25 June
2024
Gear4music (Holdings)
plc
Audited results for the year
ended 31 March 2024
"Key financial and strategic
objectives met in FY24; Refreshed growth strategy in place to drive
profitable growth in FY25"
Gear4music (Holdings) plc,
("Gear4music" or "the Group") (LSE: G4M), the largest UK based
online retailer of musical instruments and music equipment, today
announces its financial results for the year ended 31 March
2024.
FY24 Highlights:
£m
|
Year
ended 31 March 2024
("FY24")
|
Year
ended 31 March 2023
("FY23")
|
Change
on FY23
|
Revenue
|
144.4
|
152.0
|
-5%
|
Gross profit
|
39.4
|
39.0
|
+1%
|
Gross margin
|
27.3%
|
25.7%
|
+160bps
|
EBITDA
|
9.4
|
7.4
|
+28%
|
Adjusted* EBITDA
|
9.9
|
7.4
|
+34%
|
PBT/(LBT)
|
0.6
|
(0.4)
|
+1.0m
|
Adjusted* PBT/(LBT)
|
1.1
|
(0.4)
|
+1.5m
|
* Adjusted for £487,000 of one-off
redundancy costs
· FY24 revenues in
line with market expectations reflecting prioritisation of
increasing gross margins and cost base reductions to improve
profitability, ahead of revenue growth
· Gross margin of
27.3% (FY23: 25.7%; FY22: 27.8%)
· Adjusted EBITDA
of £9.9m is 34% ahead of FY23 and in line with market
expectation
· Continued
progress in reducing net debt to £7.3m at year-end, reduced from
£14.5m at 31 March 2023 and £24.2m at 31 March 2022, ahead of
market expectation
· First full year
of second-hand business already demonstrating strong growth
potential
· Refreshed growth
strategy in place, with enhanced product offering and operational
efficiency to drive profitable growth in FY25
Post-period Board
update:
The
following Board changes will take effect from Friday 5 July 2024,
as announced on 24 April and today:
· Ken Ford to step
down as Non-Executive Chair and retire from the Board
· Dean Murray to
step down as Non-Executive Director and retire from the
Board
· Andrew Wass to
move from CEO to Executive Chair
· Gareth Bevan,
current CCO, to be appointed CEO
· Neil Catto to
join the board as Senior Independent Director and Audit Committee
chair
· Sharon Daly to
join the board as Non-Executive Director
Commenting on the results,
Andrew Wass, Chief Executive Officer said:
"We are
pleased to be reporting FY24 financial results in line with market
expectations**, with adjusted EBITDA of £9.9m representing a 34%
increase on £7.4 million in FY23 highlighting the successful
execution of our strategy to prioritise and protect
margins.
The Group
has also delivered on another strategy priority with net debt
reducing to £7.3m as of 31 March 2024, almost halving since 31
March 2023 and being 0.7x FY24 adjusted EBITDA. In addition, we
improved gross margins by 160bps to 27.3% during FY24 whilst at the
same time reducing overhead costs, delivering a £1.5m improvement
in adjusted profit before tax.
Having
delivered the key objectives we set ourselves at the beginning of
FY24, the Group is well positioned to relaunch its profitable
growth strategy for FY25. This will focus on expanding sales
verticals and channels to market whilst further enhancing and
leveraging our unique bespoke e-commerce platform and product
offering.
International revenue growth faced some localised challenges
in FY24; however, the Board is confident that, through our ongoing
actions and new initiatives, such as our second-hand proposition,
European sales are set to start recovering in FY25.
The cost
reductions implemented through FY24 are now delivering full-year
benefits as we commence FY25. Alongside this, based on trading
performance since our last update in April, the Board remains
confident in delivering further improvements in financial
performance during FY25 in line with market
expectations."
**
Gear4music believes that, prior to publication of this
announcement, current consensus market expectations (i) for the
year ended 31 March 2024 were revenue of £144.2 million, adjusted
EBITDA of £9.8 million, adjusted profit before tax of £1.3 million,
and pre-IFRS16 net debt of £9.4 million; and (ii) for the year
ending 31 March 2025 were revenue of £154.8 million, EBITDA of
£11.8 million, profit before tax of £2.8 million, and pre-IFRS16
net debt of £6.6 million. Note Gear4music believes that adjusted
profit before tax consensus market expectations do not take into
account foreign exchange gains or losses. £0.2m foreign exchange
losses were recognised in FY24.
ENDS
Enquiries:
Gear4music
Andrew Wass, Chief Executive
Officer
Chris Scott, Chief Financial
Officer
|
+44 (0)20 3405 0205
|
|
|
Singer Capital Markets - Nominated Adviser and Sole
Broker Peter Steel/Sam Butcher,
Corporate Finance
Tom Salvesen, Corporate
Broking
|
+44 (0)20 7496 3000
|
|
|
Alma - Financial PR
Rebecca Sanders-Hewett
Joe Pederzolli
David Ison
|
+44 (0)20 3405 0205
Gear4Music@almastrategic.com
|
About
Gear4music (Holdings)
plc
Operating from a Head Office in
York, Distribution Centres in York, Bacup, Sweden, Germany, Ireland
& Spain, and showrooms in York, Bacup, Sweden & Germany,
the Group sells own-brand musical instruments and music equipment
alongside premium third-party brands including Fender, Yamaha and
Roland, to customers ranging from beginners to musical enthusiasts
and professionals, in the UK, Europe and the Rest of the
World.
Having developed its own
e-commerce platform, with multilingual, multicurrency websites
delivering to over 190 countries, the Group continues to build its
overseas presence.
Chairman's Statement
As we stated heading into the
year, whilst our drive for long-term growth remains unabated, our
focus in FY24 was on reducing our cost-base and increasing
efficiency, and delivering working capital improvements to
materially improve our net debt position. This was reflective
of a period of uncertainty for many retailers and consumers, with
high inflation and interest rates weighing on consumer confidence
and disposable income, and therefore we shifted our short-term
focus accordingly to address these challenges.
Operational and Commercial progress
I am pleased that the Group has
delivered the affirmative action that we set out to, delivering a
cost reduction programme to improve underlying profitability, which
puts us in a strong position to deliver our long-term profitable
growth ambitions when markets return to more 'normal'
conditions.
As a result of these actions the
Group has delivered a second significant annual net debt reduction,
from a year-end peak of £24.2m at 31 March 2022 down to £7.3m at 31
March 2024. With a committed £30m Revolving Capital Facility
('RCF') in place until at least June 2026 secured by £75.2m of
assets including £7.6m of freehold properties, the Group has the
certainty and resources required to take advantage of opportunities
as and when they arise.
Environmental, Social and Governance
We are committed to having a
positive impact on our society, the environment, and our
team. We acknowledge there is increasing interest from a wide
range of stakeholders on the various impacts that our business has,
and what we are doing to improve outcomes, and this year we are
pleased to include our first TCFD-aligned Climate Report for the
financial year ending 31 March 2024. We aim to improve the depth
and quality of our reporting over the coming years, better
informing and enabling us to reduce our environmental impact
wherever there is the opportunity.
Board Changes
Having served the Group since IPO
in 2015 and been part of the remarkable growth journey in that
time, I am approaching the end of my nine-year tenure and intend to
step down on 5 July 2024. It has been an honour and privilege to
serve and want to extend my heartfelt thanks to Andrew and the
Board, our whole team, and all stakeholders for their commitment to
the business and enthusiasm. Looking back, this period has seen
significant growth with challenges to overcome along the way but,
today, our business stands significantly stronger, a testament to
the collective efforts and dedication of our team.
Having also served as a
Non-Executive Director for over nine years, Dean Murray has decided
to retire from the Board. I wish Dean well for the future and on
behalf of the whole Gear4music team thank him for his significant
contributions dating back to 2012, and particularly for his efforts
since IPO as Audit Committee Chair and as a member of the
Remuneration and Nomination Committees.
Ahead of these changes the Board
and Nominations committee diligently evaluated revised board
structures to ensure the best outcomes for all stakeholders and,
having consulted with our advisors and certain of the Company's
major shareholders, we concluded matters and announced that Andrew
Wass will move from CEO to Executive Chair and Gareth Bevan,
current CCO, will move to CEO. Chris Scott's and Harriet Williams'
(CFO and NED respectively) roles and responsibilities remain
unchanged.
To underpin the new structure and
provide strong, independent challenge and support, I am delighted
to report that Neil Catto and Sharon Daly have agreed to join the
Board as Senior Independent Director and Non-Executive Director
respectively. Both bring significant relevant experience, and
skills that will complement and improve the capability of the
existing Board.
I am confident that the diverse
skills and experience of the restructured Board will continue to
drive transformative change. I extend my best wishes to the new
team on their journey towards sustainable and profitable growth and
I am confident that they will continue to drive Gear4music
forward.
Outlook
The Board is confident that the
Group's customer proposition, operational infrastructure and
balance sheet will enable the Group to achieve its long-term
business objectives, namely delivering profitable growth and
maintaining its market leading position in the UK and
Europe.
Ken Ford
Chairman
24 June 2024
Chief Executive's Statement
Financial KPIs
|
FY24
|
FY23
|
Change
on FY23
|
Revenue *
|
£144.4m
|
£152.0m
|
-5%
|
UK Revenue *
|
£83.1m
|
£82.0m
|
+1%
|
International Revenue *
|
£61.3m
|
£70.0m
|
-12%
|
Gross margin
|
27.3%
|
25.7%
|
+160bps
|
Gross profit
|
£39.4m
|
£39.0m
|
+1%
|
Total Admin expenses including
redundancy costs *
|
£37.7m
|
£38.7m
|
-3%
|
European Admin expenses
*
|
£4.9m
|
£5.0m
|
-2%
|
Reported EBITDA
|
£9.4m
|
£7.4m
|
+28%
|
Adjusted EBITDA **
|
£9.9m
|
£7.4m
|
+34%
|
Profit/(loss) before
tax
|
£0.6m
|
(£0.4m)
|
+£1.0m
|
Adjusted profit/(loss) before
tax
|
£1.1m
|
(£0.4m)
|
+£1.5m
|
Net debt ***
|
(£7.3m)
|
(£14.5m)
|
+£7.2m
|
*
See note 2
of the Financial Information
**
Defined as Reported EBITDA less one-off redundancy costs. See note
1.3 to the Financial Information
***
See notes 13 and 14 of the
Financial Information
Commercial KPIs
|
FY24
|
FY23
|
Change
on FY23
|
Website users
|
23.7m
|
26.5m
|
-11%
|
Conversion rate
|
3.93%
|
3.95%
|
-2bps
|
Average order value
|
£153
|
£150
|
+2%
|
Active customers
|
799,000
|
865,000
|
-8%
|
Products listed
|
63,000
|
64,200
|
-2%
|
Business review
I am incredibly grateful to our
entire team for their outstanding performance in achieving our key
objectives during FY24. Our primary goals were to enhance our
margins and profitability and at the same time reduce net debt and
lower our cost base. Thanks to their dedication and hard work, we
have successfully met these targets.
At the beginning of FY24, we
communicated our intention to prioritise these objectives over
revenue growth. Having now achieved two consecutive years of
significant Net Debt reduction, the Group is well-positioned to
focus on growth initiatives, whilst continuing to improve
profitability.
A highlight of the year was the
launch of our unique Second-Hand proposition in March 2023. From a
standing start, we have acquired over 7,500 second-hand items from
consumers. The resale of these products is already a high-growth
sales vertical in FY25, with significant potential for
expansion.
We also implemented several
significant upgrades to our website throughout the year. These
enhancements include improved on-site search functionality and an
upgraded customer review platform. With a view to boosting
productivity, we integrated multiple AI-based systems and process
enhancements.
The expansion of our in-house
product design and development capacity allowed us to launch 485
new own-brand products. This aligns with our strategy of enhancing
our proposition and improving product margins, further reinforcing
the strength of our market position.
In summary, FY24 has been a year
of strategic progress and laying the groundwork for future growth.
We are well-equipped to pursue our growth initiatives from a solid
foundation of reduced debt, enhanced efficiency, and a strong
product offering.
Strategy
Our refreshed Profitable Growth
Strategy for FY25 is built on four key pillars designed to drive
growth and enhance our market position:
1. Transform our
platform by integrating artificial intelligence at its
core
2. Enhance our
product offerings
3. Diversify our
channels to market
4. Expand our
sales verticals by establishing new operations in Europe
Transform our platform by integrating artificial intelligence
at its core
This will boost productivity and
elevate the customer experience through unique solutions in our
market, such as our innovative second-hand system, which we expect
to significantly increase our market share.
Enhance our product offerings
This includes scaling up our
second-hand and digital download propositions, developing and
launching a greater number of best-in-class own-brand products, and
exploring additional strategic brand partnerships. These
initiatives are designed to ensure value for money while
simultaneously strengthening our market share. Additionally, we
will evaluate opportunities to acquire legacy brands as they arise,
such as Premier, to further broaden our own-brand
portfolio.
Diversifying our channels to market
We will integrate with new
European marketplaces and develop affiliate programs, leveraging
influencers to expand our reach. Where appropriate, these efforts
will be driven and informed by AI to maximise their
effectiveness.
Expand our sales verticals by establishing new operations in
Europe
This expansion, focused on our hub
network, aims to drive market share in Europe and enhance our
purchasing, marketing, and fulfilment operations within the region.
Furthermore, we will explore new opportunities in the USA, India,
and Southeast Asia to broaden our global footprint.
Board Changes
I would like to extend my
heartfelt thanks to Ken and Dean for their invaluable contributions
over the past nine years. Their wise counsel and dedication have
been instrumental to our success, and we are deeply appreciative of
their service.
We are excited to welcome Neil
Catto as Senior Independent Director and Sharon Daly as a
Non-Executive Director, effective 05 July 2024. We are eager to
work with Neil and Sharon and are confident that their expertise
and insights will significantly enhance our Board's
capabilities.
Additionally, I look forward to
collaborating with Gareth in his new role as CEO. The transition
will ensure seamless continuity within our leadership team, and
after twelve years of working with Gareth in his role as Chief
Commercial Officer, I firmly believe there is no better person to
be Gear4music's CEO.
In my new role as Executive Chair,
I will continue to spearhead our strategic initiatives and oversee
our growth strategy. I am committed to providing support to our
team and stakeholders wherever needed, ensuring that we achieve our
goals and maintain our long-term trajectory of success.
Thank you for your continued
support during this exciting transition.
Outlook
During FY24, we implemented a wide
range series of strategic actions designed to mitigate the impact
of a weaker consumer environment. This was the right thing to do,
and these measures have paid off, strengthening our foundation
ensuring we are well positioned to capitalise on emerging
opportunities and leaving us well-prepared for the
future.
We are optimistic about our
prospects for further profitable growth during FY25 and have
launched our refreshed growth strategy with strategic priorities
aligned to driving growth and continuing our commitment to driving
innovation, expanding our market reach, and delivering exceptional
value to our customers. Our strategic initiatives are beginning to
bear fruit, and our efforts to strengthen our financial position
and operational capabilities have set the stage for sustainable
long-term growth.
Andrew Wass
Chief Executive Officer
24 June 2024
Chief Financial Officer's statement
Overview
As stated in our FY23 Financial
Review, and against a continuing backdrop of higher inflation and
interest rates than has historically been the case, it was
important that we built on the good work done in FY23 in terms of
reducing our cost base and inventory levels to reflect demand,
sustainably improving gross margins, and materially reducing net
debt. In FY24 we delivered on these priorities:
-
notwithstanding inflationary pressures,
Administrative expenses (excluding redundancy costs) remained 4%
lower than FY23 broadly in line with sales as average headcount was
reduced by 89 (16%);
-
investment in software development was reduced to
£3.7m (FY23: £5.3m) following the successful delivery of a number
of large projects in FY23; and
-
inventory reduced by £8.8m (25%) further to an
£11.1m reduction in FY23.
These improvements combined to
generate a £7.2m reduction in net bank debt, down to £7.3m
representing 0.7x FY24 adjusted EBITDA (£9.9m) and secured by £7.6m
of freehold properties within the Group.
Our underlying cost base is lower
heading into FY25 and until the macro-economic climate and consumer
confidence show sustained signs of recovery, tight cost control
will remain a priority.
Revenue
|
FY24
|
FY23
|
Change
on FY23
|
|
£m
|
£m
|
%
|
UK revenue
|
83.1
|
82.0
|
+1%
|
European revenue
|
59.2
|
67.0
|
-12%
|
Rest of the World
revenue
|
2.1
|
3.0
|
-31%
|
Revenue
|
144.4
|
152.0
|
-5%
|
Revenue decreased £7.6m (5%) on
FY23 with a 6% decrease in H1 and 5% in H2.
UK revenue of £83.1m was £1.1m
(1%) ahead of last year reflecting the strength of brand and
proposition in our most mature market, and new initiatives such as
second-hand being launched in the UK first. This takes our
estimated UK market share to 9.5% (FY23: 9.1%).
European revenues of £59.2m were
£7.8m (12%) behind FY23, reversing the £5.0m increase last year and
reflecting a challenging market in certain European
territories.
Revenues from sales outside of
Europe accounted for 1.4% of total revenue (FY23: 2.0%).
|
FY24
|
FY23
|
Change
on FY23
|
|
£m
|
£m
|
%
|
Other-brand product
revenue
|
100.4
|
106.2
|
-5%
|
Own-brand product
revenue
|
37.6
|
38.9
|
-3%
|
Carriage income
|
5.8
|
6.2
|
-6%
|
Other
|
0.6
|
0.7
|
-29%
|
Revenue
|
144.4
|
152.0
|
-5%
|
Own-brand revenue of £37.6m was 3%
(£1.3m) down on FY23, slightly better than the overall result, and
accounted for 26.0% of total revenue (FY23: 25.6%) from 8.5% (FY23:
8.0%) of SKUs. It is our ambition to grow our own-brand business
and to support this we have invested in our own-brand
team.
Other brand revenue of £100.4m was
£5.8m (5%) behind FY23.
Carriage income of £5.8m was £0.4m
(6%) behind last year, representing 4.0% of total sales compared to
4.1% last year, reflecting the Group offering more localised,
cheaper delivery options.
Other revenue comprises paid for
extended warranty income, and commissions earned on facilitating
point-of-sale credit for retail customers. The proportion of
revenue coming from these sources was 0.4% of total revenue in
FY24, compared to 0.5% in FY23.
Gross profit
|
FY24
|
FY23
|
Change
on FY23
|
|
|
|
|
Product revenue (£m)
|
138.0
|
145.1
|
(7.1)
|
|
|
|
|
Product profit (£m)
|
43.2
|
43.6
|
(0.4)
|
Product margin
|
31.3%
|
30.0%
|
+130bps
|
|
|
|
|
Carriage costs (£m)
|
9.4
|
10.5
|
(0.9)
|
Carriage costs as % of
sales
|
6.5%
|
6.9%
|
-40bps
|
|
|
|
|
Gross profit (£m)
|
39.4
|
39.0
|
0.4
|
Gross margin
|
27.3%
|
25.7%
|
+160bps
|
Notwithstanding a 5% decrease in
revenue, gross profit was ahead of last year, reflecting improved
product margins. In FY24 we benefited from the work done in FY23 on
reducing stock and were able to further reduce inventory through
resetting re-ordering levels rather than through price reductions,
resulting in a product margin of 31.3%, 130 basis points ahead of
FY23.
The Group benefits from buying
scale relative to its UK competitors, and its ability to source
other-branded products in Swedish Krona and Euros and receive
product directly into its European distribution centres is a point
of differentiation. The Group purchases its own-brand products in
US Dollars and product margin can be impacted by exchange rate
fluctuations.
Administrative expenses and Operating
profit
Operating profit of £2.8m is £1.5m
ahead of FY23 reflecting an improved gross margin and a tightly
controlled cost base and includes £0.5m of one-off, non-recurring
redundancy costs.
Adjusted EBITDA of £9.9m was £2.5m
(34%) ahead of FY23, equating to an adjusted EBITDA margin of
6.9%.
|
FY24
|
FY23
|
Change
on FY23
|
|
£m
|
£m
|
£m
|
UK Administrative
expenses
|
(32.2)
|
(33.7)
|
1.5
|
European Administrative
expenses
|
(4.9)
|
(5.0)
|
0.1
|
Administrative expenses excluding redundancy
costs
|
(37.1)
|
(38.7)
|
1.6
|
Other income
|
0.9
|
0.9
|
-
|
Operating profit
|
2.8
|
1.3
|
1.5
|
Depreciation and
amortisation
|
6.6
|
6.1
|
0.5
|
Unadjusted EBITDA
|
9.4
|
7.4
|
2.0
|
Exceptional item - Redundancy
costs
|
0.5
|
-
|
|
Adjusted EBITDA
|
9.9
|
7.4
|
2.5
|
Adjusted EBITDA margin
|
6.9%
|
4.8%
|
+210bps
|
Administrative expenses decreased
by £1.6m (4%) on FY23 in-line with the 5% decrease in revenue,
increasing slightly as a % of sales up from 25.5% in FY23 to
25.7%.
Combined marketing and labour
costs of £23.6m (FY23: £25.0m) accounted for 64% of administrative
expenses (FY23: 65%):
-
Marketing expenditure decreased 5% in FY24 to £10.1m (FY23: £10.6m)
equating to 7.0% of revenue in both FY24 and FY23; and
-
Labour costs decreased £0.9m (6%) in FY24 to £13.5m (FY23: £14.4m)
reflecting a 16% decrease in average headcount. Labour costs
accounted for 9.4% of revenue (FY23: 9.5%).
Other expenses and net profit
Financial expenses of £2.2m (FY23:
£1.7m) include £1.5m bank interest (FY23: £1.1m) reflecting higher
SONIA interest rates, £0.4m of IFRS16 lease interest (FY23: £0.4m),
and a £0.2m net foreign exchange loss (FY23: £0.2m
loss).
The Group reports a profit before
tax of £0.6m (FY23: loss before tax of £0.4m) that after tax
translates into basic profit per share of 3.1p and diluted profit
per share of 3.0p (FY23: 3.1p basic and diluted loss per
share).
Cash-flow
Net debt halved from £14.5m at the
start of the year down to £7.3m, representing 0.7x FY24 adjusted
EBITDA (£9.9m), and secured by two freehold properties with a
combined carrying value of £7.6m.
|
FY24
|
FY23
|
Change
on FY23
|
|
£m
|
£m
|
£m
|
Opening cash
|
4.5
|
3.9
|
0.6
|
Profit/(loss) for the
year
|
0.7
|
(0.6)
|
1.3
|
Movement in working
capital
|
4.7
|
13.0
|
(8.3)
|
Depreciation and
amortisation
|
6.6
|
6.0
|
0.7
|
Financial expense
|
2.1
|
1.7
|
0.4
|
Tax and Other operating
adjustments
|
0.5
|
(0.4)
|
0.9
|
Net cash from operating activities:
|
14.6
|
19.7
|
(5.1)
|
Net cash used in investing
activities:
|
(3.9)
|
(6.7)
|
2.8
|
Net cash used in financing
activities:
|
(10.5)
|
(12.4)
|
1.9
|
Increase in cash in the year
|
0.2
|
0.6
|
(0.4)
|
Closing cash
|
4.7
|
4.5
|
0.2
|
In June 2023 the Group renewed its
RCF at £30m for three more years with its bankers, HSBC, providing
the headroom to invest in opportunities as and when they
arise.
Group net debt was actively
managed down by £7.2m (50%) to £7.3m following a £9.7m reduction
last year, driven in large part by an £8.7m reduction in inventory.
Year-end net debt peaked at £24.2m at 31 March 2022 reflecting an
£11.4m investment in acquisitions, and a £17.1m investment in
inventory that has been unwound in FY23 and FY24.
Net cash outflow in investing
activities has been reduced to £3.9m (FY23: £6.7m outflow)
including £3.7m of capitalised software development costs (FY23:
£5.3m) and £0.2m property, plant and equipment additions (FY23:
£1.0m). Depreciation and amortisation of £6.6m (FY23: £6.0m) is
added back in 'net cash from operating activities'.
Net cash outflow from financing
activities of £10.5m (FY23: £12.4m outflow) represents a £7.0m
lower RCF drawdown (FY23: £9.0m decreased drawdown), £1.4m payment
of lease liabilities (FY23: £1.7m), and £2.1m interest paid (FY23:
£1.7m).
Balance sheet
|
31 March
2024
|
31 March
2023
|
Change
on 31 March 2023
|
|
£m
|
£m
|
£m
|
Property, plant and
equipment
|
10.9
|
11.9
|
(1.0)
|
Right-of-use assets
|
8.1
|
7.3
|
0.8
|
Software platform
|
12.8
|
12.8
|
-
|
Other intangible assets
|
9.2
|
9.2
|
-
|
Total non-current assets
|
41.0
|
41.2
|
(0.2)
|
Inventory
|
25.6
|
34.4
|
(8.8)
|
Cash
|
4.7
|
4.5
|
0.2
|
Other current assets
|
3.9
|
4.5
|
(0.6)
|
Total current assets
|
34.2
|
43.4
|
(9.2)
|
|
|
|
|
Trade payables
|
(6.9)
|
(9.3)
|
2.4
|
Lease liabilities
|
(1.8)
|
(1.1)
|
(0.7)
|
Other current
liabilities
|
(6.6)
|
(8.4)
|
1.8
|
Total current liabilities
|
(15.3)
|
(18.8)
|
3.5
|
Loans and Borrowings
|
(12.0)
|
(19.0)
|
7.0
|
Lease liabilities
|
(7.6)
|
(7.5)
|
(0.1)
|
Other non-current
liabilities
|
(1.9)
|
(2.1)
|
(0.2)
|
Total non-current liabilities
|
(21.5)
|
(28.6)
|
7.1
|
|
|
|
|
Net assets
|
38.4
|
37.2
|
1.2
|
Capital expenditure on property,
plant and equipment totalled £0.2m across all sites.
Right-of-use assets increased to
£8.1m reflecting the conclusion of a rent review at our York
distribution centre in July 2023. This lease expires in
2033.
The Group capitalised £3.7m (FY23:
£5.3m) of software development costs relating to our bespoke
e-commerce platform, of which £2.4m was in H1 and £1.3m in H2
reflecting the reduced team-size going forward. Platform
amortisation in the year of £3.7m (FY23: £3.0m) was split £1.8m in
H1 and £1.9m in H2. Year-end net book value of our software
platform remained at £12.8m.
Other intangible assets include
£5.3m goodwill and £3.0m domain names.
Inventory of £25.6m is £8.8m (26%)
lower than at 31 March 2023 reflecting planned reductions. The
Board considers this to be an appropriate level to take into FY25,
providing breadth and depth across categories across our
distribution centres.
The Group carried net bank debt of
£7.3m at the year-end (31 March 2023 net bank debt:
£14.5m).
Dividends
The Board is confident in the
prospects for the business and recognises the importance of
generating and retaining cash reserves to support future growth,
and as such the Board does not consider it appropriate to declare a
dividend at this time but will continue to review this position on
an annual basis.
Chris
Scott
Chief Financial Officer
24 June 2024
Consolidated Statement of Profit
and Loss and Other Comprehensive Income
|
Note
|
|
|
|
Year ended
31
March
2024
|
Year ended
31 March 2023
|
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
|
Revenue
|
2
|
|
|
|
144,384
|
152,039
|
Cost of
sales
|
|
|
|
|
(104,947)
|
(112,996)
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
|
|
39,437
|
39,043
|
|
|
|
|
|
|
|
Administrative expenses
|
2,3,4
|
|
|
|
(37,609)
|
(38,705)
|
Other
income
|
3
|
|
|
|
935
|
949
|
|
|
|
|
|
|
|
Operating profit before
exceptional items
|
|
|
|
|
3,250
|
1,287
|
|
|
|
|
|
|
|
Exceptional items
|
1.3
|
|
|
|
(487)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
|
|
|
|
2,763
|
1,287
|
|
|
|
|
|
|
|
Financial
expenses
|
6
|
|
|
|
(2,223)
|
(1,694)
|
Financial
income
|
6
|
|
|
|
44
|
-
|
|
|
|
|
|
|
|
Profit/(loss) before
tax
|
|
|
|
|
584
|
(407)
|
|
|
|
|
|
|
|
Taxation
|
7
|
|
|
|
67
|
(237)
|
|
|
|
|
|
|
|
Profit/(loss) for the
year
Other comprehensive
income
Items that will not be
reclassified to profit or loss:
Revaluation of property, plant and equipment
Deferred
tax movements
Items that are or may be
reclassified subsequently to profit or loss:
Foreign
currency translation differences - foreign operations
Total comprehensive
income/(loss) for the year
|
8
|
|
|
|
651
-
150
177
978
|
(644)
(550)
147
-
(1,047)
|
|
|
|
|
|
|
|
|
|
|
|
Basic
profit/(loss) per share
|
|
5
|
|
|
3.1p
|
(3.1p)
|
|
|
|
|
|
|
|
|
|
Diluted profit/(loss) per
share
|
|
5
|
|
|
3.0p
|
(3.1p)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The accompanying notes form an
integral part of the consolidated financial report.
Consolidated Statement of
Financial Position
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
Note
|
|
|
£000
|
£000
|
Non-current assets
|
|
|
|
|
|
Property Plant and
Equipment
|
8
|
|
|
10,862
|
11,934
|
Right-of-use assets
|
9
|
|
|
8,099
|
7,288
|
Intangible assets
|
10
|
|
|
22,049
|
22,049
|
|
|
|
|
|
|
|
|
|
|
41,010
|
41,271
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Inventories
|
11
|
|
|
25,643
|
34,381
|
Trade and other
receivables
|
12
|
|
|
3,079
|
3,434
|
Corporation tax
receivable
|
|
|
|
768
|
1,066
|
Cash and cash
equivalents
|
13
|
|
|
4,696
|
4,460
|
|
|
|
|
|
|
|
|
|
|
34,186
|
43,341
|
|
|
|
|
|
|
Total assets
|
|
|
|
75,196
|
84,612
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Trade and other
payables
|
15
|
|
|
(13,478)
|
(17,647)
|
Lease liabilities
|
16
|
|
|
(1,794)
|
(1,130)
|
|
|
|
|
|
|
|
|
|
|
(15,272)
|
(18,777)
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Interest-bearing loans and borrowings
|
14
|
|
|
(12,000)
|
(19,000)
|
Other payables
|
15
|
|
|
(91)
|
(83)
|
Lease liabilities
|
16
|
|
|
(7,599)
|
(7,470)
|
Deferred tax liability
|
|
|
|
(1,868)
|
(2,048)
|
|
|
|
|
|
|
|
|
|
|
(21,558)
|
(28,601)
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
(36,830)
|
(47,378)
|
|
|
|
|
|
|
Net assets
|
|
|
|
38,366
|
37,234
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Share capital
|
17
|
|
|
2,098
|
2,098
|
Share premium
|
17
|
|
|
13,286
|
13,286
|
Foreign currency translation
reserve
|
17
|
|
|
103
|
(74)
|
Revaluation reserve
|
17
|
|
|
1,171
|
1,203
|
Retained earnings
|
17
|
|
|
21,708
|
20,721
|
|
|
|
|
|
|
Total equity
|
|
|
|
38,366
|
37,234
|
|
|
|
|
|
|
The notes 1 to 18 form part of the
consolidated financial report.
Company registered number:
07786708
Consolidated Statement of Changes
in Equity
|
Share
capital
|
Share
premium
|
Foreign currency translation
reserve
|
Revaluation
reserve
|
Retained
earnings
|
Total
equity
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Balance at 31 March
2022
|
2,098
|
13,286
|
(74)
|
1,606
|
21,120
|
38,036
|
|
|
|
|
|
|
|
Comprehensive loss for the
year
|
|
|
|
|
|
|
Loss for
the year
|
-
|
-
|
-
|
-
|
(644)
|
(644)
|
Share
based payments charge
|
-
|
-
|
-
|
-
|
245
|
245
|
Other
Comprehensive income:
|
|
|
|
|
|
|
Freehold
property revaluation
|
-
|
-
|
-
|
(550)
|
-
|
(550)
|
Deferred
tax impact of revaluation
|
-
|
-
|
-
|
147
|
-
|
147
|
|
|
|
|
|
|
|
Total comprehensive loss for
the year
|
-
|
-
|
-
|
(403)
|
(399)
|
(802)
|
|
|
|
|
|
|
|
Balance at 31 March
2023
|
2,098
|
13,286
|
(74)
|
1,203
|
20,721
|
37,234
|
|
|
|
|
|
|
|
Comprehensive income for the
year
|
|
|
|
|
|
|
Profit
for the year
|
-
|
-
|
-
|
-
|
651
|
651
|
Share
based payments charge
|
-
|
-
|
-
|
-
|
154
|
154
|
Other
Comprehensive income:
|
|
|
|
|
|
|
Foreign
currency translation difference
|
-
|
-
|
177
|
-
|
-
|
177
|
Deferred
tax adjustment
|
-
|
-
|
-
|
-
|
150
|
150
|
Depreciation transfer
|
-
|
-
|
-
|
(32)
|
32
|
-
|
|
|
|
|
|
|
|
Total comprehensive income
for the year
|
-
|
-
|
177
|
(32)
|
987
|
1,132
|
|
|
|
|
|
|
|
Balance at 31 March
2024
|
2,098
|
13,286
|
103
|
1,171
|
21,708
|
38,366
|
|
|
|
|
|
|
|
The accompanying notes form an
integral part of the consolidated financial report.
Consolidated Statement of Cash
Flows
|
Note
|
|
|
|
Year ended
31 March
2024
|
Year
ended
31
March 2023
|
|
|
|
|
|
|
£000
|
£000
|
|
Cash flows from operating
activities
|
|
|
|
|
|
|
|
Profit/(loss) for the year
|
|
|
|
|
651
|
(644)
|
|
Adjustments
for:
|
|
|
|
|
|
|
|
Depreciation and amortisation
|
3
|
|
|
|
6,642
|
6,081
|
|
Financial
expenses and financial income
|
6
|
|
|
|
2,173
|
1,694
|
|
(Profit)/loss on sale of property, plant and
equipment
|
|
|
|
|
(16)
|
17
|
|
Share
based payment charge
|
|
|
|
|
184
|
282
|
|
Taxation
income
|
7
|
|
|
|
(456)
|
(208)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,178
|
7,222
|
|
Decrease
in trade and other receivables
|
12
|
|
|
|
355
|
14
|
|
Decrease
in inventories
|
11
|
|
|
|
8,738
|
11,135
|
|
(Decrease)/increase in trade and other payables
|
15
|
|
|
|
(4,383)
|
1,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,888
|
20,236
|
|
Tax received/(paid)
|
7
|
|
|
|
736
|
(530)
|
|
|
|
|
|
|
|
|
|
Net cash from operating activities
|
|
|
|
|
14,624
|
19,706
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities
|
|
|
|
|
|
|
|
Proceeds
from sale of property, plant and equipment
|
|
|
|
|
26
|
31
|
|
Acquisition of property, plant and equipment
|
8
|
|
|
|
(166)
|
(989)
|
|
Capitalised development expenditure
|
10
|
|
|
|
(3,726)
|
(5,319)
|
|
Business
combinations: Deferred consideration
|
10
|
|
|
|
(25)
|
(419)
|
|
Acquisition of domains
|
10
|
|
|
|
(12)
|
(8)
|
|
Interest
received
|
6
|
|
|
|
44
|
-
|
|
|
|
|
|
|
|
|
|
Net cash from investing
activities
|
|
|
|
|
(3,859)
|
(6,704)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
|
|
|
Interest
paid
|
|
|
|
|
(2,106)
|
(1,694)
|
Repayment
of borrowings
|
14
|
|
|
|
(7,000)
|
(9,000)
|
Payment
of lease liabilities
|
16
|
|
|
|
(1,401)
|
(1,713)
|
|
|
|
|
|
|
|
Net
cash from financing activities
|
|
|
|
|
(10,507)
|
(12,407)
|
|
|
|
|
|
|
|
Net
increase in cash and cash equivalents
|
|
|
|
|
258
|
595
|
Cash at
beginning of year
|
|
|
|
|
4,460
|
3,903
|
Foreign
exchange movement
|
|
|
|
|
(22)
|
(38)
|
|
|
|
|
|
|
|
Cash at end of year
|
13
|
|
|
|
4,696
|
4,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The accompanying notes form an
integral part of the consolidated financial report.
Notes to the consolidated financial report
(forming part
of the financial report)
General Information
Gear4music (Holdings) plc is a
public limited company, is incorporated and domiciled in the United
Kingdom, and is listed on the Alternative Investment Market ('AIM')
of the London Stock Exchange.
The group financial statements
consolidate those of the Company and its subsidiaries (collectively
referred to as the "Group").
The principal activity of the Group
is the retail of musical instruments and equipment.
The registered office of Gear4music
(Holdings) plc (company number: 07786708), Gear4music Limited
(company number: 03113256), and Cagney Limited (dormant subsidiary;
company number: 04493300) is Holgate Park Drive, York, YO26
4GN.
At the financial year-end the Group
has four trading European subsidiaries: Gear4music Sweden AB,
Gear4music GmbH, Gear4music Europe Limited (formerly known as
Gear4music Ireland Limited), and Gear4music Spain SL. All four are
100% subsidiaries of Gear4music Limited.
Accounting policies
1.1
Basis of preparation
The financial information set out
in this announcement does not constitute statutory accounts as
defined by section 434 of the Companies Act 2006.
It has been prepared in accordance
with the recognition and measurement principles of UK-adopted
International Accounting Standards, including IFRIC interpretations
issued by the International Accounting Standards Board, and in
accordance with the AIM rules and is not therefore in full
compliance with IFRS. The principal accounting policies of the
Group have remained unchanged from those set out in the Group's
2023 annual report. The financial statements have been prepared
under the historical cost convention with the exception of land and
buildings which are accounted for at fair value.
The results for the year ended 31
March 2024 have been extracted from the full accounts of the Group
for that year which have not yet been delivered to the Registrar of
Companies. Grant Thornton UK LLP has reported on those
accounts and their report is (i) unqualified, (ii) did not include
a reference to any matters to which the auditor drew attention by
way of emphasis without qualifying their report and (iii) did not
contain a statement under section 498 (2) or (3) of the Companies
Act 2006.
The financial information for the
year ended 31 March 2023 is derived from the statutory accounts for
that year, which have been delivered to the Registrar of Companies.
Grant Thornton UK LLP reported on those accounts and their report
was (i) unqualified, (ii) did not include a reference to any
matters to which the auditor drew attention by way of emphasis
without qualifying their report and (iii) did not contain a
statement under section 498 (2) or (3) of the Companies Act
2006.
Selected explanatory notes are
included to explain events and transactions that are significant to
an understanding of the changes in financial position and
performance of the Group.
The announcement will be published
on the Company's website. The maintenance and integrity of the
website is the responsibility of the directors. The work carried
out by the auditors does not involve consideration of these
matters. Legislation in the United Kingdom governing the
preparation and dissemination of financial statements may differ
from legislation in other jurisdictions.
Accounting period
The financial report presented
covers the years ended 31 March 2024 and 31 March 2023.
Measurement convention
The financial report has been
prepared on the historical cost basis except for land and buildings
that are stated at their fair value.
Monetary amounts are expressed in
Sterling (GBP) and rounded to the nearest £1,000.
1.2
Adoption of new and revised standards
Various new or revised accounting
standards have been issued which are not yet effective.
The following new standards, and
amendments to standards, have been adopted by the Group during the
year ending 31 March 2024, and the impact was not
material:
-
IFRS 17 Insurance Contracts
-
Amendments to IFRS 17
-
Disclosure of Accounting Policies - Amendments to
IAS 1 and IFRS Practice Statement 2
-
Deferred Tax related to Assets and Liabilities
arising from a Single Transaction - Amendments to IAS 12
-
Definition of Accounting Estimates - Amendments
to IAS 8
1.3
Exceptional
items
The business classifies certain
events as exceptional items due to their size and nature where it
feels that separate disclosure would help understand the underlying
performance of the business. Restructuring and transformational
costs are considered on a case-by-case basis as to whether they
meet the exceptional criteria. Other items are considered against
the exceptional criteria based on the specific circumstances. In
order for an item to be presented as exceptional items, it should
typically meet at least one of the following criteria:
-
It is unusual in nature or outside the normal
course of business and significant in value.
-
Items directly incurred as a result of either a
significant acquisition or a divestment, or arising from a major
business change or restructuring programme which of itself has
significant impact on the Income Statement.
The presentation is consistent
with the way Financial Performance is measured by management and
reported to the Board. The exceptional
costs in these financial statements of £487,000 relate to
redundancy costs incurred during the restructure of various Head
Office teams, principally Software Development. These costs were
paid in full in FY24.
1.4
Going concern presumption for the period to 30 June
2025
The Group sets an annual budget
against which performance is compared, and operates a monthly
reporting and rolling forecasting cycle, which the board uses to
ensures that the profitability, cash flow and capital requirements
of the business are sufficient to ensure its ongoing viability.
Management relies on weekly and monthly financial, commercial and
operational reporting to monitor, assess and control performance
through the financial year. These reports form the basis upon which
the board satisfies its requirements to update stakeholders with
relevant financial performance and prospects.
In FY24 the Group renewed its RCF
with HSBC at £30m for a further three-year period. This facility
provides a good and appropriate level of headroom that has been
factored into the Directors going concern assessment.
In FY23 and FY24 the Group focused
on reducing its investment in inventory, thereby significantly
reducing its net debt by initially £9.7m to £14.5m at 31 March
2023, and then by a further £7.2m to £7.3m at 31 March
2024.
The Group has conducted a reverse
stress test where revenue was assumed to decrease 20% on a 15-month
basis below a reasonable base case, and the Group was able to rely
on cost reduction and working capital mitigations to continue to
trade. The Group has therefore concluded that there is no plausible
scenario where the Group breaches its covenants, re-affirming the
assessment of the Group as a going concern.
The Directors have considered the
Group's position and prospects in the period to 30 June 2025 based
on its offering in the UK and Europe and concluded that potential
growth rates remain strong. There is a diverse supply chain with no
key dependencies.
The Group's policy is to ensure
that it has sufficient facilities to cover its future funding
requirements. At 31 March 2024 the Group had net debt of £7.4m (31
March 2023: £14.5m), with £4.7m cash (31 March 2023: £4.5m
cash).
Having duly considered all of these
factors and having reviewed the forecasts for the period to 30 June
2024, the Directors have a reasonable expectation that the Group
has adequate resources to continue trading for the foreseeable
future, and as such continue to adopt the going concern basis of
accounting in preparing the financial statements.
2
Segmental reporting
The Group's revenue and profit was
derived from its principal activity which is the sale of musical
instruments and equipment.
In accordance with IFRS 8
'Operating segments', the Group has made the following
considerations to arrive at the disclosure made in these financial
statements. IFRS 8 requires consideration of the 'Chief Operating
Decision Maker ('CODM') within the Group, which in the Group's case
is the Executive Board. Operating segments have been identified
based on the internal reporting information and management
structures with the Group. Based on this information it has been
noted that the CODM reviews the business as one segment and
receives internal information on this basis. Therefore, it has been
concluded that there is only one reportable segment.
Revenue by Geography
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
UK
|
|
|
|
83,109
|
82,084
|
Europe
|
|
|
|
59,222
|
66,967
|
Rest of
the World
|
|
|
|
2,053
|
2,988
|
|
|
|
|
|
|
|
|
|
|
144,384
|
152,039
|
|
|
|
|
|
|
Administrative expenses by
Geography
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
UK
|
|
|
|
32,669
|
33,678
|
Europe
|
|
|
|
4,940
|
5,027
|
|
|
|
|
|
|
|
|
|
|
37,609
|
38,705
|
|
|
|
|
|
|
UK Administrative expenses of £32.7m include
£487,000 of exceptional redundancy costs.
The majority of Group assets are held in the
UK except for local right of use assets and property, plant and
equipment, and cash in Sweden (31 March 2024: £3.2m; 31 March 2023:
£3.5m), Germany (31 March 2024: £2.2m; 31 March 2023: £2.3m), Spain
(31 March 2024: £1.2m; 31 March 2023: £1.5m), and Ireland (31 March
2024: £0.6m; 31 March 2023: £0.6m).
Revenue by Product
category
All revenue is recognised on a
point-in-time basis except for warranty income which is spread over
time.
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Other-brand products
|
|
|
|
100,404
|
106,189
|
Own-brand
products
|
|
|
|
37,607
|
38,860
|
Carriage
income
|
|
|
|
5,809
|
6,187
|
Warranty
income
|
|
|
|
411
|
452
|
Other
|
|
|
|
153
|
351
|
|
|
|
|
|
|
|
|
|
|
144,384
|
152,039
|
|
|
|
|
|
|
3
Expenses and other income
Included in profit/loss are the following:
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
Rentals -
short-term rentals of plant & machinery
|
|
|
|
10
|
41
|
Equity-settled share-based payment charges
|
|
|
|
184
|
208
|
Depreciation of property, plant and equipment
Depreciation of right-of-use assets
|
|
|
|
1,227
1,677
|
1,414
1,577
|
Amortisation of Intangible assets
|
|
|
|
3,739
|
3,090
|
Amortisation of government grants
|
|
|
|
-
|
3
|
(Profit)/loss on disposal of property, plant and
equipment
|
|
|
|
(16)
|
17
|
R&D
expenditure recognised as an expense
|
|
|
|
183
|
280
|
Auditor
remuneration - audit of these financial statements
|
|
|
|
72
|
65
|
Auditor
remuneration - this year's audit of financial statements of
subsidiaries
|
|
|
|
80
|
74
|
Auditor
remuneration - non-audit fees - Other audit related
services
|
|
|
|
6
|
5
|
|
|
|
|
|
|
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
Other
income
|
|
|
|
|
|
RDEC tax
credits
|
|
|
|
389
|
445
|
Rental
income
|
|
|
|
244
|
239
|
Other
|
|
|
|
302
|
265
|
|
|
|
|
|
|
|
|
|
|
935
|
949
|
|
|
|
|
|
|
Rental income relates to our
freehold Head-office in York. 'Other' includes income from on-site
café at York Head-office, grants, and marketing support.
4
Staff numbers and costs
The average number of persons
employed by the Group (including directors) during the year,
analysed by category, was as follows:
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
Nos.
|
Nos.
|
|
|
|
|
|
|
Administration
|
|
|
|
198
|
255
|
Selling and Distribution
|
|
|
|
286
|
318
|
|
|
|
|
|
|
|
|
|
|
484
|
573
|
|
|
|
|
|
|
The
aggregate payroll costs of these persons were as follows:
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Wages and
salaries
|
|
|
|
14,319
|
16,421
|
Social security costs
|
|
|
|
1,681
|
1,948
|
Contributions to defined
contribution plans
|
|
|
|
994
|
1,213
|
Less: capitalised as development
costs
|
|
|
|
(3,473)
|
(5,156)
|
|
|
|
|
|
|
|
|
|
|
13,521
|
14,426
|
|
|
|
|
|
|
Wages and salaries, social security
costs, and staff pension costs of £487,000 (2023: nil) relating to
redundancy costs are reported as 'exceptional costs' and not
included in the figures above.
Directors' remuneration
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Directors' emoluments
|
|
|
|
723
|
717
|
|
|
|
|
|
|
The three Executive Directors are
paid through Gear4music Limited, and the three Non-Executive
Directors are paid through Gear4music (Holdings) plc. The
remuneration of all six Directors is included above.
The aggregate remuneration of the
highest paid director was £230,000 during the year (2023:
£232,000), including company pension contributions of £8,000 (2023:
£9,000) that were made to a money purchase scheme on their
behalf.
There are five directors (2023:
five) for whom retirement benefits are accruing under a money
purchase pension scheme.
5
Earnings per share
Diluted profit per share is
calculated by dividing the net profit for the period attributable
to ordinary shareholders by the weighted average number of ordinary
shares outstanding during the period plus the weighted average
number of ordinary shares that would be issued on the conversion of
CSOP and LTIP dilutive potential ordinary shares into ordinary
shares. In FY23 the diluted loss per share was restricted to the
basic loss per share to prevent having an anti-dilutive
effect.
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
|
|
Profit/(loss) attributable to
equity shareholders of the parent (£'000)
|
|
|
|
651
|
(644)
|
|
|
|
|
|
|
Basic weighted average number of
shares
|
|
|
|
20,976,938
|
20,976,938
|
Dilutive potential ordinary
shares
|
|
|
|
1,102,450
|
549,269
|
|
|
|
|
|
|
Diluted weighted average number of
shares
|
|
|
|
22,079,388
|
21,526,207
|
|
|
|
|
|
|
Basic profit/(loss) per
share
|
|
|
|
3.1p
|
(3.1p)
|
Diluted profit/(loss) per
share
|
|
|
|
3.0p
|
(3.1p)
|
|
|
|
|
|
|
6
Financial expenses and Financial income
|
|
|
|
Year ended
31
March 2024
|
Year ended
31
March 2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Bank interest
|
|
|
|
1,545
|
1,127
|
IFRS16 lease interest
|
|
|
|
490
|
375
|
Net foreign exchange
loss
|
|
|
|
185
|
190
|
Unwinding
of discount on deferred consideration
|
|
|
|
3
|
2
|
|
|
|
|
|
|
Total financial expenses
|
|
|
|
2,223
|
1,694
|
|
|
|
|
|
|
|
|
|
|
Year ended
31
March 2024
|
Year ended
31
March 2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Bank interest
|
|
|
|
44
|
-
|
|
|
|
|
|
|
Total financial income
|
|
|
|
44
|
-
|
|
|
|
|
|
|
7
Taxation
Recognised in the income statement
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Current tax expense
|
|
|
|
|
|
UK Corporation tax
|
|
|
|
-
|
-
|
Overseas Corporation
tax
|
|
|
|
32
|
66
|
Adjustments for prior
periods
|
|
|
|
(82)
|
277
|
|
|
|
|
|
|
Current tax
(credit)/expense
|
|
|
|
(50)
|
342
|
|
|
|
|
|
|
Deferred tax expense
|
|
|
|
|
|
Origination and reversal of temporary differences
|
|
|
|
215
|
(79)
|
Adjustments for prior periods
|
|
|
|
(232)
|
(26)
|
|
|
|
|
|
|
Deferred tax credit
|
|
|
|
(17)
|
(105)
|
|
|
|
|
|
|
Total tax
(credit)/expense
|
|
|
|
(67)
|
237
|
|
|
|
|
|
|
The corporation tax rate applicable
to the company was 25% for the year ended 31 March 2024, and 19%
for the period ended 31 March 2023. The deferred tax assets and
liabilities at 31 March 2024 have been calculated based on that
rate.
Reconciliation of effective
tax rate
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Profit/(loss) for the year
|
|
|
|
651
|
(644)
|
Total tax
(credit)/charge
|
|
|
|
(67)
|
237
|
|
|
|
|
|
|
Profit/(loss) before taxation
|
|
|
|
584
|
(407)
|
|
|
|
|
|
|
Current tax at 25% (2023: 19.0%)
|
|
|
|
|
|
Tax using
the UK corporation tax rate for the relevant period:
|
|
|
|
146
|
(61)
|
Non-deductible expenses
|
|
|
|
94
|
120
|
Adjustments relating to prior year - deferred tax
|
|
|
|
(232)
|
36
|
Adjustments relating to prior year - current tax
|
|
|
|
(82)
|
214
|
Impact of
overseas tax rate
|
|
|
|
(4)
|
1
|
Deferred
tax assets not recognised
|
|
|
|
-
|
1
|
R&D
credit
|
|
|
|
11
|
(11)
|
Difference between current and deferred tax rates
|
|
|
|
-
|
(19)
|
Impact of
capital allowances super deduction
|
|
|
|
-
|
(44)
|
|
|
|
|
|
|
Total tax
(credit)/charge
|
|
|
|
(67)
|
237
|
|
|
|
|
|
|
8
Tangible fixed assets
Property, Plant and Equipment
|
Plant and
equipment
|
Fixtures and
fittings
|
|
Motor
Vehicles
|
Computer
equipment
|
Land and
Buildings
|
Total
|
|
£000
|
£000
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Cost or Valuation
|
|
|
|
|
|
|
|
At 1 April 2022
|
2,275
|
6,799
|
|
68
|
1,312
|
8,751
|
19,205
|
|
|
|
|
|
|
|
|
Additions
|
163
|
717
|
|
-
|
109
|
-
|
989
|
Revaluation decrease
|
-
|
-
|
|
-
|
-
|
(550)
|
(550)
|
Disposals
|
-
|
(124)
|
|
(29)
|
-
|
-
|
(153)
|
|
|
|
|
|
|
|
|
Balance at 31 March
2023
|
2,438
|
7,392
|
|
39
|
1,421
|
8,201
|
19,491
|
|
|
|
|
|
|
|
|
Additions
|
-
|
|
157
|
-
|
8
|
-
|
165
|
Disposals
|
-
|
|
-
|
(9)
|
(33)
|
-
|
(42)
|
|
|
|
|
|
|
|
|
Balance at 31 March 2024
|
2,438
|
7,549
|
|
30
|
1,396
|
8,201
|
19,614
|
|
|
|
|
|
|
|
|
Depreciation and impairment
|
|
|
|
|
|
|
|
At 1 April 2022
|
1,536
|
3,437
|
34
|
935
|
305
|
6,247
|
|
|
|
|
|
|
|
Depreciation charge for the
year
|
331
|
736
|
2
|
170
|
175
|
1,414
|
Disposals
|
-
|
(101)
|
(3)
|
-
|
-
|
(104)
|
|
|
|
|
|
|
|
Balance
at 31 March 2023
|
1,867
|
4,072
|
33
|
1,105
|
480
|
7,557
|
|
|
|
|
|
|
|
Depreciation charge for the
year
|
235
|
682
|
1
|
144
|
165
|
1,227
|
Disposals
|
-
|
-
|
(9)
|
(23)
|
-
|
(32)
|
|
|
|
|
|
|
|
Balance at 31 March 2024
|
2,102
|
4,754
|
25
|
1,226
|
645
|
8,752
|
|
|
|
|
|
|
|
Net book value as at 31 March 2024
|
336
|
2,795
|
5
|
170
|
7,556
|
10,862
|
|
|
|
|
|
|
|
Net book value as at 31 March
2023
|
571
|
3,320
|
6
|
316
|
7,721
|
11,934
|
|
|
|
|
|
|
|
Net book value as at 31 March
2022
|
739
|
3,362
|
34
|
377
|
8,446
|
12,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Freehold property valuation - Holgate Park Head
Office
At 31 March 2023 the freehold
office premises at Holgate Park were revalued at market value using
information provided by an independent chartered surveyor. The
valuation was carried out in accordance with the provisions of RICS
Appraisal and Valuation Standards ('The Red Book'). The appraisal
was carried out using level 3 inputs observable inputs including
prices for recent market transactions for similar properties and
incorporates adjustments for factors specific to the property in
question, including plot size, location, encumbrances and current
use. Market value at 31 March 2023 was confirmed at
£6.5m.
Management have reviewed the fair
value at 31 March 2024 and concluded that this would not be
materially different. If the property had not been revalued the net
book value would have been £5.0m.
Freehold property valuation - Bacup distribution
centre
In December 2021 the Group
acquired a 25,145 sq. ft freehold warehouse property in Bacup,
Lancashire as part of the acquisition of AV Distribution Ltd. The
property was valued on 10 August 2021 at £1.26m by an independent
chartered surveyor on behalf of HSBC Bank plc for loan security
purposes.
Management have reviewed the fair
value as at 31 March 2024 and concluded that this would not be
materially different.
Security
The Group's bank borrowings are
secured by fixed and floating charges over the Group's
assets.
9
Right-of-use assets
Leasehold properties
At 31 March 2024 the Group has five
leased properties comprising Distribution Centres and Showrooms in
York, Sweden and Germany, and Distribution Centres in Ireland and
Spain.
In July 2023 the Group concluded a
rent review in relation to its York distribution centre resulting
in a right-of-use asset and lease modification.
In November 2023 the Group vacated
the software development office in Manchester.
The associated right-of-use assets
are as follows:
|
Short leasehold
properties
|
|
£000
|
|
|
Cost
|
|
At 1 April 2022
|
12,135
|
Modifications
|
567
|
Additions
|
63
|
|
|
Balance at 31 March
2023
|
12,765
|
|
|
Modifications
|
2,666
|
Net exchange
differences
|
(178)
|
Disposals
|
-
|
|
|
Balance at 31 March 2024
|
15,253
|
|
|
Depreciation
|
|
At 1 April 2022
|
3,900
|
Depreciation charge for the
year
|
1,577
|
|
|
Balance
at 31 March 2023
|
5,477
|
|
|
Depreciation charge for the
year
|
1,677
|
|
|
Balance at 31 March 2024
|
7,154
|
|
|
Net
book value as at 31 March 2024
|
8,099
|
|
|
Net book value as at 31 March
2023
|
7,288
|
|
|
Net book value as at 31 March
2022
|
8,235
|
|
|
10
Intangible assets
FY24 Software platform additions
comprise £3,473,000 (2023: £5,205,000) of internally developed
additions being 95% of software developer wages and salaries,
£149,000 (2023: £87,000) of capitalised interest, £78,000 (2023:
nil) of externally developed additions, and £26,000 (2023: £27,000)
of software licences for tools used in development.
The amortisation charge is
recognised in Administrative expenses within the profit and loss
account
|
Goodwill
£000
|
Software platform
£000
|
Brand
£000
|
Domains
£000
|
Other Intangibles
£000
|
Total
£000
|
Cost
|
|
|
|
|
|
|
At 1 April 2022
|
5,324
|
19,686
|
1,372
|
3,023
|
149
|
29,554
|
Additions
|
-______
|
5,319
|
-_____
|
8_____
|
-_____
|
5,327
|
Balance at 31 March 2023
|
5,324
|
25,005
|
1,372
|
3,031
|
149
|
34,881
|
Additions
|
-_____
|
3,726
|
-
|
12
|
-
|
3,738
|
Balance at 31 March 2024
|
5,324
|
28,731
|
1,372
|
3,043
|
149
|
38,619
|
Amortisation
|
|
|
|
|
|
|
At 1 April 2022
|
-
|
9,167
|
563
|
-
|
12
|
9,742
|
Amortisation for the year
|
-_____
|
3,050
|
-_____
|
3_____
|
37____
|
3,090
|
Balance at 31 March 2023
|
-
|
12,217
|
563
|
3
|
49
|
12,832
|
Amortisation for the year
|
-
|
3,699
|
-
|
3
|
37
|
3,739
|
Balance at 31 March 2024
|
-
|
15,916
|
563
|
6
|
85
|
16,570
|
Net
book value as at 31 March 2024
|
5,324
|
12,814
|
809
|
3,037
|
64
|
22,049
|
Net book value as at 31 March
2023
|
5,324
|
12,788
|
809
|
3,028
|
100
|
22,049
|
Net book value as at 31 March
2022
|
5,324
|
10,519
|
809
|
3,023
|
137
|
19,812
|
Other
intangibles
Other intangibles comprise
customer relationships, trademarks, and domain names acquired on
acquisition of AV Distribution Ltd.
Goodwill
On 19 March 2012 goodwill arose on
the acquisition of the entire share capital of Gear4music Limited
(formerly known as Red Submarine Limited).
On 1 January 2017 goodwill arose
on the acquisition of a software development business from Venditan
Limited, which effectively brought development of the group's
proprietary software platform in-house
On 21 June 2021 goodwill arose on
the acquisition of the business and assets of Premier Music
International Limited and High House 123 Limited Liability
Partnership for £1.685m.
On 1 December 2021 goodwill arose
on the acquisition of the share capital of AV Distribution Ltd, an
online retailer of Home Cinema and HiFi equipment, for total
consideration of £6.05m (on a cash free, debt free
basis).
Goodwill balances are denominated
in Sterling:
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Gear4music Limited
|
|
|
|
417
|
417
|
Software
development business
|
|
|
|
1,431
|
1,431
|
Premier
business
|
|
|
|
960
|
960
|
AV
Distribution Ltd
|
|
|
|
2,516
|
2,516
|
|
|
|
|
|
|
|
|
|
|
5,324
|
5,324
|
|
|
|
|
|
|
Impairment
testing
In accordance with IAS 36
Impairment of Assets, the Group reviews the carrying value of its
intangible assets. A detailed review was undertaken at 31 March
2024 to assess whether the carrying value of assets was supported
by the net present value in use calculations based on cash-flow
projections from formally approved budgets and longer-term
forecasts.
Intangible assets include the
proprietary software platform, the Gear4music and Premier brand
names, the AV.com domain, goodwill and 'other intangibles'.
Goodwill and the AV.com domain have an indefinite useful
life.
A Cash Generating Unit ("CGU") is
defined as the smallest group of assets that generate cash inflows
from continuing use that are largely independent of the cash
inflows of other assets or groups thereof. The Group has
considered its operational and commercial configuration at 31 March
2024 and concluded it has a single CGU to which all intangibles are
allocated. The carrying value of the CGU includes these
intangibles, the Bacup freehold, the right-of-use assets, and all
other PPE was £36.0m (2023: £35.9m). An impairment review has been
performed on this CGU. The recoverable amount of this CGU has been
determined based on value-in-use calculations. In assessing value
in use, a two-year forecast to 31 March 2026 was used to provide
cash-flow projections that have been discounted at a pre-tax
discount rate of 13.58% (2023: 13.22%). The cash flow projections
are subject to key assumptions in respect of revenue growth, gross
margin performance, overhead expenditure, and capital expenditure.
Management has reviewed and approved the assumptions inherent in
the model:
·
Annual forecast revenue growth of 6% in FY25; 5%
in FY26 and 2% from FY27 based on growth by geographical market,
based on market size and estimate of opportunity, trends, and
Management's experience and expectation.
·
FY28-29 and into perpetuity revenue growth of
2%;
·
Gross margins are forecast to be maintained in
the FY25-FY26 forecast period; and
· Wage increases are a function of recruitment and review of
current staff, with a range of % increases.
No impairment loss was identified
in the current year (2023: £nil). The valuation indicates
significant headroom and a number of reasonable revenues,
profitability and capital expenditure-based sensitivities were put
through the model, and the results did not result in an
impairment.
11
Inventories
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Finished goods
|
|
|
|
25,643
|
34,381
|
|
|
|
|
|
|
The cost of inventories recognised
as an expense and included in cost of sales in the year amounted to
£95.8m (2023: £102.6m).
Management has included a
provision of £52,000 (31 March 2023: £50,000), representing a 100%
provision against returns stock subsequently found to be faulty,
that is retained to be used for spare parts on the basis there is
no direct NRV value, and a provision based on the expected product
loss on dealing with returns stock.
12
Trade and other receivables
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Trade receivables
|
|
|
|
1,125
|
1,243
|
Social security and other
taxes
|
|
|
|
538
|
260
|
Prepayments
|
|
|
|
1,416
|
1,931
|
|
|
|
|
|
|
|
|
|
|
3,079
|
3,434
|
|
|
|
|
|
|
Corporation tax asset of £768,000 (31 March 2023: £1,066,000)
has been disclosed separately on the face of balance sheet in both
years, in accordance with IAS 1.54(n).
Credit risk and
impairment
Credit risk is the risk of
financial loss to the Group if a customer or counterparty to a
financial instrument fails to meet its contractual obligations. The
carrying amount of trade receivables represents the maximum credit
exposure. The Group does not take collateral in respect of trade
receivables.
Trade receivables comprise
balances dues from schools and colleges, and funds lodged with
payment providers. The value of the
Expected Credit Loss ('ECL') is immaterial.
Customer receivables
The Group faces low credit risk as
customers typically pay for their orders in full on shipment of the
product, with the only exception being a small number of education
accounts with schools and colleges that have 30-day terms (2.7% of
2024 revenues; 2.9% of 2023 revenues).
Funds lodged with payment providers
Funds lodged with Amazon, Digital
River, Klarna and V12 Retail Finance totalled £508,000 on 31 March
2024 (31 March 2023: £581,000) and are included in Trade
receivables. Credit risk in relation to cash held with financial
institutions is considered very low risk, given the credit rating
of these organisations.
13 Cash and cash
equivalents
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
4,696
|
4,460
|
|
|
|
|
|
|
Cash-in-transit to the Group at 31 March 2024 was £434,000
(31 March 2023: £354,000) and is included above, representing
uncleared lodgements where money providers have notified transfers
pre-year-end.
14 Interest-bearing
loans and borrowings
This note contains information
about the Group's interest-bearing loans and borrowing which are
carried at amortised cost.
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Bank loans
|
|
|
|
12,000
|
19,000
|
|
|
|
|
|
|
|
|
|
|
12,000
|
19,000
|
|
|
|
|
|
|
Revolving Credit Facility
At 31 March 2024 bank loans were
drawn loans under the Group's three-year £30m Revolving Credit
Facility ('RCF') with HSBC. This facility expires in June 2026 and
is secured by a debenture over the Group's assets.
Loans incur interest at variables
rates linked to SONIA, with a margin non-utilisation
fee.
Changes in interest-bearing loans and
borrowings
|
Year ended 31 March
2024
|
Year
ended 31 March 2023
|
|
£000
|
£000
|
|
|
|
Opening balance
|
19,000
|
28,000
|
|
|
|
Changes from financing cash
flows
|
|
|
Proceeds from loans and
borrowings
|
-
|
-
|
Repayment of borrowings
|
(7,000)
|
(9,000)
|
|
|
|
Total changes from financing cash flows
|
(7,000)
|
(9,000)
|
|
|
|
Other
changes
|
|
|
Interest expense (note 6)
|
1,545
|
1,127
|
Interest expense capitalised into
intangible assets (note 10)
|
149
|
88
|
Interest paid
|
(1,667)
|
(1,080)
|
Movement in interest accrual
(included in accruals and deferred income - note 15)
|
(30)
|
(137)
|
Fair value movement on
loans
|
3
|
2
|
|
|
|
Total other changes
|
-
|
-
|
|
|
|
Closing balance
|
12,000
|
19,000
|
|
|
|
Other bank facilities
Gear4music has a number of
guarantees in relation to VAT, and issues letter of credits to its
suppliers. At 31 March 2024 the Group had guarantees of £724,000 in
place (31 March 2023: £654,000) and letters of credit of £57,000
(31 March 2023: £63,000).
15
Trade and other payables
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
Trade payables
|
|
|
|
6,895
|
9,300
|
Accruals and deferred
income
|
|
|
|
3,585
|
5,099
|
Deferred consideration
|
|
|
|
23
|
23
|
Other taxation and social
security
|
|
|
|
2,975
|
3,225
|
|
|
|
|
|
|
|
|
|
|
13,478
|
17,647
|
|
|
|
|
|
|
Non-current
|
|
|
|
|
|
Accruals and deferred
income
|
|
|
|
91
|
61
|
Deferred consideration
|
|
|
|
-
|
22
|
|
|
|
|
|
|
|
|
|
|
91
|
83
|
|
|
|
|
|
|
Year-end accruals and deferred
income included:
£1,353,000 (31 March 2023:
£1,907,000) relating to customer prepayments; and
£90,000 (31 March 2023: £61,000)
relating to the estimated cash bonuses accrued relating to the CSOP
schemes.
The Directors consider the
carrying amount of other 'trade and other payables' to approximate
their fair value. The interest expense of £2,000 (2023: £2,000) in
relation to the unwinding of the discount is disclosed in note
6.
Deferred consideration
In March 2021 the Group acquired
the Eden brand and associated assets from Marshall Amplification
plc for £140,000 of which £100,000 was deferred and payable in four
equal instalments of £25,000 on the anniversary of the completion
date. At 31 March 2024 one instalment remain unpaid. These amounts
are valued in the accounts at fair value and subsequently
amortised.
16 Lease
liabilities
Short-term leases and leases of low
value of £10,000 (31 March 2023: £41,000) are included in
administrative expenses.
The Group has leases for motor
vehicles, and five properties (31 March 2023: six). Each lease is
reflected on the statement of financial position as a right-of-use
asset and a lease liability. The Group classifies its right-of-use
assets in a consistent manner to its property, plant and
equipment.
The table below describes the
nature of the Group's leasing activities by type of right-of-use
asset:
Right-of-use asset
|
No of
right-of-use assets leased
|
Range of
remaining term
|
Average
remaining lease term
|
No of
leases with extension options
|
No of
leases with options to purchase
|
No of
leases with termination options
|
Property
|
5
|
28 to
108-months
|
52-months
|
-
|
-
|
-
|
Motor
vehicles
|
2
|
6 to
20-months
|
13-months
|
-
|
2
|
-
|
Future minimum lease payments due
at 31 March 2024 were as follows:
|
Within 1 year
|
1-5 years
|
More than 5 years
|
|
£000
|
£000
|
£000
|
|
|
|
|
Lease payments
|
2,138
|
7,011
|
1,923
|
Finance charge
|
(394)
|
(1,124)
|
(161)
|
|
|
|
|
Net
present value
|
1,744
|
5,887
|
1,762
|
|
|
|
|
Future minimum lease payments due
at 31 March 2023 were as follows:
|
Within 1 year
|
1-5 years
|
More than 5 years
|
|
£000
|
£000
|
£000
|
|
|
|
|
Lease payments
|
2,093
|
7,634
|
117
|
Finance charge
|
(223)
|
(1,021)
|
-
|
|
|
|
|
Net
present value
|
1,870
|
6,613
|
117
|
|
|
|
|
Lease
liabilities are presented in the statement of financial position as
follows:
|
31
March 2024
|
31 March 2023
|
|
£000
|
£000
|
|
|
|
Current
|
1,794
|
1,130
|
Non-current
|
7,599
|
7,470
|
|
|
|
Total
|
9,393
|
8,600
|
|
|
|
Changes in lease
liabilities:
|
Year ended 31 March
2024
|
Year
ended 31 March 2023
|
|
£000
|
£000
|
|
|
|
Opening
balance
|
8,600
|
9,684
|
|
|
|
Cash flow
lease payments
|
(1,350)
|
(1,713)
|
New
leases
|
-
|
63
|
Modifications
|
2,143
|
566
|
|
|
|
Total
changes
|
793
|
(1,084)
|
|
|
|
Closing
balance
|
9,393
|
8,600
|
|
|
|
In July 2023 the Group concluded a
rent review in relation to its York distribution centre resulting
in a lease modification.
17
Share capital and reserves
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
Share capital
|
|
|
|
Number
|
Number
|
|
|
|
|
|
|
Authorised, called up and
fully paid:
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary
shares of 10p each
|
|
|
|
20,976,938
|
20,976,938
|
|
|
|
|
|
|
The Company has one class of
ordinary share and each share carries one vote and ranks equally
with the other ordinary shares in all respects including as to
dividends and other distributions.
Share
premium
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Opening
|
|
|
|
13,286
|
13,286
|
Issue of
shares
|
|
|
|
-
|
-
|
|
|
|
|
|
|
Closing
|
|
|
|
13,286
|
13,286
|
|
|
|
|
|
|
Proceeds
received in addition to the nominal value of the shares issued have
been included in share premium, less registration and other
regulatory fees and net of related tax benefits.
Foreign currency translation
reserve
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Opening
|
|
|
|
(74)
|
(74)
|
Translation gain
|
|
|
|
177
|
-
|
|
|
|
|
|
|
Closing
|
|
|
|
103
|
(74)
|
|
|
|
|
|
|
The
foreign currency translation reserve comprises exchange differences
relating to the translation of the net assets of the Group's
foreign subsidiaries from their functional currency into the
parent's functional currency.
Revaluation
reserve
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Opening
|
|
|
|
1,203
|
1,606
|
Freehold
revaluation
|
|
|
|
-
|
(550)
|
Deferred
tax
|
|
|
|
-
|
147
|
Depreciation transfer
|
|
|
|
(32)
|
-
|
|
|
|
|
|
|
Closing
|
|
|
|
1,171
|
1,203
|
|
|
|
|
|
|
The
revaluation reserve represents the unrealised gain generated on
revaluation of the freehold office property in York on 28 February
2018, 31 March 2020 and 31 March 2023. It represents the excess of
the fair value over historic net book value.
Retained
earnings
|
|
|
|
Year ended
31
March 2024
|
Year ended
31 March
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Opening
|
|
|
|
20,721
|
21,120
|
Share
based payment charge
|
|
|
|
154
|
245
|
Deferred
tax
|
|
|
|
150
|
-
|
Depreciation transfer
|
|
|
|
32
|
-
|
Profit/(loss) for the year
|
|
|
|
651
|
(644)
|
|
|
|
|
|
|
Closing
|
|
|
|
21,708
|
20,721
|
|
|
|
|
|
|
Retained earnings represents the
cumulative net profits recognised in the consolidated income
statement.
18
Related parties
Transactions with key
management personnel
The compensation of key management
personnel is as follows:
|
|
|
|
Year ended
31 March
2024
|
Year ended
31 March
2023
|
|
|
|
|
£000
|
£000
|
|
|
|
|
|
|
Key
management emoluments including social security costs
|
|
|
|
716
|
711
|
Short-term employee benefits
|
|
|
|
7
|
6
|
Company
contributions to money purchase pension plans
|
|
|
|
25
|
31
|
|
|
|
|
|
|
|
|
|
|
748
|
748
|
|
|
|
|
|
|
Key management personnel comprise the
Chairman, CEO, CFO, CCO and NEDs. All transactions with key
management personnel have been made on an arms-length
basis.
Five directors are accruing
retirement benefits under a money purchase scheme (2023:
five).
Share based
payments
LTIP (2023)
On 21 July 2023 the Group adopted a
replacement long term incentive plan ('LTIP') with share awards
made to key members of the management team (note 22). Andrew Wass,
Gareth Bevan and Chris Scott are participating with 250,000 'E'
ordinary shares awarded in Gear4music Limited.
The new LTIP replaced the two
existing LTIPs established in 2018 (and subsequently re-based in
2020) and in 2021 in full, with all awards made under those LTIPs
replaced and cancelled.
The initial subscription cost for
Andrew Wass and Gareth Bevan was paid with the proceeds received
from the redemption by G4M Ltd of the 'C' ordinary shares and 'D'
ordinary shares from the 2018 and 2021 LTIPs respectively at their
nominal value. The initial subscription cost for Chris Scott was
paid with the proceeds received from the redemption by G4M Ltd of
the 'C' ordinary shares and 'D' ordinary shares from the 2018 and
2021 LTIPs respectively at their nominal value, and £1,580 in cash
paid by way of a cash bonus.