> | Buildings | 2.5% |
> | Plant and machinery | 14-20% |
> | Fixtures and fittings | 20% |
> | Computer Equipment | 33% |
Type | IFRS 9 Classification |
Financial assets | |
Cash and cash equivalents | Amortised cost |
Trade receivables | Amortised cost |
Contract assets | Amortised cost |
Other receivables | Amortised cost |
Amounts recoverable on construction contracts | Amortised cost |
Restricted cash | Amortised cost |
Deposits for sites | Amortised cost |
Construction bonds | Amortised cost |
Financial liabilities | |
Lease liabilities | Amortised cost |
Trade payables | Amortised cost |
Inventory accruals | Amortised cost |
Other accruals | Amortised cost |
Loans and borrowings | Amortised cost |
Derivative contracts | Fair value (cash flow hedge accounting) |
Contingent consideration | Fair value through profit or loss |
2024 | 2023 | |
€’000 | €’000 | |
Revenue | ||
Suburban | 631,280 | 470,820 |
Urban | 117,906 | 120,122 |
Partnerships | 120,011 | 16,996 |
Revenue for reportable segments | 869,197 | 607,938 |
2024 | 2023 | |
€’000 | €’000 | |
Operating profit/(loss) | ||
Suburban | 123,929 | 79,872 |
Urban | 19,780 | 12,367 |
Partnerships | 17,878 | 513 |
Operating profit for reportable segments | 161,587 | 92,752 |
Reconciliation to results for the financial year | ||
Segment results | 161,587 | 92,752 |
Finance expense | (18,323) | (15,839) |
Directors’ remuneration | (3,492) | (3,488) |
Corporate function payroll costs | (8,358) | (5,871) |
Depreciation and amortisation | (2,774) | (2,449) |
Professional fees | (4,499) | (3,075) |
IT costs | (2,748) | (2,060) |
Share-based payment expense | (5,180) | (2,137) |
(Loss)/profit on sale of property, plant and equipment | (8) | 214 |
Other corporate costs | (2,389) | (2,937) |
Profit before tax | 113,816 | 55,110 |
| 31 December 2024 | 31 December 2023 | |||||||
Suburban | Urban | Partnerships | Total | Suburban | Urban | Partnerships | Total | |
€’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Segment assets | 672,292 | 240,012 | 130,245 | 1,042,549 | 555,329 | 185,525 | 49,865 | 790,719 |
Reconciliation to Consolidated Balance Sheet | ||||||||
Deferred tax asset | – | – | – | 1,339 | – | – | – | 884 |
Trade and other receivables | – | – | – | 1,180 | – | – | – | 1,010 |
Cash and cash equivalents | – | – | – | 63,165 | – | – | – | 71,863 |
Property, plant and equipment | – | – | – | 62,404 | – | – | – | 64,184 |
Income tax receivable | – | – | – | – | – | – | – | 3,901 |
Intangible assets | – | – | – | 7,277 | – | – | – | 2,781 |
– | – | – | 1,177,914 | – | – | – | 935,342 | |
Segment liabilities | 135,287 | 9,764 | 24,778 | 169,829 | 92,520 | 15,191 | 19,395 | 127,106 |
Reconciliation to Consolidated Balance Sheet | ||||||||
Trade and other payables | – | – | – | 11,406 | – | – | – | 7,363 |
Loans and Borrowings | – | – | – | 238,168 | – | – | – | 115,645 |
Derivative contracts | – | – | – | 1,576 | – | – | – | 1,623 |
Lease liabilities | – | – | – | 4,415 | – | – | – | 5,449 |
Income tax payable | – | – | – | 1,350 | – | – | – | – |
– | – | – | 426,744 | – | – | – | 257,186 | |
2024 | 2023 | |
€’000 | €’000 | |
Suburban | ||
Core | 631,280 | 470,820 |
Non-core | – | – |
631,280 | 470,820 | |
Urban | ||
Core | 117,247 | 95,561 |
Non-core | 659 | 24,561 |
117,906 | 120,122 | |
Partnerships | ||
Core | 120,011 | 16,996 |
120,011 | 16,996 | |
Total Revenue | 869,197 | 607,938 |
2024 | 2023 | |
€’000 | €’000 | |
Interest on secured bank loans | 18,859 | 16,084 |
Cash flow hedges-reclassified from other comprehensive income | (694) | (383) |
Finance cost on lease liabilities | 158 | 138 |
18,323 | 15,839 |
2024 | 2023 | |
€’000 | €’000 | |
Amortisation of intangible assets (Note 18) | 522 | 534 |
Depreciation of property, plant and equipment (Note 17)* | 6,587 | 5,159 |
Employment costs (Note 13) | 60,314 | 46,264 |
Loss/(profit) on disposal of property, plant and equipment | 8 | (214) |
Audit of Group, Company and subsidiary financial statements | 330 | 280 |
Other assurance services | 218 | 20 |
Tax advisory services | 103 | 67 |
Tax compliance services | 39 | 36 |
Other non-audit services | 13 | 25 |
703 | 428 | |
Directors’ remuneration | ||
Salaries, fees and other emoluments | 3,440 | 3,438 |
Pension contributions | 52 | 50 |
3,492 | 3,488 |
2024 | 2023 | |
Total | Total | |
€’000 | €’000 | |
Wages and salaries | 48,533 | 38,550 |
Social welfare costs | 4,964 | 4,126 |
Pension costs – defined contribution | 1,637 | 1,451 |
Share-based payment expense (Note 14) | 5,180 | 2,137 |
60,314 | 46,264 |
Number of | Number of | |
Options | Options | |
2024 | 2023 | |
LTIP options in issue at 1 January | 13,960,427 | 13,022,830 |
Granted during the financial year | 6,037,390 | 5,515,311 |
Forfeited during the financial year | (137,797) | (284,403) |
Lapsed during the financial year | (1,897,319) | (1,067,076) |
Exercised during the financial year | (1,990,129) | (3,226,235) |
LTIP options in issue at 31 December | 15,972,572 | 13,960,427 |
Exercisable at 31 December | 286,856 | 388,859 |
31 December | 31 December | |
2024 | 2023 | |
Fair value at reporting date | €1.60 | €1.21 |
2024 | 2023 | |||
Number of | Number of | Number of | Number of | |
Options | Options | Options | Options | |
3 Year | 5 Year | 3 Year | 5 Year | |
SAYE options in issue at 1 January | 66,000 | 165,000 | 590,220 | 165,000 |
Granted during the financial year | 1,098,019 | 380,571 | – | – |
Forfeited during the financial year | – | (24,793) | (19,167) | – |
Lapsed during the financial year | – | – | (720) | – |
Exercised during the financial year | (66,000) | (50,000) | (504,333) | – |
SAYE options in issue at 31 December | 1,098,019 | 470,778 | 66,000 | 165,000 |
Exercisable at 31 December | – | – | – | – |
2024 | 2023 | |
Profit for the financial year attributable to ordinary | ||
shareholders (€’000) | 97,755 | 47,108 |
Weighted average number of shares for the financial year | 576,527,130 | 588,951,593 |
Basic earnings per share (cents) | 17.0 | 8.0 |
2024 | 2023* | |
No. of shares | No. of shares | |
Reconciliation of weighted average number of shares | ||
Number of ordinary shares at beginning of financial year | 578,049,118 | 638,131,722 |
Effect of share buyback | (2,903,732) | (52,032,676) |
Effect of SAYE maturity | 59,863 | 255,980 |
Effect of LTIP maturity | 1,321,881 | 2,596,567 |
576,527,130 | 588,951,593 |
2024 | 2023 | |
Profit for the financial year attributable to ordinary | ||
shareholders (€’000) | 97,755 | 47,108 |
Weighted average number of shares for the financial year | 579,822,418 | 590,114,076 |
Diluted earnings per share (cents) | 16.9 | 8.0 |
2024 | 2023 | |
No. of shares | No. of shares | |
Reconciliation of weighted average number of shares (diluted) | ||
Weighted average number of ordinary shares (basic) | 576,527,130 | 588,951,593 |
Effect of potentially dilutive shares | 3,295,288 | 1,162,483 |
579,822,418 | 590,114,076 |
2024 | 2023 | |
€’000 | €’000 | |
Current tax charge for the financial year | 16,122 | 8,148 |
Deferred tax credit for the financial year | (61) | (146) |
Total income tax charge | 16,061 | 8,002 |
2024 | 2023 | |
€’000 | €’000 | |
Profit before tax for the financial year | 113,816 | 55,110 |
Tax charge at standard Irish income tax rate of 12.5% | 14,227 | 6,889 |
Tax effect of: | ||
Income taxed at the higher rate of corporation tax | 637 | 949 |
Non-deductible expenses – other | 1,081 | 30 |
Adjustment in respect of prior year under accrual | 116 | 134 |
Total income tax charge | 16,061 | 8,002 |
Recognised | ||||
Balance at | in other | Balance at | ||
1 January | comprehensive | Recognised in | 31 December | |
2024 | income | profit or loss | 2024 | |
€’000 | €’000 | €’000 | €’000 | |
Expenses deductible in future | ||||
periods | 884 | 394 | 61 | 1,339 |
884 | 394 | 61 | 1,339 |
Land & | Fixtures | Plant & | Computer | ||
buildings | & fittings | machinery | equipment | Total | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Cost | |||||
At 1 January 2024 | 46,555 | 2,096 | 25,660 | 1,500 | 75,811 |
Additions | 1,342 | 153 | 3,508 | 345 | 5,348 |
Disposals | (20) | (9) | (1,434) | – | (1,463) |
At 31 December 2024 | 47,877 | 2,240 | 27,734 | 1,845 | 79,696 |
Accumulated depreciation | |||||
At 1 January 2024 | (2,205) | (896) | (7,701) | (825) | (11,627) |
Charge for the financial year | (1,904) | (258) | (4,073) | (352) | (6,587) |
Disposals | – | 9 | 913 | – | 922 |
At 31 December 2024 | (4,109) | (1,145) | (10,861) | (1,177) | (17,292) |
Net book value | |||||
At 31 December 2024 | 43,768 | 1,095 | 16,873 | 668 | 62,404 |
Land & | Fixtures | Plant & | Computer | ||
buildings | & fittings | machinery | equipment | Total | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Cost | |||||
At 1 January 2023 | 36,322 | 2,096 | 22,495 | 950 | 61,863 |
Additions | 12,584 | – | 5,015 | 550 | 18,149 |
Disposals | (2,351) | – | (1,850) | – | (4,201) |
At 31 December 2023 | 46,555 | 2,096 | 25,660 | 1,500 | 75,811 |
Accumulated depreciation | |||||
At 1 January 2023 | (2,964) | (654) | (5,868) | (627) | (10,113) |
Charge for the financial year | (1,592) | (242) | (3,127) | (198) | (5,159) |
Disposals | 2,351 | – | 1,294 | – | 3,645 |
At 31 December 2023 | (2,205) | (896) | (7,701) | (825) | (11,627) |
Net book value | |||||
At 31 December 2023 | 44,350 | 1,200 | 17,959 | 675 | 64,184 |
Capitalised | |||||
Development | Computer | ||||
Goodwill | Expenditure | Licence | Software | Total | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Cost | |||||
At 1 January 2024 | 5,697 | 719 | 800 | 3,459 | 10,675 |
Additions | – | 640 | 3,082 | 1,296 | 5,018 |
At 31 December 2024 | 5,697 | 1,359 | 3,882 | 4,755 | 15,693 |
Accumulated amortisation | |||||
At 1 January 2024 | – | – | (40) | (2,157) | (2,197) |
Charge for the year | – | – | 40 | (562) | (522) |
At 31 December 2024 | – | – | – | (2,719) | (2,719) |
Net book value | |||||
At 31 December 2024 | 5,697 | 1,359 | 3,882 | 2,036 | 12,974 |
Capitalised | |||||
Development | Computer | ||||
Goodwill | Expenditure | Licence | Software | Total | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Cost | |||||
At 1 January 2023 | 5,697 | – | 300 | 3,133 | 9,130 |
Additions | – | 719 | 500 | 326 | 1,545 |
At 31 December 2023 | 5,697 | 719 | 800 | 3,459 | 10,675 |
Accumulated amortisation | |||||
At 1 January 2023 | – | – | – | (1,663) | (1,663) |
Charge for the year | – | – | (40) | (494) | (534) |
At 31 December 2023 | – | – | (40) | (2,157) | (2,197) |
Net book value | |||||
At 31 December 2023 | 5,697 | 719 | 760 | 1,302 | 8,478 |
2024 | 2023 | |
€’000 | €’000 | |
Land | 556,163 | 403,756 |
Development expenditure work in progress | 283,746 | 274,592 |
Development rights | 24,444 | 29,252 |
864,353 | 707,600 |
2024 | 2023 | |
€’000 | €’000 | |
Trade receivables | 20,617 | 9,765 |
Contract receivables | 38,522 | 25,540 |
Contract assets | 79,252 | 16,996 |
Other receivables | 5,915 | 3,475 |
Prepayments | 1,287 | 1,106 |
Construction bonds | 21,086 | 15,924 |
Deposits for sites | 6,542 | 5,168 |
173,221 | 77,974 |
2024 | 2023 | |
€’000 | €’000 | |
Current | ||
Trade payables | 11,339 | 7,875 |
Payroll and other taxes | 7,830 | 5,741 |
Inventory accruals | 66,135 | 64,921 |
Contingent consideration | – | 1,750 |
Other accruals | 61,061 | 26,651 |
VAT payable | 34,870 | 25,781 |
181,235 | 132,719 |
2024 | 2023 | |
€’000 | €’000 | |
Non-current | ||
Contingent consideration | – | 1,750 |
Non-current | – | 1,750 |
Current | 181,235 | 132,719 |
181,235 | 134,469 |
31 December | 31 December | |
2024 | 2023 | |
€’000 | €’000 | |
Debt facilities | 240,000 | 116,667 |
Unamortised borrowing costs | (3,771) | (3,697) |
Interest accrued | 1,939 | 2,675 |
Total loans and borrowings | 238,168 | 115,645 |
31 December | 31 December | |
2024 | 2023 | |
€’000 | €’000 | |
Less than one year | 3,129 | 3,562 |
Between one and two years | 1,191 | 888 |
More than two years | 233,848 | 111,195 |
Total loans and borrowings | 238,168 | 115,645 |
| Cash flows | Non-cash changes | ||||||||||
Transaction | |||||||||||
Credit | Credit | costs related | Payment | Interest | Amortisation | Mark to | |||||
Opening | facility | facility | to loans and | of lease | received/ | of transaction | market | New | Closing | ||
2024 | drawdown | repayment | borrowings | liability | (paid) | costs | Interest | adjustment | leases | 2024 | |
2024 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Liabilities: | |||||||||||
Loans and borrowings | 116,667 | 268,333 | (145,000) | – | – | – | – | – | – | – | 240,000 |
Unamortised transaction costs | (3,697) | – | – | (1,087) | – | – | 1,013 | – | – | – | (3,771) |
Derivative contracts | 1,623 | – | – | – | – | 694 | – | – | (741) | – | 1,576 |
Lease liability | 5,449 | – | – | – | (1,342) | – | – | 158 | – | 150 | 4,415 |
Interest accrual | 2,675 | – | – | – | – | (19,595) | – | 18,859 | – | – | 1,939 |
122,717 | 268,333 | (145,000) | (1,087) | (1,342) | (18,901) | 1,013 | 19,017 | (741) | 150 | 244,159 | |
| Cash flows | Non-cash changes | ||||||||||
Transaction | |||||||||||
costs | |||||||||||
related to | Payment of | Interest | Amortisation | New | |||||||
Opening | Credit facility | Credit facility | loans and | lease | received/ | of transaction | hedging | New | Closing | ||
2023 | drawdown | repayment | borrowings | liability | (paid) | costs | Interest | instrument | leases | 2023 | |
2023 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Liabilities: | |||||||||||
Loans and borrowings | 82,500 | 381,667 | (347,500) | – | – | – | – | – | – | – | 116,667 |
Unamortised transaction costs | (1,877) | – | – | (4,318) | – | – | 2,498 | – | – | – | (3,697) |
Derivative contracts | – | – | – | – | – | – | – | – | 1,623 | – | 1,623 |
Lease liability | 4,744 | – | – | – | (761) | – | – | 138 | – | 1,328 | 5,449 |
Interest accrual | 17 | – | – | – | – | (12,009) | – | 14,667 | – | – | 2,675 |
85,384 | 381,667 | (347,500) | (4,318) | (761) | (12,009) | 2,498 | 14,805 | 1,623 | 1,328 | 122,717 | |
2024 | 2023 | |
€’000 | €’000 | |
Restricted Cash | 458 | 458 |
Cash and cash equivalents | 63,165 | 71,863 |
Loans and borrowings | (238,168) | (115,645) |
Lease liabilities | (4,415) | (5,449) |
Total net debt | (178,960) | (48,773) |
| 31 December 2024 | |||
Present value | Future value | ||
of minimum | of minimum | ||
lease | lease | ||
payments | Interest | payments | |
€’000 | €’000 | €’000 | |
Less than one year | 1,278 | 96 | 1,374 |
Between one and two years | 1,115 | 105 | 1,220 |
More than two years | 2,022 | 270 | 2,292 |
4,415 | 471 | 4,886 | |
2024 | 2023 | |
€’000 | €’000 | |
Current | 458 | 458 |
458 | 458 |
2024 | 2023 | |
€’000 | €’000 | |
Interest rate swaps – cash flow hedges | (1,576) | (1,623) |
2024 | 2023 | |
€’000 | €’000 | |
Fair value movement on cash flow hedges | 741 | (1,240) |
Cash flow hedges reclassified to profit or loss | (694) | (383) |
Cash flow hedges – deferred tax | 394 | – |
441 | (1,623) |
Company | Principal activity | % | Reg. office |
Glenveagh Properties (Holdings) Limited | Holding company | 100% | 1 |
Glenveagh Treasury DAC | Financing activities | 100% | 1 |
Glenveagh Contracting Limited | Property development | 100% | 1 |
Glenveagh Homes Limited | Property development | 100% | 1 |
Greystones Devco Limited | Property development | 100% | 1 |
Marina Quarter Limited | Property development | 100% | 1 |
GLV Bay Lane Limited | Property development | 100% | 1 |
Glenveagh Living Limited | Property development | 100% | 1 |
GL Partnership Opportunities DAC | Property development | 100% | 1 |
Castleforbes Development Company DAC | Property development | 100% | 1 |
The Freight Building Limited | Property development | 100% | 1 |
Nua Manufacturing MMC Limited | Manufacturing operations | 100% | 1 |
GMP Developments Limited | Holding company | 100% | 1 |
2024 | 2023 | |||
Number of | Number of | |||
shares | €’000 | shares | €’000 | |
Ordinary Shares of €0.001 each | 1,000,000,000 | 1,000 | 1,000,000,000 | 1,000 |
Deferred Shares of €0.001 each | 200,000,000 | 200 | 200,000,000 | 200 |
1,200,000,000 | 1,200 | 1,200,000,000 | 1,200 | |
Share | Share | ||
Number of | capital | premium | |
At 31 December 2024 | shares | €‘000 | €’000 |
Ordinary Shares of €0.001 each | 560,878,504 | 561 | 179,788 |
Deferred Shares of €0.001 each | 81,453,077 | 81 | – |
642,331,581 | 642 | 179,788 |
Share | Share | ||
Number of | Capital | premium | |
At 31 December 2023 | shares | €‘000 | €’000 |
Ordinary Shares of €0.001 each | 578,049,119 | 578 | 179,719 |
Deferred Shares of €0.001 each | 81,453,077 | 81 | – |
659,502,196 | 659 | 179,719 |
Ordinary | Founder | Deferred | Undenominated | Share | Share | |
shares | shares | shares | capital | premium | capital | |
In respect of current year | ‘000 | ‘000 | ‘000 | €000 | €‘000 | €’000 |
In issue at 1 January 2024 | 578,049 | – | 81,453 | 399 | 179,719 | 659,502,196 |
Purchase and cancellation | ||||||
of own shares | (19,138) | – | – | 19 | – | (19,137,925) |
Exercise of options | 1,967 | – | – | – | 69 | 1,967,310 |
560,878 | – | 81,453 | 418 | 179,788 | 642,331,581 |
Ordinary | Founder | Deferred | Undenominated | Share | Share | |
shares | shares | shares | capital | premium | captal | |
In respect of prior year | ‘000 | ‘000 | ‘000 | €000 | €‘000 | €’000 |
In issue at 1 January 2023 | 638,132 | – | 81,453 | 335 | 179,416 | 719,584,799 |
Purchase and cancellation of | ||||||
own shares | (63,813) | – | – | 64 | – | (63,813,172) |
Exercise of options | 3,730 | – | – | – | 303 | 3,730,569 |
578,049 | – | 81,453 | 399 | 179,719 | 659,502,196 |
Level 1 | ||||
Quoted prices in | Level 2 | Level 3 | ||
active markets for | Significant other | Significant | ||
identical assets & | observable | unobservable | ||
liabilities | inputs | inputs | Total | |
31 December 2024 | €’000 | €’000 | €’000 | €’000 |
Recurring Measurement | ||||
Liabilities | ||||
Derivative contracts | – | 1,576 | – | 1,576 |
Total | – | 1,576 | – | 1,576 |
Level 1 | ||||
Quoted prices in | Level 3 | |||
active markets for | Level 2 | Significant | ||
identical assets & | Significant other | unobservable | ||
liabilities | observable inputs | inputs | Total | |
31 December 2023 | €’000 | €’000 | €’000 | €’000 |
Recurring Measurement | ||||
Liabilities | ||||
Contingent consideration | – | – | 3,500 | 3,500 |
Derivative contracts | – | 1,623 | – | 1,623 |
Total | – | 1,623 | 3,500 | 5,123 |
2024 | 2023 | |
€’000 | €’000 | |
Trade receivables | 20,617 | 9,765 |
Amounts recoverable on construction contracts | 38,522 | 25,540 |
Contract assets | 79,252 | 16,996 |
Other receivables | 5,915 | 3,475 |
Construction bonds | 21,086 | 15,924 |
Deposits for sites | 6,542 | 5,168 |
Cash and cash equivalents | 63,165 | 71,863 |
Restricted cash (current) | 458 | 458 |
Total financial assets | 235,557 | 149,189 |
2024 | 2023 | |
€’000 | €’000 | |
Trade payables | 11,339 | 7,875 |
Lease liabilities | 4,415 | 5,449 |
Inventory accruals | 66,135 | 64,921 |
Other accruals | 61,061 | 26,651 |
Contingent consideration | – | 3,500 |
Loans & borrowings | 238,168 | 119,617 |
Total financial liabilities | 381,118 | 228,013 |
| 31 December 2024 | |||||
Carrying | Contractual | Less than | 1 year | More than | |
amount | cash flows | 1 year | to 2 years | 2 years | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Lease liabilities | 4,415 | 4,885 | 1,375 | 1,219 | 2,291 |
Trade payables | 11,339 | 11,339 | 11,339 | – | – |
Inventory accruals | 66,135 | 66,135 | 66,135 | – | – |
Other accruals | 61,061 | 61,061 | 61,061 | – | – |
Contingent consideration | – | – | – | – | – |
Derivative contracts | 1,576 | 1,653 | 185 | 211 | 1,257 |
Loans and borrowings | 238,168 | 264,444 | 18,504 | 16,565 | 229,374 |
382,694 | 409,517 | 158,599 | 17,995 | 232,922 | |
| 31 December 2023 | |||||
Carrying | Contractual | Less than | 1 year | More than | |
amount | cash flows | 1 year | to 2 years | 2 years | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
Lease liabilities | 5,499 | 6,005 | 1,314 | 1,303 | 3,388 |
Trade payables | 7,875 | 7,875 | 7,875 | – | – |
Inventory accruals | 64,921 | 64,921 | 64,921 | – | – |
Other accruals | 26,651 | 26,651 | 26,651 | – | – |
Contingent consideration | 3,500 | 3,500 | 1,750 | 1,750 | – |
Derivative contracts | 1,623 | 1,623 | (362) | 569 | 1,416 |
Loans and borrowings | 115,645 | 134,725 | 13,018 | 10,343 | 111,364 |
225,714 | 245,300 | 115,167 | 13,965 | 116,168 | |
2024 | 2023 | |
€’000 | €’000 | |
Debt facilities (undrawn committed) | 210,000 | 233,333 |
Cash and cash equivalents* | 63,165 | 71,863 |
Restricted cash | 458 | 458 |
273,623 | 305,654 |
| As at 31 December 2024 | For the year ended 31 December 2024 | |||||||
Carrying amount | Changes in | |||||||
the value | ||||||||
of hedging | Hedge | Line items in | Amount | |||||
instruments | ineffectiveness | profit or loss that | reclassed from | |||||
recognised in | recognised in | includes hedge | hedging reserve | |||||
Nominal amount | Assets | Liability | OCI | profit or loss | ineffectiveness | to profit or loss | ||
(€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | |
Financing | ||||||||
Interest rate swap | 100,000 | – | (1,576) | 714 | – | – | (668) | costs |
| As at 31 December 2023 | For the year ended 31 December 2023 | |||||||
Carrying amount | Changes in | |||||||
the value | ||||||||
of hedging | Hedge | Line items in | Amount | |||||
instruments | ineffectiveness | profit or loss that | reclassed from | |||||
recognised in | recognised in | includes hedge | hedging reserve | |||||
Nominal amount | Assets | Liability | OCI | profit or loss | ineffectiveness | to profit or loss | ||
(€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | |
Loss on | ||||||||
derivative | ||||||||
financial | Financing | |||||||
Interest rate swap | 100,000 | – | (1,623) | (1,240) | – | instruments | (383) | costs |
Interest rate swaps | 2024 | 2023 |
Net exposure (€’000) | 1,576 | 1,535 |
Average fixed interest rate | 3.035% | 3.035% |
Change in | ||
value used for | ||
calculating | Cashflow | |
hedge | hedge | |
ineffectiveness | Reserve | |
As at 31 December 2024 | €’000 | €’000 |
Interest rate swap | – | (1,576) |
– | (1,576) |
Change in | ||
value used for | ||
calculating | Cashflow | |
hedge | hedge | |
ineffectiveness | Reserve | |
As at 31 December 2023 | €’000 | €’000 |
Interest rate swap | – | (1,623) |
– | (1,623) |
Motor | |||
Property | Vehicles | Total | |
2024 | €’000 | €’000 | €’000 |
Balance at 1 January | 3,727 | 1,190 | 4,917 |
Additions to right-of-use assets | – | 150 | 150 |
Depreciation charge for the year | (658) | (482) | (1,140) |
Balance at 31 December | 3,069 | 858 | 3,927 |
Motor | |||
Property | Vehicles | Total | |
2023 | €’000 | €’000 | €’000 |
Balance at 1 January | 4,385 | 86 | 4,471 |
Additions to right-of-use assets | – | 1,328 | 1,328 |
Depreciation charge for the year | (658) | (224) | (882) |
Balance at 31 December | 3,727 | 1,190 | 4,917 |
2024 | 2023 | |
€’000 | €’000 | |
2024 – Leases under IFRS 16 | ||
Interest on lease liabilities | 158 | 138 |
Expenses relating to short-term leases | 83 | 151 |
2024 | 2023 | |
€’000 | €’000 | |
Total cash outflow on leases | 1,342 | 761 |
2024 | 2023 | |
€’000 | €’000 | |
Short-term employee benefits | 5,736 | 4,746 |
Post-employment benefits | 240 | 214 |
LTIP and SAYE share-based payment expense | 2,442 | 996 |
8,418 | 5,956 |