12
December 2024
Benchmark Holdings
plc
("Benchmark", the "Company"
or the "Group")
Full Year Results for the
Financial Year ended 30 September 2024
Resilient performance in a
year of change and market headwinds
Completion of strategic
review resulting in disposal of Genetics
business
Benchmark, the aquaculture
biotechnology company, announces its full year audited results for
the year ended 30 September 2024 (the "period").
The Genetics business which is the
subject of a post period end disposal has been treated as held for
sale and discontinued in the Annual Report. The 2024 results for
Genetics have been included to enable our shareholders to evaluate
the performance and development of the Group as a whole before this
disposal took place
Financial highlights
· Total revenues
(continuing and discontinued operations) were 7% below the prior
year at constant currency (CER) (-13% reported) resulting
from:
o Advanced
Nutrition: revenues +5% CER demonstrating resilient performance in
challenging shrimp markets.
o Health: revenues -41% CER
following restructuring steps to transition to new business model
for Ectosan® Vet and CleanTreat® including decommissioning of the
two platform supply vessels and CleanTreat® units
o Genetics
(discontinued): revenues
-8% CER against a strong
FY23 comparator, which benefitted from supply constraints in the
market and due to a shift from direct egg sales to indirect sales
through the Company's JV in Norway (which delivers an improved
Adjusted EBITDA margin).
· Revenue from
continuing operations was £90.4m was 6% below the prior year at
constant currency (-13% reported)
· Operating costs
from continuing operations decreased by 20% (£7.2m) with the
savings resulting from restructuring actions across the
Group
· Total Adjusted
EBITDA excluding fair value movements in biological assets was
£28.9m, 10% below the prior year at
constant currency (-16% reported, FY23: £34.3m)
· Adjusted EBITDA
from continuing operations was 24% below the prior year at constant
currency (-30% reported) driven by lower revenues in Health and
lower margin in Advanced Nutrition due to change in product mix in
the year, and higher logistic costs caused by trade route
disruptions
· Total loss for
the period was £39.1m (FY23: £21.6m) due to lower revenues and
margin, higher finance costs, higher exceptional costs primarily
arising from the strategic review process, and the impairment of
capitalised development costs in Health
· Net
debt3 reduced to £49.0m (FY23: £65.5m) following
transfer of £22.3m of Genetics loans and borrowings into
liabilities held for sale
· Cash and cash
equivalents of £23.1m and liquidity of £34.3m at year
end
· At 11 December
2024, cash and cash equivalents of £15.2m and available liquidity
of £26.5m
Conclusion of Strategic Review and
Disposal of Genetics business
Post period end, on 25 November
the Company announced the conclusion of the strategic review
initiated in January 2024 and the proposed Disposal of the Genetics
business to Novo Holdings AS (the "Disposal"). Transaction
highlights:
· Enterprise value
of up to £260 million, representing a multiple of 17.9x Adjusted
EBITDA (for the year to 30 June 2024).
· Initial cash
consideration of £230m with additional contingent cash
consideration of up to £30m
· The Directors of
the Company believe that the Disposal unlocks significant value for
shareholders and enables the Group to focus on its Advanced
Nutrition and Health business areas and creates an opportunity to
reduce complexity and streamline the Group to significantly reduce
costs
· Net proceeds
from the Disposal will be used to return capital to shareholders
and to reduce the Company's leverage, by repaying the Group's
unsecured listed green bond and drawn amounts under the Group's
revolving credit facility thereby strengthening the balance sheet
of the continuing business
· Completion of
the Disposal is subject to regulatory approvals and is expected
during the first quarter of 2025
Financial Summary
(£m)
|
FY 2024
|
FY 2023
|
% AER
|
% CER**
|
Revenue from continuing
operations
|
90.4
|
104.0
|
-13%
|
-6%
|
Total Revenue (continuing and
discontinued)
|
147.7
|
169.7
|
-13%
|
-7%
|
Adjusted
|
|
|
|
|
Adjusted EBITDA1 from
continuing operations
|
11.9
|
17.0
|
-30%
|
-24%
|
Total Adjusted EBITDA excluding fair
value movements in biological assets
|
28.9
|
34.3
|
-16%
|
-10%
|
Statutory
|
|
|
|
|
Operating loss from continuing
operations
|
(35.5)
|
(17.5)
|
-102%
|
-99%
|
Loss before tax from continuing
operations
|
(45.9)
|
(24.7)
|
-86%
|
-84%
|
Loss for the period including
discontinued operations
|
(39.1)
|
(21.6)
|
-81%
|
-77%
|
Basic loss per share (p)
|
(5.34)
|
(3.16)
|
-69%
|
|
Net debt3
|
(49.0)
|
(65.5)
|
|
|
Net debt excluding lease
liabilities3
|
(45.4)
|
(45.6)
|
|
|
** Constant exchange rate (CER)
figures derived by retranslating current year figures using
previous year's foreign exchange rates
(1) Adjusted EBITDA is EBITDA
(earnings before interest, tax, depreciation and amortisation and
impairment), before exceptional items including acquisition related
items.
(2) Adjusted Operating Profit is
operating loss before exceptional items including acquisition
related items and amortisation of intangible assets excluding
development costs
(3) Net debt is cash and cash
equivalents less loans and borrowings after transfer of £22.3m
(£15.1m excluding lease liabilities) transferred to liabilities
held for sale relating to the Genetics business.
(4) Cash generated from operations
after working capital and taxes as percentage of Adj.
EBITDA
Business Area Performance
£m
|
FY 2024
|
FY 2023
|
% AER
|
% CER**
|
Revenue
|
|
|
|
|
Advanced Nutrition
|
75.9
|
78.5
|
-3%
|
+5%
|
Health
|
14.5
|
25.5
|
-43%
|
-41%
|
Genetics (discontinued)
|
57.4
|
65.8
|
-13%
|
-8%
|
Adjusted EBITDA1
|
|
|
|
|
Advanced Nutrition
|
14.4
|
18.4
|
-22%
|
-16%
|
Health
|
2.1
|
4.8
|
-57%
|
-55%
|
Genetics (discontinued)
|
14.8
|
14.4
|
+3%
|
+9%
|
- excluding fair value movements in biological
assets
|
15.1
|
14.5
|
+4%
|
+10%
|
** Constant exchange rate (CER)
figures derived by retranslating current year figures using
previous year's foreign exchange rates
(1) Adjusted EBITDA is EBITDA
(earnings before interest, tax, depreciation and amortisation and
impairment), before exceptional items including acquisition related
expenditure.
Operational highlights
Advanced Nutrition - commercial focus and continued
innovation
*
Continued commercial focus through challenging
markets resulting in revenue growth at constant currency
*
Launch of new products including SnappArt 360,
applying new production technology to increase feed stability and
performance
*
Expanded sales channels by establishing new
subsidiary in India which increases our commercial presence in this
key market for shrimp
Health - rightsizing the business and moving away from
capital intensive model
· Decommissioned the two supply vessels and CleanTreat units
moving away from capital intensive model
· Restructuring of the organisation, rightsizing it to deliver
our well-established sea lice treatment Salmosan® Vet
· Maintained
capability to deliver Ectosan® Vet and CleanTreat® onto customer
owned infrastructure
Genetics - continued innovation
and progress in growth vectors
· Launched
new salmon genetic lines demonstrating ongoing
innovation
· Excellent
progress in our salmon genetics business in Chile doubling its
revenues
· Reorganisation of the shrimp genetics activities reducing
costs and leveraging our commercial presence in the shrimp markets
through Advanced Nutrition
· Significant progress in key R&D projects including gene
editing, sterility and gill disease
Sustainability
·
Net Zero goal: Reduction in GHG emissions in
Thailand following the installation of solar panels in the year
which supply 23% of the electricity in the facility
Current trading and outlook
Advanced Nutrition
·
Soft start to the year with unchanged conditions
in the shrimp markets; Q1 FY25 impacted by loss of significant
customer in Venezuela
·
Expect improvement through the year and recovery
in gross margin underpinned by higher quality of the recent Artemia
harvest
·
Actions taken over the past years to strengthen
our commercial effort, broaden the product portfolio and increase
operational efficiency are anticipated to mitigate the impact of
market cyclicality and position the business to deliver growth and
improved profitability in the short and medium term
Health
·
Health has had a good start to the year. Our
established sea lice treatment Salmosan® Vet is well positioned in
customers' toolkit to tackle sea lice which continues to be a
critical issue for the industry
·
With a reduced cost base, Health is expected to
deliver stable profitability. At the same time, we will continue to
work with customers to develop an optimal model for
Ectosan® Vet and
CleanTreat® based
on customer owned infrastructure representing potential future
upside
Group
·
Focus on simplifying and streamlining the Group
structure which is expected to result in significant cost
savings
·
This effort will commence upon completion of the
disposal of Genetics, taking into consideration the Company's
commitments under the Transition Services Agreement
·
Anticipate the streamlining exercise to be
complete by the end of FY25 with the benefits from the cost savings
to come through in full in FY26
Trond Williksen, CEO,
commented:
"FY24 was
transformational for the Group. We managed to deliver a
resilient performance amidst difficult market conditions, as well
as realising significant shareholder value resulting from the
successful development of our Genetics business over the
years.
"The sale of Genetics creates an
opportunity to simplify the Group's structure, positioning it to
realise the potential in the Advanced Nutrition and Health business
areas, whilst reducing costs and leverage. At the same time it will
enable a return of capital to shareholders.
"Following the disposal, Benchmark
will become a lean, profitable organisation with a solid balance
sheet, focused on realising the significant value and potential in
our continuing business where we have market leading positions, a
track record of innovation and significant headroom for
growth."
Presentation for analysts and institutional investors at 8am
GMT
Trond Williksen, Chief Executive
Officer and Septima Maguire, Chief Financial Officer will host a
presentation for analysts and institutional investors at 08.00 GMT
(09.00 CET).
The presentation will be held in
person at Haakon Vlls Gate 2, Oslo, Norway. To register your
interest, please contact benchmark@mhpgroup.com
A live webcast of the presentation
will be available for analysts and investors to join remotely at
the following link:
Benchmark Holdings Webcast Q4 2024
Equity Development webcast for retail investors at 11am
GMT
Trond Williksen, Chief Executive
Officer and Septima Maguire, Chief Financial Officer will host a
second webcast for retail investors and wealth managers at 11.00
GMT (12:00 CET). The webcast is open to all existing and potential
shareholders.
To register please
visit: https://www.equitydevelopment.co.uk/news-and-events/benchmark-investor-presentation-12december2024
Enquiries
Benchmark Holdings plc
|
Tel: 0114 240
9939
|
Trond Williksen, CEO
|
|
Septima Maguire, CFO
|
|
Ivonne Cantu, Investor
Relations
|
|
|
|
|
|
Deutsche Numis (Broker and
NOMAD)
|
Tel: 020 7260
1000
|
Freddie Barnfield, Duncan
Monteith, Sher Shah
|
|
MHP
|
Tel: 07890 952
661
|
Katie Hunt, Reg Hoare, Samuel
Garner
|
benchmark@mhpgroup.com
|
About Benchmark
Benchmark's mission is to enable
aquaculture producers to improve their sustainability and
profitability. We bring together biology
and technology, to develop innovative products which improve yield,
quality and animal health and welfare for our customers. We do this
by improving the genetic make-up, health and nutrition of their
stock - from broodstock and hatchery through to nursery and grow
out. Benchmark has a broad portfolio of
products and solutions, including salmon eggs, live feed (Artemia),
diets and probiotics and sea lice treatments. Find out more
at
www.benchmarkplc.com
Chairman's Statement
Conclusion of a Strategic Review
FY24 was a year of great
consequence for the future of Benchmark. In January 2024, as a
result of discussions with our major shareholders, the Company
announced the Board's decision to undertake a formal review of its
strategic options (the "Strategic Review") including a potential
sale of the Company as a whole or of one or more individual
business areas. The goal of the Strategic Review was to identify
alternatives that would lead to value realisation for shareholders
at a level that the Board considered attractive relative to its
view of the Group's intrinsic value.
The reason behind the decision to
carry out the Strategic Review was the belief that the prevailing
share price materially undervalues the combined value of
Benchmark's businesses and the long term prospects of the Group,
partly due to the illiquid nature of the Company's shares.
Importantly, the Board considered the significant progress made
since the restructuring conducted in 2020. Post restructuring and
led by a new management team, Benchmark grew revenues from £105.6m
in FY20 to £169.7m in FY23 and Adjusted EBITDA from £14.5m to
£34.2m in the same period. The Company was well positioned, with
significant headroom to grow within its existing markets, and
multiple potential avenues for expansion. In addition, increased
engagement with sector specialist investors achieved through an
Oslo listing in December 2022 was not successful in delivering
materially increased liquidity and/or an improvement in share
price.
In order to achieve the best
outcome from the Strategic Review, the Company engaged a leading
team of advisers who brought together substantial transaction and
sector expertise and who worked closely with the Board and the
Management team. A very thorough process was followed and while
lengthy in time, it enabled the Board to determine what it
considers to be the optimal course of action for the future of the
Company - in the short and medium term - for the benefit of its
shareholders.
Post period end, on 25 November
2024, the Company announced the conclusion of the Strategic Review
which resulted in the proposed sale of the Genetics business for up
to £260.0m (the "Disposal"), which the Board considers an
attractive outcome for the Company and for shareholders. Benchmark
received a number of approaches from interested parties, which were
invited to enter into a thorough due diligence process. Following a
review of the proposals, and having conducted a targeted but
extensive process, the Board resolved that the disposal of Genetics
represented the best option to unlock significant value for
shareholders at a level that fully reflects its intrinsic value and
prospects. The Disposal is subject to shareholder and regulatory
approvals and is expected to complete in Q1 CY25.
The Disposal will allow the Group
to reduce leverage, return capital to shareholders and strengthen
its balance sheet to focus entirely on its Advanced Nutrition and
Health business areas. It positions Benchmark as a lean
organisation focused on realising the significant value inherent in
our continuing business which are market leading, profitable and
which have significant future potential. Following completion of
the Disposal, the Board intends to simplify and streamline the
corporate organisation, rightsizing it appropriately. A further
update on the strategy and outlook for the continuing business will
be provided in due course.
Whilst the divestment of our
Genetics business enables the Company to realise value, we also
believe that under the
new ownership the business will be
able to continue to develop, providing good opportunities for our
employees and continued support to our customers, two important
stakeholder groups together with our shareholders.
The Strategic Review required
substantial direct involvement, attention and time from every Board
member, in addition
to the annual work programme in
the ordinary course of business, and I take this opportunity to
thank them for their commitment and contribution.
While the Strategic Review was
front and centre in the Board's agenda, we maintained our focus on
the business as usual, responding in particular to some challenging
market conditions. Conditions in the shrimp market coupled with the
transition of our Ectosan® Vet and CleanTreat® business model,
resulted in lower total revenues from continuing and discontinued
operations of £147.7m (FY23: £169.7m) and lower Adjusted EBITDA
excluding fair value movements from biological assets of £28.9m
(FY23: £34.3m). Genetics has been classified as discontinued
operations in our financial statements following the decision to
divest this activity. Excluding these, revenues from continuing
activities was £90.4m (FY23: £104.0m) and Adjusted EBITDA from
continuing operations was £11.9m (FY23: £17.0m).
We consider the Group delivered a
solid performance given the challenges faced and the actions taken.
In Advanced Nutrition, in difficult markets, we maintained our
market position maximising commercial opportunities from our broad
product portfolio and opening new channels. In Genetics where we
faced two incidents of ISA, the robustness of our biosecurity
protocols and rapid action taken by our in-house team of experts
limited the impact and secured continuity of supply for our
customers. In Health where we implemented a significant
restructuring as part of the change in business model, we
maintained a stable focused team delivering our well-established
sea lice solution Salmosan® Vet. We are well placed to benefit from
an improvement in market conditions and are confident of the
strength and potential of our business going forward.
Board changes
In November 2023 Laura Lavers
retired from the Board and Jonathan Esfandi the founder and
managing partner at JNE Partners LLP, a significant shareholder of
the Company, joined. Jonathan is acting as shareholder
representative of JNE Partners LLP and therefore the Board has
concluded that he is not an independent director. In January 2024
Susan Searle, the Company's most tenured Board member, retired from
the Board and I would like to take this opportunity to thank Susan
for her outstanding contribution and support.
Sustainability
Our mission to drive
sustainability in aquaculture continues to be embedded in
everything we do. During the year we made material progress towards
our Net Zero goals with the solar panel installation in Thailand
now operational and delivering a significant proportion of our
energy needs. In line with our commitment to transparent disclosure
we made good progress towards compliance with our upcoming CSRD
obligations.
Our people
Benchmark is driven by a global
team of talented people working together within a culture that
promotes collaboration, innovation and commercial focus. I am proud
to have seen continued employee engagement and dedication
throughout the Strategic Review which placed increased demands on
many people across the Group. On behalf of the Board, I would like
to extend our gratitude for their commitment and
contribution.
Chief Executive Officer's Review
A
transformational year for Benchmark
Introduction
FY24 was another transformational
year for the Group in which we managed to deliver a resilient
performance amidst difficult market conditions as well as an
attractive outcome for the Company and its shareholders via our
Strategic Review.
Entering the year we realised that
despite several years of consistently demonstrating operational and
financial progress following the restructuring in 2020, there were
certain structural issues - including the limited liquidity in the
Company's shares - which hampered our ability to translate the
Company's progress into shareholder returns through share price
alone. As a result, Management and the Board determined that a
Strategic Review was needed to explore possible routes to value
realisation, and this review was subsequently initiated in the
second quarter of the financial year.
Post period end, on 25 November,
the Company announced the conclusion of the Strategic Review with
the agreement to sell our Genetics business, realising significant
value for shareholders at a level which the Board considers is
reflective of the intrinsic value in the business. In addition, the
sale of Genetics creates an opportunity to simplify the Group,
positioning it to realise the potential in the Advanced Nutrition
and Health business areas and reduce costs. The disposal is subject
to shareholder and regulatory approvals and is expected to complete
in Q1 CY25.
The proceeds from the disposal of
the Genetics business enable the Company to reduce leverage, return
capital to shareholders and strengthen the balance sheet to support
growth opportunities in the continuing business. The Group is now
positioned for a new chapter as a lean, profitable organisation
with a solid balance sheet, focused on realising the significant
value and potential in our continuing business where we have market
leading positions, a track record of innovation and significant
headroom for growth.
Operationally, FY24 was a
challenging year where we experienced various headwinds including
continued difficult conditions in the global shrimp markets for
Advanced Nutrition, and two biological incidents at our main salmon
genetics facility in Norway which tested our biosecurity protocols.
In addition, in Health, the decision to restructure the business to
transition to a less capital intensive model for Ectosan® Vet and
CleanTreat® had an impact on revenues. Against this background the
Company delivered a solid result, responding strongly to mitigate
the impact of the challenges faced, while making progress in the
development of our growth vectors.
I believe we emerge stronger from
FY24, and as a leader in mission-critical areas of aquaculture
production, with strong fundamentals underpinning the sector and a
competent, talented organisation we are well placed to take
advantage of the opportunities ahead.
FY24 Performance Overview
Total Group revenues including
Total Group revenues including discontinued operations were £147.7m
(FY23: £169.7m) driven by revenues of £75.9m in Advanced Nutrition
(FY23: £78.5m), £57.4m in Genetics (FY23: £65.8m) and £14.5m in
Health (FY23 £25.5m). Genetics has been classified as discontinued
operations for accounting purposes following the decision made
before year end to divest the business. Group revenues from
continuing operations were £90.4m (FY23 restated:
£104.0m).
Total Adjusted EBITDA (continuing
and discontinued) excluding fair value movements from biological
assets was £28.9m (FY23: £34.3m) and the Total Adjusted EBITDA
margin excluding fair value movements from biological assets
remained consistent at 20% (FY23: 20%). Total loss for the year was
£39.1m (FY23: 21.6m).
Adjusted EBITDA from continuing
operations excluding fair value movements from biological assets
was £11.9m (FY23 restated: £17.0m). Operating loss from
continuing operations was £35.5m (FY23: £17.5m).
Our liquidity position at the end
of the year (cash and available facility) ended at £34.3m (FY23:
£48.8m).
Strategically, our focus in the
year was on carrying out the Strategic Review and on continuing to
progress our key strategies in the business. These include
maintaining and building on our leading market positions in our
core businesses and developing our growth vectors.
More specifically in Advanced
Nutrition we worked on expanding our routes to market and
broadening our product offering with a number of product launches.
In Genetics we continued our efforts to become the supplier of
choice for salmon genetics in all key markets and made significant
progress in Chile. In Health our goal was to establish a profitable
business model to build on our position in medicinal sea lice
treatments. I am pleased to say that we are delivering on all
fronts against these objectives.
Innovation is a key pillar of our
strategy and a significant value driver for the business. Our
investment over recent years, together with our ability to attract
the top talent in the sector and a collaborative approach with
research institutions is bearing fruit. We made significant
progress in the year on our most promising R&D projects in
Genetics including gene editing, sterility and complex gill
disease. In Advanced Nutrition, we launched new products including
SnappArt 360 which combines the SnappArt device with an intuitive
web-based platform, and a novel shrimp diet applying new production
technology to increase feed stability and performance.
Our mission to drive
sustainability in aquaculture continues to be embedded and made
material and tangible progress towards our Net Zero goals with our
solar panel installation in Thailand being operational for the
first time this year delivering 23% of our electricity needs this
year. Groupwide workshops took place to develop site-specific
energy transition plans to underpin the next phase of our journey
towards our Net Zero targets and increasing our confidence in
delivering on our ambitious goals.
Business area review
Advanced Nutrition
Advanced Nutrition delivered a
resilient performance against a backdrop of continued adverse
conditions in the shrimp markets which affected demand for our
products, particularly those at the premium end. Our focus was on
maintaining our leading market position, maximising sales by taking
advantage of commercial opportunities and developing new sales
channels. As a result, revenues of £75.9m, were only 3% below the
prior year but were actually 5% ahead in constant currency taking
account of the forex headwinds experienced in the prior year. A
change in product mix led to lower average prices and gross profit
margin was 48% as a result (FY23: 56%).
By product area, revenues from our
Artemia portfolio were down 3% with lower average price offsetting
a 6% increase in volume. Revenue from Diets were in line with the
prior year with an increase in Mediterranean fish diets offsetting
lower revenues in shrimp. The Health segment, which mainly
comprises premium probiotics, was particularly impacted by market
conditions and was 17% down compared to the prior year. By region,
Europe which is not exposed to shrimp was up 3%, the Americas and
Asia Pacific were slightly down, and China experienced a
significant drop.
In addition to a strong commercial
focus, we maintained financial discipline and continued our effort
to increase operational efficiencies by streamlining the
organisation and reducing costs where possible. Outside of our
control, our logistics were affected by the Middle East conflict
resulting in a temporary disruption to trading routes with freight
vessels avoiding the regional insecurity of the Suez Canal by
travelling via the Cape of Good Hope, which increased costs.
Together with the lower gross profit margin this led to an Adjusted
EBITDA of £14.4m (FY23: £18.4m) and an Adjusted EBITDA margin of
19% (FY23:23%).
In the area of innovation, in
addition to a number of product launches, our R&D site in
Singapore is increasing its traction, playing a pivotal role in the
development of the Asian marine fish market through the transfer of
knowledge from our longstanding experience in the Mediterranean.
Our focused innovation efforts in FY24 are expected to lead to
several new product launches across the portfolio with promising
value creation potential.
An important element of our
commercial strategy is the development of new sales channels. After
considerable effort, in FY24 we established a new subsidiary in
India which will enable us to build on our network of distributors
in this key market for shrimp.
Our team continues to be
recognised as a source of excellence across multiple areas. A
highlight which showcases the importance that we place on our
people was being awarded the Outstanding Operational Network Award
for Employee Mental Health Care in the Workplace from the Thai
department of Mental Health, one of only 13 companies in the
country to receive the award.
One of the pillars of our
sustainability programme in Advanced Nutrition is the responsible
sourcing of raw materials which sits high on the agenda for
industry participants and society at large. Through the efforts of
our procurement and R&D teams, all our marine protein sources,
oil and marine ingredients have a sustainability certification or
assurance while at the same time we made progress in the
development of novel green ingredients reaching advanced stage of
testing for bacterial protein meal with positive
results.
Genetics
Genetics delivered a good
performance in FY24 despite revenues being lower than in FY23 when
we benefitted from supply constraints in the salmon egg market.
Total revenues of £57.4m were 13% below the prior year (8% down in
constant currency) driven by lower revenues from salmon eggs and
non core areas partially offset by higher revenues from Genetics
Services.
Revenues from our core salmon egg
business were £38.5m (FY23: £45.6m). This should be compared
against a very strong FY23 as mentioned above, and also reflects a
shift from direct egg sales to indirect sales through our joint
venture in Norway. While the shift from direct sales had an effect
on revenues it benefits the bottom line through the joint venture
profits. The total volume of egg sales including direct sales and
indirect sales made through the joint venture in Norway was 340m
(FY23: 359m eggs) of which the direct sales volume was 286m (FY23:
335). Revenues from non-product-based revenue streams reflect a
modest 5% increase in harvest revenues, an increase in revenues
from Genetics Services to £1.7m (FY23: £1.2m) and a reduction in
other non-core products to £5.6m (FY23: £7.4m). Adjusted EBITDA
excluding the impact from fair value movements of biological assets
was £15.1m, 4% ahead of the prior year. The Adjusted EBITDA margin
excluding fair value movements of biological assets was 26% (FY23:
22%).
Notably we made good progress in
our growth vectors. Revenues from Chile more than doubled to £3.6m
taking the Adjusted EBITDA excluding fair value movement from a
loss of £3.0m in FY23 to a profit of £1.0m. Together with higher
revenues the improvement in Adjusted EBITDA reflects higher
capitalisation of production costs associated with our biological
assets as we gain commercial traction and there is increased
visibility of future sales.
In shrimp our ongoing work to
develop local lines continued and we benefitted from the transition
to a less capital- intensive model introduced at the beginning of
the year. While this is not yet evident in material sales which
increased marginally, Adjusted EBITDA loss significantly reduced
from a loss of £3.6m in FY23 to £1.8m in the period.
Our market leadership and progress
in Chile are underpinned by the quality of our products, biosecure
facilities, superior customer service and continuous innovation and
as such we are well positioned to be the supplier of choice for
salmon genetics in all key markets.
During the year we launched a new
product portfolio of specialised, premium genetics products based
on innovation in our existing technologies, including genomics and
cryopreservation, to optimise our genetic design, and focus our
selection intensity on the traits that give the most benefit to
customers.
The biosecurity of our facility
and robustness of our operations was tested in the year with two
isolated incidents of ISA (infectious salmon anaemia) at our Salten
facility. The presence of ISA is a material risk in our sector with
significant potential consequences. I am proud to say that the
strict biosecurity we have in place and the competence and
dedication of our team meant that the impact on our operations was
very limited.
As mentioned above, post period
end the Company announced the disposal of our Genetics activities
as a result of the Strategic Review conducted in the year. I am
proud of the Genetics business we built which demonstrated strong
development in recent years and value creation while setting the
foundations for significant growth. I wish every member of our
Genetics team future success in continuing to develop the
organisation to fulfil its potential. I believe that Novo Holdings
will be an excellent new owner for the Genetics business and is
well positioned to take the business forward.
Health
In Health, the focus in the year
was In Health the focus in the year was on creating a sustainable,
profitable business capable of delivering our core sea lice
solution Salmosan® Vet while maintaining our capability to deliver
Ectosan® Vet and CleanTreat® - a proven highly effective,
environmentally friendly sea lice solution with high animal welfare
credentials. The transition to a more sustainable, less
capital-intensive business involved rightsizing the cost base by
taking out from service the two PSVs ("platform supply vessels")
carrying the CleanTreat® systems and streamlining the rest of the
organisation accordingly.
Sea lice continues to be the most
significant sustainability issue in the salmon industry and we
firmly believe in the future of Ectosan® Vet and CleanTreat® to
contribute to address it. Together with industry participants we
are exploring configurations for the CleanTreat® infrastructure
that are more operationally and financially viable, both for both
the Company and its customers. Given the transition undertaken
during the year the majority of the revenues were generated from
Salmosan® Vet. Revenues were £14.5m (FY23: £25.5m) and Adjusted
EBITDA was £2.1m (FY23: £4.8m).
Our People
Benchmark's people and culture are
its most valuable asset. FY24 called for special commitment,
dedication and close collaboration across the Group. On behalf of
the Management Team, I specifically want to thank each of our
employees for their great effort and contribution throughout this
year.
Current trading and outlook (continuing
activities)
The start of the year has been
soft In Advanced Nutrition with conditions in the shrimp market
remaining unchanged. However, we expect improvement through the
year and a recovery in the gross margin, which in 2024 was affected
by the product mix due in part to the nature of the 2023/24 Artemia
harvest. We are confident that the actions taken over the past
three years to strengthen our commercial effort, broaden our
product portfolio and increase operational efficiency, mitigate the
impact of market cyclicality and position us to deliver growth and
improved profitability in the short and medium term.
Health has had a good start of the
year. Our established sea lice treatment Salmosan® Vet is well
positioned in customers' toolkit to tackle sea lice which continues
to be a critical issue for the industry. With a reduced cost base
our Health business is expected to deliver stable profitability
going forward. At the same time, we will continue to work with
customers to develop a viable model for Ectosan® Vet and
CleanTreat® based on customer owned infrastructure.
For the Group as a whole the focus
will be on simplifying and streamlining the Group structure which
is expected to result in significant cost savings. This effort will
commence upon completion of the disposal of Genetics, taking into
consideration the Company's commitments under the Transition
Services Agreement which has an expected duration of up to six
months. We therefore anticipate the streamlining exercise to be
complete by the end of FY25 with the benefits from the cost savings
to come through in full in FY26.
Trond Williksen
Chief Executive Officer
Financial Review
Resilient performance in the year
Introduction
Following the statement made on 22
January 2024 announcing the Board's decision to conduct a formal
review to explore the Group's strategic options, FY24 was very much
a year of 'business as usual' to ensure continuity and stability
while allowing the formal review process to take place.
The outturn for FY24 was
satisfactory against a backdrop of difficult conditions,
particularly in the soft shrimp market experienced by Advanced
Nutrition for which recovery is proving much slower than
anticipated.
In addition, underutilisation of
our innovative Ectosan® Vet and CleanTreat® solution in Health and
two isolated ISA incidents reported in our Genetics business area
during the year created challenges in the period. With our
continued focus on cost and cash preservation and actions taken by
management to mitigate the impact of adverse factors, we
demonstrated strong resilience in the period underpinned by a
robust business platform and organisation.
We are anticipating recovery in
the shrimp markets in FY25 which our Advanced Nutrition business
area is expected to benefit strongly from, and the medium and
long-term outlook for the Group remains positive.
Post period end, on 25 November
2024, the Company announced the conclusion of the Strategic Review
which involved the sale of the Genetics business area and the
decision to retain the Advanced Nutrition and Health business areas
within the Group and to streamline the corporate structure
accordingly. Given the advanced stage of the discussions related to
the sale of Genetics as at 30 September, management assessed a sale
to be highly probable and the assets and liabilities of Genetics
were classified as held for sale and its results as discontinued
operations. In this financial review we include narrative on the
results and operations for Genetics during the year to enable our
shareholders to evaluate the performance and development of the
Group as a whole.
As reported (£m unless otherwise stated)
|
2024
|
2023
restated*
|
% AER
|
%
CER5
|
Total Revenue (continuing and
discontinued operations)
|
147.7
|
169.7
|
-13%
|
-7%
|
Revenue from continuing
operations
|
90.4
|
104.0
|
-13%
|
-6%
|
Operating loss from continuing
operations
|
(35.5)
|
(17.5)
|
-102%
|
-99%
|
Loss before tax from continuing
operations
|
(45.9)
|
(24.7)
|
-86%
|
-84%
|
Loss for the period including
discontinued operations
|
(39.1)
|
(21.6)
|
-81%
|
-77%
|
Basic loss per share from
continuing operations (p)
|
(5.99)
|
(3.21)
|
-87%
|
|
Basic loss per share
(p)
|
(5.34)
|
(3.16)
|
-69%
|
|
* 2023 numbers have been restated
to reflect changes to the ongoing continuing business following the
decision to sell the Genetics business area during the year (Note
5).
Adjusted measures (£m unless otherwise
stated)
|
2024
|
2023
restated*
|
% AER
|
%
CER5
|
Gross profit from continuing
operations
|
43.9
|
56.1
|
-22%
|
-18%
|
Gross profit margin from
continuing operations %
|
49%
|
54%
|
|
|
Adjusted EBITDA2 from
continuing operations
|
11.9
|
17.0
|
-30%
|
-24%
|
Adjusted EBITDA2 margin
from continuing operations %
|
13%
|
16%
|
|
|
Total Adjusted EBITDA2
(continuing and discontinued operations)
|
28.6
|
34.2
|
-16%
|
-10%
|
Total Adjusted EBITDA2
margin (continuing and discontinued operations) %
|
19%
|
20%
|
|
|
Adjusted Operating
Profit3 from continuing operations
|
(16.6)
|
1.2
|
-1,507%
|
-1,451%
|
Net debt4
|
(49.0)
|
(65.5)
|
|
|
*
2023 numbers have been restated to reflect changes to the ongoing
continuing business following the decision to sell the Genetics
business area during the year (Note 5).
1
EBITDA is earnings/(loss) before interest, tax,
depreciation and amortisation and impairment. See income
statement.
2
Adjusted EBITDA is EBITDA¹ before exceptional and
acquisition-related items. See income statement.
3
Adjusted Operating Profit is operating loss
before exceptional and acquisition-related items and amortisation
of intangible assets excluding development costs.
4
Net debt is cash and cash equivalents less loans,
borrowings and lease obligations. In FY24, this is after £22.3m of
loans and borrowings have been transferred to held for sale for the
Genetics business. Net debt includes £3.6m (FY23: £19.9m) relating
to lease obligations, and a further £7.3m included within the
£22.3m in held for sale for Genetics. See Notes 13.
5
% CER is the change year on year translating
current figures using last year's foreign exchange rates.
Overview of reported financial results
A
note on the presentation of results
On 22 January 2024, the Board
announced the decision to undertake a formal review of the Group's
strategic options including a potential sale of the Group as a
whole or of one or more business areas. As at 30 September, the
Board assessed that discussions around a potential sale of the
Genetics business area were on terms which they were prepared to
recommend was reaching an advanced stage and that a sale was
therefore highly probable, meeting conditions in IFRS 5 Non-current
Assets Held for Sale and Discontinued Operations for treatment as
'Held for Sale' and 'Discontinued Operations'. Therefore, Genetics
has been treated as discontinued operations (Note 5) and the assets
and liabilities have been transferred into Assets and Liabilities
Held for Sale (Note 13).
In FY24, the Group's focus was on
maintaining operational 'business as usual' while the formal
Strategic Review was conducted.
In this context we focused on
delivering commercial results while responding to the challenges
presented by difficult market conditions and operational matters
arising, both planned and unplanned.
Advanced Nutrition produced robust
results in light of continued tough conditions in the shrimp
markets and a delay in the expected recovery of demand,
demonstrating the resilience of the business model. Strong
commercial focus resulted in an increase in revenues in constant
currency despite reduced prices in Artemia caused by a change in
product mix sold. Genetics reported increased Adjusted EBITDA
despite lower sales against the prior year which benefitted by
supply constraints experienced by competitors. Health has taken its
CleanTreat® supply vessels out of commission while opportunities
for more cost effective, customer owned delivery mechanisms are
explored. All of these factors led to a reduction in total revenues
(including discontinued Genetics revenues) of £147.7m in the year
(2023: £169.7m).
We continued to manage costs
across the Group very closely. Operating costs from the continuing
operations decreased by £7.2m equivalent to 20% to £29.6m (FY23
restated: £36.8m) from a combination of the benefits of
restructuring actions in Health, Advanced Nutrition and Corporate
and the absence of bonuses awarded for the year as incentive
targets have not been met. Expensed R&D from continuing
operations remained at the same modest level as last year at
£2.4m.
Adjusted EBITDA from continued
operations decreased to £11.9m (2023 restated: £17.0m) driven by
lower margin in Advanced Nutrition due to lower Artemia prices, a
change in product mix and higher logistic costs caused by trade
route disruptions, and the lower demand and subsequent pause in
supply of Ectosan® Vet and CleanTreat® in Health.
Business performance
|
Revenue
|
|
AEBITDA2
|
|
AEBITDA
margin
%
|
|
Adjusted
measures (£m)
|
2024
|
2023
|
% AER
|
%
CER5
|
2024
|
2023
|
%
AER
|
%
CER5
|
2024
|
2023
|
Genetics
|
57.4
|
65.8
|
-13%
|
-8%
|
14.8
|
14.4
|
3%
|
9%
|
26%
|
22%
|
Advanced Nutrition
|
75.9
|
78.5
|
-3%
|
5%
|
14.4
|
18.4
|
-22%
|
-16%
|
19%
|
23%
|
Health
|
14.5
|
25.5
|
-43%
|
-41%
|
2.1
|
4.8
|
-57%
|
-55%
|
14%
|
19%
|
Corporate
|
4.0
|
5.7
|
-30%
|
-30%
|
(2.6)
|
(3.3)
|
21%
|
21%
|
|
|
Inter-segment sales
|
(4.1)
|
(5.8)
|
29%
|
29%
|
-
|
-
|
-
|
-
|
|
|
Total Group including
|
|
|
|
|
|
|
|
|
|
|
discontinued operations
|
147.7
|
169.7
|
-13%
|
-7%
|
28.6
|
34.2
|
-16%
|
-10%
|
19%
|
20%
|
Less: discontinued
operations
|
|
|
|
|
|
|
|
|
|
|
(Note 5)
|
(57.4)
|
(65.8)
|
|
|
(16.7)
|
(17.3)
|
|
|
|
|
Total Group
continuing
|
90.4
|
104.0
|
-13%
|
-6%
|
11.9
|
17.0
|
-30%
|
-24%
|
13%
|
16%
|
Genetics
excluding FV
uplift
|
57.4
|
65.8
|
-13%
|
-8%
|
15.1
|
14.5
|
4%
|
10%
|
26%
|
22%
|
Total
group excluding
FV
uplift
|
147.7
|
169.7
|
-13%
|
-7%
|
28.9
|
34.3
|
-16%
|
-10%
|
20%
|
20%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Following the Strategic Review,
the Genetics business area was classified as held for sale at the
year end, and its results classified as 'discontinued
operations'.
Adjusted measures
We continue to use adjusted
results as our primary measures of financial performance. We
believe that these adjusted measures enable a better evaluation of
our underlying performance. This is how the Board monitors the
progress of the Group.
We use growth at constant exchange
rate metrics when considering our performance, in which currency
balances are retranslated at the same exchange rates in use for the
prior year to illustrate growth on a currency like-for-like
basis.
In line with many of our peers in
the sector, we highlight expensed R&D on the face of the income
statement separate from operating expenses. Furthermore, we report
earnings before interest, tax, depreciation and amortisation
("EBITDA") and EBITDA before exceptional and acquisition and
disposal related items ("Adjusted EBITDA"). The activities of the
Group's equity accounted investees are closely aligned with the
Group's principal activities, as these arrangements were set up to
exploit opportunities from the Intellectual Property ("IP") held
within the Group. As a result, to ensure that adjusted performance
measures are more meaningful, the Group's share of the results of
these entities is included within Adjusted EBITDA.
We also report this adjusted
measure after depreciation and amortisation of capitalised
development costs ("Adjusted Operating Profit") as the Board
considers this reflects the result after taking account of the
utilisation of the invested production capacity and right-of-use
assets.
In addition, in line with the
salmon industry, we also report gross profit and AEBITDA excluding
fair value uplift under IAS 41. Available liquidity, being cash and
undrawn facilities, is an important metric for management of the
business as it gives a measure of the available liquid funds and is
also a key financial covenant in the Group's main debt
facilities.
Advanced Nutrition
FY24 was a difficult year for
Advanced Nutrition with the shrimp market remaining soft throughout
the year coupled with some forex headwinds. Recovery in the market
had been expected earlier in the year, but despite some green
shoots appearing, these have not yet turned into full market
growth. Regulators and market participants have been taking steps
to support the sector with measures including a reduction in import
duty in India and new product development in Ecuador among those
designed to promote growth. We expect these measures to benefit our
business in the medium term.
Against this backdrop, the
business generated revenue of £75.9m in the year, 3% lower than the
prior year (2023: £78.5m), but 5% higher than prior year at
constant currency. This resilient performance is testament to the
strong commercial focus of the team and the actions taken,
including expansion of our product offering and strengthening our
presence in key markets, to optimise our performance and
competitive position. By product area sales of Diets were in line
with the prior year, while Artemia sales were -3%, and Health
-17%.
The gross profit margin in
Advanced Nutrition of 48% was down on last year (2023: 56%)
reflecting a change in product mix, low Artemia sales prices and
increased freight costs owing to global geopolitical conflicts.
R&D costs were slightly up on prior year at £2.3m (2023: £2.1m)
as a result of the attention given to expanding the product
portfolio. However, this was offset by a reduction in operating
costs, which at £20.0m were 14% lower than the prior year (2023:
£23.4m) as the restructuring activities in the current and prior
year have shown benefits adding to the saving from no bonus being
earned in FY24. Adjusted EBITDA as a result of the above factors
was down 22% (16% down at constant exchange rate) on last year at
£14.4m (2023: £18.4m).
Strategically we continue to take
steps to optimise our operations, to expand our product portfolio
to address specific market opportunities and have plans to
strengthen our presence in certain key markets both directly and
through collaborations. We continue to expect market recovery in
the short term, and remain confident that we will continue to be
resilient and well positioned to exploit and benefit from that
recovery.
Health
FY24 was a tough year for the
Health business area, with lower demand for the Ectosan® Vet and
CleanTreat® purification throughout the year. While the Ectosan®
Vet treatment remains attractive to customers as a proven, highly
efficacious and environmentally friendly way of treating sea lice
with high fish health and welfare credentials, the total cost to
the customer under the PSV model is higher than other alternatives,
and the operating model employed, which relied on leased platform
supply vessels ("PSVs") to carry the CleanTreat® systems, has a
high fixed cost, which is not economical for Benchmark in times of
low demand.
The focus of this business area
has therefore been to change the operating model in Norway, laying
the ground work for moving the CleanTreat® systems from leased PSVs
and operated by Benchmark to a less costly customer infrastructure.
As part of this move, the two PSVs were demobilised during the
year, as planned, which reduced our exposure to the capital
intensive setup from prior years. The first vessel was
decommissioned during Q2, and the second during Q3. At end of the
year the business had no CleanTreat® systems in operation. The
CleanTreat® systems are currently stored onshore pending future
customer commitment to remobilise them under a new operating model.
The rest of the organisation was subsequently restructured and
streamlined accordingly, maintaining the core expertise both to
deliver Salmosan® Vet treatments globally, and to relaunch
Ectosan®Vet and CleanTreat® under the new operational model in the
future. The cost savings associated with the restructuring helped
to offset the reduction in revenues in the year.
Health reported revenue of £14.5m
(2023: £25.5m) reflecting the lower demand for, and subsequent
pausing of, the Ectosan® Vet and CleanTreat® sea lice solution.
Ectosan® Vet and CleanTreat® delivered revenue of £6.7m in the year
(2023: £17.2m) including £1.8m relating to revenue for
vessel-related costs (2023: £4.8m). The reduction in this revenue
stream was partially offset by another good year for our second sea
lice treatment, Salmosan® Vet, which continued to be in high demand
in the year delivering revenue of £7.8m (2023: £8.3m).
Gross profit was £7.3m (2023:
£12.3m), the reduction driven primarily from reduced sales of
Ectosan®Vet and CleanTreat®. Gross margin increased to 50% (2023:
48%), due to reduction in costs associated with the demobilisation
of the CleanTreat® units in the second half of the year.
Cash and cost control continues to
be a very key focus for this business area and operating costs
decreased to £5.1m (2023: £7.3m) following the restructuring in the
second half of the year as mentioned above and with no bonus being
earned in the year. Research and development also fell accordingly
to £0.1m (2023: £0.3m). Adjusted EBITDA for the business area was
£2.1m (2023: £4.8m); AEBITDA margin was 14% for 2023 (2023:
19%).
Genetics
As part of the Strategic Review
conducted during the year, it was decided that the Genetics
business area would be sold. As a result, the operations of the
business have been included as discontinued operations with a
resulting restatement of the prior year figures in the income
statement (see Note 5) and the balance sheet items have been
transferred to assets and liabilities held for resale (see Note
13).
Total revenues of £57.4m (2023:
£65.8m) were down by 13%, 8% in constant currency. The main driver
of lower revenues was a decrease in egg revenues of 16% from £45.6m
in 2023 to £38.5m in the year.
Egg volumes of 286 million were 49
million lower than prior year for two reasons: firstly 2023 sales
were favourably impacted by supply difficulties experienced by our
main competitor; and secondly, we have had a shift in the current
year from direct egg sales to indirect sales through the Group's JV
in Norway, the benefit of which is reflected in EBITDA. Adding
indirect sales made by Salmar Genetics to the direct sales made by
Benchmark Genetics, the total volume of eggs sold incorporating
Benchmark's genetics in 2024 was 340 million (2023: 359
million).
Despite forex headwinds impacting
NOK in particular, Genetics delivered a good result at AEBITDA
level compared to prior year which had benefitted from supply
constraints in the salmon egg market. Adjusted EBITDA of £14.8m was
£0.4m ahead of prior year and
£1.3m ahead in constant currency;
after excluding fair value, AEBITDA of £15.1m was £0.6m ahead of
prior year (£1.5m ahead of prior year in constant
currency.)
In non-product-based revenue
streams, revenues from harvested fish were aided by early harvest
of fish held under our broodstock licence, resulting in income in
the year of £11.6m (2023: £11.1m). We no longer generate royalties
from use of our genetic IP because the expected unwind of contracts
is now complete, whereas last year we reported royalty income of
£0.5m. Genetic Services delivered higher revenues of £1.7m in the
year (2023: £1.2m), with revenues from this income stream expected
to increase in future years as we build on the strength and depth
of our recently expanded genetics team and our IP in the business.
Revenues from other products totalled £5.6m (2023:
£7.1m).
Gross profit from continuing
operations reduced by 12% in 2024 to £26.4m (2023: £29.9m) largely
as a result of lower revenues, with a one percentage increase in
gross margin to 46% (2023: 45%). Production costs in the
business are relatively fixed, so we were pleased that we were able
to control costs in this area. The fair value of biological assets
fell in the year by £0.2m (2023: fall of £0.1m).
The shrimp genetics business has
benefited from the restructuring programme undertaken in the year.
Headcount and operating costs were both reduced significantly from
the exercise (and with no bonus being earned in the year) such
that, despite revenues increasing only slightly to £1.3m (2023:
£1.2m), AEBITDA losses reduced significantly from £3.6m to £1.8m.
This provides a good platform for future growth.
Despite the overall decline in egg
sales in the Group, the salmon egg business in Chile continued on
its growth trajectory, and the business achieved egg sales of 19
million in the year (2023: 7 million). With these increased sales
and the related increase in biological assets, the business
achieved a positive Adjusted EBITDA of £1.0m in 2024 (2023: AEBITDA
loss £3.0m).
Salmar Genetics, our joint venture
with Salmar AS, showed great progress in the year, with our share
of profits of £1.3m (2023: £0.1m) arising from a much- improved
operational performance from this entity. The business sold 54
million eggs during the year versus 25 million in the previous
year, the vast majority to Salmar AS. Some of this increase in egg
sales came at the expense of direct sales by Benchmark, but we
achieve a similar profit per egg regardless of whether the sales
are made direct to Salmar or via the joint venture.
All these factors contributed to
increased Adjusted EBITDA of £14.8m (2023: £14.4m) and AEBITDA
margin of 26% (2023 restated: 22%). AEBITDA excluding fair value
was £15.1m (2023: 14.5m) with an AEBITDA margin of 26% (2023:
22%).
The Genetics business area
incurred exceptional costs of £1.8m during the year (2023: £nil)
relating to write-off of biological assets and cleaning costs
relating to the ISA incidents at Salten, reorganisation of the
shrimp business and residual closure costs of the tilapia
business.
Research and development
|
Expensed
|
Total expensed and
capitalised
|
R&D
by business
area (£m)
|
2024
|
As % of
sales
|
2023
|
As % of
sales
|
2024
|
As % of
sales
|
2023
|
As % of
sales
|
Genetics
|
3.3
|
6%
|
3.8
|
6%
|
3.3
|
6%
|
3.8
|
6%
|
Advanced Nutrition
|
2.3
|
3%
|
2.1
|
3%
|
2.3
|
3%
|
2.2
|
3%
|
Health
|
0.1
|
1%
|
0.3
|
1%
|
0.3
|
2%
|
0.8
|
4%
|
Total research and development
|
5.7
|
4%
|
6.1
|
4%
|
5.9
|
4%
|
6.8
|
4%
|
Less: discontinued
operations -
Genetics
|
(3.3)
|
|
(3.8)
|
|
(3.3)
|
|
(3.8)
|
|
Total
research and development - continuing
|
2.4
|
3%
|
2.4
|
2%
|
2.6
|
3%
|
3.0
|
3%
|
Total expensed R&D activities
(including discontinued operations - Note 5) decreased in the year by £0.4m with Genetics
continuing good cost optimisation in this area while focusing on
improvements in the breeding nucleus to develop new disease and
parasitic resistant traits as well as growth traits which we can
breed into our products. Health spending remained low due to
their significantly reduced
R&D programmes. Advanced
Nutrition's focus
is on
expanding our
product portfolio
and driving
growth through product improvements.
Capitalised development costs within the Health business area
remain at a low level at £0.2m (2023: £0.5m).
Other operating costs
Operating
expenses by
business area
(£m)
|
2024
|
As % of
sales
|
2023
|
As % of
sales
|
Genetics
|
9.6
|
17%
|
11.7
|
18%
|
Advanced Nutrition
|
20.0
|
26%
|
23.4
|
30%
|
Health
|
5.1
|
35%
|
7.3
|
29%
|
Corporate (net)
|
2.6
|
|
3.3
|
|
Total operating expenses
|
37.3
|
25%
|
45.6
|
27%
|
Less: discontinued
operations Genetics
|
(7.7)
|
|
(8.9)
|
|
Total
operating expenses
-
continuing
|
29.6
|
33%
|
36.8
|
35%
|
Other operating costs, including
those for discontinued businesses, fell £8.3m to £37.3m in the year
with reductions in all business areas. These figures include £0.5m
in FY23 for the tilapia operations which were discontinued and
divested in the prior year. Cash and cost control continues to be a
focus for all areas of the business, and each business area has
been subject to some restructuring activity in response. While a
significant portion of the saving year on year relates to the
absence of bonus payments due to targets not been met £3.5m), cost
savings have also been made following the restructuring activity.
With both of these factors, even on the reduced revenues in the
year, operating costs for all businesses (including discontinued
operations) as a percentage of sales fell to 25% (2023: 27%) and
fell to 33% (2023: 35%) for continuing operations.
Exceptional items (continuing operations)
Exceptional
items (£m)
|
2024
|
2023
|
Acquisition related
items
|
0.2
|
0.7
|
Exceptional restructuring costs
|
5.7
|
0.9
|
Disposal
related items
|
(0.3)
|
(0.2)
|
Costs
associated with the Oslo listing
|
-
|
2.6
|
Exceptional items included in discontinued
operations
|
1.8
|
3.9
|
Total
exceptional items
|
7.4
|
7.8
|
less
discontinued operations - Genetics (Note 5)
|
(1.8)
|
(3.9)
|
Exceptional items within continuing activities
|
5.6
|
3.9
|
Exceptional costs mainly relate to
exceptional restructuring activity in the year, including costs
associated with the Strategic Review and potential sale of Genetics
(£4.5m), and redundancy costs and dilapidation provisions from
restructuring in Health, Advanced Nutrition and Corporate (£1.2m).
Included within these are the costs of reducing resource as
Ectosan® Vet/CleanTreat® operations are paused while alternative
delivery solutions are explored without the high fixed costs
associated with Benchmark leasing its own vessels.
These costs, together with costs
from an aborted acquisition from the prior year (£0.2m) were
partially offset by income from an asset disposal from a
discontinued Health vaccine operation and exit from a longstanding
lease (£0.3m).
£1.8m of exceptional costs
included in discontinued operations relating to Genetics include
certain costs following the closure of the tilapia operations in
FY23 (£0.4m), restructuring costs in relation to the shrimp
genetics operations (£0.5m) and costs incurred in relation to
uninsured culling of broodstock and clean-up costs after two
separate isolated ISA incidents (£0.8m).
Depreciation, amortisation and impairments
Depreciation and impairment of
tangible assets including discontinued operations and right-of-use
assets was £16.3m (2023: £18.7m), including an impairment charge of
£2.5m (2023: £nil) on assets written down in Health as a result of
the restructuring and the sale of a property no longer required by
the business and impairment of CleanTreat assets as part of the
decommissioning of the PSVs. The reduction in the year relates to
lower depreciation and impairment charges on right-of-use assets
under IFRS 16 (including discontinued operations) which was £7.0m
(2023: £10.3m) as the PSV leases in Health ended during the
year.
Amortisation and impairment of
intangible assets including discontinued operations totalled £32.5m
(2023: £18.5m). This includes an impairment charge of £13.3m (2023:
£0.5m) within Health relating to capitalised development costs on
Ectosan® Vet and CleanTreat® written off as the likelihood of
recovery of the value of these through sales in the short term
reduced when the PSVs were taken out of service, as well as
impairment charge of £2.0m (2023: £nil) within Advanced Nutrition
for capitalised development costs for products no longer planned to
be used in the short term. Excluding the impairment charges,
amortisation fell slightly in the year as the assets arising on
previous acquisitions become fully amortised. We expect the
amortisation charge to reduce further after FY25 as more of the
Advanced Nutrition ("INVE") acquired assets also become fully
written down.
Included within the above, the
depreciation charge within the discontinued Genetics operations was
£5.4m (2023: £4.7m) including £1.8m relating to depreciation of
right-of-use assets (2023: £1.0m). The amortisation charge within
discontinued operations was £1.6m (2023: £1.9m).
Net finance costs
Net
finance expenses
(£m)
|
2024
|
2023
|
Interest income
|
-
|
(0.3)
|
Foreign exchange losses
|
1.2
|
0.8
|
Interest
on bond and bank debt
|
7.5
|
7.2
|
Amortisation of deferred financing fees
|
1.0
|
0.6
|
Movements
in hedging instruments
|
0.2
|
(2.2)
|
Finance
lease interest
|
0.5
|
1.0
|
Net
finance costs within discontinued operations
|
0.6
|
0.2
|
Total net
finance expenses
|
11.0
|
7.4
|
Less:
discontinued operations - Genetics (Note 5)
|
(0.6)
|
(0.2)
|
Total net
finance expenses
|
10.4
|
7.2
|
The Group incurred net finance
costs of £10.4m during the year (2023 restated: £7.2m). Included
within this was interest charged on the Group's interest-bearing
debt facilities (including leases) of £8.0m (2023 restated: £8.2m),
with the increase from higher utilisation of the RCF facility
during the year being offset by lower lease interest as the PSV
leases ended in the year. In addition, a further £1.0m was charged
on amortisation of deferred finance costs (2023: £0.6m), with the
increase related to additional fees from refinancing the RCF in the
prior year.
Net foreign exchange losses of
£1.2m (2023 restated: losses of £0.8m) arose due to the movement in
exchange rates on intercompany loans and external debt, and
movements on the hedging instruments associated with hedging
ineffectiveness in accounting for the Group's NOK bond debt
resulted in losses of £0.2m (2023: gain of £2.2m).
Financing costs relating to the
discontinued Genetics operations were £0.6m (2023 restated: £0.2m)
with interest of loans and leases of £2.0m (2023 restated: £1.7m)
offset by forex gains of £1.1m (2023 restated: £1.1m) and interest
income of £0.3m (2023 restated: £0.3m).
Statutory loss before tax
The loss before tax from continuing
operations for the year at £45.9m is higher than the prior year
(2023 restated: loss of £24.7m). This is mainly due to the tough
year's trading producing a lower gross margin, higher exceptionals
as a result of the Strategic Review, the impairment of the
capitalised development costs within Health and the higher net
finance costs all as noted above.
Taxation
There was a tax credit on the loss
for the year of £1.6m (2023 restated: £1.2m credit), with deferred
tax credits mainly from amortisation of intangibles arising on
consolidation from historic acquisitions offsetting a low tax
charge on profits in Nutrition which has endured a tough
year.
Loss from continued operations after tax
As a result of the above, the
reported loss after tax for continuing operations was £44.3m (2023
restated: £23.4m).
Other comprehensive income
In addition to the loss for the
year, there was a significant movement of £21.3m in other
comprehensive income resulting from movements in the foreign
exchange and hedging reserves. The forex loss of £20.5m was driven
by USD and NOK impacting the retranslation of foreign currency
denominated subsidiary balance sheets into GBP offset by amounts
designated as net investment hedges, together with long term
internal loans not expected to be repaid in the foreseeable future
which are treated like equity with the movements going directly to
reserves. These were offset by £0.8m credit into the hedge reserve
from hedge accounting on cash flow hedges.
Discontinued operations
Profit (net of tax) from
discontinued operations, which comprise the Genetics business area
was £5.2m (2023 restated: £1.9m).
Reported loss for the year
The total loss for the was £39.1m
(2023 restated: loss of £21.6m).
Loss per share
Basic loss and diluted loss per
share were both 5.34p (2023: loss per share 3.16p). The movement
year on year arises predominantly from the result for the year,
with only a modest increase in the number of shares in issue
arising from the exercise of share options during the
year.
Dividends
No dividends have been paid or
proposed in either 2024 or 2023 and the Board is not recommending a
final dividend in respect of the year ended 30 September
2024.
Biological assets
A feature of the Group's net assets
is its investment in biological assets, which under IAS 41 are
stated at fair value. Following the decision to sell the Genetics
business, all of the group's biological assets at 30 September 2024
are included in assets held for sale as shown in note
13.
At 30 September 2024, the carrying
value of biological assets was £43.1m (2023: £46.0m). This decrease
is due principally to the reduction in all categories of biological
asset available for sale in FY24 compared to FY23.
Intangibles
Additions to intangibles were £0.4m
(2023: £0.8m) with small investment in software and patents in
Genetics and capitalised development costs incurred on Salmosan®
Vet in Health.
Following the decommissioning of the
CleanTreat® vessels in Health, the short term recovery of the value
of Ectosan® and CleanTreat® capitalised development costs was
considered to be remote, and so these were fully impaired with a
resulting charge of £13.3m. In addition, an impairment charge of
£2.0m has been incurred in Advanced Nutrition for capitalised
development costs for products no longer likely to be used in the
short term. This is in addition to the normal amortisation charge
on intangibles which totalled £17.2m (2023: £18.0m) for continuing
and discontinued operations.
Intangible assets with net book
value of £43.0m within Genetics were transferred into assets held
for sale following the decision to sell the business.
Capital expenditure
We have continued to monitor and
control cash during the year resulting in modest fixed asset
additions during the year of £4.3m (2023: £6.0m) focused on
business critical areas. Expenditure was incurred as
follows:
*
Health: £0.9m (2023: £0.7m)
*
Genetics: £1.9m (2023: £3.4m)
*
Nutrition: £1.5m (2023: £1.9m)
The additions within Health relate
to an increase in the provisions to demobilise the CleanTreat®
units. Capex within Genetics mainly related to essential
refurbishment work on equipment and tanks at our facilities in
Iceland. In Advanced Nutrition, we continued to invest where
necessary in the two manufacturing facilities to support growth and
operational efficiency.
Cash flow, liquidity and net debt
Movement
in
net debt
(£m)
|
2024
|
2023
|
Net debt at 30 September 2023/2022
|
(65.5)
|
(73.7)
|
Cash generated from operations excluding working
capital and
taxes paid
|
22.6
|
29.6
|
Investment in working capital
|
(13.8)
|
(1.1)
|
Interest and tax
|
(15.5)
|
(17.1)
|
Capital
expenditure
|
(3.9)
|
(6.8)
|
Investment in associates
|
(0.2)
|
(0.6)
|
Share issue
|
0.1
|
10.9
|
Additions to/modifications
of leases
(IFRS 16)
|
-
|
(3.7)
|
Other disposal activities
|
0.9
|
0.2
|
Foreign exchange on cash and debt
|
4.9
|
4.3
|
Proceeds from previous year disposals of subsidiaries
|
-
|
1.3
|
Acquisition of subsidiaries net of cash/debt acquired
|
-
|
(0.2)
|
Acquisition of non-controlling interest
|
-
|
(8.0)
|
Other
non-cash movements
|
(0.9)
|
(0.6)
|
Transfer to assets held for sale
|
22.3
|
-
|
Net
debt at
30
September 2024/2023
|
(49.0)
|
(65.5)
|
Cash flow
Despite continued focus on cash
preservation and cash conversion, the difficult trading conditions
noted above led to a reduction in cash generated from operations to
£22.6m (2023: £29.6m). There was a large investment in working
capital of £13.8m compared to an outflow of £1.1m last year, with
the bulk in Advanced Nutrition (£6.4m) and Genetics (£4.8m) and a
lower investment in Health (£2.2m). Interest and taxes were lower
than last year at £15.5m (2023: £17.1m) due to lower tax paid on
lower profits in Nutrition. Capital expenditure, both intangible
and tangible, showed another decrease in the year to £3.9m (2023:
£6.8m) as we continue to moderate our capex.
Loans and borrowings within Genetics
of £22.3m have been transferred into assets held for
sale.
Working capital
Working capital has increased in all
business areas in the period driven by a number of factors. In
Advanced Nutrition, there was an increase in receivables with
customers taking longer to pay in tough market conditions, and an
increase in inventories due to the timing of large sales around the
year end compared to the prior year, with a large US sale taking
place shortly after the year end and a reduction in payables due to
the timing of payments and no bonus accrual at the year end. A
£2.2m reduction in provisions arose in Health as payments were made
to decommission the PSVs in the year. The increase in working
capital invested in Genetics of £4.8m is mainly due to a reduction
in payables due to different timing of the harvest resulting in
earlier payment of the associated creditors and no bonus accrual at
the year end.
A significant amount of cash remains
tied up with the working capital of the Group and focus will
continue to be on releasing that investment in the
future.
Borrowing facilities
The Group has a senior unsecured
green bond issue of NOK 750 million, with an expected maturity date
of 27 September 2025. The bond has a coupon of three months NIBOR +
6.5% p.a. with quarterly interest payments. The Group also has a
£20.0m revolving credit facility ("RCF") with a June 2025
maturity.
The interest rate on the facility is
between 2.5% and 3.25% above compound interest rate depending on
leverage. In March 2024, this facility was extended on the same
terms by £7.5m, to a total facility of £27.5m, with the £7.5m
extension maturing on 27 March 2025. At 30 September 2024, there
was £16.25m drawn on this facility (2023: £7.75m).
Following the decision to sell
Genetics in the year, the assets and liabilities of the business
were transferred to assets held for sale. This includes the amounts
owed under its borrowing facilities of £22.3m. This balance arises
from the facilities originally put in place within Benchmark
Genetics Salten AS to fund the building of the Salten salmon eggs
facility, which are ring-fenced without recourse to the remainder
of the Group.
Although these facilities are not
yet due, an agreement was made in the deal reached after the year
end for the sale of Genetics, that these would all be settled from
sales proceeds upon completion of the sale. At 30 September 2024,
these were as follows:
*
term loan with Nordea Bank, which has a maturity
date of five years ending 15 January 2028 and an interest rate of
2.5% above three- month NIBOR.
*
12-month working capital facility of up to NOK
20.0m provided by Nordea Bank Norge Abp.
*
term loan provided by Innovasjon Norge. The loan
is a 12-and-a-half year term loan maturing in March
2031.
*
an additional 15-year term loan provided by
Innovasjon Norge and maturing in July 2038.
*
a loan provided by the minority shareholder
Salten Stamfisk AS. The loan attracts interest at 2.5% above
three-month NIBOR and is repayable on maturity of the Nordea loan
above.
Cash and total debt
Net
debt (£m)
|
2024
|
2023
|
Cash
|
23.1
|
36.5
|
NOK 750m
bond
|
(53.1)
|
(57.6)
|
Other
borrowings
|
(15.3)
|
(24.5)
|
Lease
liabilities
|
(3.6)
|
(19.9)
|
Net
debt
|
(49.0)
|
(65.5)
|
Borrowings within liabilities held for sale
|
(22.3)
|
-
|
Total net
debt
|
(71.7)
|
(65.5)
|
The amount undrawn on the RCF,
combined with the year-end cash balance of £23.1m (2023: £36.5m),
means the Group had total liquidity of £34.3m (2023:
£48.8m).
Covenants
Banking covenants for the NOK bond
and RCF exist in relation to liquidity and an 'equity ratio'.
Liquidity, defined as 'freely available and unrestricted cash and
cash equivalents, including any undrawn amounts under the RCF',
must always exceed the minimum liquidity value, set at £10.0m.
Available liquidity at 30 September 2024 is £34.3m (2023: £48.8m).
The equity ratio, defined as 'the ratio of Book Equity to Total
Assets' must always exceed 40%. The equity ratio at 30 September
2024 was 58% (2023: 60%). In addition, an equity to asset ratio
covenant exists for the Benchmark Genetics Salten AS debt with a
target threshold of 40%; this equity to asset ratio was 53% at 30
September 2024 (2023: 60%).
Going concern
As at 30 September 2024 the Group
had net assets of £224.3m (30 September 2023: £282.6m), including
cash of £23.1m (30 September 2023: £36.5m) as set out in the
consolidated balance sheet. The Group made a total loss for the
period of £39.1m (year ended 30 September 2023: loss £21.6m). As at
30 September 2024 the Company had net assets of £237.0m (2023:
£363.2m), including cash of £1.4m (2023: £0.3m) as set out on the
Company Balance Sheet. The Company made a loss for the year
of
£128.0m (2023: profit
£4.2m).
The group meets its day-to-day
working capital requirements using a green bond and RCF together
with cash. During the year on 26 March 2024, an additional facility
of £7.5m was added to the existing RCF with an expiry date of 31
March 2025. The original £20m RCF term remains unaltered, ending on
27 June 2025. Furthermore, the Group's unsecured NOK 750m bond is
due to expire within the next year in September 2025. The bond and
RCF are subject to covenants that are tested quarterly.
As described in note 16, on 25
November, an agreement was signed to sell the whole Genetics
business for consideration of up to £260m, with £230m received up
front and up to £30m earnout receivable in three years. Completion
of the sale is subject to shareholder approval and anti-trust
clearances which are expected to be received within three months.
If and when the sale completes, the proceeds will be used to repay
debt and the directors will then consider the ongoing needs of the
remaining business to ensure that adequate operational liquidity is
available for the continuing business for the forecast
period.
In the absence of completion of the
deal, the forecast would require continuing finance facilities to
be available to the Group. On the basis that the sale of Genetics
does not complete, the Directors have reviewed forecasts and cash
flow projections for a period of 12 months (the going concern
assessment period) including downside sensitivity assumptions in
relation to trading performance across the Group to assess the
impact on the Group's trading and cash flow forecasts and on the
forecast compliance with the covenants included within the Group's
financing arrangements.
In the downside analysis performed,
the Directors considered severe but plausible scenarios on the
Group's trading and cash flow forecasts. Key downside sensitivities
modelled included assumptions on lower sales growth from a possible
slower recovery in the shrimp market in Advanced Nutrition and have
not included any sales from relaunching Ectosan®/CleanTreat® sales
within Health.
The restructuring of the Health
business area which currently focuses on the Salmosan business has
derisked the cash utilisation improving the likelihood of cash
generation within that business area for the foreseeable future,
and Ectosan®/CleanTreat® sales will only be relaunched with
customer investment to mitigate the Group's cashflow exposure.
Additional downside sensitivities have been identified and modelled
within the discontinued Genetics business for slower
commercialisation of SPR shrimp, slower salmon egg sales growth in
Chile and removal of an additional financing opportunity. Further
mitigating measures within the control of management have been
identified should they be required in response to any or all of
these sensitivities, including reductions in areas of discretionary
spend, tight control over new hires, deferral of capital projects
and temporary hold on R&D for non- imminent
products.
As a fallback position in the event
that the sale of Genetics does not complete, a revised forecast
(including the severe but plausible downside sensitivities) has
been put together showing that the group would require a
refinancing of its existing facilities, with the RCF expiring on 31
March and 27 June 2025 and the green bond expiring in September
2025, together with additional funding of up to £30m from
combination of an equity raise and additional debt facilities.
Under those forecasts, the Group will remain compliant with
covenants through the going concern assessment period. The
Directors are confident that the existing facilities due to expire
within the next year can be renewed or replaced before expiry with
the trading platform showing resilience to market conditions and
other challenges presented during FY24 and relationships with
finance providers and key shareholders strong.
Based on their assessment, the
Directors believe it remains appropriate to prepare the financial
statements on a going concern basis. However, while the Directors
remain confident that either the deal to sell the Genetics business
will proceed as planned, or that the current facilities will be
renewed or replaced in the next 12 months before expiry on 31 March
2025 alongside additional funding being secured through a
combination of an additional debt facilities and the completion of
an equity raise, the requirement for either the sale of the
Genetics business to complete or the ongoing financing to be
secured represents a material uncertainty that may cast significant
doubt on the Group's and Company's ability to continue as a going
concern and therefore to continue realising their assets and
discharging their liabilities in the normal course of business. The
financial statements do not include any adjustments that would
result from the basis of preparation being
inappropriate.
Consolidated Income
Statement
for the year ended 30 September
2024
Notes
|
2024
£000
|
2023
Restated*
£000
|
Continuing operations
|
|
|
|
Revenue
|
|
90,365
|
103,963
|
Cost of sales
|
|
(46,418)
|
(47,879)
|
Gross profit
|
43,947
|
56,084
|
Research and development costs
|
(2,443)
|
(2,350)
|
Other operating costs
|
(29,582)
|
(36,753)
|
Adjusted EBITDA2
|
|
11,922
|
16,981
|
Exceptional - restructuring/acquisition
related items
|
4
|
(5,581)
|
(3,904)
|
EBITDA1
|
|
6,341
|
13,077
|
Depreciation and impairment
|
7
|
(10,949)
|
(14,010)
|
Amortisation and impairment
|
9
|
(30,891)
|
(16,601)
|
Operating loss
|
|
(35,499)
|
(17,534)
|
Finance cost
|
3
|
(14,209)
|
(13,342)
|
Finance income
|
3
|
3,783
|
6,177
|
Loss before taxation
|
|
(45,925)
|
(24,699)
|
Tax on loss
|
|
1,646
|
1,223
|
Loss from continuing
operations
|
|
(44,279)
|
(23,476)
|
Discontinued operations
|
|
|
|
Profit from discontinued operations,
net of
tax
|
5
|
5,159
|
1,912
|
|
(39,120)
|
(21,564)
|
Loss for the year
attributable to:
|
|
|
|
-
Owners of
the Parent
|
|
(39,464)
|
(23,146)
|
-
Non-controlling interest
|
|
344
|
1,582
|
|
(39,120)
|
(21,564)
|
Earnings per share
|
|
|
|
Basic loss per share (pence)
|
6
|
(5.34)
|
(3.16)
|
Diluted loss per share (pence)
|
6
|
(5.34)
|
(3.16)
|
Earnings per share -
continuing operations
|
|
|
|
Basic loss per share (pence)
|
6
|
(5.99)
|
(3.21)
|
Diluted loss per share (pence)
|
6
|
(5.99)
|
(3.21)
|
|
£000
|
£000
|
Adjusted EBITDA from continuing operations
|
11,922
|
16,981
|
Adjusted EBITDA from discontinued operations
|
16,698
|
17,257
|
Total
Adjusted EBITDA
|
28,620
|
34,238
|
1
EBITDA - earnings before interest, tax, depreciation, amortisation
and impairment.
2
Adjusted EBITDA - EBITDA before exceptional and acquisition-related
items.
* 2023 numbers have been restated
to reflect the results of the Genetics business being classified as
discontinued operations in FY24 in line with IFRS 5 following the
decision to sell the business area (see Note 5).
Consolidated Statement of
Comprehensive Income
for the year ended 30 September
2024
|
2024
£000
|
2023
Restated
£000
|
Loss for the
year
|
(39,120)
|
(21,564)
|
Other comprehensive
income
|
|
|
Items that are or may be
reclassified subsequently to profit or loss
|
|
|
Foreign
exchange translation differences
|
(20,528)
|
(23,475)
|
Cash flow
hedges - changes in fair value
|
(3,505)
|
(2,123)
|
Cash flow
hedges - reclassified to profit or loss
|
2,687
|
2,623
|
Other comprehensive income
for the period
|
(21,346)
|
(22,975)
|
Total comprehensive income
for the period
|
(60,466)
|
(44,539)
|
Total
comprehensive income for the period attributable to:
|
|
|
- Owners
of the Parent
|
(60,259)
|
(45,404)
|
-
Non-controlling interest
|
(207)
|
865
|
|
(60,466)
|
(44,539)
|
Total comprehensive income
for the period attributable to:
|
|
|
-
Continuing operations
|
(54,122)
|
(37,965)
|
-
Discontinued operations*
|
(6,137)
|
(7,439)
|
|
(60,259)
|
(45,404)
|
*
Total comprehensive income for the period
relating to discontinued operations for FY24 includes the profit of
£5,159,000 (Note 5) (2023: £1,912,000) and foreign exchange
translation differences loss of £11,296,000 (2023:
£9,351,000).
Consolidated Balance
Sheet
as at 30 September 2024
Notes
|
2024
£000
|
2023
£000
|
Assets
|
|
|
|
Property, plant and equipment
|
7
|
10,107
|
73,411
|
Right-of-use assets
|
8
|
4,052
|
19,804
|
Intangible assets
|
9
|
115,527
|
206,077
|
Equity-accounted investees
|
|
2,315
|
3,558
|
Other investments
|
|
-
|
14
|
Biological assets
|
11
|
-
|
18,406
|
Non-current assets
|
132,001
|
321,270
|
Inventories
|
|
23,674
|
25,269
|
Biological assets
|
11
|
-
|
27,586
|
Corporation tax asset
|
|
347
|
-
|
Trade and other receivables
|
12
|
42,539
|
59,795
|
Cash and cash equivalents
|
|
23,088
|
36,525
|
|
|
89,648
|
149,175
|
Assets held for sale
|
13
|
163,252
|
850
|
Current assets
|
252,900
|
150,025
|
Total
assets
|
384,901
|
471,295
|
Liabilities
|
|
|
|
Trade and other payables
|
14
|
(30,102)
|
(47,329)
|
Loans and
borrowings
|
15
|
(69,233)
|
(20,045)
|
Corporation tax liability
|
|
-
|
(6,422)
|
Provisions
|
|
(233)
|
(1,280)
|
|
|
(99,568)
|
(75,076)
|
Liabilities directly associated
with the
assets held
for sale
|
13
|
(46,697)
|
-
|
Current liabilities
|
(146,265)
|
(75,076)
|
Loans and
borrowings
|
15
|
(2,837)
|
(81,954)
|
Other payables
|
14
|
(1,607)
|
(6,842)
|
Deferred tax
|
|
(9,923)
|
(24,106)
|
Provisions
|
|
-
|
(700)
|
Non-current liabilities
|
(14,367)
|
(113,602)
|
Total
liabilities
|
(160,632)
|
(188,678)
|
Net assets
|
224,269
|
282,617
|
Issued capital and reserves
attributable to owners of the Parent
|
|
|
|
Share capital
|
|
740
|
739
|
Additional paid-in
capital
|
|
37,490
|
37,428
|
Capital redemption
reserve
|
|
5
|
5
|
Retained earnings
|
|
146,080
|
183,489
|
Hedging reserve
|
|
(1,021)
|
(203)
|
Foreign exchange reserve
|
|
34,970
|
54,947
|
Equity attributable to
owners of the parent
|
|
218,264
|
276,405
|
Non-controlling interest
|
|
6,005
|
6,212
|
Total equity and
reserves
|
224,269
|
282,617
|
The financial statements
were approved
and authorised
for issue
by the
Board of
Directors on
12 December
2024 and were signed on its
behalf by:
Septima Maguire
Chief Financial Officer
Company number: 04115910
Consolidated Statement of Changes
in Equity
for the year ended 30 September
2024
|
Share capital
|
Additional paid-in share capital
|
Other reserves
|
Hedging reserve
|
Retained earnings
|
Total attributable to equity holders of
parent
|
Non-controlling interest
|
Total equity
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
As at 1 October 2022
|
704
|
420,824
|
77,710
|
(703)
|
(185,136)
|
313,399
|
9,886
|
323,285
|
Comprehensive income for the
year
|
|
|
|
|
|
|
|
|
(Loss)/profit for
the year
|
-
|
-
|
-
|
-
|
(23,146)
|
(23,146)
|
1,582
|
(21,564)
|
Other comprehensive
income
|
-
|
-
|
(22,758)
|
500
|
-
|
(22,258)
|
(717)
|
(22,975)
|
Total comprehensive income
for the year
|
-
|
-
|
(22,758)
|
500
|
(23,146)
|
(45,404)
|
865
|
(44,539)
|
Contributions by and
distributions to owners
|
|
|
|
|
|
|
|
|
Share issue
|
35
|
12,985
|
-
|
-
|
-
|
13,020
|
-
|
13,020
|
Share issue costs recognised
|
|
|
|
|
|
|
|
|
through equity
|
-
|
(2,146)
|
-
|
-
|
-
|
(2,146)
|
-
|
(2,146)
|
Cancellation of part of share premium
|
|
|
|
|
|
|
|
|
account
|
-
|
(394,235)
|
|
|
394,235
|
-
|
|
|
Share-based payment
|
-
|
-
|
-
|
-
|
1,006
|
1,006
|
-
|
1,006
|
Total contributions by and
distributions to owners
|
35
|
(383,396)
|
-
|
-
|
395,241
|
11,880
|
-
|
11,880
|
Changes in ownership
|
|
|
|
|
|
|
|
|
Acquisition of NCI
|
-
|
-
|
-
|
-
|
(3,470)
|
(3,470)
|
(4,539)
|
(8,009)
|
Total changes in ownership
interests
|
-
|
-
|
-
|
-
|
(3,470)
|
(3,470)
|
(4,539)
|
(8,009)
|
Total transactions with
owners of the Company
|
35
|
(383,396)
|
-
|
-
|
391,771
|
8,410
|
(4,539)
|
3,871
|
As at 30 September
2023
|
739
|
37,428
|
54,952
|
(203)
|
183,489
|
276,405
|
6,212
|
282,617
|
Comprehensive income for the
year
|
|
|
|
|
|
|
|
|
(Loss)/profit for
the year
|
-
|
-
|
-
|
-
|
(39,464
|
(39,464)
|
344
|
(39,120)
|
Other comprehensive
income
|
-
|
-
|
(19,977)
|
(818)
|
-
|
(20,795)
|
(551)
|
(21,346)
|
Total comprehensive income
for the year
|
-
|
-
|
(19,977)
|
(818)
|
(39,464)
|
(60,259)
|
(207)
|
(60,466)
|
Contributions by and
distributions to owners
|
|
|
|
|
|
|
|
|
Share issue
|
1
|
62
|
-
|
-
|
-
|
63
|
-
|
63
|
Share-based payment
|
-
|
-
|
-
|
-
|
2,055
|
2,055
|
-
|
2,055
|
Total contributions by and
distributions to owners
|
1
|
62
|
-
|
-
|
2,055
|
2,118
|
-
|
2,118
|
Total transactions with
owners of the Company
|
1
|
62
|
-
|
-
|
2,055
|
2,118
|
-
|
2,118
|
As at 30 September
2024
|
740
|
37,490
|
34,975
|
(1,021)
|
146,080
|
218,264
|
6,005
|
224,269
|
Consolidated Statement of Cash
Flows
for the year ended 30 September
2024
Notes
|
2024
£000
|
2023
£000
|
Cash flows from operating
activities
|
|
|
|
Loss for the year
|
|
(39,120)
|
(21,564)
|
Adjustments for:
|
|
|
|
Depreciation and impairment of property, plant and equipment
|
7
|
9,319
|
8,453
|
Depreciation and impairment of right-of-use assets
|
8
|
7,001
|
10,260
|
Amortisation and impairment of intangible fixed assets
|
9
|
32,529
|
18,495
|
Profit on sale of
property, plant
and equipment
|
|
(416)
|
(121)
|
Loss on sale of discontinued operation
|
|
-
|
3,774
|
Finance income
|
|
(430)
|
(2,802)
|
Finance costs
|
|
11,293
|
10,535
|
Profit on
disposal of
investments in
joint ventures
|
|
(42)
|
-
|
Share of (profit)/loss of equity-accounted investees,
net of
tax
|
|
(1,288)
|
32
|
Foreign exchange loss/(gain)
|
|
1,179
|
(1,814)
|
Share-based payment
expense
|
|
2,054
|
1,005
|
Tax expense
|
|
495
|
3,365
|
Decrease/(increase) in
trade and
other receivables
|
|
(1,136)
|
(6,570)
|
Decrease in inventories
|
|
89
|
2,877
|
Increase in biological and agricultural assets
|
|
(718)
|
(1,659)
|
(Decrease)/increase in
trade and
other payables
|
|
(9,974)
|
3,909
|
(Decrease)/increase in
provisions
|
|
(2,012)
|
386
|
|
8,823
|
28,561
|
Income taxes paid
|
(6,819)
|
(8,556)
|
Net cash flows generated
from operating activities
|
2,004
|
20,005
|
Investing activities
|
|
|
Acquisition of subsidiaries
|
-
|
(48)
|
Purchase of
investments in
associates
|
(209)
|
(558)
|
Receipts from disposal of subsidiaries, joint
ventures and
other investments
|
37
|
1,250
|
Purchases of property, plant and equipment
|
(3,509)
|
(5,953)
|
Proceeds from sales of intangible assets
|
32
|
-
|
Purchase of intangibles
|
(268)
|
(196)
|
Capitalised research
and development
costs
|
(149)
|
(632)
|
Proceeds from sale of fixed assets
|
804
|
227
|
Cash receipts from swap
contracts
|
-
|
11
|
Interest received
|
430
|
627
|
Net cash flows used in
investing activities
|
(2,832)
|
(5,272)
|
Financing activities
|
|
|
Proceeds of
share issues
|
-
|
13,000
|
Proceeds from exercise of share options
|
63
|
20
|
Share-issue costs
recognised through equity
|
-
|
(2,146)
|
Acquisition of minority interests
in subsidiaries
|
-
|
(8,009)
|
Proceeds from bank or other borrowings
|
8,196
|
21,847
|
Repayment of bank or
other borrowings
|
(1,990)
|
(18,470)
|
Interest and finance charges paid
|
(9,119)
|
(9,131)
|
Repayments of lease liabilities
|
(8,121)
|
(9,438)
|
Net cash used in financing
activities
|
(10,971)
|
(12,327)
|
Net (decrease)/increase in
cash and cash equivalents
|
(11,799)
|
2,406
|
Cash and cash equivalents at beginning of year
|
36,525
|
36,399
|
Effect of movements in exchange rate
|
(1,638)
|
(2,280)
|
Cash and cash equivalents at
end of year
|
|
23,088
|
36,525
|
1. Basis of preparation
These audited results have been
prepared on the basis of the accounting policies which are to be
set out in Benchmark Holdings Plc's annual report and financial
statements for the year ended 30 September 2024. Those policies
have been consistently applied to all the years presented unless
otherwise stated.
These Group financial statements
were prepared and approved by the Directors in accordance with
UK-adopted international accounting standards and in accordance
with IFRS adopted pursuant to Regulation (EC) No. 1606/2002 as it
applied in the European Union ("Adopted IFRS"). While the financial
information included in this preliminary statement has been
prepared on the basis of the requirements of IFRSs in issue, this
statement does not itself contain sufficient information to comply
with IFRS.
The financial information set out
above does not constitute the company's statutory accounts for the
years ended 30 September 2024 or 2023 but is derived from those
accounts. Statutory accounts for 2023 have been delivered to the
registrar of companies, and those for 2024 will be delivered in due
course. The auditor has reported on those accounts. The auditor's
report for 2024 was (i) unqualified, (ii) contained a material
uncertainty in respect of going concern to which the auditor drew
attention by way of emphasis without modifying their report and
(iii) did not contain a statement under section 498(2) or (3) of
the Companies Act 2006. Their report for the accounts of 2023 was
(i) unqualified and (ii) did not contain a statement under section
498(2) or (3) of the Companies Act 2006.
The financial statements are
prepared on the historical cost basis except that the following
assets and liabilities are stated at their fair value: certain
financial assets and financial liabilities (including contingent
consideration receivable and derivatives) and biological assets
measured at fair value. Non-current assets and disposal groups held
for sale are stated at the lower of previous carrying amount and
fair value less costs to sell.
Going concern
As at 30 September 2024 the Group
had net assets of £224.3m (30 September 2023: £282.6m), including
cash of £23.1m (30 September 2023: £36.5m) as set out in the
consolidated balance sheet. The Group made a total loss for the
period of £39.1m (year ended 30 September 2023: loss
£21.6m).
The group meets its day-to-day
working capital requirements using a green bond and RCF together
with cash. During the year on 26 March 2024, an additional facility
of £7.5m was added to the existing RCF with an expiry date of 31
March 2025. The original £20m RCF term remains unaltered, ending on
27 June 2025. Furthermore, the Group's unsecured NOK 750m bond is
due to expire within the next year in September 2025. The bond and
RCF are subject to covenants that are tested quarterly.
As described in note 16, on 25
November, an agreement was signed to sell the whole Genetics
business for consideration of up to £260m, with £230m received up
front and up to £30m earnout receivable in three years. Completion
of the sale is subject to shareholder approval and anti-trust
clearances which are expected to be received within three months.
If and when the sale completes, the proceeds will be used to repay
debt and the directors will then consider the ongoing needs of the
remaining business to ensure that adequate operational liquidity is
available for the continuing business for the forecast
period.
In the absence of completion of
the deal, the forecast would require continuing finance facilities
to be available to the Group. On the basis that the sale of
Genetics does not complete, the Directors have reviewed forecasts
and cash flow projections for a period of 12 months (the going
concern assessment period) including downside sensitivity
assumptions in relation to trading performance across the Group to
assess the impact on the Group's trading and cash flow forecasts
and on the forecast compliance with the covenants included within
the Group's financing arrangements.
In the downside analysis
performed, the Directors considered severe but plausible scenarios
on the Group's trading and cash flow forecasts. Key downside
sensitivities modelled included assumptions on lower sales growth
from a possible slower recovery in the shrimp market in Advanced
Nutrition and have not included any sales from relaunching
Ectosan®/CleanTreat® sales within Health.
The restructuring of the Health
business area which currently focuses on the Salmosan business has
derisked the cash utilisation improving the likelihood of cash
generation within that business area for the foreseeable future,
and Ectosan®/CleanTreat® sales will only be relaunched with
customer investment to mitigate the Group's cashflow exposure.
Additional downside sensitivities have been identified and modelled
within the discontinued Genetics business for slower
commercialisation of SPR shrimp, slower salmon egg sales growth in
Chile and removal of an additional financing opportunity. Further
mitigating measures within the control of management have been
identified should they be required in response to any or all of
these sensitivities, including reductions in areas of discretionary
spend, tight control over new hires, deferral of capital projects
and temporary hold on R&D for non-imminent products.
As a fallback position in the
event that the sale of Genetics does not complete, a revised
forecast (including the severe but plausible downside
sensitivities) has been put together showing that the group would
require a refinancing of its existing facilities, with the RCF
expiring on 31 March and 27 June 2025 and the green bond expiring
in September 2025, together with additional funding of up to £30m
from combination of an equity raise and additional debt facilities.
Under those forecasts, the Group will remain compliant with
covenants through the going concern assessment period. The
Directors are confident that the existing facilities due to expire
within the next year can be renewed or replaced before expiry with
the trading platform showing resilience to market conditions and
other challenges presented during FY24 and relationships with
finance providers and key shareholders strong.
Based on their assessment, the
Directors believe it remains appropriate to prepare the financial
statements on a going concern basis. However, while the Directors
remain confident that either the deal to sell the Genetics business
will proceed as planned, or that the current facilities will be
renewed or replaced in the next 12 months before expiry on 31 March
2025 alongside additional funding being secured through a
combination of an additional debt facilities and the completion of
an equity raise, the requirement for either the sale of the
Genetics business to complete or the ongoing financing to be
secured represents a material uncertainty that may cast significant
doubt on the Group's and Company's ability to continue as a going
concern and therefore to continue realising their assets and
discharging their liabilities in the normal course of business. The
financial statements do not include any adjustments that would
result from the basis of preparation being
inappropriate.
2. Segment information
Operating segments are reported in
a manner consistent with the reports made to the chief operating
decision maker.
It is considered that the role of
chief operating decision maker is performed by the Board of
Directors.
The Group operates globally and
for management purposes is organised into reportable segments based
on the following business areas:
• Genetics - harnesses
industry leading salmon breeding technologies combined with
state-of-the-art production facilities to provide a range of
year-round high genetic merit ova. Following management's decision
to sell the Group's Genetics business area, this has been
classified as discontinued operations in the income statement.
However, the tables below include the Genetics business and
therefore show the total of continuing activities and discontinued
operations.
• Advanced Nutrition -
manufactures and provides technically advanced nutrition and health
products to the global aquaculture industry.
• Health - following the
divestment programme completed in the previous year, the segment
now focuses on providing health products to the global aquaculture
market.
For completeness, corporate and
inter-segment sales are also shown. Corporate sales represent
revenues earned from recharging
certain central costs to the
operating business areas, together with unallocated central
costs.
Measurement of operating segment profit or
loss
Inter-segment sales are priced
along the same lines as sales to external customers, with an
appropriate discount being applied
to encourage use of Group
resources at a rate acceptable to local tax authorities. This
policy was applied consistently throughout the current and prior
period.
Year
ended 30
September 2024
|
Genetics
£000
|
Advanced Nutrition
£000
|
Health
£000
|
Corporate
£000
|
Inter-segment
sales
£000
|
Total
£000
|
Revenue
|
57,385
|
75,918
|
14,525
|
4,040
|
(4,142)
|
147,726
|
Cost of sales
|
(31,006)
|
(39,177)
|
(7,251)
|
-
|
85
|
(77,349)
|
Gross profit / (loss)
|
26,379
|
36,741
|
7,274
|
4,040
|
(4,057)
|
70,377
|
Research and development costs
|
(3,276)
|
(2,328)
|
(115)
|
-
|
-
|
(5,719)
|
Operating costs
|
(9,563)
|
(20,040)
|
(5,104)
|
(6,676)
|
4,057
|
(37,326)
|
Share of profit of equity-accounted investees, net of tax
|
1,288
|
-
|
-
|
-
|
-
|
1,288
|
Adjusted EBITDA
|
14,828
|
14,373
|
2,055
|
(2,636)
|
-
|
28,620
|
Exceptional - restructuring/acquisition related items
|
(1,800)
|
(290)
|
(642)
|
(4,649)
|
-
|
(7,381)
|
EBITDA
|
13,028
|
14,083
|
1,413
|
(7,285)
|
-
|
21,239
|
Depreciation and impairment
|
(5,371)
|
(2,755)
|
(8,257)
|
63
|
-
|
(16,320)
|
Amortisation and impairment
|
(1,638)
|
(15,863)
|
(15,025)
|
(3)
|
-
|
(32,529)
|
Operating profit /
(loss)
|
6,019
|
(4,535)
|
(21,869)
|
(7,225)
|
-
|
(27,610)
|
Finance cost
|
|
|
|
|
|
(15,182)
|
Finance income
|
|
|
|
|
|
4,167
|
Loss before tax
|
(38,625)
|
Year
ended 30
September 2023
|
Genetics
£000
|
Advanced
Nutrition
£000
|
Health
£000
|
Corporate
£000
|
Inter-segment
sales
£000
|
Total
£000
|
Revenue
|
65,791
|
78,503
|
25,514
|
5,747
|
(5,811)
|
169,744
|
Cost of sales
|
(35,876)
|
(34,704)
|
(13,173)
|
-
|
54
|
(83,699)
|
Gross profit / (loss)
|
29,915
|
43,799
|
12,341
|
5,747
|
(5,757)
|
86,045
|
Research and development costs
|
(3,778)
|
(2,071)
|
(279)
|
-
|
-
|
(6,128)
|
Operating costs
|
(11,696)
|
(23,354)
|
(7,290)
|
(9,064)
|
5,757
|
(45,647)
|
Share of profit of equity-accounted
investees, net of tax
|
(32)
|
-
|
-
|
-
|
-
|
(32)
|
Adjusted EBITDA
|
14,409
|
18,374
|
4,772
|
(3,317)
|
-
|
34,238
|
Exceptional - restructuring/acquisition
related items
|
(3,913)
|
(920)
|
(509)
|
(2,475)
|
-
|
(7,817)
|
EBITDA
|
10,496
|
17,454
|
4,263
|
(5,792)
|
-
|
26,421
|
Depreciation and impairment
|
(4,703)
|
(2,437)
|
(11,559)
|
(14)
|
-
|
(18,713)
|
Amortisation and impairment
|
(1,894)
|
(14,269)
|
(2,329)
|
(3)
|
-
|
(18,495)
|
Operating profit /
(loss)
|
3,899
|
748
|
(9,625)
|
(5,809)
|
-
|
(10,787)
|
Finance cost
|
|
|
|
|
|
(15,082)
|
Finance income
|
|
|
|
|
|
7,670
|
Loss before tax
|
|
|
|
|
|
(18,199)
|
Reconciliation of segmental information to IFRS measures -
Revenue and Loss before tax
Revenue
|
2024
£000
|
2023
Restated
£000
|
Total Revenue per segmental
information
|
|
147,726
|
169,744
|
Less: revenue from discontinued operations
|
5
|
(57,361)
|
(65,781)
|
Consolidated revenue
|
90,365
|
103,963
|
Loss before tax
|
2024
£000
|
2023
Restated
£000
|
Loss before
tax per
segmental information
|
|
(38,625)
|
(18,199)
|
Less: loss before tax from discontinued
operations
|
5
|
(7,300)
|
(6,500)
|
Consolidated loss before
tax
|
(45,925)
|
(24,699)
|
Non-current assets by location of
assets
|
2024
£000
|
2023
£000
|
Belgium
|
115,154
|
144,344
|
Norway
|
-
|
74,541
|
UK
|
880
|
29,690
|
Iceland
|
-
|
37,631
|
Rest of
Europe
|
1,916
|
1,017
|
Rest of
world
|
14,051
|
34,047
|
|
132,001
|
321,270
|
3. Net finance costs
|
2024
£000
|
2023
Restated
£000
|
Interest received
on bank deposits
|
44
|
250
|
Foreign exchange gains on financing activities
|
-
|
158
|
Foreign exchange gains on operating activities
|
3,739
|
3,593
|
Cash flow hedges - ineffective portion
of changes in fair value
|
-
|
2,176
|
Finance income
|
3,783
|
6,177
|
Leases interest
|
(518)
|
(1,009)
|
Cash flow hedges - ineffective portion
of changes in fair value
|
(243)
|
-
|
Foreign exchange losses on operating activities
|
(4,954)
|
(4,547)
|
Amortisation of capitalised borrowing
fees
|
(967)
|
(565)
|
Interest expense on financial liabilities measured
at amortised
cost
|
(7,527)
|
(7,220)
|
Finance costs
|
(14,209)
|
(13,342)
|
Net finance costs recognised
in profit or loss
|
(10,426)
|
(7,165)
|
4. Exceptional items - restructuring,
acquisition and disposal related items
Items that are material because of
their nature, non-recurring or whose significance is sufficient to
warrant separate disclosure and identification within the
Consolidated Financial Statements are referred to as exceptional
items. The separate reporting of exceptional items helps to provide
an understanding of the Group's underlying performance.
|
2024
£000
|
2023
Restated
£000
|
Acquisition related items
|
158
|
652
|
Exceptional restructuring costs
|
5,682
|
872
|
Disposal related items
|
(259)
|
(218)
|
Costs associated with the Oslo listing
|
-
|
2,598
|
Total exceptional
items
|
5,581
|
3,904
|
Acquisition related items comprise
fees incurred in both 2024 and 2023 in connection with an aborted
acquisition.
Exceptional restructuring costs
include £4,447,000 (2023: £nil) relating to the formal review of
the Company's strategic options as announced earlier in the year.
The other exceptional restructuring costs of £1,235,000 (2023:
£872,000) relate to redundancies and dilapidations provisions
arising from restructuring Health, Nutrition and Corporate business
areas.
Disposal related items relate to
income from asset disposals from Health businesses discontinued in
earlier years.
In 2023, exceptional restructuring
costs included £2,598,000 of legal and professional costs in
relation to preparing for listing the
Group on the Oslo stock
exchange.
5. Discontinued
operations
On 22 January 2024, the Board
announced the decision to undertake a formal review of the Group's
strategic options including the exploration of a potential sale of
the Group as a whole or of one or more business units, should any
attractive offers be made by potential bidders. As at 30 September,
the Board assessed that a deal for the sale of the Genetics
business area was reaching an advanced stage and that a sale of the
business area was highly probable. The circumstances at the year
end were such that the conditions outlined within IFRS 5
Non-current Assets Held for Sale and Discontinued Operations for
treatment as 'held for sale' and 'discontinued operations' were
met, and this has been reflected in the financial
statements.
In the prior year, the Group
divested its Tilapia business, which was also in the Genetics
business area, for consideration of USD 1 in a management buy out.
Consequently, these operations were already classified as
discontinued in the prior year.
Summary of restatement of FY23 results as reported in FY23
financial statements
|
Revenue
£000
|
Adjusted EBITDA
£000
|
Loss from
continuing operations
£000
|
(Loss) / profit from discontinued operations
£000
|
As
stated in
financial year
2023 financial
statements
|
169,476
|
35,492
|
(16,059)
|
(5,505)
|
Reclassified in financial year 2024
|
(65,513)
|
(18,511)
|
(7,417)
|
7,417
|
As
stated in
financial year
2024 financial
statements
|
103,963
|
16,981
|
(23,476)
|
1,912
|
|
2024*
£000
|
2023*
Restated
£000
|
Revenue
|
57,361
|
65,781
|
Cost of sales
|
(30,931)
|
(35,820)
|
Gross profit
|
26,430
|
29,961
|
Research and development costs
|
(3,276)
|
(3,778)
|
Other operating costs
|
(7,744)
|
(8,894)
|
Share of
loss of
equity-accounted investees, net of tax
|
1,288
|
(32)
|
Adjusted EBITDA
|
16,698
|
17,257
|
Exceptional loss on disposal
|
(1,800)
|
(3,913)
|
EBITDA
|
14,898
|
13,344
|
Depreciation and impairment
|
(5,371)
|
(4,703)
|
Amortisation and impairment
|
(1,638)
|
(1,894)
|
Operating profit / Profit
before taxation
|
7,889
|
6,747
|
Net finance costs
|
(589)
|
(247)
|
Profit before taxation
|
7,300
|
6,500
|
Tax on profit
|
(2,141)
|
(4,588)
|
Profit from discontinued
operations
|
5,159
|
1,912
|
* While all of the discontinued
operations relate to the entire Genetics business area, the results
above exclude £1.9m of intercompany recharges included within the
Genetics segment in Note 2, which are eliminated within continuing
activities.
Exceptional items within discontinued
operations
|
2024
£000
|
2023
Restated
£000
|
Exceptional restructuring costs
|
965
|
-
|
Other costs
|
835
|
-
|
Loss on
disposal of
trade and
assets
|
-
|
3,774
|
Other costs
relating to
disposals
|
-
|
139
|
Total exceptional loss on
disposal
|
1,800
|
3,913
|
Exceptional costs included in
discontinued operations relating to Genetics include certain costs
following the closure of the tilapia operations in FY23 (£0.4m),
restructuring costs in relation to the shrimp genetics operations
(£0.5m) and costs incurred in relation to uninsured culling of
broodstock and clean-up costs after two separate isolated ISA
incidents (£0.8m).
Cash flows from discontinued operations
|
2024
£000
|
2023
Restated
£000
|
Net cash
flow from
operating activities
|
4,489
|
11,648
|
Net cash flow from
investing activities
|
(1,776)
|
(11,416)
|
Net cash flow from financing activities
|
(5,838)
|
(2,401)
|
Net cash flow from
discontinued operations
|
(3,125)
|
(2,169)
|
Results from discontinued operations by
segment
The results from discontinued
operations relate solely to the Genetics operating
segment.
Impact on the Group Consolidated Income Statement for the
year ended 30 September 2024
|
2024
Continuing
£000
|
2024
Discontinued
£000
|
2024
Total
£000
|
Revenue
|
90,365
|
57,361
|
147,726
|
Cost of sales
|
(46,418)
|
(30,931)
|
(77,349)
|
Gross
profit
|
43,947
|
26,430
|
70,377
|
Research and development costs
|
(2,443)
|
(3,276)
|
(5,719)
|
Other operating costs
|
(29,582)
|
(7,744)
|
(37,326)
|
Share of
profit of
equity-accounted investees, net of tax
|
-
|
1,288
|
1,288
|
Adjusted
EBITDA
|
11,922
|
16,698
|
28,620
|
Exceptional - restructuring/acquisition
related items
|
(5,581)
|
(1,800)
|
(7,381)
|
EBITDA
|
6,341
|
14,898
|
21,239
|
Depreciation and impairment
|
(10,949)
|
(5,371)
|
(16,320)
|
Amortisation and impairment
|
(30,891)
|
(1,638)
|
(32,529)
|
Operating (loss)/profit
|
(35,499)
|
7,889
|
(27,610)
|
Net finance costs
|
(10,426)
|
(589)
|
(11,015)
|
(Loss)/profit before
taxation
|
(45,925)
|
7,300
|
(38,625)
|
Tax on loss
|
1,646
|
(2,141)
|
(495)
|
(Loss)/profit after tax for
the financial period
|
(44,279)
|
5,159
|
(39,120)
|
Impact on the Group Consolidated Income Statement for the
year ended 30 September 2023
|
2023
Continuing
£000
|
2023
Discontinued
£000
|
2023
Total
£000
|
Revenue
|
103,963
|
65,781
|
169,744
|
Cost of sales
|
(47,879)
|
(35,820)
|
(83,699)
|
Gross
profit
|
56,084
|
29,961
|
86,045
|
Research and development costs
|
(2,350)
|
(3,778)
|
(6,128)
|
Other operating costs
|
(36,753)
|
(8,894)
|
(45,647)
|
Share of
profit of
equity-accounted investees, net of tax
|
-
|
(32)
|
(32)
|
Adjusted
EBITDA
|
16,981
|
17,257
|
34,238
|
Exceptional - restructuring/acquisition
related items
|
(3,904)
|
(3,913)
|
(7,817)
|
EBITDA
|
13,077
|
13,344
|
26,421
|
Depreciation and impairment
|
(14,010)
|
(4,703)
|
(18,713)
|
Amortisation and impairment
|
(16,601)
|
(1,894)
|
(18,495)
|
Operating (loss)/profit
|
(17,534)
|
6,747
|
(10,787)
|
Net finance costs
|
(7,165)
|
(247)
|
(7,412)
|
(Loss)/profit before
taxation
|
(24,699)
|
6,500
|
(18,199)
|
Tax on loss
|
1,223
|
(4,588)
|
(3,365)
|
(Loss)/profit after tax for
the financial period
|
(23,476)
|
1,912
|
(21,564)
|
Effects of business disposals on the financial position of
the Group
On 30 September, the tilapia
businesses of a Group's subsidiary was disposed of for
consideration of USD 1. The assets sold are
highlighted in the table
below.
|
Tilapia
£000
|
Assets
|
|
Property, plant and equipment
(including Right of use assets)
|
738
|
Intangible assets
|
3,036
|
Net assets and liabilities
|
3,774
|
Total consideration
|
-
|
Consideration received in
cash
|
-
|
Cash and cash equivalents disposed
of
|
-
|
Net cash inflow/(outflow)
|
-
|
6. Loss per share
Basic loss per share is calculated
by dividing the profit or loss attributable to ordinary equity
holders of the Company by the weighted average number of ordinary
shares in issue during the period.
|
2024
|
2023
|
Continuing
|
Discontinued
|
Total
|
Continuing
|
Discontinued
|
Total
|
Loss attributable to equity
holders of the parent (£000)
|
(44,279)
|
4,815
|
(39,464)
|
(23,476)
|
330
|
(23,145)
|
Weighted average number of shares
in issue (thousands)
|
|
|
739,575
|
|
|
731,935
|
Basic loss per share
(pence)
|
(5.99)
|
0.65
|
(5.34)
|
(3.21)
|
0.05
|
(3.16)
|
Diluted loss per share is
calculated by adjusting the weighted average number of ordinary
shares outstanding to assume conversion of all dilutive potential
ordinary shares. This is done by calculating the number of shares
that could have been acquired at fair value (determined as the
average market price of the Company's shares for the period) based
on the monetary value of the subscription rights attached to
outstanding share options and warrants. The number of shares
calculated above is compared with the number of shares that would
have been issued assuming the exercise of the share options and
warrants.
Therefore, the Company is required
to adjust the earnings per share calculation in relation to the
share options that are in issue under the Company's share-based
incentive schemes, and outstanding warrants. However, as any
potential ordinary shares would be anti-dilutive due to losses
being made there is no difference between Basic loss per share and
Diluted loss per share for any of the periods being
reported.
A total of 13,656,055 (2023:
8,948,132) potential ordinary shares have not been included within
the calculation of statutory diluted loss per share for the year as
they are anti-dilutive and reduce the loss per share. However,
these potential ordinary shares could dilute earnings per share in
the future. The diluted and basic loss per share are the same for
both continuing and discontinued.
7. Property, plant and
equipment
Group
|
Freehold Land and
Buildings
£000
|
Assets in the course of
construction
£000
|
Long-Term Leasehold
Property
Improvements
£000
|
Plant and
Machinery
£000
|
Office Equipment and
Fixtures
£000
|
Total
£000
|
|
Cost
|
|
|
|
|
|
|
|
Balance at
1 October
2022
|
69,003
|
2,264
|
7,136
|
39,166
|
3,138
|
120,707
|
|
Additions
|
2,164
|
560
|
28
|
2,662
|
539
|
5,953
|
|
On
acquisition
|
-
|
-
|
-
|
315
|
-
|
315
|
|
Reclassification
|
56
|
(106)
|
-
|
50
|
-
|
-
|
|
Increase/(decrease) through transfers from assets in the course of construction
|
877
|
(1,556)
|
-
|
679
|
-
|
-
|
|
Exchange differences
|
(4,446)
|
(53)
|
(344)
|
(1,670)
|
(328)
|
(6,841)
|
|
Transfer to assets held for resale
|
(1,392)
|
-
|
-
|
-
|
-
|
(1,392)
|
|
Transfer to inventory
|
-
|
-
|
-
|
94
|
-
|
94
|
|
Disposals
|
(81)
|
-
|
(1,575)
|
(2,121)
|
(58)
|
(3,835)
|
|
Balance at
1 October
2023
|
66,181
|
1,109
|
5,245
|
39,175
|
3,291
|
115,001
|
|
Additions
|
1,291
|
546
|
-
|
2,256
|
249
|
4,342
|
|
Increase/(decrease) through
transfers from
assets in the course
of construction
|
632
|
(842)
|
-
|
231
|
(21)
|
-
|
|
Exchange differences
|
(4,845)
|
(50)
|
(179)
|
(1,147)
|
(203)
|
(6,424)
|
|
Transfer to assets held for resale
|
(55,947)
|
(522)
|
(1,964)
|
(11,657)
|
(2,258)
|
(72,348)
|
|
Disposals
|
(40)
|
-
|
(3,102)
|
(9,803)
|
(263)
|
(13,208)
|
|
Balance at 30 September
2024
|
7,272
|
241
|
-
|
19,055
|
795
|
27,363
|
|
|
Accumulated Depreciation
|
|
|
|
|
|
|
|
Balance at
1 October
2022
|
10,924
|
-
|
5,176
|
21,315
|
1,392
|
38,807
|
|
Depreciation charge
for the
year
|
2,266
|
-
|
79
|
5,513
|
595
|
8,453
|
|
Transfer to assets held for resale
|
(542)
|
-
|
-
|
-
|
-
|
(542)
|
|
Exchange differences
|
(908)
|
-
|
(189)
|
(810)
|
(214)
|
(2,121)
|
|
Disposals
|
(81)
|
-
|
(1,575)
|
(1,323)
|
(28)
|
(3,007)
|
Balance at
1 October
2023
|
11,659
|
-
|
3,491
|
24,695
|
1,745
|
41,590
|
|
Depreciation charge
for the
year
|
2,122
|
-
|
138
|
4,194
|
422
|
6,876
|
|
Impairment charge for the year
|
-
|
-
|
-
|
1,893
|
-
|
1,893
|
|
Transfer to assets held for resale
|
(10,150)
|
-
|
(470)
|
(6,097)
|
(1,536)
|
(18,253)
|
|
Exchange differences
|
(993)
|
-
|
(36)
|
(586)
|
(124)
|
(1,739)
|
|
Disposals
|
-
|
-
|
(3,123)
|
(9,707)
|
(281)
|
(13,111)
|
|
Balance at 30 September
2024
|
2,638
|
-
|
-
|
14,392
|
226
|
17,256
|
|
Net book value
|
|
|
At 30 September 2024
|
4,634
|
241
|
-
|
4,663
|
569
|
10,107
|
|
At
30 September
2023
|
54,522
|
1,109
|
1,754
|
14,480
|
1,546
|
73,411
|
|
At
1 October
2022
|
58,079
|
2,264
|
1,960
|
17,851
|
1,746
|
81,900
|
|
|
|
|
|
|
|
|
|
|
|
During the year, the business made
the decision to pause operations on the Health business area's new
sea lice treatment (Ectosan® Vet/ CleanTreat®) until a more
suitable deployment platform can be found. As a result, the
capitalised plant and machinery costs relating to Ectosan® Vet/
CleanTreat® of £1,893,000 were impaired to nil.
Reconciliation of depreciation and impairment to income
statement
Note
|
2024
£000
|
2023
£000
|
Depreciation on property, plant and
equipment
|
|
(6,876)
|
(8,453)
|
Impairment of property, plant and
equipment
|
|
(1,893)
|
-
|
Impairment of assets held for sale
|
|
(550)
|
-
|
Depreciation on continuing right of use
assets
|
8
|
(5,221)
|
(9,221)
|
Depreciation on discontinued right of use
assets
|
8
|
(1,767)
|
(1,039)
|
Impairment on continuing right of use
assets
|
8
|
(13)
|
-
|
Total per cash flow
|
(16,320)
|
(18,713)
|
Less: depreciation and impairment on discontinued
|
5
|
5,371
|
4,703
|
Total depreciation and
impairment per income statement
|
(10,949)
|
(14,010)
|
8. Leases
Group
Right-of-use
assets
|
2024
£000
|
2023
£000
|
Leasehold property
|
8,996
|
9,213
|
Plant and machinery
|
2,896
|
10,585
|
Office equipment and fixtures
|
3
|
6
|
Transferred to held for
sale
|
(7,843)
|
-
|
|
4,052
|
19,804
|
Lease
liabilities
|
2024
£000
|
2023
£000
|
Current
|
4,223
|
11,567
|
Non-current
|
6,657
|
8,293
|
Transferred to held for
sale
|
(7,254)
|
-
|
|
3,626
|
19,860
|
Depreciation charge on right-of-use assets
|
2024
£000
|
2023
£000
|
Leasehold property
|
2,235
|
1,210
|
Plant and machinery
|
4,750
|
9,038
|
Office equipment and
fixtures
|
3
|
12
|
|
6,988
|
10,260
|
Included within the depreciation
charge above is £1,767,000 (2023: £1,009,000) of charge relating to
assets that were transferred to held for sale.
Additional
information
|
2024
£000
|
2023
£000
|
Additions to right-of-use assets
|
2,141
|
2,120
|
Modifications to right-of-use assets
|
(4,781)
|
1,697
|
Impairment of leasehold property right-of-use asset
|
(13)
|
-
|
Interest expense continuing
|
518
|
1,654
|
Interest expense discontinuing
|
803
|
-
|
Expense relating to short-term leases
|
212
|
237
|
Expense relating to low-value leases
|
25
|
20
|
Total cash outflow for leases
|
8,121
|
9,438
|
Within the year, the two largest
leases, the FS Aquarius vessel and the FS Pegasus vessel, both
within Benchmark Animal Health Limited, came to an end.
9. Intangible assets
Group
|
Websites
|
Goodwill
|
Patents and Trademarks
|
Intellectual Property
|
Customer
Lists
|
Contracts
|
Licences
|
Genetics
|
Development
costs
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
Cost or valuation
|
|
|
|
|
|
|
|
|
|
|
Balance at
1 October 2022
|
447
|
164,674
|
452
|
160,407
|
6,378
|
6,575
|
40,320
|
23,235
|
31,222
|
433,710
|
Additions - externally acquired
|
80
|
1
|
115
|
-
|
-
|
-
|
-
|
-
|
-
|
196
|
Additions - internally developed
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
632
|
632
|
Disposals
|
-
|
(3,036)
|
(21)
|
-
|
-
|
-
|
(150)
|
-
|
-
|
(3,207)
|
Reclassification to assets held for resale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Exchange
differences
|
(15)
|
(13,682)
|
(1)
|
(13,737)
|
(559)
|
(70)
|
(3,186)
|
(1,267)
|
(982)
|
(33,499)
|
Balance at
1 October 2023
|
512
|
147,957
|
545
|
146,670
|
5,819
|
6,505
|
36,984
|
21,968
|
30,872
|
397,832
|
Additions - externally acquired
|
149
|
-
|
104
|
15
|
-
|
-
|
-
|
-
|
-
|
268
|
Additions - internally developed
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
149
|
149
|
Disposals
|
-
|
(889)
|
-
|
-
|
-
|
(1,565)
|
(2,425)
|
(327)
|
-
|
(5,206)
|
Increase through transfers from PPE
|
74
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74
|
Reclassification to
assets held
for resale
|
(692)
|
(20,824)
|
(599)
|
(2,531)
|
-
|
(4,868)
|
(2,447)
|
(19,924)
|
(5,900)
|
(57,785)
|
Exchange
differences
|
(43)
|
(12,929)
|
(4)
|
(12,772)
|
(520)
|
(72)
|
(2,982)
|
(1,717)
|
(925)
|
(31,964)
|
Balance at 30 September
2024
|
-
|
113,315
|
46
|
131,382
|
5,299
|
-
|
29,130
|
-
|
24,196
|
303,368
|
Accumulated amortization and impairment
|
|
|
|
|
|
|
|
|
|
|
Balance at
1 October 2022
|
143
|
49,950
|
206
|
104,386
|
1,656
|
6,293
|
16,943
|
4,886
|
3,983
|
188,446
|
Amortisation charge for the period
|
85
|
-
|
91
|
12,605
|
222
|
94
|
1,818
|
606
|
2,437
|
17,958
|
Impairment
|
-
|
1
|
-
|
61
|
-
|
-
|
476
|
-
|
-
|
538
|
Disposals
|
-
|
-
|
(21)
|
-
|
-
|
-
|
(150)
|
-
|
-
|
(171)
|
Exchange
differences
|
(4)
|
(4,484)
|
(2)
|
(8,868)
|
(143)
|
(52)
|
(1,177)
|
(253)
|
(33)
|
(15,016)
|
Balance at
1 October 2023
|
224
|
45,467
|
274
|
108,184
|
1,735
|
6,335
|
17,910
|
5,239
|
6,387
|
191,755
|
Amortisation charge
for the period
|
119
|
-
|
112
|
11,701
|
215
|
89
|
1,489
|
581
|
2,889
|
17,195
|
Impairment
|
30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,304
|
15,334
|
Disposals
|
-
|
(889)
|
-
|
2
|
-
|
(1,565)
|
(2,425)
|
(297)
|
-
|
(5,174)
|
Increase through transfers from PPE
|
23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
Reclassification to
assets held for
resale
|
(375)
|
(1)
|
(360)
|
(477)
|
-
|
(4,796)
|
(2,405)
|
(5,087)
|
(1,524)
|
(15,025)
|
Exchange
differences
|
(21)
|
(4,035)
|
(2)
|
(10,043)
|
(166)
|
(63)
|
(1,351)
|
(436)
|
(150)
|
(16,267)
|
Balance at 30 September
2024
|
-
|
40,542
|
24
|
109,367
|
1,784
|
-
|
13,218
|
-
|
22,906
|
187,841
|
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
At 30 September 2024
|
-
|
72,773
|
22
|
22,015
|
3,515
|
-
|
15,912
|
-
|
1,290
|
115,527
|
At 30
September 2023
|
288
|
102,490
|
271
|
38,486
|
4,084
|
170
|
19,074
|
16,729
|
24,485
|
206,077
|
At 1
October 2022
|
304
|
114,724
|
246
|
56,021
|
4,722
|
282
|
23,377
|
18,349
|
27,239
|
245,264
|
During the year, the business made
the decision to pause operations on the Health business area's new
sea lice treatment (Ectosan® Vet/ CleanTreat®) until a more
suitable deployment platform can be found. As a result, the
capitalised development costs relating to Ectosan® Vet/ CleanTreat®
of £13,305,000 were impaired to nil.
Due to a lack of cohesive results,
the Nutrition business area ceased development on an Artemia
replacement for shrimp, resulting in capitalised costs of
£1,999,000 being impaired to nil.
The table below provides further
detail of intangibles and their remaining amortisation
period.
Description
|
Category
|
NBV 2024
£000
|
NBV 2024
£000
|
Remaining life
2024
|
Acquisition of INVE in
2015
|
|
|
|
|
Goodwill
|
Goodwill
|
72,773
|
79,909
|
-
|
Harvesting rights
|
Licences
|
15,914
|
19,029
|
11
|
Product technology
|
Intellectual property
|
-
|
-
|
|
Product rights
|
Intellectual property
|
12,590
|
24,880
|
1
|
Brand names
|
Intellectual property
|
9,154
|
10,945
|
11
|
In-process R&D
|
Intellectual property
|
271
|
535
|
1
|
Customer relationships
|
Customer lists
|
3,515
|
4,085
|
17
|
Total relating to acquisition
of INVE
|
114,217
|
139,383
|
|
Acquisition of Salmobreed AS
(Now part of Benchmark Genetics Norway AS) in
2014*
|
|
|
|
|
Goodwill
|
Goodwill
|
-
|
6,063
|
-
|
Genetic material and breeding nuclei
|
Genetics
|
-
|
8,926
|
-
|
Total relating to acquisition
of Salmobreed AS
|
-
|
14,989
|
|
Acquisition of Stofnfiskur
(Now Benchmark Genetics Iceland) in 2014*
|
|
|
|
|
Goodwill
|
Goodwill
|
-
|
11,999
|
-
|
Genetic material and breeding nuclei
|
Genetics
|
-
|
7,598
|
-
|
Total relating to acquisition
of Stofnfiskur
|
-
|
19,597
|
|
Acquisition of Akvaforsk
Genetics Center AS
|
|
|
|
|
(Now part of Benchmark
Genetics Norway AS) in 2015*
|
|
|
|
|
Goodwill
|
Goodwill
|
-
|
4,520
|
-
|
Licences
|
Licences
|
-
|
-
|
-
|
Contracts
|
Contracts
|
-
|
170
|
-
|
Total relating to acquisition
of Akvaforsk Genetics Center AS
|
-
|
4,690
|
|
Capitalised development
costs
|
|
|
|
|
Ectosan®Vet/CleanTreat®
|
Development costs
|
-
|
14,048
|
-
|
Live food alternative diets
|
Development costs
|
1,085
|
3,879
|
3
|
SPR
Shrimp*
|
Development costs
|
-
|
5,453
|
-
|
Total capitalised development
costs
|
1,085
|
23,380
|
|
Other purchased material
intangible assets*
|
Intellectual Property
|
-
|
1,408
|
|
Total relating to other
purchased intangible assets*
|
-
|
1,408
|
|
Other individually immaterial
goodwill and intangibles*
|
225
|
2,630
|
|
Total net book value at 30
September
|
115,527
|
206,077
|
|
* These assets were transferred to
assets held for sale following the decision to sell the Genetics
business area.
Reconciliation of amortisation and
impairment to income statement
|
|
2024
£000
|
2023
£000
|
Amortisation per intangibles note
|
|
(17,195)
|
(17,957)
|
Impairment per intangibles note
|
|
(15,334)
|
(538)
|
Total per cash flow
|
|
(32,529)
|
(18,495)
|
Less: amortisation and impairment on discontinued
|
5
|
1,638
|
1,894
|
Total amortisation and
impairment per income statement
|
|
(30,891)
|
(16,601)
|
10. Impairment testing of goodwill and other intangible
assets
The Group tests goodwill and other
intangibles not yet ready for use annually for impairment, or more
frequently if there are indications that goodwill or the other
intangible assets might be impaired. Goodwill acquired in a
business combination is allocated, at acquisition, to the cash
generating units (CGUs) that are expected to benefit from the
business combination. The only intangible assets not yet ready for
use are generally the capitalised development costs on internally
developed products. The development costs included in the table
below represents only those that are not yet ready for
use.
Due to the interdependence of the
operations within each of the business areas and the way in which
they are managed, management have determined the CGUs are the
business areas themselves - Health, Genetics and Advanced
Nutrition. These are the smallest groups of assets that
independently generate cashflows and whose cashflows are largely
independent of those generated by other assets. Goodwill and
capitalised development costs arise across the Group, and are
allocated specifically against the CGUs as follows:
|
Health
2024
£000
|
Advanced Nutrition
2024
£000
|
Total 2024
£000
|
INVE Aquaculture Group - Goodwill
|
-
|
72,773
|
72,773
|
Development costs
|
206
|
-
|
206
|
The above table is after the
transfer of £23,127,000 of Goodwill within the Genetics business
area into Assets Held for Sale (see Note 13).
|
Genetics 2023
£000
|
Health
2023
£000
|
Advanced Nutrition 2023
£000
|
Total
2023
£000
|
Benchmark Genetics AS
|
6,062
|
-
|
-
|
6,062
|
Benchmark Genetics Iceland HF (Previously Stofnfiskur
HF)
|
11,999
|
-
|
-
|
11,999
|
Akvaforsk Genetic Center*
|
4,520
|
-
|
-
|
4,520
|
INVE Aquaculture Group
|
-
|
-
|
79,909
|
79,909
|
Goodwill
|
22,581
|
-
|
79,909
|
102,490
|
Development costs
|
-
|
206
|
3,879
|
4,085
|
* Includes goodwill arising from
the joint acquisition of Akvaforsk Genetics Center AS (which was
transferred into Benchmark Genetics Norway AS) and Benchmark
Genetics USA Inc (formerly Akvaforsk Genetics Center
Inc).
The impairment calculations used
Board approved cash flow projections from four-year business plans
based on actual operating results and current forecasts as a base,
including any costs in relation to the Group's climate change
strategy and climate change factors which have been considered when
setting the long-term growth rates. The pre-tax cash flows that
these projections produced were discounted at pre-tax discount
rates based on the Group's beta adjusted cost of capital, further
adjusted to reflect management's assessment of specific risks
related to the markets and other factors pertaining to each CGU.
Specific assumptions used are as follows:
Advanced Nutrition
In assessing whether the Advanced
Nutrition CGU is impaired, the carrying value of the Advanced
Nutrition CGU was compared to its recoverable amount, being the
higher of its value in use and its fair value less cost to sell, in
accordance with IAS36. Before testing was performed, an impairment
charge of £2.0m was made to capitalised development costs for
products no longer expected to be commercialised in the short
term.
Historically a value in use
calculation has been used to determine the recoverable amount for
the Advanced Nutrition CGU, however given the Strategic Review
undertaken during the year and which concluded after the year end,
consideration has been given to changes to the corporate cost base
arising from restructuring activities that would occur following
the highly probable sale of the Genetics CGU, consistent with a
market participant's view, and the subsequent reduction in the
amount of corporate costs that would be allocated to the Advanced
Nutrition CGU.
Under IAS 36, the estimates of
future cash flows in the value in use calculation should not
include cashflows that are expected to arise from a future
restructuring exercise, or from improvement or enhancement of the
assets, to which an entity is not yet
committed at the balance sheet
date. Given the Genetics CGU was classified as held for sale as at
the balance sheet date, and that it was announced that a sale has
been agreed for this CGU on 25 November 2024, the value in use
calculation for the Advanced Nutrition CGU included an increased
allocation of the existing corporate cost base.
Management have therefore assessed
the recoverability of the Advanced Nutrition CGU using the
alternative fair value less cost to sell methodology. The fair
value less cost to sell methodology considers the valuation from a
'market participant' perspective. Deriving a market participant
valuation can either be determined through a multiple of earnings
methodology or through using a discounted cash flow model from the
perspective of a market participant i.e. a buyer transacting in the
principal market for an asset of this type. Management have chosen
to use the discounted cash flow methodology.
Management have used the approved
2024 four-year Business Plan, which includes any costs in relation
to the Group's climate change strategy and climate change factors
considered when setting the long-term growth rates, as the base of
the discounted cash flows in the fair value less cost to sell model
and have then considered their assumptions in the context of
information that would be available to a market participant. The
key assumptions in the impairment assessment are:
Expected revenue
growth:
Forecast revenue growth is based
on the approved four-year Board business plan, which was adjusted
to reflect a market participant view over five years to create a
five-year plan for FY25-29. The key assumptions underlying this
plan include the economic impact of the current market view of
growth rates across the three segments (Artemia, Diets and Health)
based on market analysis reports as well as revenue growth from
commercial initiatives designed to grow market share in the Diets
and Health segments. In the
fair value less cost to sell
model, an overlay has been applied to the business plan to remove
the growth associated with planned initiatives to grow market share
in the Diets and Health segments to reflect both the risk
associated with achieving this growth and reflecting that a market
participants view would be aligned with the current market view of
growth rates across the three segments. CAGR of revenue of 7.5% is
implied in the fair value less cost to sell model. In the prior
year, the revenue growth assumption used in the value in use model
was aligned to the Board approved business plan, and the CAGR
implied in this model was 12%.
Discount rates:
The discount rate is based on the
Advanced Nutrition CGU specific pre tax discount rate of 16.1%
(2023: 16.4%). As the post-tax WACC was produced from the capital
asset pricing model (CAPM), this was applied to post-tax cash
flows. The pre-tax WACC was then determined separately from the
post-tax WACC by removing the impact of the tax charge from the
cash flows.
Long term growth rate:
A long-term growth rate of 3.5%
(2023:3.5%) has been used for cash flows subsequent to the
five-year plan period into perpetuity. This long-term growth rate
represents a consistent approach for the CGU as in both periods
this assumption has been considered by reference to the long term
growth rates predicted in market analysis reports, which are c.7.5%
(2023: c.5.0%) and are therefore considered to reflect the view
that a market participant would take.
Recoverable amount:
In accordance with IAS 36, the
recoverable amount is the higher of value in use and fair value
less cost to sell. The fair value less cost to sell methodology
resulted in calculated headroom of £18.4m.
Sensitivity to change in
assumptions:
Sensitivity analysis has been
performed on the key assumptions. The forecast growth rates
inherently include assumptions around the ongoing recovery in
global shrimp markets, and if that recovery is slower or lower than
expected, due to factors such as continued reduced end market
demand for shrimp, to the extent that the CAGR of revenue implied
over the five-year plan falls to 6.3%, an impairment charge would
be likely. Sensitivity to the discount rate was also assessed and
should the pre-tax discount rate increase to 17.4%, an impairment
charge would be likely. The sensitivity to a combination of a
movement in forecast growth rates, discount rate and long-term
growth rate was also assessed. A severe but plausible downside
sensitivity was modelled to include a reduction in the CAGR of
revenue implied over the five year plan to 6.13%, a long term
growth rate of 3.0% and an increased pre-tax discount rate of
17.0%, and under this scenario, an impairment of £15.0m would be
required.
In 2023 a value in use model was
prepared using the pre-tax cashflows from five-year projections
which were discounted using a pre-tax discount rate of 16.4%. CAGR
of revenue of 12% was implied by the five-year plan and a long-term
growth rate of 3.5% was used to extrapolate the terminal year
cashflow into perpetuity.
Health
During the year, the business made
the decision to pause operations on the business area's new sea
lice treatment (Ectosan® Vet/ CleanTreat®) until a more
commercially sensible deployment model could be adopted. A prudent
assumption was used in the forecast to exclude any future Ectosan®
Vet/CleanTreat® operations from the business plan and continue to
trade primarily using the business area's existing and
well-established sea lice treatment (Salmosan® Vet). As a result,
capitalised development costs relating to Ectosan® Vet/CleanTreat®
of £13.3m were impaired to nil.
In 2023 a value in use model was
prepared using the pre-tax cash flows from five-year projections
which were discounted using a pre-tax discount rate of 17.4%.
Revenue CAGR of 23% was implied by the five-year plan and a
long-term growth rate of 0.0% was used to extrapolate the terminal
year cash flow into perpetuity.
Genetics
Management have considered the
recoverable amount of the Genetics CGU under a fair value less cost
to sell methodology. This reflects the ongoing Strategic Review
process and the subsequent disposal of the Genetics CGU to Novo
Holdings for consideration of £260.0m (see note 13), which
indicates adequate headroom.
In 2023, a value in use model was
preparing using the pre-tax cash flows from five-year projections
which were discounted using a pre-tax discount rate of 15.7%. CAGR
of revenue of 9% was implied by the five-year plan and a long-term
growth rate of 2.5% was used to extrapolate the terminal year cash
flow into perpetuity.
11. Biological assets
Book value of biological assets recognised at fair
value
Group
|
2024
£000
|
2023
£000
|
Salmon eggs
|
-
|
10,631
|
Salmon broodstock
|
-
|
33,411
|
Salmon milt
|
-
|
796
|
Lumpfish fingerlings
|
-
|
757
|
Shrimp
|
-
|
397
|
Total biological assets 30
September
|
-
|
45,992
|
Analysed as
|
|
|
Current
|
-
|
27,586
|
Non-current
|
-
|
18,406
|
Total biological assets 30
September
|
-
|
45,992
|
Change in book value of biological assets
|
2024
£000
|
2023
£000
|
Biological
assets 1 October Increase from
production
Reduction due to sales
|
45,992
40,369
(39,421)
|
46,658
42,393
(40,583)
|
Other movements in biological assets
|
948
|
1,810
|
Foreign exchange movement before fair
value adjustment
|
(2,436)
|
(1,562)
|
Change in fair value through income statement
|
(237)
|
(103)
|
Foreign
exchange impact on fair value adjustment
|
(1,160)
|
(811)
|
Transfer to assets held for sale
|
(43,107)
|
-
|
Biological assets 30
September
|
-
|
45,992
|
Assumptions used for determining fair value of biological
assets
IAS 41 requires that biological
assets are accounted for at the estimated fair value net of selling
and harvesting costs. Fair value is measured in accordance with
IFRS 13 and is categorised into levels in the fair value
hierarchy.
The fair value inputs for salmon
eggs are categorised as level 2. The calculation of the fair value
of the salmon eggs is based upon the current seasonally adjusted
selling prices for salmon eggs less transport and incubation costs
and taking account of the market capacity. The valuation also takes
account of the mortality rates of the eggs and expected life as
sourced from internally generated data.
The fair value inputs for salmon
broodstock are categorised as level 3. The broodstock contain
generations of genetic improvements and cannot be valued purely on
the market weight of salmon. The Group does not sell its broodstock
commercially so there is no observable input in this respect.
Therefore, the calculation of the estimated fair value of salmon
broodstock is primarily based upon its main harvest output being
salmon eggs, which are priced upon the current seasonally adjusted
selling prices for the Group's salmon eggs. These prices are
reduced for harvesting costs, freight costs, incubation costs and
market capacity to arrive at the net value of broodstock. The
valuation also reflects the internally generated data to arrive at
the biomass. This includes the weight of the broodstock, the yield
that each kilogram of fish will produce and mortality rates. The
fish take four years to reach maturity, and the age and biomass of
the fish is taken into account in the fair value. Finally, the
valuation takes account of future expected sales
volumes.
Change in book value of salmon broodstock
|
2024
£000
|
2023
£000
|
Biological assets 1 October
|
33,411
|
30,501
|
Increase from production
|
26,782
|
25,494
|
Transfer to salmon eggs following harvesting
|
(25,224)
|
(22,677)
|
Foreign exchange movement before fair
value adjustment
|
(1,822)
|
(1,199)
|
Change in fair value through income statement
|
215
|
1,853
|
Foreign
exchange impact on fair value adjustment
|
(784)
|
(561)
|
Transferred to assets held for sale
|
(32,576)
|
-
|
Biological assets 30
September
|
-
|
33,411
|
Significant unobservable inputs used in the valuation of
salmon broodstock
|
2024
|
2023
|
Number of eggs valued in broodstock (m units)
|
251
|
250
|
Average selling price per egg (GBP)
|
0.123
|
0.131
|
Future costs per egg
(GBP)
|
(0.014)
|
(0.016)
|
The fair value inputs for lumpfish
fingerlings and shrimp are categorised as level 2. The calculation
of the fair value of lumpfish fingerlings and shrimp is valued on
current selling prices less transport costs. Internally generated
data is used to incorporate mortality rates and the weight of the
biomass.
The fair value inputs for salmon
milt are categorised as level 3. Where we have identified
individual salmon carrying particular traits or disease resistance,
semen (milt) can be extracted and deep-frozen using
cryopreservation techniques (the process of freezing biological
material at extreme temperatures in liquid nitrogen). The
calculation of the fair value of milt is based on production and
freezing costs and, where appropriate, an uplift to recognise the
additional selling price that can be achieved from eggs fertilised
by premium quality milt.
There is a presumption that fair
value can be measured reliably for a biological asset. However, we
sometimes face a situation where alternative estimates of fair
value are determined to be clearly unreliable (for example, where
we establish a new broodstock farm
in a new territory). In such a
case, that biological asset shall be measured at its cost less any
accumulated impairment losses. In the year, this applied to
£3,322,000 of broodstock in Chile. As at 30 September, the gross
carrying amount was £5,532,000 (2023: £5,074,000) and the
accumulated impairment losses were £2,210,000 (2023:
£3,036,000).
The valuation models by their
nature are based upon uncertain assumptions on sales prices, market
capacity, weight, mortality rates, yields and assessment of the
discounts to reflect the stages of maturity. The Group has a degree
of expertise in these assumptions but these assumptions are subject
to change. Relatively small changes in assumptions would have a
significant impact on the valuation. A 1% increase/decrease in the
assumed selling price per egg would increase/decrease the fair
value of salmon broodstock and eggs by £416,000. A 10%
increase/decrease in the biomass of salmon broodstock and the
quantity of salmon eggs valued would increase/decrease the fair
value of those biological assets by £4,159,000.
The Group is exposed to financial
risks arising from changes in the market value of the salmon eggs,
lumpfish fingerlings and shrimp broodstock that it sells. The Group
does not anticipate that prices will decline significantly in the
foreseeable future and, therefore, has not entered into derivative
or other contracts to manage the risk of a decline in the price of
its products. The Group reviews its outlook for salmon eggs,
lumpfish fingerlings and shrimp broodstock prices regularly in
considering the need for active financial risk
management.
Risk management strategy related to aquaculture
activity
The Group is exposed to the
following risks relating to its aquaculture activities. These risks
and management's strategies to mitigate them are described
below:
Regulatory and environmental risks
The nature of certain of the
Group's operating activities exposes us to certain significant
risks to the environment, such as incidents associated with
releases of chemicals or hazardous substances when conducting our
operations, which could result in liability, fines, risk to our
product permissions and reputational damage. There is a risk that
natural disasters could lead to damage to infrastructure, loss of
resources, products or containment of hazardous substances. Our
business activities could be disrupted if we do not respond, or are
perceived not to respond, in an appropriate manner to any major
crisis or if we are not able to restore or replace critical
operational capacity.
In mitigation, we have implemented
standards and requirements which govern key risk management
activities such as inspection, maintenance, testing, business
continuity and crisis response.
Biological risks
The Group is exposed to the risk of
disease within the Group's own operations and disease in the market
resulting in possible border closures. In mitigation, the
Group:
• Operates the
highest levels of biosecurity.
• Holds genetic
stock at multiple sites and increasingly sources from its own
land-based salmon breeding facilities.
• Operates
containment zones which mitigates the risk of border closures
affecting its ability to import or export.
• Has placed
increased focus on insuring its biological stock.
Outputs and quantities held
Total output of aquaculture
activity in the year was:
|
2024
|
2023
|
Salmon eggs
Lumpfish fingerlings
|
286.1m units
0.9m units
|
334.7m units
1.5m units
|
Total quantities held at 30 September
before being transferred to held for sale were:
|
2024
|
2023
|
Salmon
eggs Salmon broodstock
Lumpfish fingerlings
|
78.9m
units 1,366
tonnes
0.3m
units
|
85.6m units
1,517 tonnes
0.4m units
|
12. Trade and other receivables
Group
|
2024
£000
|
2023
£000
|
Trade receivables
|
20,628
|
27,460
|
Less: provision for impairment of trade
receivables
|
(2,237)
|
(2,612)
|
Trade receivables - net
|
18,391
|
24,848
|
Total financial assets other
than cash and cash equivalents measured at amortised cost
|
18,391
|
24,848
|
Prepayments
|
16,115
|
18,081
|
Other receivables
|
8,033
|
16,866
|
Total trade and other
receivables
|
42,539
|
59,795
|
Other receivables relate to the
following items: VAT recoverable £1,230,000 (2023: £4,353,000),
research and development expenditure tax credits and similar items
£nil (2023: £157,000), the right to receive an agreed proportion of
a key supplier's harvest*
£6,196,000 (2023: £10,173,000),
accrued income of £53,000 (2023: £1,177,000) and other amounts
receivable of £554,000 (2023: £1,006,000).
*A financial liability of
£6,196,000 (2023: £10,173,000) is recognised (within trade
payables) for the amount invoiced and remaining outstanding at the
year end in relation to the Group's contractual obligation to pay
for a specified share of the harvest of a supplier, regardless of
delivery and without recourse to the supplier. As at 30 September,
as the Group has not taken physical delivery
of the harvested product and as
the Group does not control the harvested product, an 'other
receivable' of £6,196,000 (2023:
£10,173,000) has been recorded in
relation to the Group's right to receive the product in the
future.
The fair values of trade and other
receivables measured at amortised cost are not materially different
to their carrying values. As at 30 September 2024, trade
receivables of £4,989,000 (2023: £6,313,000) were past due but not
impaired. They relate to customers with no default history. The
ageing analysis of these receivables is as follows:
|
2024
£000
|
2023
£000
|
Up
to 3 months overdue
|
4,062
|
5,480
|
3
to 6 months overdue
|
857
|
833
|
6
to 12 months overdue
|
70
|
-
|
|
4,989
|
6,313
|
Movements on the Group provision
for impairment of trade receivables are as follows:
|
2024
£000
|
2023
£000
|
At
1 October
|
2,612
|
2,748
|
Provided during the year
|
704
|
696
|
Unused provisions reversed
|
(482)
|
(600)
|
Provisions used during the year
|
(223)
|
(32)
|
Foreign exchange movements
|
(233)
|
(200)
|
Transferred to assets held for sale
|
(141)
|
-
|
At
30 September
|
2,237
|
2,612
|
The movement on the provision for
impaired receivables has been included in the operating costs line
in the Consolidated Income Statement.
Other classes of financial assets
included within trade and other receivables do not contain impaired
assets.
13. Assets and liabilities held for
sale
On 22 January 2024, the Board
announced the decision to undertake a formal review of the Group's
strategic options including the exploration of a potential sale of
the Group as a whole or of one or more business units, should any
attractive offers be made by potential bidders. As at 30 September,
the Board assessed that a deal for the sale of the Genetics
business area, on terms to which they were committed, was reaching
an advanced stage and their commitment to the sale was such that a
sale was highly probable. The circumstances at the year end were
such that the conditions outlined within IFRS 5 Non-current Assets
Held for Sale and Discontinued Operations for treatment as 'held
for sale' and 'discontinued operations' were met, and this has been
reflected in the financial statements.
In 2023, management committed to
sell certain property, plant and equipment with a market value of
£850,000 which was held within the Health business area. The
property concerned was no longer required by the business, and so
the decision was made to sell. The property was sold during the
year for £300,000 after a further impairment charge in the year of
£550,000.
Assets held
for
sale
|
Transferred to held
for
sale
2024
£000
|
Fair Value Adjustment
2024
£000
|
Total assets
transferred
2024
£000
|
Transferred to held
for
sale
2023
£000
|
Fair Value Adjustment
2023
£000
|
Total assets
transferred
2023
£000
|
Property, plant and equipment
|
54,095
|
-
|
54,095
|
850
|
-
|
850
|
Right-of-use assets
|
7,843
|
-
|
7,843
|
-
|
-
|
-
|
Intangible assets
|
42,760
|
-
|
42,760
|
-
|
-
|
-
|
Equity-accounted investees
|
2,304
|
-
|
2,304
|
-
|
-
|
-
|
Biological and agricultural assets
|
43,107
|
-
|
43,107
|
-
|
-
|
-
|
Inventories
|
502
|
-
|
502
|
-
|
-
|
-
|
Trade and other receivables
|
12,641
|
-
|
12,641
|
-
|
-
|
-
|
Total Assets held for
sale
|
163,252
|
-
|
163,252
|
850
|
-
|
850
|
Liabilities directly associated with the assets held for
sale
|
2024
£000
|
2023
£000
|
Trade and other payables
|
(11,754)
|
-
|
Loans and
borrowings
|
(22,314)
|
-
|
Corporation tax liability
|
(3,147)
|
-
|
Provisions
|
(568)
|
-
|
Deferred tax
liability
|
(8,914)
|
-
|
Total liabilities directly
associated with the assets held for sale
|
(46,697)
|
-
|
14. Trade and other
payables
Group
|
2024
£000
|
2023
£000
|
Trade payables
|
15,021
|
26,657
|
Other payables
|
2,037
|
2,213
|
Accruals
|
5,933
|
16,257
|
Other payables - tax and social security payments
|
1,870
|
2,957
|
Financial liabilities,
excluding loans and borrowings,
|
|
|
classified as financial
liabilities measured at amortised cost
|
24,861
|
48,084
|
Financial contracts
- hedging
instrument
|
6,779
|
5,683
|
Financial liabilities,
excluding loans and borrowings,
|
|
|
classified as financial
liabilities at fair value through profit or loss
|
6,779
|
5,683
|
Deferred income
|
69
|
404
|
Total trade and other
payables
|
31,709
|
54,171
|
Less: non-current portion of other payables
|
(1,607)
|
(6,842)
|
Current portion
|
30,102
|
47,329
|
Book values approximate to fair
value at 30 September 2024 and 2023.
Of the financial contracts,
£6,779,000 (2023: £6,155,000) relates to a NOKUSD floating to fixed
cross-currency interest rate swap ("CCS") and a NOK interest rate
swap ("IRS"), both of which were entered to fully match the timing
and tenure of the underlying new senior secured floating rate
listed bond issue of NOK 750m.
The floating-to-fixed NOK IRS
(notional NOK 300m) is designated a cash flow hedge where any
changes in the fair value of the swap will be taken directly to
equity within the hedging reserve and recycled to profit or loss as
the bond impacts the profit or loss.
The NOKUSD CCS (notional NOK 450m)
has been separated into two synthetic swaps; the first is a
floating-to-fixed NOKGBP interest rate swap, being a cash flow
hedge of the foreign exchange and interest rate risk on NOK
denominated debt. The fair value of this synthetic swap is posted
to the hedging reserve in equity. The second synthetic swap is a
fixed-to-fixed GBPUSD swap designated as a net investment hedge in
the USD net assets in the consolidated accounts of Benchmark
Holdings plc. The fair value of this leg is posted to the foreign
exchange translation reserve in equity.
15. Loans and borrowings
Group
Group
|
2024
£000
|
2023
£000
|
Non-current
|
|
|
2025 750m
NOK Loan
notes
|
-
|
57,604
|
Bank borrowings
|
-
|
16,799
|
Unamortised debt issue costs
|
-
|
(742)
|
Lease liabilities (Note 8)
|
2,837
|
8,293
|
|
2,837
|
81,954
|
Current
|
|
|
2025 750m
NOK Loan
notes
|
53,125
|
-
|
Bank borrowings
|
16,250
|
9,320
|
Unamortised debt issue costs
|
(931)
|
(842)
|
Lease liabilities (Note 8)
|
789
|
11,567
|
|
69,233
|
20,045
|
Total loans and borrowings
|
72,070
|
101,999
|
At 30 September 2024, the fair
value of the unsecured floating rate listed green bond of NOK 750m
was NOK 767m (2023: NOK 791m).
The Group has a secured GBP 20.0m
RCF provided by DNB Bank ASA, maturing on 27 June 2025. This
facility was extended on the same terms in March 2024 by GBP 7.5m,
to a total facility of GBP 27.5m, with the GBP 7.5m extension
maturing on 27 March 2025. The margin on this combined facility is
a minimum of 2.5% and a maximum of 3.25%, dependent upon the
leverage of the Group above the relevant risk-free reference or
IBOR rates depending on which currency is drawn.
The lease liabilities are secured
on the assets to which they relate.
Following the decision to sell the
Genetics business area, £22.3m of loans and borrowings have been
transferred into held for sale. Under the terms of the deal agreed
on 25 November 2024 for the sale of Genetics, these facilities will
be repaid from the sale proceeds.
The currency profile of the
Company's loans and borrowings is as follows:
|
2024
£000
|
2023
£000
|
Sterling
|
15,674
|
16,680
|
Norwegian Krone
|
53,125
|
76,730
|
Thai Baht
|
1,399
|
464
|
Euro
|
568
|
614
|
US
Dollar
|
871
|
6,460
|
Iceland Krona
|
-
|
585
|
Other
|
433
|
466
|
|
72,070
|
101,999
|
16. Post balance sheet events
Disposal of Genetics business area
The strategic review announced in
January 2024 was completed post year end and on 25 November 2024,
the Company announced that it had entered into a binding agreement
to sell its Genetics business area by way of the disposal of
Benchmark Genetics Limited and Benchmark Genetics Norway AS and
their respective subsidiaries to Starfish Bidco AS, a wholly owned
subsidiary of Novo Holdings A/S. The agreed deal includes initial
consideration of £230.0m receivable on completion and additional
contingent consideration of up to £30.0m receivable in three years'
time based on trading performance of the core salmon sub- segment
in the period from 1 October 2024 to 30 September 2027. Completion
of the deal is expected during the first quarter of 2025 subject to
shareholder approval and receipt of customary regulatory
clearances. The proceeds will enable Benchmark to repay its NOK
750m green bond and amounts drawn on its RCF, and to focus on its
Advanced Nutrition and Health business areas going
forward.
At the year end, the Genetics
business were treated as discontinued operations (see note 5) and
the assets and liabilities transferred into held for sale (see note
13) as the sale at the year end was considered highly probable.
Included within liabilities held for sale is £22.3m of borrowings
held within Genetics. The terms of the agreed deal prescribe that
these facilities will be paid out of the proceeds received at
completion.
Change in control of a significant customer
On 26 November 2024, Benchmark
learned that the business and assets of one of its significant
customers based in Venezuela, Grupo Lamar, had been seized and
controlled by the government. As a result of this and due to US, UK
and EU sanction laws applicable against the Venezuelan government,
it is not currently possible for Benchmark to trade with Grupo
Lamar, and for that company to export its products to its largest
market in Europe. The demand for products in Europe is unaffected
by the change in control of Grupo Lamar, so it is expected that
other suppliers in the industry will be able to supply their own
products to that market. Benchmark in turn is expected to be able
to switch its supply to those suppliers which will mitigate the
impact of this event.
This change in control has
happened after the year end, and so in line with the guidance of
IAS 10 Events After the Reporting Period, this is a non-adjusting
post balance sheet event and no amendments have been made to the
year-end accounts as a consequence of this matter. The Directors
have considered this matter when forming their conclusion over the
going concern status of the Benchmark Group and this has not
affected their conclusion that it remains appropriate to prepare
the financial statements on a going concern basis.