Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | 4 | ( | ( |
Impairment on trade receivables | 17 | ( | ( |
Operating profit | |||
Finance income | 7 | ||
Finance costs | 7 | ( | ( |
Share of profit of associate | 12 | ||
Profit before taxation | |||
Income tax expense | 8 | ( | ( |
Profit after taxation | |||
Profit for the period attributable to owners of the parent company | |||
Pence | Pence | ||
Basic earnings per ordinary share | 28 | ||
Diluted earnings per ordinary share | 28 |
As at | As at | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Assets | |||
Non-current assets | |||
Property, plant and equipment | 9 | ||
Right-of-use assets | 10 | ||
Intangible assets | 11 | ||
Investment in associate | 12 | ||
Contract assets | 13 | ||
Deferred tax asset | 8 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 15 | ||
Contract assets | 13 | ||
Trade and other receivables | 17 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets | |||
Liabilities | |||
Non-current liabilities | |||
Lease liabilities | 10 | ( | ( |
Contract liabilities | 14 | ( | ( |
Deferred tax liabilities | 8 | ( | |
Total non-current liabilities | ( | ( | |
Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Contract liabilities | 14 | ( | ( |
Current tax liabilities | ( | ( | |
Lease liabilities | 10 | ( | ( |
Total current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 20 | ||
Share premium | 20 | ||
Share-based payment reserve | |||
Merger reserve | 21 | ( | ( |
Retained earnings | |||
Total equity |
Attributable to owners of the company | |||||||
Share-based | |||||||
Share | Share | payment | Merger | Retained | Total | ||
capital | premium | reserve | reserve | earnings | equity | ||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Balance at 1 March 2022 | ( | ||||||
Total comprehensive income for the year | |||||||
Dividends paid | 24(b) | ( | ( | ||||
Share-based payment transactions | 27 | ||||||
Tax adjustments | 8 | ( | ( | ||||
Balance at 28 February 2023 | ( | ||||||
Total comprehensive income for the year | |||||||
Dividends paid | 24(b) | ( | ( | ||||
Shares issued during the year | 20 | ||||||
Transfer to retained earnings | 27 | ( | |||||
Share-based payment transactions | 27 | ||||||
Tax adjustments | 8 | ||||||
Balance at 29 February 2024 | ( |
Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Cash flows from operating activities | |||
Cash generated from operations | 22 | ||
Interest received | 7 | ||
Interest paid | 7 | ( | ( |
Income taxes paid | ( | ( | |
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Payments for property, plant and equipment | 9 | ( | ( |
Investment in associate | ( | ||
Net cash outflow from investing activities | ( | ( | |
Cash flows from financing activities | |||
Proceeds from issues of shares | |||
Principal elements of lease payments | 10 | ( | ( |
Dividends paid to shareholders | 24(b) | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the financial year | |||
Cash and cash equivalents at end of year | 18 |
Year ended | Year ended | |||
29 February | 28 February | |||
2024 | 2023 | |||
£’000 | £’000 | |||
Adjusted operating profit | 63,300 | 56,377 | ||
Share-based payment charges | 27 | (5,708) | (4,18 | 8) |
Amortisation of acquired intangible assets | 4 | (880) | (1,306) | |
Operating profit | 56,712 | 50,883 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Software | 130,365 | 114,108 |
Hardware | 41,389 | 38,355 |
Services internal | 31,517 | 28,454 |
Services external | 3,750 | 3,504 |
Total revenue from contracts with customers | 207,0 21 | 184,421 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
United Kingdom | 199,912 | 17 7, 8 8 2 |
Europe | 4,326 | 4,358 |
Rest of world | 2,783 | 2,181 |
207,0 21 | 184,421 |
Year ended | Year ended | |||
29 February | 28 February | |||
2024 | 2023 | |||
£’000 | £’000 | |||
Software | 1,721,993 | 1,3 | 4 6,110 | |
Hardware | 41,389 | 38,355 | ||
Services internal | 31,517 | 28,454 | ||
Services external | 28,10 | 3 | 26,395 | |
1,823,002 | 1,439,314 | |||
Gross invoiced income | 1,823,002 | 1,439,314 | ||
Adjustment to gross invoiced income for income recognised as agent | (1,615,981) | (1,254,893) | ||
Revenue | 207,0 21 | 184,421 |
Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Depreciation of property, plant and equipment | 9 | 1,236 | 1,029 |
Depreciation of right-of-use assets | 10 | 263 | 145 |
Loss on disposal of property, plant and equipment | – | 3 | |
Amortisation of acquired intangible assets | 11 | 880 | 1,306 |
System support and maintenance | 3,872 | 2,991 | |
Share-based payment expenses | 27 | 5,708 | 4,188 |
Expense relating to short-term leases | 10 | 250 | 25 |
Foreign exchange losses/(gains) | 137 | (32) |
Year ended | Year ended | |||
29 February | 28 February | |||
2024 | 2023 | |||
£’000 | £’000 | |||
Employee remuneration (including directors’ remuneration 1 ) | 49,791 | 40,725 | ||
Commissions and bonuses | 21,623 | 22,299 | ||
Social security costs | 9,479 | 8 ,158 | ||
Pension costs | 1,794 | 1,413 | ||
Share-based payments expense | 27 | 5,708 | 4,18 | 8 |
88,395 | 76,783 | |||
Classified as follows: | ||||
Cost of sales | 17,211 | 13,527 | ||
Administrative expenses | 71,184 | 63,256 | ||
88,395 | 76,783 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
Number | Number | |
Sales – account management | 335 | 285 |
Sales – support and specialists | 228 | 199 |
Service delivery | 263 | 204 |
Administration | 202 | 173 |
1,028 | 861 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Fees payable to the company’s auditors and its associates for the audit of the parent | ||
company and consolidated financial statements | 268 | 281 |
Fees payable to the company’s auditors and its associates for other services: | ||
Audit of the financial statements of the company’s subsidiaries | 398 | 372 |
Other fees | 420 | 14 |
Non-audit services | 101 | 95 |
1,187 | 762 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Finance income | ||
Bank interest received | 5,111 | – |
Finance income | 5,111 | – |
Finance costs | ||
Interest expense on financial liabilities measured at amortised cost | (330) | (443) |
Interest expense on lease liability | (63) | (48) |
Finance costs | (393) | (491) |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Current income tax charge in the year | 15,892 | 10,483 |
Adjustment in respect of current income tax of previous years | (85) | 66 |
Total current income tax charge | 15,807 | 10,549 |
Current year | (1,109) | (402) |
Adjustments in respect of prior year | 70 | (75) |
Effect of changes in tax rates | (23) | (101) |
Deferred tax credit | (1,062) | (578) |
Total tax charge | 14,745 | 9,971 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Profit before income tax | 61,596 | 50,392 |
Income tax charge at the standard rate of corporation tax in the UK of 24.49% (2023: 19%) | 15,085 | 9,574 |
Effects of: | ||
Non-deductible expenses | (261) | 507 |
Adjustment to previous periods | (15) | (9) |
Effect of changes in tax rate | (23) | (101) |
Effect of share of profit of associate | (41) | – |
Income tax charge reported in profit or loss | 14,745 | 9,971 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Aggregate current and deferred tax arising in the reporting period and not recognised in net profit or loss or other comprehensive income but directly | ||
credited/(charged) to equity: | ||
Deferred tax: share-based payments | 407 | (24) |
Current tax: share-based payments | 491 | – |
898 | (24) |
As at | As at | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
The balance comprises temporary differences attributable to: | |||
Intangible assets | (788) | (1,008) | |
Property, plant and equipment | (1,059) | (884) | |
Employee benefits | 1 | 3 | |
Provisions | 73 | 65 | |
Share-based payments | 2,607 | 1,18 | 9 |
834 | (635) |
As at | As at | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
At 1 March | (635) | (1,18 | 9) |
Credited to profit or loss | 1,062 | 578 | |
Credit/(charge) to equity | 407 | (24) | |
Carrying amount at end of year | 834 | (635) |
Freehold land | Computer | Furniture, fittings | Computer | Motor | |||
and buildings | equipment | and equipment | software | vehicles | Total | ||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Cost | |||||||
At 1 March 2022 | 8,921 | 3,875 | 1,305 | 74 6 | 101 | 14,948 | |
Additions | 484 | 590 | 8 | 271 | 10 | 1,363 | |
Disposals | – | (126) | – | – | (7) | (133) | |
At 28 February 2023 | 9,405 | 4,339 | 1,313 | 1,017 | 104 | 16,178 | |
Additions | 373 | 692 | 11 | 249 | 9 | 1,334 | |
Disposals | – | (25) | – | – | (27) | (52) | |
At 29 February 2024 | 9,778 | 5,006 | 1,324 | 1,266 | 86 | 17,460 | |
Depreciation | |||||||
At 1 March 2022 | 2 ,14 3 | 3,083 | 989 | 626 | 58 | 6,899 | |
On disposals | – | (122) | – | – | (8) | (130) | |
Charge for the year | 373 | 508 | 54 | 72 | 22 | 1,029 | |
At 28 February 2023 | 2,516 | 3,469 | 1,043 | 698 | 72 | 7,7 | 9 8 |
On disposals | – | (25) | – | – | (27) | (52) | |
Charge for the year | 421 | 584 | 51 | 163 | 17 | 1,236 | |
At 29 February 2024 | 2,937 | 4,028 | 1,094 | 861 | 62 | 8,982 | |
Net book value | |||||||
At 28 February 2023 | 6,889 | 870 | 270 | 319 | 32 | 8,380 | |
At 29 February 2024 | 6,841 | 978 | 230 | 405 | 24 | 8,478 |
Buildings | Motor vehicles | Total | |
£’000 | £’000 | £’000 | |
Cost | |||
At 1 March 2022 and 28 February 2023 | 1,377 | 245 | 1,622 |
Additions | – | 891 | 891 |
Disposals | – | (245) | (245) |
At 29 February 2024 | 1,377 | 891 | 2,268 |
Depreciation | |||
At 1 March 2022 | 449 | 245 | 694 |
Charge for the year | 145 | – | 145 |
At 28 February 2023 | 594 | 245 | 839 |
Disposals | – | (245) | (245) |
Charge for the period | 144 | 119 | 263 |
At 29 February 2024 | 738 | 119 | 857 |
Net book value | |||
At 1 March 2022 | 928 | – | 928 |
At 28 February 2023 | 783 | – | 783 |
At 29 February 2024 | 639 | 772 | 1,411 |
As at | As at | As at | ||
29 February | 28 February | 1 March | ||
2024 | 2023 | 2022 | ||
£’000 | £’000 | £’000 | ||
Current | 423 | 75 | 185 | |
Non-current | 1,314 | 917 | 992 | |
1,737 | 992 | 1,17 | 7 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Depreciation charge of right-of-use assets | 263 | 145 |
Interest expense (included in finance cost) | 63 | 48 |
Expense relating to short-term leases (included in administrative expenses) | 250 | 25 |
As at | As at | ||||
1 March | 29 February | ||||
2023 | Additions | Cash flows | Interest | 2024 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Lease liabilities | 992 | 891 | (209) | 63 | 1,737 |
Total liabilities from financing activities | 992 | 891 | (209) | 63 | 1,737 |
As at | As at | |||||
1 March | 28 February | |||||
2022 | Additions | Cash flows | Interest | 2023 | ||
£’000 | £’000 | £’000 | £’000 | £’000 | ||
Lease liabilities | 1,17 | 7 | – | (233) | 48 | 992 |
Total liabilities from financing activities | 1,17 | 7 | – | (233) | 48 | 992 |
Customer | ||||
Goodwill | relationships | Brand | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 1 March 2022, 28 February 2023 and 29 February 2024 | 37,4 93 | 8,798 | 3,653 | 49,944 |
Amortisation | ||||
At 1 March 2022 | – | 3,887 | 3,225 | 7,112 |
Charge for the year | – | 878 | 428 | 1,306 |
At 28 February 2023 | – | 4,765 | 3,653 | 8,418 |
Charge for the year | – | 880 | – | 880 |
At 29 February 2024 | – | 5,645 | 3,653 | 9,298 |
Net book value | ||||
At 28 February 2023 | 37, 4 93 | 4,033 | – | 41,526 |
At 29 February 2024 | 37,4 93 | 3,153 | – | 40,646 |
Long-term | Goodwill | ||
growth rate | Discount rate | carrying amount | |
% | % | £’000 | |
Bytes Software Services | 2 | 9.15 | 14,775 |
Phoenix Software | 2 | 9.15 | 22,718 |
37,4 93 |
Long-term | Goodwill | ||
growth rate | Discount rate | carrying amount | |
% | % | £’000 | |
Bytes Software Services | 2 | 9.10 | 14,775 |
Phoenix Software | 2 | 9.10 | 22,718 |
37,4 9 3 |
Bytes Software | Phoenix | |
Services | Software | |
£’000 | £’000 | |
Headroom | 688,344 | 273,935 |
1% increase in the pre-tax discount rate applied to the estimated future cash flows | (97,592) | (38,628) |
1% decrease in the pre-tax discount rate applied to the estimated future cash flows | 129,792 | 51,351 |
0.5% increase in the terminal growth rate | 46,379 | 18,323 |
0.5% decrease in the terminal growth rate | (40,316) | (15,928) |
Bytes Software | Phoenix | |
Services | Software | |
£’000 | £’000 | |
Headroom | 675,427 | 229,245 |
1% increase in the pre-tax discount rate applied to the estimated future cash flows | (94,815) | (32,956) |
1% decrease in the pre-tax discount rate applied to the estimated future cash flows | 126,339 | 43,885 |
0.5% increase in the terminal growth rate | 4 5 ,17 9 | 15,660 |
0.5% decrease in the terminal growth rate | (39,234) | (13,599) |
As at | |
29 February | |
2024 | |
£’000 | |
Current assets | 8,302 |
Non-current assets | 123 |
Current liabilities | (6,078) |
Non-current liabilities | (11) |
Equity | 2,336 |
Group’s share in equity – 25.1% | 586 |
Goodwill | 2,607 |
Group’s carrying amount of the investment | 3,193 |
Acquisition to | |
29 February | |
2024 | |
£’000 | |
Revenue | 13,857 |
Cost of sales | (11,789) |
Administrative expenses | (1,171) |
Finance costs | (6) |
Profit before tax | 885 |
Income tax expense | (222) |
Profit for the period | 663 |
Group’s share of profit for the period | 166 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Contract assets | 14,445 | 11,0 81 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Short-term contract assets | 11,756 | 10,684 |
Long-term contract assets | 2,689 | 397 |
14,445 | 11,0 81 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Contract liabilities | 21,485 | 25,890 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Short-term contract liabilities | 19,348 | 23,914 |
Long-term contract liabilities | 2,137 | 1,976 |
21,485 | 25,890 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Inventories | 60 | 58 |
60 | 58 |
As at | As at | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Financial assets at amortised cost: | |||
Trade receivables | 17 | 212,432 | 178,386 |
Other receivables | 17 | 7,415 | 5,896 |
219,847 | 184,282 |
As at | As at | |||
29 February | 28 February | |||
2024 | 2023 | |||
£’000 | £’000 | |||
Financial liabilities at amortised cost: | ||||
Trade and other payables – current, excluding payroll tax and other statutory tax liabilities | 19 | 259,661 | 217, | 25 3 |
Lease liabilities | 10 | 1,737 | 992 | |
261,398 | 218,245 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Financial assets | ||
Gross trade receivables | 214,922 | 179,928 |
Less: impairment allowance | (2,490) | (1,542) |
Net trade receivables | 212,432 | 178,386 |
Other receivables | 7,415 | 5,896 |
219,847 | 184,282 | |
Non-financial assets | ||
Prepayments | 1,968 | 1,638 |
1,968 | 1,638 | |
Trade and other receivables | 221,815 | 185,920 |
Past due | Past due | Past due | Past due | |||
Current | 0 to 30 days | 31 to 60 days | 61 to 120 days | 121 to 365 days | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Expected loss rate | 0.07% | 0.41% | 4.16% | 7.62% | 80.02% | |
Gross carrying amount | ||||||
– trade receivables | 180,289 | 23,688 | 4,994 | 3,744 | 2,207 | 214,922 |
Loss allowance | 134 | 97 | 208 | 285 | 1,766 | 2,490 |
Past due | Past due | Past due | Past due | |||
Current | 0 to 30 days | 31 to 60 days | 61 to 120 days | 121 to 365 days | Tot al | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Expected loss rate | 0.09% | 0.55% | 6.39% | 16.34% | 92.68% | |
Gross carrying amount | ||||||
– trade receivables | 145,832 | 25,343 | 6,760 | 1,310 | 683 | 179,928 |
Loss allowance | 124 | 139 | 432 | 214 | 633 | 1,542 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Opening loss allowance at 1 March | 1,542 | 750 |
Increase in loss allowance recognised in profit or loss during the period | 1,227 | 937 |
Receivables written off during the year as uncollectable | (279) | (145) |
Closing loss allowance | 2,490 | 1,542 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Cash at bank and in hand | 88,836 | 73,019 |
88,836 | 73,019 |
As at | As at | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Trade and other payables | 168,777 | 138,307 |
Accrued expenses | 90,884 | 78,946 |
Payroll tax and other statutory liabilities | 18,256 | 14,464 |
27 7,917 | 231,717 |
Number of | Nominal value | Share premium | Total | |
shares | £’000 | £’000 | £’000 | |
At 1 March 2022 and 28 February 2023 1 | 239,482,333 | 2,395 | 633,636 | 636,031 |
Shares issued during the year | 874,565 | 9 | 14 | 23 |
At 29 February 2024 | 240,356,898 | 2,404 | 633,650 | 636,054 |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Balance at 1 March 2022, 28 February 2023 and 29 February 2024 | (644,375) | (644,375) |
(644,375) | (644,375) |
Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Profit before taxation | 61,596 | 50,392 | |
Adjustments for: | |||
Depreciation and amortisation | 4 | 2,379 | 2,480 |
Loss on disposal of property, plant and equipment | 4 | – | 3 |
Non-cash employee benefits expense – share-based payments | 4 | 5,708 | 4 ,188 |
Share of profit of associate | (166) | – | |
Finance income | 7 | (5,111) | – |
Finance costs | 7 | 393 | 491 |
Increase in contract assets | (3,364) | (4,365) | |
Increase in trade and other receivables | (35,895) | (28,310) | |
(Increase)/decrease in inventories | (2) | 38 | |
Increase in trade and other payables | 46,200 | 14,105 | |
(Decrease)/increase in contract liabilities | (4,405) | 9,867 | |
Cash generated from operations | 67,333 | 48,889 |
As at 29 February 2024 | As at 28 February 2023 | |||||
USD | EUR | NOK | USD | EUR | NOK | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Trade receivables | 10,247 | 2,661 | – | 13,529 | 1,900 | – |
Cash and cash | ||||||
equivalents | 176 | 1,647 | – | 250 | 214 | – |
Trade payables | (16,640) | (4,253) | (580) | (15,286) | (1,9 81) | (221) |
(6,217) | 55 | (580) | (1,507) | 133 | (221) |
As at 29 February 2024 | As at 28 February 2023 | |||||
GBP:USD | GBP:EUR | GBP:NOK | GBP:USD | GBP:EUR | GBP:NOK | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
5% increase in rate | 296 | (3) | 28 | 72 | (6) | 11 |
5% decrease in rate | (327) | 3 | (31) | (79) | 7 | (12) |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
£’000 | £’000 | |
Total net foreign exchange losses/(gains) in profit or loss | 137 | (32) |
Total | |||||||
contractual | Carrying | ||||||
Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | cash flows | amount | ||
29 February 2024 | Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade and other payables | 19 | 259,660 | – | – | – | 259,660 | 259,660 |
Lease liabilities | 10 | 495 | 495 | 869 | – | 1,859 | 1,737 |
260,155 | 495 | 869 | – | 261,519 | 261,397 |
Tot al | ||||||||
contractual | Carrying | |||||||
Within 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | cash flows | amount | |||
28 February 2023 | Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Trade and other payables | 19 | 217, 25 3 | – | – | – | 217, 2 5 3 | 217, | 25 3 |
Lease liabilities | 10 | 116 | 463 | 545 | – | 1,124 | 992 | |
217,369 | 463 | 545 | – | 218,377 | 218,245 |
2024 | 2023 | |||
Pence per share | £’000 | Pence per share | £’000 | |
Interim dividend paid | 6,466 | 2.40 | 5,748 | |
Special dividend paid | 7.50 | 17,9 61 | 6.20 | 14,848 |
Final dividend paid | 12,214 | 4.20 | 10,058 | |
Total dividends attributable to ordinary shareholders | 15.30 | 36,641 | 12.80 | 30,654 |
Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Short-term employee benefits | 3,653 | 4,15 | 8 |
Post-employment pension benefits | 97 | 92 | |
Total compensation paid to key management | 3,750 | 4,250 |
Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
£’000 | £’000 | ||
Equity settled share-based payment expenses | 5,708 | 4,18 | 8 |
29 February | 29 February | 28 February | 28 February | |
2024 | 2024 | 2023 | 2023 | |
Number | WAEP | Number | WAEP | |
Outstanding at 1 March | 8,760,684 | £3.59 | 5 , 2 2 7,3 62 | £3.43 |
Granted during the year | 1,666,660 | £0.80 | 4,215,285 | £3.84 |
Forfeited during the year | (739,519) | £2.28 | (681,963) | £3.98 |
Exercised during the year | (874,565) | £0.03 | – | – |
Outstanding at 29 February | 8,813,260 | £3.52 | 8,760,684 | £3.59 |
Exercisable at 29 February | 609,272 | £0.01 | – | – |
29 February | 29 February | 29 February | |
2024 | 2024 | 2024 | |
PISP | SAYE | DBP | |
Weighted average fair value at measurement date | £4.86 | £1.79 | £5.15 |
Expected dividend yield | 1.53% | 1.53% | 0.00% |
Expected volatility | 31% | 30% | 30% |
Risk-free interest rate | 4.29% | 4.79% | 4.44% |
Expected life of options | 3 years | 3 years | 2 years |
Weighted average share price | £5.16 | £5.11 | £5.16 |
Model used | Black-Scholes | Black-Scholes | Black-Scholes |
and Monte Carlo |
28 February | 28 February | 28 February | 28 February | |
2023 | 2023 | 2023 | 2023 | |
PISP | CSOP | SAYE | DBP | |
Weighted average fair value at measurement date | £4.06 | £1.20 | £1.38 | £4.52 |
Expected dividend yield | 1.52% | 1.52% | 1.54% | 0.00% |
Expected volatility | 37% | 34% | 37% | 35% |
Risk-free interest rate | 1.59% | 1.72% | 1.59% | 1.53% |
Expected life of options | 3 years | 5 years | 3 years | 2 years |
Weighted average share price | £4.53 | £4.53 | £4.48 | £4.53 |
Model used | Black-Scholes | Black-Scholes | Black-Scholes | Black-Scholes |
and Monte Carlo |
Year ended | Year ended | |
29 February | 28 February | |
2024 | 2023 | |
pence | pence | |
Basic earnings per share | 19.55 | 16.88 |
Diluted earnings per share | 18.85 | 16.28 |
Headline earnings per share | 19.55 | 16.88 |
Diluted headline earnings per share | 18.85 | 16.28 |
Adjusted earnings per share | 21.78 | 18.83 |
Diluted adjusted earnings per share | 21.01 | 18.16 |
Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
Number | Number | ||
Weighted average number of ordinary shares used as the denominator | |||
in calculating basic earnings per share and headline earnings per share | 239,693,670 | 239,482,333 | |
Adjustments for calculation of diluted earnings per share and diluted | |||
headline earnings per share: | |||
փ | share options 1 | 8,813,260 | 8,760,684 |
Weighted average number of ordinary shares and potential ordinary shares | |||
used as the denominator in calculating diluted earnings per share and diluted headline earnings per share | 248,506,930 | 248,243,017 |
Year ended | Year ended | ||
29 February | 28 February | ||
2024 | 2023 | ||
pence | pence | ||
Profit for the period attributable to owners of the company | 46,851 | 40,421 | |
Adjusted for: | |||
Loss on disposal of property, plant and equipment | 4 | – | 3 |
Tax effect thereon | – | (1) | |
Headline profits attributable to owners of the company | 46,851 | 40,423 |
Year ended | Year ended | |||
29 February | 28 February | |||
2024 | 2023 | |||
£’000 | £’000 | |||
Profits attributable to owners of the company | 46,851 | 40,421 | ||
Adjusted for: | ||||
փ | Amortisation of acquired intangible assets | 4 | 880 | 1,306 |
փ | Deferred tax effect on above | (220) | (301) | |
փ | Share-based payment charges | 27 | 5,708 | 4,188 |
փ | Deferred tax effect on above | (1,011) | (522) | |
Adjusted profits attributable to owners of the company | 52,208 | 45,092 |
Country of | Ownership | ||
Name of entity | incorporation | interest | Principal activities |
Bytes Technology Holdco Limited | UK | 100% | Holding company |
Bytes Technology Limited | UK | 100% | Holding company |
Bytes Software Services Limited | UK | 100% | Providing cloud-based licensing and infrastructure and security |
sales within both the corporate and public sectors | |||
Phoenix Software limited | UK | 100% | Providing cloud-based licensing and infrastructure and security |
sales within both the corporate and public sectors | |||
Blenheim Group Limited | UK | 100% | Dormant for all periods |
License Dashboard Limited | UK | 100% | Dormant for all periods |
Bytes Security Partnerships Limited | UK | 100% | Dormant for all periods |
Bytes Technology Group Holdings Limited 2 UK | 100% | Dormant for all periods | |
Bytes Technology Training Limited | UK | 100% | Dormant for all periods |
Elastabytes Limited | UK | 50% | Deregistered. Dormant in prior periods |