
| 3,007 | 239 | (4,320) | (4,171) | |||||||
| 2019 | 2018 | |||||||||
| £'000 | £'000 | |||||||||
| Deferred tax asset (see note 18) | … | … | … | … | … | … | … | … | 63 | 27 |
| Deferred tax liability … … |
… | … | … | … | … | … | … | … | (1,376) | (3,959) |
| (1,313) | (3,932) |
| Property, plant and equipment £'000 |
Intangible assets £'000 |
Derivative financial instruments £'000 |
Share based payments reserve £'000 |
Other temporary differences £'000 |
Total £'000 |
|
|---|---|---|---|---|---|---|
| Balance at 1st May, 2017 | (2,258) | (1,170) | 778 | - | 116 | (2,534) |
| Recognised in profit or loss … Recognised in equity … Exchange adjustment … |
(439) - 36 |
(325) - (15) |
239 (818) - |
- - - |
(76) - - |
(601) (818) 21 |
| Balance at 30th April, 2018 | (2,661) | (1,510) | 199 | - | 40 | (3,932) |
| Impact of IFRS 15 … Recognised in profit or loss … Recognised in equity … Exchange adjustment … |
- (347) - (6) |
- 175 - 29 |
- (101) 154 - |
- 484 2,146 - |
214 (129) - - |
214 82 2,300 23 |
| Balance at 30th April, 2019 | (3,014) | (1,306) | 252 | 2,630 | 125 | (1,313) |
Within the current and previous year, the Group has no material tax losses where a deferred tax asset has been recognised. As at 30th April, 2019, the Group has not recognised £690,000 of deferred tax assets in relation to the accumulated losses (2018: £1,077,000) within overseas subsidiaries.
The Finance Act 2016, which included legislation reducing the main rate of corporation tax from 20% to 19% from 1st April, 2017 and to 17% from 1st April, 2020, was fully enacted on 15th September, 2016. The deferred tax liability at 30th April, 2018 and at 30th April, 2019 has been calculated based on these rates.
| Share capital | 2019 £'000 |
2018 £'000 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Authorised, allotted, called up and fully paid: | |||||||||
| 7,200,000 ordinary shares of 10p each … | … | … | … | … | … | … | … | 720 | 720 |
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.
The translation reserve comprises all foreign exchange differences arising from the translation of the financial statements of foreign operations.
The share-based payments reserve is a non cash-impacting provision, as required by Accounting Standard IFRS 2, relating to the Equity Long Term Incentive Plan, which vested at 1st May, 2019. Further details are included in note 35.
The hedging reserve comprises the effective portion of the cumulative net change in the fair value of cash flow hedge instruments related to hedged transactions that have not yet occurred.
The aggregate deferred tax relating to items that are recognised in equity is an asset of £2,350,000 (2018: £50,000), being £2,146,000 (2018: £Nil) in respect of the Equity Long Term Incentive Plan and £204,000 (2018: £50,000) in respect of derivatives.
The Group's operations expose it to a variety of financial risks that include the effects of changes in market prices (interest rates, foreign exchange rates and commodity prices), credit risk and liquidity. The Group has in place risk management policies that seek to limit the adverse effects on the financial performance of the Group by using various instruments and techniques.
Risk management policies have been set by the Board and applied by the Group.
The Group's financial assets are cash and cash equivalents and trade and other receivables, the carrying amounts of which represent the Group's maximum exposure to credit risk in relation to financial assets.
The credit risk on liquid funds is limited because the counterparties are banks with high credit ratings assigned by international credit rating agencies.
The Group's credit risk is primarily attributable to its trade receivables and is managed through the following processes:
The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was: Carrying amount
| Notes | 2019 £'000 |
2018 £'000 |
|||
|---|---|---|---|---|---|
| Contract assets … … … … … … … … |
5 | 3,698 | 6,046 | ||
| Trade and other financial assets – due after more than one year | 17 | 505 | 728 | ||
| Trade and other financial assets – due within one year … … |
17 | 24,964 | 20,053 | ||
| Cash at bank and cash equivalents … … … … … |
19 | 9,640 | 7,485 | ||
| Derivative financial assets… … … … … … … |
27(e) | 195 | 364 | ||
| 39,002 | 34,676 | ||||
The maximum exposure to credit risk for trade receivables at the reporting date by geographic region was:
| Carrying amount | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 £'000 |
2018 £'000 |
||||||||||||
| UK … … |
… | … | … | … | … | … | … | … | … | … | 4,914 | 3,209 | |
| Rest of Europe | … | … | … | … | … | … | … | … | … | … | 3,732 | 4,665 | |
| USA … … |
… | … | … | … | … | … | … | … | … | … | 719 | 441 | |
| Pacific Basin | … | … | … | … | … | … | … | … | … | … | 7,994 | 3,517 | |
| Rest of World | … | … | … | … | … | … | … | … | … | … | 5,920 | 6,543 | |
| 23,279 | 18,375 |
The ageing of trade receivables and impairments at the reporting date was:
| Net 2019 £'000 |
Gross 2019 £'000 |
Impairment provision 2019 £'000 |
Net 2018 £'000 |
Gross 2018 £'000 |
Impairment provision 2018 £'000 |
|
|---|---|---|---|---|---|---|
| Not past due … … … |
16,956 | 16,956 | - | 12,910 | 12,910 | - |
| Past due 1-30 days … … |
3,944 | 3,944 | - | 2,414 | 2,414 | - |
| Past due 31-90 days… … |
1,190 | 1,190 | - | 2,321 | 2,321 | - |
| Past due more than 90 days | 1,189 | 1,470 | (281) | 730 | 1,159 | (429) |
| 23,279 | 23,560 | (281) | 18,375 | 18,804 | (429) | |
Management believes that there are no significant credit risks remaining with the above net receivables and that the credit quality of customers is good, based on a review of past payment history and the current financial status of the customers. Included in trade receivables are retentions which are job specific and have varying due dates depending on the complexity of the job. These are included in the not past due category. The Group has not renegotiated the terms of any trade receivables and has not pledged any trade receivables as security.
The Directors estimate that the fair value of the Group's trade and other receivables is approximate to their carrying values.
An analysis of the provision for impairment of receivables is as follows:
| 2019 £'000 |
2018 £'000 |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| At beginning of year | … | … | … | … | … | … | … | … | … | 429 | 624 |
| Exchange adjustment | … | … | … | … | … | … | … | … | … | (1) | 2 |
| Impairment charged through the statement of profit or loss … | … | … | 38 | 64 | |||||||
| Impairment provision utilised during the year | … | … | … | … | … | (185) | (261) | ||||
| At end of year … |
… | … | … | … | … | … | … | … | … | 281 | 429 |
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due.
The Group's approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Group's reputation.
At the year end the Group had the following unutilised bank facilities in respect of which all conditions precedent had been met:
| Uncommitted | Committed | Total | |||||
|---|---|---|---|---|---|---|---|
| 2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
||
| Unutilised bank facilities | … | 7,585 | 12,965 | 15,000 | 22,000 | 22,585 | 34,965 |
The Group's principal borrowing facilities are provided by three banks in the form of borrowings and shortterm overdraft facilities. The quantum of borrowing facilities available to the Group is reviewed regularly in light of current working capital requirements and the need for capital investment for the long-term future for the Group.
The table below analyses the Group's financial liabilities into maturity groupings based on the period outstanding at the balance sheet date up to the contractual maturity date. All figures are contracted gross
| cash flows that have not been discounted. | 2019 Contractual cash flows |
|||||
|---|---|---|---|---|---|---|
| Within 1 year £'000 |
1-5 years £'000 |
5+ years £'000 |
Total £'000 |
value Total £'000 |
||
| Non-derivative financial liabilities | ||||||
| Bank loans and committed facilities … |
138 | 18,389 | 1,173 | 19,700 | 19,434 | |
| Overdrafts … … … … … |
9,147 | - | - | 9,147 | 9,147 | |
| Finance leases … … … … |
980 | 1,184 | - | 2,164 | 2,103 | |
| Trade and other financial liabilities … |
20,570 | - | - | 20,570 | 20,570 | |
| Deferred consideration on acquisitions | 204 | - | - | 204 | 204 | |
| Total … … … … … … |
31,039 | 19,573 | 1,173 | 51,785 | 51,458 |
The 30th April, 2019 bank loans and committed facilities are repayable as follows: bank overdraft on demand £9 million, £10 million within year end 30th April, 2021 and £8 million within year end 30th April, 2024. The interest rates chargeable on these loans are on a floating basis against LIBOR and UK base rate, with bank margins of less than 2%. There is also a bank loan of £1.4 million repayable by instalments, with the final payment due in the year ended 30th April, 2039. Interest is charged at an effective interest rate of 1.96%, which is fixed for the whole period.
| 2018 | ||||||
|---|---|---|---|---|---|---|
| Contractual cash flows | ||||||
| Within | ||||||
| 1 year 1-5 years |
5+ years | Total | value Total |
|||
| £'000 £'000 |
£'000 | £'000 | £'000 | |||
| Non-derivative financial liabilities | ||||||
| Bank loans and committed facilities … |
7,246 4,334 |
- | 11,580 | 11,110 | ||
| Overdrafts … … … … … |
4,585 | - - |
4,585 | 4,585 | ||
| Finance leases … … … … |
922 1,737 |
- | 2,659 | 2,548 | ||
| Trade and other financial liabilities … |
17,858 | - - |
17,858 | 17,858 | ||
| Deferred considerations on acquisitions | 500 | - - |
500 | 500 | ||
| Total … … … … … … |
31,111 6,071 |
- | 37,182 | 36,601 | ||
The Group is subject to fluctuations in exchange rates on its net investments overseas and transactional monetary assets and liabilities not denominated in the operating (or "functional") currency of the operating unit involved.
The Group is exposed to fluctuations in several currencies which give rise to the net currency gains and losses recognised in the statement of profit or loss.
The Group at its discretion is empowered to hedge its estimated annual foreign currency exposure in respect of forecast sales and purchases if the Board deems it appropriate after having taken into account the expected movement in the foreign exchange rates. The Group uses forward exchange contracts to hedge its foreign currency risk. All the foreign exchange contracts have maturities within three years after the balance sheet date. Where necessary, the forward exchange contracts are rolled over at maturity.
In respect of other monetary assets and liabilities held in currencies, the Group ensures that the net exposure is eliminated through the use of forward exchange contracts or spot transactions at the time the contractual commitment is in place.
Currency profile of financial assets and liabilities:
| 2019 US |
2018 US |
2019 | 2018 | 2019 | 2018 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|---|
| Dollar £'000 |
Dollar £'000 |
Euro £'000 |
Euro £'000 |
Other £'000 |
Other £'000 |
Total £'000 |
Total £'000 |
|
| Trade and other receivables |
5,076 | 2,498 | 1,225 | 3,159 | 59 | - | 6,360 | 5,657 |
| Cash and cash equivalents |
(2,412) | 124 | (7,172) | 235 | (35) | (1,825) | (9,619) | (1,466) |
| Trade and other payables |
(169) | (818) | (603) | (626) | (17) | (22) | (789) | (1,466) |
| 2,495 | 1,804 | (6,550) | 2,768 | 7 | (1,847) | (4,048) | 2,725 |
The following significant exchange rates applied during the year:
| Average | Reporting date spot rate |
|||||||
|---|---|---|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | |||||
| 1.377 | ||||||||
| … | … | … | … | … | 1.1353 | 1.132 | 1.1633 | 1.140 |
| … | … | … | … | … | 1.3046 | exchange rate 1.339 |
1.3040 |
The Group is subject to fluctuations in interest rates on its borrowings and surplus cash. The Group is aware of the financial products available to hedge against adverse movements in interest rates. Formal reviews are undertaken to determine whether such instruments are appropriate for the Group. During the year, no new interest rate swaps or caps were entered into.
The table below shows the Group's financial assets and liabilities split by those bearing fixed and floating rates and those that are non interest-bearing.
| Fixed rate | Floating rate | Non interest-bearing | Total | |||||
|---|---|---|---|---|---|---|---|---|
| 2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
2019 £'000 |
2018 £'000 |
|
| Cash and cash | ||||||||
| equivalents | - | - | 9,640 | 7,485 | - | - | 9,640 | 7,485 |
| Contract assets | - | - | - | - | 3,698 | 6,046 | 3,698 | 6,046 |
| Trade and financial assets |
746 | 928 | - | - | 24,723 | 19,853 | 25,469 | 20,781 |
| Derivative assets | - | - | - | - | 195 | 364 | 195 | 364 |
| Trade and other financial liabilities |
- | - | - | - | (20,570) | (17,858) | (20,570) | (17,858) |
| Contract liabilities | - | - | - | - | (18,002) | (212) | (18,002) | (212) |
| Deferred consideration | - | - | - | - | (204) | (500) | (204) | (500) |
| Derivative liabilities | - | - | - | - | (1,693) | (1,535) | (1,693) | (1,535) |
| Bank overdrafts | - | - | (9,147) | (4,585) | - | - | (9,147) | (4,585) |
| Bank loans and committed facilities |
(1,370) | - | (18,064) | (11,110) | - | - | (19,434) | (11,110) |
| Finance lease liabilities |
(2,103) | (2,548) | - | - | - | - | (2,103) | (2,548) |
| (2,727) | (1,620) | (17,571) | (8,210) | (11,853) | 6,158 | (32,151) | (3,672) |
The Group's main objective when managing capital is to safeguard the Group's ability to continue as a going concern in order to provide returns to shareholders. The Board maintains a strong capital base so as to maintain investor, creditor and market confidence and to sustain future development of the business. Operations are funded through various shareholders' funds, bank debt, finance leases and, where appropriate, deferred consideration on acquisitions. The capital structure of the Group reflects the judgement of the Board as to the appropriate balance of funding required. At 30th April, 2019, the capital used was £126.4 million (2018: £110.8 million) as shown in the following table:
| 2019 £'000 |
2018 £'000 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and cash equivalents | … | … | … | … | … | … | (9,640) | (7,485) | ||
| Finance leases | … | … | … | … | … | … | … | … | 2,103 | 2,548 |
| Bank loans and committed facilities | … | … | … | … | 19,434 | 11,110 | ||||
| Overdrafts | … | … | … | … | … | … | … | … | 9,147 | 4,585 |
| Deferred consideration | … | … | … | … | … | … | 204 | 500 | ||
| Net debt … |
… | … | … | … | … | … | … | … | 21,248 | 11,258 |
| Total equity attributable to equity holders of the parent | … | 105,165 | 99,568 | |||||||
| Capital | 126,413 | 110,826 |
The Group aims to maintain a strong credit rating and headroom whilst optimising return to shareholders through an appropriate balance of debt and equity funding. The Group's general strategy is to keep the debt to equity ratio below 30%, adjusted where appropriate for the effect of acquisitions. At 30th April, 2019 net debt was £21.2 million (2018: £11.3 million). The gearing ratio, excluding deferred consideration from net debt, is 20.0% (2018: 10.8%).
The Group manages its capital structure and makes adjustments to it with regard to the risks inherent in the business and in light of changes to economic conditions.
Working capital is managed in order to generate maximum conversion of profits into cash and cash equivalents. Dividends are paid from current year profits, thereby maintaining equity.
The policy for debt is to ensure a smooth debt maturity profile with the objective of ensuring continuity of funding. The repayment profile for the debt is shown in note 27(b).
There were no changes in the Group's approach to capital management during the year.
The Group utilises currency derivatives to hedge future transactions and cash flows. The Group is party to a variety of foreign currency forward contracts in the management of its exchange rate exposures.
The Group classifies its forward exchange contracts hedging forecast transactions as cash flow hedges and states them at fair value.
The nominal value of forward exchange contracts used as hedges of forecast transactions at 30th April, 2019, in Sterling terms, was £53 million spread across USD and EUR denominated contracts. The fair value of these at 30th April, 2019 was a liability of £1,200,000 (being assets totalling £158,000 and liabilities totalling £1,358,000). The Group also had a number of forward contracts not designated as cash flow hedges, and therefore recorded at fair value through the statement of profit or loss. The nominal value of these contracts at 30th April, 2019, in Sterling terms, was £7 million spread across USD and EUR denominated contracts. The fair value of these at 30th April, 2019 was a liability of £298,000 (being assets totalling £37,000, and liabilities totalling £335,000).
The nominal value of forward exchange contracts used as hedges of forecast transactions at 30th April, 2018, in Sterling terms, was £12 million spread across USD and EUR denominated contracts. The fair value of these at 30th April, 2018 was a liability of £294,000 (being assets totalling £Nil and liabilities totalling £294,000). The Group also had a number of forward contracts not designated as cash flow hedges, and therefore recorded at fair value through the statement of profit or loss. The nominal value of these contracts at 30th April, 2018, in Sterling terms, was £35 million spread across USD, EUR and SEK denominated contracts. The fair value of these at 30th April, 2018 was a liability of £877,000 (being assets totalling £364,000, and liabilities totalling £1,241,000).
Changes in the fair value of forward exchange contracts that economically hedge monetary assets and liabilities in foreign currencies and for which no hedge accounting is applied are recognised in the statement of profit or loss. Both the changes in fair value of the forward contracts and the foreign exchange gains and losses relating to the monetary items are recognised as part of cost of sales.
For cash flow hedges the following table sets out the periods when the cash flows are expected to occur and when they are expected to affect profit or loss:
| 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Periods in which cash flows and profits are expected to occur | |||||||||
| Between | |||||||||
| Carrying amount £'000 |
Expected cash flow £'000 |
Within 1 year £'000 |
1 and 5 years £'000 |
Over 5 years £'000 |
|||||
| Forward exchange contracts | |||||||||
| Assets | … | … | … | … | 158 | 158 | 142 | 16 | - |
| Liabilities | … | … | … | … | (1,358) | (1,358) | (1,213) | (145) | - |
| 2018 | |||||||||
| Periods in which cash flows and profits are expected to occur | |||||||||
| Between | |||||||||
| Carrying | Expected | Within | 1 and | Over | |||||
| amount | cash flow | 1 year | 5 years | 5 years | |||||
| £'000 | £'000 | £'000 | £'000 | £'000 | |||||
| Forward exchange contracts |
The Group has calculated the following sensitivities based on available data from forward contract markets for the principal foreign currencies in which the Group operates. Given recent fluctuations in rates, it is deemed sensible to provide the quantum for a 1% change in rates to aid understanding. These figures can be extrapolated proportionately to obtain an estimate of the impact of large movements.
Liabilities ………… (294) (294) (64) (230) -
| 2019 £'000 |
2018 £'000 |
||||
|---|---|---|---|---|---|
| (Profit)/loss | (Profit)/loss | ||||
| … | … | … | (406) | (19) | |
| … | … | … | … | (253) | (98) |
| … | … | … | 406 | 19 | |
| 98 | |||||
| … | … | … | (74) | (131) | |
| … | … | … | … | 95 | (207) |
| … | … | … | 74 | 131 | |
| 207 | |||||
| … | … | … | … | 235 | 109 |
| 1% decrease in Euro fx rate against pound Sterling 1% decrease in Euro fx rate against pound Sterling |
1% increase in US Dollar fx rate against pound Sterling 1% decrease in US Dollar fx rate against pound Sterling … 1% increase in US Dollar fx rate against pound Sterling 1% decrease in US Dollar fx rate against pound Sterling … |
… … |
… … |
… … |
253 (95) |
The table below sets out the Group's accounting classification of each class of financial assets and liabilities and their fair values at 30th April, 2019 and 30th April, 2018.
| 30th April, 2019 | 30th April, 2018 | ||||
|---|---|---|---|---|---|
| Financial assets | Carrying amount £'000 |
Fair value £'000 |
Carrying amount £'000 |
Fair value £'000 |
|
| At amortised cost | |||||
| Cash and cash equivalents … … … Contract assets … … … … … Trade receivables… … … … … Other receivables… … … … … |
9,640 3,698 23,279 2,190 |
9,640 3,698 23,279 2,190 |
7,485 6,046 18,375 2,406 |
7,485 6,046 18,375 2,406 |
|
| At fair value through profit and loss Derivative financial assets not designated in a cash flow hedge relationship … … |
37 | 37 | 364 | 364 | |
| Fair value – hedging instrument Derivative financial assets designated and effective as cash flow hedging instruments |
158 | 158 | - | - | |
| Total financial assets… … … … |
39,002 | 39,002 | 34,676 | 34,676 | |
| 30th April, 2019 | 30th April, 2018 | ||||
| Carrying amount £'000 |
Fair value £'000 |
Carrying amount £'000 |
Fair value £'000 |
||
| Financial liabilities at amortised cost | |||||
| Contract liabilities … … … … Trade payables … … … … … Other financial liabilities … … … Deferred consideration … … … … |
18,002 17,012 3,558 204 |
18,002 17,012 3,558 204 |
212 15,324 2,534 500 |
212 15,324 2,534 500 |
|
| Finance lease liabilities … … … … Bank loans and committed facilities… … |
2,103 19,434 |
2,103 19,434 |
2,548 11,110 |
2,548 11,110 |
| Bank overdrafts … … … … … |
9,147 | 9,147 | 4,585 | 4,585 |
|---|---|---|---|---|
| At fair value through the profit and loss Derivative financial liabilities not designated in a cash flow hedge relationship … … |
335 | 335 | 1,241 | 1,241 |
| Fair value – hedging instrument | ||||
| Derivative financial liabilities designated and effective as cash flow hedging instruments |
1,358 | 1,358 | 294 | 294 |
| Total financial liabilities … … … |
71,153 | 71,153 | 38,348 | 38,348 |
Derivative financial assets and liabilities fair values in the above table are derived using Level 2 inputs as defined by IFRS 7 as detailed in the paragraph below.
IFRS 7 requires that the classification of financial instruments at fair value be determined by reference to the source of inputs used to derive the fair value. This classification uses the following three-level hierarchy: Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities; Level 2 - inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); Level 3 - inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The Group does not use derivatives for speculative purposes. All transactions in derivative financial instruments are underpinned by firm orders from customers or to suppliers or where there is a high degree of probability that orders will be received.
For short-term cash and cash equivalents, trade and other receivables, trade and other financial liabilities, fixed and floating rate borrowings, the fair values are the same as carrying value.
Non-cancellable operating lease rentals are payable as follows:
| Land and buildings £'000 |
Other £'000 |
Total 2019 £'000 |
Total 2018 £'000 |
||||
|---|---|---|---|---|---|---|---|
| Less than one year … |
… | … | … | 500 | 66 | 566 | 579 |
| Between one and five years | … | … | … | 698 | 84 | 782 | 515 |
| More than five years … |
… | … | … | 21 | - | 21 | - |
| 1,219 | 150 | 1,369 | 1,094 |
Contracted capital commitments at 30th April, 2019 for which no provision has been made in these financial statements were £392,000 (2018: £1,764,000).
The table below sets out the number and value of unexpired bank guarantee bonds as at 30th April, 2019 and 30th April, 2018. These guarantee bonds are required as part of the terms and conditions within our mechanical engineering contracts.
| 2019 £'000 |
2018 £'000 |
||||||
|---|---|---|---|---|---|---|---|
| 265 guarantee and bonds contracts (2018: 308) | … | … | … | … | … | 10,698 | 11,727 |
After the balance sheet date an ordinary dividend of 96.21p per qualifying ordinary share was proposed by the Directors (2018: Ordinary dividend of 83.473p).
The current year proposed ordinary dividend of £6,927,000 has not been provided for within these financial statements (2018: Proposed ordinary dividend of £6,010,000 was not provided for within the comparative figures)
| Registered address* |
Country of Incorporation |
Class of shares held |
% held | |
|---|---|---|---|---|
| Non-principal Subsidiaries: | ||||
| Asian Industrial Investment Casting Powders Private Limited … … … … … Easat Radar Systems India Private Limited … … Goodwin Engineering Training Company Limited … Jewelry Wax Limited … … … … … … SRS Guangzhou Limited … … … … … Shenzhen King-Top Modern Hi-Tech Company Limited |
4 4 1 14 12 16 |
India India England and Wales Thailand China China |
Ordinary Ordinary Ordinary Ordinary Ordinary Ordinary |
75 100 100 74.5 75.5 75.5 |
| Holding Companies: Goodwin Refractory Services Holdings Limited… … Ying Tai (UK) Limited … … … … … … |
1 1 |
England and Wales England and Wales |
Ordinary Ordinary |
100 75.5 |
| Non-principal Associates: Tet Goodwin Property Company Limited … … … |
11 | Thailand | Ordinary | 49 |
| Dormant companies: Gold Star Powders Limited … … … … … Net Central Limited … … … … … … Perfect Audio Visual Limited** … … … … Sandersfire International Limited … … … … Specialist Refractory Services Limited … … … |
1 1 1 1 1 |
England and Wales England and Wales England and Wales England and Wales England and Wales |
Ordinary Ordinary Ordinary Ordinary Ordinary |
100 100 100 100 100 |
*The registered address for each company can be found in note 34.
**This company was dissolved during the year ended 30th April, 2019.
All of the above companies are included as part of the consolidated accounts.
Transactions between the Company and its subsidiaries have been eliminated on consolidation and are not reported in this note. Year end balances and transactions during the year with the Group's associate companies are shown below.
| 2019 £'000 |
2018 £'000 |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jewelry Plaster Limited | |||||||||||
| Revenue … … |
… | … | … | … | … | … | … | … | … | 582 | 755 |
| Management fee income | … | … | … | … | … | … | … | … | … | 36 | 35 |
| Interest income … |
… | … | … | … | … | … | … | … | … | 97 | - |
| Dividends … … |
… | … | … | … | … | … | … | … | … | 1,254 | - |
| Receivables … … |
… | … | … | … | … | … | … | … | … | - | 263 |
| TET Goodwin Property Company Limited | |||||||||||
| Rental cost … … |
… | … | … | … | … | … | … | … | … | 310 | 298 |
| Interest income … |
… | … | … | … | … | … | … | … | … | 20 | 22 |
| Receivables … … |
… | … | … | … | … | … | … | … | … | 745 | 948 |
The registered offices of the companies listed in notes 13 and 32 are listed below.
The Group had one share option scheme, the LTIP, the terms of which are outlined in the Directors' remuneration policy and report on pages 28 and 29. The scheme has now ended.
The non cash-impacting provision for the year, recognised in the statement of profit or loss in respect of share-based payments is £1,220,000 (2018: £1,024,000).
| Grant date/ Method of Maximum employees settlement number of entitled |
instruments | Vesting conditions |
Contractual life of options |
|||
|---|---|---|---|---|---|---|
| Options granted on 5th October, 2016 to Executive Directors |
Equity | 576,000 | For every 10% growth in TSR 28,800 shares will vest |
Expiry date: 30th April, 2019 |
Awards entitle each holder to earn up to 1% of the share capital of the Company subject to the performance condition.
An award vested and became exercisable over 0.05% of the share capital of the Company for every 10% increase in the TSR of the Company at the end of the three financial years ending on 30th April, 2019 with a base year of 2009 but excluding the growth already achieved up to 30th April, 2016.
| Number of share options | 2019 | 2018 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Outstanding at beginning of year | … | … | … | … | … | … | … | … | 576,000 | 576,000 |
| Vested 1st May, 2019 | … | … | … | … | … | … | … | … | 489,600 | - |
| Exerciseable at end of year | … | … | … | … | … | … | … | … | - | - |
The fair value of employee share options was measured by a Monte Carlo model. Measurement inputs and assumptions were as follows:
| Fair value at grant date | £2,661,667 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Share price at date of grant | … | … | … | … | … | … | … | … | … | … | £22.20 |
| Exercise price | … | … | … | … | … | … | … | … | … | … | £0.10 |
| Expected volatility | … | … | … | … | … | … | … | … | … | … | 20.0% |
| Option life | … | … | … | … | … | … | … | … | … | … | 2.5 years |
| Expected dividends | … | … | … | … | … | … | … | … | … | … | 1.91% |
| Risk-free interest rate (based on national government bonds) … | … | … | … | … | … | 0.08% |
The expected volatility is based on the historic 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.
| Measure | Method of calculation / reference | 2019 | 2018 |
|---|---|---|---|
| Gross profit (£'000) Revenue (£'000) |
Consolidated statement of profit or loss, page 39 Consolidated statement of profit or loss, page 39 |
40,632 127,046 |
35,668 124,811 |
| Gross profit as percentage of revenue (%) |
Gross profit / revenue | 32.0 | 28.6 |
| Operating profit (£'000) Capital employed (£'000) |
Consolidated statement of profit or loss, page 39 Note 27 (d), page 76 |
16,411 126,413 |
13,580 110,826 |
| Return on capital employed (%) | Operating profit / capital employed | 13.0 | 12.3 |
| Net debt (£'000) Deferred consideration (£'000) |
Note 27 (d), page 76 Note 27 (d), page 76 |
21,248 204 |
11,258 500 |
| Net debt excluding deferred consideration (£'000) Net assets attributable to equity holders of the parent (£'000) |
Consolidated balance sheet, page 43 | 21,044 105,165 |
10,758 99,568 |
| Gearing (%) | Net debt (excluding deferred consideration) / equity, as above |
20.0 | 10.8 |
| Net profit attributable to equity holders of the parent (£'000) Net assets attributable to equity holders of the parent (£'000) Return on investment (%) |
Consolidated statement of profit or loss, page 39 Consolidated balance sheet, page 43 Net profit / net assets |
11,505 105,165 10.9 |
8,504 99,568 8.5 |
| Revenue (£'000) Average number of employees |
Consolidated statement of profit or loss, page 39 Note 7, page 60 |
127,046 1,082 |
124,811 1,042 |
| Sales per employee (£'000) | Group revenue / average employees | 117 | 120 |
| Annual post tax profit (£'000) Depreciation (£'000) Amortisation (£'000) |
Consolidated statement of profit or loss, page 39 Note 12, page 62 Note 15, page 67 |
12,447 5,819 1,312 |
9,435 5,243 1,138 |
| Annual post tax profit + depreciation + amortisation (£'000) |
19,578 | 15,816 | |
| Annual post tax profit (£'000) – without the adoption of IFRS 15 Depreciation (£'000) Amortisation (£'000) |
Note 3, page 53 / Consolidated statement of profit or loss, page 39 Note 12, page 62 Note 15, page 67 |
11,098 5,819 1,312 |
9,435 5,243 1,138 |
| Annual post tax profit + depreciation + amortisation – like for like (£'000) |
18,229 | 15,816 |
| 2019 | 2018 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | £'000 | £'000 | ||||||||
| NON-CURRENT ASSETS | ||||||||||
| Property, plant and equipment … | … | … | … | … | … | C4 | 24,583 | 28,697 | ||
| Investment properties | … | … | … | … | … | … | … | C4 | 24,741 | 17,844 |
| Investments … … |
… | … | … | … | … | … | … | C5 | 25,374 | 20,950 |
| Intangible assets … |
… | … | … | … | … | … | … | C6 | 12,877 | 2,859 |
| CURRENT ASSETS | 87,575 | 70,350 | ||||||||
| Other receivables … |
… | … | … | … | … | … | … | C7 | 31,092 | 31,262 |
| Deferred tax asset … | … | … | … | … | … | … | … | C10 | 216 | - |
| Cash at bank and in hand | … | … | … | … | … | … | 87 | 56 | ||
| 31,395 | 31,318 | |||||||||
| TOTAL ASSETS … |
… | … | … | … | … | … | … | 118,970 | 101,668 | |
| CURRENT LIABILITIES | ||||||||||
| Interest-bearing loans and borrowings | … | … | … | … | C8 | 10,750 | 12,442 | |||
| Other payables … |
… | … | … | … | … | … | … | C9 | 6,696 | 12,699 |
| Deferred consideration | … | … | … | … | … | … | … | - | 500 | |
| Corporation tax … |
… | … | … | … | … | … | … | 332 | 72 | |
| 17,778 | 25,713 | |||||||||
| NON-CURRENT LIABILITIES | ||||||||||
| Interest-bearing loans and borrowings | … | … | … | … | C8 | 18,856 | 5,687 | |||
| Deferred income … |
… | … | … | … | … | … | … | 1,087 | 1,145 | |
| Deferred tax liabilities | … | … | … | … | … | … | … | C10 | - | 2,408 |
| 19,943 | 9,240 | |||||||||
| TOTAL LIABILITIES … |
… | … | … | … | … | … | … | 37,721 | 34,953 | |
| NET ASSETS … … |
… | … | … | … | … | … | … | 81,249 | 66,715 | |
| EQUITY | ||||||||||
| Called up share capital | … | … | … | … | … | … | … | C11 | 720 | 720 |
| Share-based payments reserve | … | … | … | … | … | 4,991 | 1,625 | |||
| Profit and loss account | … | … | … | … | … | … | … | 75,538 | 64,370 | |
| TOTAL EQUITY … |
… | … | … | … | … | … | … | 81,249 | 66,715 | |
| Profit / (loss) after tax for the year … | … | … | … | … | … | 17,178 | (3,204) |
These financial statements were approved by the Board of Directors on 22nd August, 2019, and signed on its behalf by:
T. J. W. Goodwin M. S. Goodwin S. R. Goodwin Director Director Director
Company Registration Number: 305907
| Notes | Share capital £'000 |
Share based payments reserve £'000 |
Retained earnings £'000 |
Total equity £'000 |
|
|---|---|---|---|---|---|
| YEAR ENDED 30TH APRIL, 2019 | |||||
| Balance at 1st May, 2018 … … … … Total comprehensive income: |
720 | 1,625 | 64,370 | 66,715 | |
| Profit … … … … … … |
C2 | - | - | 17,178 | 17,178 |
| TOTAL COMPREHENSIVE INCOME | |||||
| FOR THE YEAR | - | - | 17,178 | 17,178 | |
| Equity-settled share-based payment transactions | - | 1,220 | - | 1,220 | |
| Tax on equity-settled share-based payment transactions | - | 2,146 | - | 2,146 | |
| Dividends paid … … … … … … |
- | - | (6,010) | (6,010) | |
| BALANCE AT 30TH APRIL, 2019 | 720 | 4,991 | 75,538 | 81,249 | |
| YEAR ENDED 30TH APRIL, 2018 | |||||
| Balance at 1st May, 2017 … … … … |
720 | 601 | 70,623 | 71,944 | |
| Total comprehensive income: | |||||
| Loss … … … … … … … |
C2 | - | - | (3,204) | (3,204) |
| TOTAL COMPREHENSIVE INCOME | |||||
| FOR THE YEAR | - | - | (3,204) | (3,204) | |
| Equity-settled share-based payment transactions | - | 1,024 | - | 1,024 | |
| Dividends paid … … … … … … |
- | - | (3,049) | (3,049) | |
| BALANCE AT 30TH APRIL, 2018 | 720 | 1,625 | 64,370 | 66,715 |
These financial statements present information about the Company as an individual undertaking and not about its Group. These financial statements were prepared in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework ("FRS 101").
Goodwin PLC (the "Company") is a company incorporated and domiciled in England and Wales.
In preparing these financial statements, the Company applies the recognition, measurement and disclosure requirements of International Financial Reporting Standards as adopted by the EU ("Adopted IFRSs"), but makes amendments where necessary in order to comply with Companies Act 2006.
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.
The consolidated financial statements of Goodwin PLC are prepared in accordance with International Financial Reporting Standards and are available to the public and may be obtained from The Company Secretary, Goodwin PLC, Ivy House Foundry, Hanley, Stoke-on-Trent, ST1 3NR.
The Company is exempt under S408 (3) Companies Act 2006 from the requirement to present its own profit and loss account.
In these financial statements, the Company has applied the exemptions available under FRS101 in respect of the following disclosures:
As the consolidated financial statements of Goodwin PLC include the equivalent disclosures, the Company has also taken the exemptions under FRS101 available in respect of certain disclosures required by IFRS 13 Fair Value Measurement and the disclosures required by IFRS 7 Financial Instrument Disclosures.
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 of the Group financial statements.
The financial statements have been prepared under the historical cost accounting rules and in accordance with applicable Accounting Standards.
In the Company's financial statements, investments in subsidiary undertakings are stated at cost less amounts written off for impairment.
Transactions in foreign currencies are translated to the respective functional currencies 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 at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the statement of profit or loss within operating profit.
Financial assets and financial liabilities are recognised on the Company's balance sheet when the Company has become a party to the contractual provisions of the instrument. The principal financial assets and liabilities of the Company are as follows:
Cash and cash equivalents comprise cash at bank and in hand including cash deposits with an original maturity of three months or less.
Bank overdrafts that are repayable on demand and form an integral part of the Company's cash management are included as a component of cash and cash equivalents for the purpose only of the statement of cash flows.
Equity instruments are stated at par value. For ordinary share capital, the par value is recognised in share capital and the premium in the share premium reserve.
Financial liabilities are classified according to the substance of the contractual arrangements into which the Company has entered.
Financial instruments (continued)
Interest-bearing bank loans and overdrafts are recorded initially at their fair value less attributable transaction costs. They are subsequently carried at their amortised cost and finance charges and are recognised in the statement of profit or loss over the term of the instrument using an effective rate of interest.
Trade and other payables are recognised initially at fair value and subsequently at amortised cost using the effective interest method where material.
Manufacturing rights, brand names and customer lists purchased by the Company are amortised to nil by equal annual instalments over their estimated useful lives. Expenditure on development activities is capitalised if the product or process is technically and commercially feasible and the Company has sufficient resources to complete development. The expenditure capitalised includes the cost of materials, direct labour and an appropriate proportion of overheads.
Amoritisation rates are as follows:
| Manufacturing rights … | … | … | … | … | 11-15 years |
|---|---|---|---|---|---|
| Brand names … … |
… | … | … | … | now fully amortised |
| Software and licences | … | … | … | … | 4 years |
| Intellectual property rights … | … | … | … | 15 years | |
| Non-compete agreements … | … | … | … | 15 years | |
| Capitalised development costs | … | … | … | Minimum expected order unit intake or minimum product life |
Property, plant and equipment are stated at cost less accumulated depreciation and 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.
Leases in which the Company assumes substantially all the risks and rewards of ownership of the leased asset are classified as finance leases. Where land and buildings are held under finance leases the accounting treatment of the land is considered separately from that of the buildings. Leased assets acquired by way of finance lease are stated at an amount equal to the lower of their fair value and the present value of the minimum lease payments at inception of the lease, less accumulated depreciation and impairment losses. Lease payments are accounted for as described below.
Depreciation is charged to the statement of profit or loss over the estimated useful lives of each part of an item of property, plant and equipment on the following bases:
| Freehold land … |
… | … | … | … | … | Nil |
|---|---|---|---|---|---|---|
| Freehold buildings | … | … | … | … | … | 2% to 4% on reducing balance or cost |
| Plant and machinery … | … | … | … | … | 5% to 25% on reducing balance or cost | |
| Motor vehicles … | … | … | … | … | … | 15% or 25% on reducing balance |
| Tooling … |
… | … | … | … | … | over estimated production life |
| Fixtures and fittings … | … | … | … | … | 15% to 25% on reducing balance | |
Assets in the course of construction are not depreciated.
Investment properties are properties which are held either to earn rental income or for capital appreciation or for both. Investment properties are stated at cost less accumulated depreciation.
Depreciation is charged to the statement of profit or loss on a straight-line basis over the estimated useful lives of investment properties which is typically 25 years.
Government grants relating to income are recognised in the statement of profit or loss as a deduction from the expenses that they are intended to compensate.
Unamortised government grants relating to assets are recognised in the balance sheet as a deferred creditor. Amortisation of such grants is credited to profit and loss in accordance with the useful lives of the assets to which they relate.
A provision is recognised in the balance sheet when the Company has a present legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation. If the effect is material, provisions are determined by discounting the expected future cash flows at a pre tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability.
Operating lease payments
Payments made under operating leases are recognised in the statement of profit or loss on a straight-line basis over the term of the lease. Lease incentives received are recognised in the statement of profit or loss as an integral part of the total lease expense.
Finance lease payments
Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding liability. The finance charge is allocated to each period during the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Financial expenses comprise interest payable, interest on finance leases using the effective interest method and the unwinding of the discount on provisions. Borrowing costs that are directly attributable to the acquisition, construction or production of an asset that takes a substantial time to be prepared for use are capitalised as part of the cost of that asset.
Interest income and interest payable is recognised in the statement of profit or loss as it accrues.
The Company contributes to a defined contribution pension scheme for employees under an Auto Enrolment Pension arrangement as required by Government legislation. The assets of the scheme are held in independently administered funds. Company pension costs are charged to the statement of profit or loss in the year for which contributions are payable.
Contributions to the schemes are made on a monthly basis, and at the end of the financial year there was one month's contributions outstanding, which were paid in the following month.
Tax on the profit or loss for the year comprises current and deferred tax. Tax is recognised in the statement of profit or loss except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.
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 on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. 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.
Share-based payment arrangements, in which the Company receives goods or services as consideration for its own equity instruments, are accounted for as equity-settled share-based payment transactions, regardless of how the equity instruments are obtained by the Company.
The grant date fair value of share-based payment awards granted to employees is recognised as an employee expense, with a corresponding increase in equity, over the period in which the employees become unconditionally entitled to the awards. The fair value of the awards is measured using an option valuation model, taking into account the terms and conditions upon which the awards were granted.
Included in the profit / (loss) before taxation are the following:
| 2019 £'000 |
2018 £'000 |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| Depreciation | |||||||||
| Owned assets | … | … | … | … | … | … | … | 2,092 | 1,889 |
| Assets held under finance leases | … | … | … | … | … | … | … | 202 | 202 |
| Impairment of amounts due from Group undertakings | … | … | … | … | - | 8,040 | |||
| Reversal of impairment of amounts due from Group undertakings | … | … | (4,040) | - | |||||
| Impairment of investments in subsidiary companies (see note C5) | … | … | 1,385 | 1,134 | |||||
| Fees receivable by the auditors and the auditor's associates in respect of: | |||||||||
| Audit of these financial statements | … | … | … | … | … | … | … | 39 | 18 |
Amounts paid to the Company's auditor in respect of services to the Company, other than the audit of the Company's financial statements, have not been disclosed as the information is required instead to be disclosed on a consolidated basis (see note 6 of the Group financial statements).
The impairment of amounts due from Group undertakings are £Nil (2018: £4,000,000) in respect of Goodwin Steel Castings Limited, and £Nil (2018: £4,040,000) in respect of Goodwin Indústria e Comércio de Bombas Submersas Ltda. During the year, the loan to Goodwin Indústria e Comércio de Bombas Submersas Ltda was converted to equity. The previous year impairment was reversed with £1.33 million of the additional investment being impaired (see note C5).
The average number of persons employed by the Company (including Directors) during the year, analysed by category, was as follows: Number of employees
| 2019 | 2018 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Administration staff … | … | … | … | … | … | … | … | … | … | 50 | 49 | |
| 2019 £'000 |
2018 £'000 |
|||||||||||
| The aggregate payroll costs of these persons were as follows: | ||||||||||||
| Wages and salaries | … | … | … | … | … | … | … | … | … | … | 3,723 | 3,470 |
| Social security costs … | … | … | … | … | … | … | … | … | … | 424 | 373 | |
| Other pension costs … | … | … | … | … | … | … | … | … | … | 107 | 99 | |
| 4,254 | 3,942 | |||||||||||
Details of the Directors' remuneration can be found within the Directors' Remuneration Report on page 27. The emoluments of the highest paid Director were £397,000 (2018: £385,000). The emoluments included Company pension contributions of £11,000 (2018: £11,000) which were made to a defined contribution scheme on his behalf. The number of Directors, who were members of a defined contribution pension scheme, was 8 (2018: 8).
A charge of £1,220,000 for the LTIP (2018: £1,024,000) has been recognised in the year, but not included in the above table. Further information is contained in note 35 of the Group financial statements.
| Investment properties |
Property, Plant and Equipment | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| £'000 | Land and buildings £'000 |
Plant and equipment £'000 |
Fixtures and fittings £'000 |
Assets in course of construction £'000 |
Total £'000 |
|||||
| Cost | ||||||||||
| Balance at 1st May, 2018 | 21,892 | 1,166 | 27,235 | 1,593 | 11,193 | 41,187 | ||||
| Additions … … |
1,030 | - | 677 | 44 | 1,851 | 2,572 | ||||
| Reclassifications … |
6,637 | - | 1,640 | - | (8,277) | (6,637) | ||||
| Disposals … … |
- | - | (42) | - | - | (42) | ||||
| Intercompany transfers | - | - | 3,343 | - | - | 3,343 | ||||
| Balance at 30th April, 2019 | 29,559 | 1,166 | 32,853 | 1,637 | 4,767 | 40,423 | ||||
| Depreciation | ||||||||||
| Balance at 1st May, 2018 | 4,048 | 624 | 10,861 | 1,005 | - | 12,490 | ||||
| Charged in year… … |
817 | 20 | 1,356 | 101 | - | 1,477 | ||||
| Reclassifications … |
(47) | - | 47 | - | - | 47 | ||||
| Disposals … … |
- | - | (17) | - | - | (17) | ||||
| Intercompany transfers | - | - | 1,843 | - | - | 1,843 | ||||
| Balance at 30th April, 2019 | 4,818 | 644 | 14,090 | 1,106 | - | 15,840 | ||||
| Net book value | ||||||||||
| At 30th April, 2018 … |
17,844 | 542 | 16,374 | 588 | 11,193 | 28,697 | ||||
| At 30th April, 2019 | 24,741 | 522 | 18,763 | 531 | 4,767 | 24,583 |
The Company's investment properties have been valued, using the cost model, and depreciated over their estimated useful lives – typically 25 years. In the opinion of the Directors, the fair value of the investment properties as at 30th April, 2019 was estimated to be £45 million (2018: £38 million). Fair value for this purpose is based on Level 3 fair value inputs and, specifically, the Directors' opinion as to the amount for which the property could be exchanged between knowledgeable, willing parties in an arm's length transaction given a reasonable timeframe in which to conclude such an exchange. The net book value of plant and machinery under finance leases at the year end was £3,404,623 (2018: £3,606,878). The leased equipment secures lease obligations (see note C8).
| Shares in associated undertakings £'000 |
Shares in Group undertakings £'000 |
Total £'000 |
|
|---|---|---|---|
| Cost | |||
| Balance at 1st May, 2018 … … … … … |
307 | 25,243 | 25,550 |
| Additions … … … … … … … |
- | 5,809 | 5,809 |
| Reclassification … … … … … … |
(70) | 70 | - |
| Disposals … … … … … … … |
- | (25) | (25) |
| Balance at 30th April, 2019 | 237 | 31,097 | 31,334 |
| Impairment | |||
| Balance at 1st May, 2018 … … … … … |
- | 4,600 | 4,600 |
| Impairment during the year … … … … |
- | 1,385 | 1,385 |
| Disposals … … … … … … … |
- | (25) | (25) |
| Balance at 30th April, 2019 | - | 5,960 | 5,960 |
| Net book value | |||
| At 30th April, 2018 … … … … … … |
307 | 20,643 | 20,950 |
| At 30th April, 2019 | 237 | 25,137 | 25,374 |
A list of principal subsidiaries and associates is given in note 13 and a list of non-principal subsidiaries and associates is given in note 32 of the Group financial statements.
As explained in note C2, part of the increase in the investment in respect of Goodwin Indústria e Comércio de Bombas Submersas Ltda, due to the conversion of the intercompany loan to equity, has been impaired.
During the year, the Company acquired a further 25% shareholding in Asian Industrial Investment Casting Powders Private Limited, thereby increasing its control of the company. An additional shareholding of 24.5% in Ultratec Jewelry Supplies Limited was acquired during the year. Details of these acquisitions are reported in note 13 of the Group Financial Statements.
| Brand names and list £'000 |
Manu- Customer facturing rights £'000 |
Intellectual property rights and Non- compete £'000 |
Software and Licences £'000 |
Develop- ment costs £'000 |
Total £'000 |
|
|---|---|---|---|---|---|---|
| Cost | ||||||
| Balance at 1st May, 2018 | 880 | 827 | 1,118 | 120 | 2,130 | 5,075 |
| Additions | - | 200 | 4,800 | 22 | - | 5,022 |
| Intercompany transfers | - | - | - | - | 5,628 | 5,628 |
| Balance at 30th April, 2019 | 880 | 1,027 | 5,918 | 142 | 7,758 15,725 | |
| Amortisation | ||||||
| Balance at 1st May, 2018 | 880 | 588 | 673 | 75 | - | 2,216 |
| Amortisation for the year | - | 68 | 35 | 34 | - | 137 |
| Intercompany transfers | - | - | - | - | 495 | 495 |
| Balance at 30th April, 2019 | 880 | 656 | 708 | 109 | 495 | 2,848 |
| Net book value | ||||||
| At 30th April, 2018 | - | 239 | 445 | 45 | 2,130 | 2,859 |
| At 30th April, 2019 | - | 371 | 5,210 | 33 | 7,263 12,877 |
During the year the Company acquired the entirety of the intellectual property rights from Goodwin International Limited and Noreva GmbH. The intercompany transfers are the intellectual property rights transferred from Easat Radar Systems Limited and NRPL Aero Oy.
| 2019 £'000 |
2018 £'000 |
|
|---|---|---|
| Interest-bearing | ||
| Amounts owed by Group undertakings – repayable on demand … … |
6,918 | 7,059 |
| Amounts owed by Group undertakings – repayable within five years … … |
3,869 | 5,746 |
| Non interest-bearing | ||
| Amounts owed by Group undertakings – repayable on demand … … |
18,735 | 16,869 |
| Amounts owed by Group undertakings – repayable within five years … … |
783 | 759 |
| Other debtors … … … … … … … … … … … |
226 | 410 |
| Prepayments and accrued income … … … … … … … |
561 | 419 |
| 31,092 | 31,262 |
This note provides information about the contractual terms of the Company's interest-bearing bank loans and borrowings. For more information about the Group's exposure to interest rate and foreign currency risk, see note 27 of the Group financial statements.
| 2019 £'000 |
2018 £'000 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Non-current liabilities | ||||||||||
| Finance lease liabilities … … |
… | … | … | … | … | … | … | … | 856 | 1,687 |
| Bank loans and committed facilities … | … | … | … | … | … | … | … | 18,000 | 4,000 | |
| 18,856 | 5,687 | |||||||||
| Current liabilities | ||||||||||
| Finance lease liabilities … … |
… | … | … | … | … | … | … | … | 835 | 812 |
| Bank loans and committed facilities … | … | … | … | … | … | … | … | - | 7,000 | |
| Bank overdrafts … … … |
… | … | … | … | … | … | … | … | 9,915 | 4,630 |
| 10,750 | 12,442 |
Finance lease liabilities are payable as follows:
| 2019 | 2018 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Minimum payments £'000 |
lease | Interest | £'000 | Principal £'000 |
Minimum lease payments £'000 |
Interest £'000 |
Principal £'000 |
|||||
| Less than one year | 872 | 37 | 835 | 872 | 60 | 812 | ||||||
| Between one and five years | 869 | 13 | 856 | 1,737 | 50 | 1,687 | ||||||
| 1,741 | 50 | 1,691 | 2,609 | 110 | 2,499 | |||||||
| C9 | Other payables | 2019 £'000 |
2018 £'000 |
|||||||||
| Trade payables… … … … |
… | … | … | … | … | … | … | 580 | 1,024 | |||
| Amounts owed to Group undertakings… | … | … | … | … | … | … | 4,965 | 11,095 | ||||
| Other taxation and social security | … | … | … | … | … | … | … | 273 | 239 | |||
| Accruals and deferred income … |
… | … | … | … | … | … | … | 878 | 341 | |||
| 6,696 | 12,699 | |||||||||||
| C10 | Provisions for liabilities | |||||||||||
| Deferred taxation | 2019 £'000 |
|||||||||||
| Balance at 1st May, 2018 … … |
… | … | … | … | … | … | … | … | … | 2,408 | ||
| Recognised in the statement of profit or loss | … | … | … | … | … | … | … | … | (478) | |||
| Recognised in equity … … … |
… | … | … | … | … | … | … | … | … | (2,146) | ||
| Balance at 30th April, 2019 … |
… | … | … | … | … | … | … | … | … | (216) | ||
The elements of deferred taxation are as follows:
| 2019 | 2018 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| £'000 | £'000 | ||||||||
| Difference between accumulated depreciation and | |||||||||
| amortisation and capital allowances | … | … | … | … | … | … | … | 2,418 | 2,410 |
| Share-based payment reserve … … |
… | … | … | … | … | … | … | (2,630) | - |
| Other temporary differences … … |
… | … | … | … | … | … | … | (4) | (2) |
| (216) | 2,408 | ||||||||
Within the current and previous year, the Company has no unrelieved tax losses.
The Finance Act 2016, which included legislation, reducing the main rate of corporation tax from 20% to 19% from 1st April, 2017 and to 17% from 1st April, 2020, was fully enacted on 15th September, 2016. The deferred tax liability at 30th April 2018 and at 30th April, 2019 has been calculated based on these rates.
| 2019 £'000 |
2018 £'000 |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| Authorised, allotted, called up and fully paid: | |||||||||
| 7,200,000 ordinary shares of 10p each | … | … | … | … | … | … | … | 720 | 720 |
The Company is jointly and severally liable for value added tax due by other members of the Group amounting to £Nil (2018: £Nil).
The Company has applied the exemptions available under FRS 101 in respect of the disclosure of transactions with wholly-owned subsidiary companies. The Company has transacted with Easat Radar Systems Limited, Internet Central Limited, Jewelry Plaster Limited, NRPL Aero Oy, Siam Casting Powers Limited and Ying Tai (UK) Limited which are not wholly-owned subsidiaries.
Transactions and balances are summarised below:
| 2019 £'000 |
2018 £'000 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Interest receivable | … | … | … | … | … | … | … | … | 418 | 286 |
| Interest payable | … | … | … | … | … | … | … | … | 13 | 8 |
| Dividend income | … | … | … | … | … | … | … | … | 515 | - |
| Management fee income | … | … | … | … | … | … | … | … | 187 | 170 |
| Transfer of development costs | … | … | … | … | … | … | … | … | 4,700 | - |
| Interest-bearing balances | ||||||||||
| Amounts owed by Group undertakings – repayable on demand | … | … | … | 6,918 | 7,059 | |||||
| Amounts owed by Group undertakings – repayable within five years | … | … | 3,569 | 5,445 | ||||||
| Interest-bearing balances | ||||||||||
| Amounts owed by Group undertakings – repayable on demand | … | … | … | 1,523 | 874 |
Key management personnel are defined in the Directors' Remuneration Report on page 25, and their remuneration is disclosed on pages 27 and 29 of the Group financial statements. All the Executive Directors are party to an Equity Long Term Incentive Plan (LTIP). Further details of the LTIP can be found in note 35 of the Group financial statements.
Contracted capital commitments at 30th April, 2019 for which no provision has been made in these financial statements were £331,000 (2018: £1,484,000).
Apart from the dividends declared of £6,927,000 which have not been provided for within these financial statements, no significant events have occurred after the balance sheet date.
| C16 | Dividends | 2019 £'000 |
2018 £'000 |
|---|---|---|---|
| Paid ordinary dividends during the year in respect of prior years 83.473p (2018: 42.348p) per qualifying ordinary share … … … … |
6,010 | 3,049 |
After the balance sheet date an ordinary dividend of 96.21p per qualifying ordinary share was proposed by the Directors (2018: Ordinary dividend of 83.473p).
The proposed current year ordinary dividend of £6,927,000 has not been provided for within these financial statements (2018: Proposed ordinary dividend of £6,010,000 was not provided for).
The material accounting estimates and judgements for the Company follow that of the Group which have been considered in note 2 of the Group financial statements.
Details of the equity-settled share-based payment transactions are disclosed in note 35 of the Group Financial Statements.
| Continuing operations | 2015 £'000 |
2016 £'000 |
2017 £'000 |
2018 £'000 |
2019 £'000 |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue… … … |
… | … | … | … | … | 127,049 | 123,539 | 131,587 | 124,811 | 127,046 |
| Profit before taxation | … | … | … | … | … | 20,053 | 12,314 | 9,244 | 13,300 | 16,410 |
| Tax on profit … … |
… | … | … | … | … | (4,601) | (3,376) | (2,487) | (3,865) | (3,963) |
| Profit after taxation … | … | … | … | … | … | 15,452 | 8,938 | 6,757 | 9,435 | 12,447 |
| Basic earnings per ordinary share | … | … | … | 208.68p | 122.75p | 84.47p | 118.11p | 159.79p | ||
| Diluted earnings per ordinary share | … | … | … | 208.68p | 122.75p | 84.47p | 118.11p | 149.65p | ||
| Total equity … … |
… | … | … | … | … | 86,522 | 90,117 | 93,661 | 104,827 | 109,291 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.